Continued Strong Performance
CHICAGO–(BUSINESS WIRE)–Equity LifeStyle Properties, Inc. (NYSE: ELS) (referred to herein as “we,” “us,” and “our”) today announced results for the quarter and six months ended June 30, 2019. All per share results are reported on a fully diluted basis unless otherwise noted.
Financial Results for the Quarter and Six Months Ended June 30, 2019
For the quarter ended June 30, 2019, total revenues increased $7.9 million, or 3.3 percent, to $248.4 million compared to $240.5 million for the same period in 2018. For the quarter ended June 30, 2019, net income available for Common Stockholders increased $0.3 million to $46.4 million, or $0.51 per Common Share, compared to $46.1 million, or $0.52 per Common Share, for the same period in 2018.
For the six months ended June 30, 2019, total revenues increased $21.0 million, or 4.3 percent, to $507.5 million compared to $486.5 million for the same period in 2018. Net income available for Common Stockholders for the six months ended June 30, 2019 increased $53.3 million, or $0.57 per Common Share, to $159.7 million, or $1.77 per Common Share, compared to $106.4 million, or $1.20 per Common Share, for the same period in 2018.
Non-GAAP Financial Measures and Portfolio Performance
For the quarter ended June 30, 2019, Funds from Operations (“FFO”) available for Common Stock and OP Unit holders increased $4.2 million, or $0.04 per Common Share, to $89.8 million, or $0.94 per Common Share, compared to $85.6 million, or $0.90 per Common Share, for the same period in 2018. For the six months ended June 30, 2019, FFO available for Common Stock and OP Unit holders increased $14.0 million, or $0.13 per Common Share, to $197.8 million, or $2.07 per Common Share, compared to $183.8 million, or $1.94 per Common Share, for the same period in 2018.
For the quarter ended June 30, 2019, Normalized Funds from Operations (“Normalized FFO”) available for Common Stock and OP Unit holders increased $8.1 million, or $0.07 per Common Share, to $91.9 million, or $0.96 per Common Share, compared to $83.8 million, or $0.89 per Common Share, for the same period in 2018. For the six months ended June 30, 2019, Normalized FFO available for Common Stock and OP Unit holders increased $17.9 million, or $0.16 per Common Share, to $199.6 million, or $2.08 per Common Share, compared to $181.7 million, or $1.92 per Common Share, for the same period in 2018.
For the quarter ended June 30, 2019, property operating revenues, excluding deferrals, increased $13.2 million to $240.7 million compared to $227.5 million for the same period in 2018. For the six months ended June 30, 2019, property operating revenues, excluding deferrals, increased $29.4 million to $491.6 million compared to $462.2 million for the same period in 2018. For the quarter ended June 30, 2019, income from property operations, excluding deferrals and property management, increased $6.6 million to $135.7 million compared to $129.1 million for the same period in 2018. For the six months ended June 30, 2019, income from property operations, excluding deferrals and property management, increased $18.7 million to $289.1 million compared to $270.4 million for the same period in 2018.
For the quarter ended June 30, 2019, Core property operating revenues, excluding deferrals, increased approximately 4.9 percent and Core income from property operations, excluding deferrals and property management, increased approximately 5.2 percent compared to the same period in 2018. For the six months ended June 30, 2019, Core property operating revenues, excluding deferrals, increased approximately 4.4 percent and Core income from property operations, excluding deferrals and property management, increased approximately 5.1 percent compared to the same period in 2018.
Investment Activity
On May 29, 2019, we completed the acquisition of White Oak Shores Camping and RV Resort, a 455-site recreational vehicle (“RV”) community located in Stella, North Carolina for a purchase price of $20.5 million. The acquisition was funded with available cash.
Balance Sheet Activity
During the quarter ended June 30, 2019, we sold approximately 0.5 million shares of our common stock under our at-the-market (“ATM”) equity offering program with a weighted average share price of $117.41 for gross proceeds of $59.3 million. We have $140.7 million of common stock available for issuance under our ATM equity offering program.
During the quarter ended June 30, 2019, we prepaid four loans secured by three manufactured home communities and one RV community, which were scheduled to mature in 2020. The loans had an outstanding principal balance of $66.8 million and a weighted average interest rate of 6.9% per annum. As part of the transaction, we incurred $1.4 million of prepayment penalties. We used the proceeds from the ATM and our available cash to fund the loan prepayments.
About Equity LifeStyle Properties
We are a self-administered, self-managed real estate investment trust (“REIT”) with headquarters in Chicago. As of July 22, 2019, we own or have an interest in 413 quality properties in 33 states and British Columbia consisting of 155,973 sites.
For additional information, please contact our Investor Relations Department at (800) 247-5279 or at [email protected].
Conference Call
A live webcast of our conference call discussing these results will take place tomorrow, Tuesday, July 23, 2019, at 10:00 a.m. Central Time. Please visit the Investor Relations section at www.equitylifestyleproperties.com for the link. A replay of the webcast will be available for two weeks at this site.
Reporting Calendar
Quarterly financial results and related earnings conference calls for the next three quarters are expected to occur as follows:
|
|
Release Date |
|
Earnings Call |
||
Third Quarter 2019 |
|
Monday, October 21, 2019 |
|
Tuesday, October 22, 2019 10:00 a.m. CT |
||
Fourth Quarter 2019 |
|
Monday, January 27, 2020 |
|
Tuesday, January 28, 2020 10:00 a.m. CT |
||
First Quarter 2020 |
|
Monday, April 20, 2020 |
|
Tuesday, April 21, 2020 10:00 a.m. CT |
Forward-Looking Statements
In addition to historical information, this press release includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. When used, words such as “anticipate,” “expect,” “believe,” “project,” “intend,” “may be” and “will be” and similar words or phrases, or the negative thereof, unless the context requires otherwise, are intended to identify forward-looking statements and may include without limitation, information regarding our expectations, goals or intentions regarding the future, and the expected effect of our acquisitions. These forward-looking statements are subject to numerous assumptions, risks and uncertainties, including, but not limited to:
- our ability to control costs and real estate market conditions, our ability to retain customers, the actual use of sites by customers and our success in acquiring new customers at our properties (including those that we may acquire);
- our ability to maintain historical or increase future rental rates and occupancy with respect to properties currently owned or that we may acquire;
- our ability to retain and attract customers renewing, upgrading and entering right-to-use contracts;
- our assumptions about rental and home sales markets;
- our assumptions and guidance concerning 2019, including estimated net income, FFO and Normalized FFO;
- our ability to manage counterparty risk;
- our ability to renew our insurance policies at existing rates and on consistent terms;
- in the age-qualified properties, home sales results could be impacted by the ability of potential home buyers to sell their existing residences as well as by financial, credit and capital markets volatility;
- results from home sales and occupancy will continue to be impacted by local economic conditions, lack of affordable manufactured home financing and competition from alternative housing options including site-built single-family housing;
- impact of government intervention to stabilize site-built single-family housing and not manufactured housing;
- effective integration of recent acquisitions and our estimates regarding the future performance of recent acquisitions;
- the completion of future transactions in their entirety, if any, and timing and effective integration with respect thereto;
- unanticipated costs or unforeseen liabilities associated with recent acquisitions;
- ability to obtain financing or refinance existing debt on favorable terms or at all;
- the effect of interest rates;
- the effect from any breach of our, or any of our vendors’, data management systems;
- the dilutive effects of issuing additional securities;
- the outcome of pending or future lawsuits or actions brought against us, including those disclosed in our filings with the Securities and Exchange Commission; and
- other risks indicated from time to time in our filings with the Securities and Exchange Commission.
For further information on these and other factors that could impact us and the statements contained herein, refer to our filings with the Securities and Exchange Commission, including the “Risk Factors” section in our most recent Annual Report on Form 10-K and subsequent quarterly reports on Form 10-Q.
These forward-looking statements are based on management’s present expectations and beliefs about future events. As with any projection or forecast, these statements are inherently susceptible to uncertainty and changes in circumstances. We are under no obligation to, and expressly disclaim any obligation to, update or alter our forward-looking statements whether as a result of such changes, new information, subsequent events or otherwise.
Investor Information |
||
|
||
Equity Research Coverage (1) |
||
Bank of America Merrill Lynch |
BMO Capital Markets |
Citi Research |
Jeffrey Spector/ Joshua Dennerlein |
John Kim |
Michael Bilerman/ Nick Joseph |
646-855-1363 |
212-885-4115 |
212-816-1383 |
|
||
|
|
|
Evercore ISI |
Green Street Advisors |
Robert W. Baird & Company |
Steve Sakwa/ Samir Khanal |
John Pawlowski |
Drew T. Babin |
212-466-5600 |
949-640-8780 |
215-553-7816 |
|
|
|
|
|
|
Wells Fargo Securities |
|
|
Todd Stender |
|
|
562-637-1371 |
|
|
|
|
______________________ |
|
1. |
Any opinions, estimates or forecasts regarding our performance made by these analysts or agencies do not represent our opinions, forecasts or predictions. We do not by reference to these firms imply our endorsement of or concurrence with such information, conclusions or recommendations. |
Financial Highlights |
|||||||||||||||
(In millions, except Common Stock and OP Units outstanding and per share data, unaudited) |
|||||||||||||||
|
As of and for the Three Months Ended |
||||||||||||||
|
Jun 30, |
Mar 31, |
Dec 31, |
Sept 30, |
Jun 30, |
||||||||||
Operating Information |
|
|
|
|
|
||||||||||
Total revenues |
$ |
248.4 |
|
$ |
259.1 |
|
$ |
243.5 |
|
$ |
256.7 |
|
$ |
240.5 |
|
Net income |
$ |
49.1 |
|
$ |
120.5 |
|
$ |
53.4 |
|
$ |
59.7 |
|
$ |
49.2 |
|
Net income available for Common Stockholders |
$ |
46.4 |
|
$ |
113.3 |
|
$ |
50.2 |
|
$ |
56.1 |
|
$ |
46.1 |
|
Adjusted EBITDAre (1) |
$ |
117.7 |
|
$ |
133.3 |
|
$ |
117.9 |
|
$ |
119.5 |
|
$ |
109.2 |
|
FFO available for Common Stock and OP Unit holders (1)(2) |
$ |
89.8 |
|
$ |
108.0 |
|
$ |
90.4 |
|
$ |
97.7 |
|
$ |
85.6 |
|
Normalized FFO available for Common Stock and OP Unit holders (1)(2) |
$ |
91.9 |
|
$ |
107.7 |
|
$ |
92.3 |
|
$ |
93.9 |
|
$ |
83.8 |
|
Funds available for distribution (“FAD”) available for Common Stock and OP Unit holders (1)(2) |
$ |
79.1 |
|
$ |
97.6 |
|
$ |
80.4 |
|
$ |
82.1 |
|
$ |
71.4 |
|
|
|
|
|
|
|
||||||||||
Common Stock and OP Units Outstanding (In thousands) and Per Share Data |
|
|
|
|
|
||||||||||
Common Stock and OP Units, end of the period |
96,281 |
|
95,735 |
|
95,667 |
|
95,493 |
|
94,623 |
|
|||||
Weighted average Common Stock and OP Units outstanding – Fully Diluted |
95,930 |
|
95,624 |
|
95,577 |
|
95,263 |
|
94,623 |
|
|||||
Net income per Common Share – Fully Diluted (3) |
$ |
0.51 |
|
$ |
1.26 |
|
$ |
0.56 |
|
$ |
0.63 |
|
$ |
0.52 |
|
FFO per Common Share and OP Unit – Fully Diluted |
$ |
0.94 |
|
$ |
1.13 |
|
$ |
0.95 |
|
$ |
1.03 |
|
$ |
0.90 |
|
Normalized FFO per Common Share and OP Unit – Fully Diluted |
$ |
0.96 |
|
$ |
1.13 |
|
$ |
0.97 |
|
$ |
0.99 |
|
$ |
0.89 |
|
Dividends per Common Share |
$ |
0.6125 |
|
$ |
0.6125 |
|
$ |
0.5500 |
|
$ |
0.5500 |
|
$ |
0.5500 |
|
|
|
|
|
|
|
||||||||||
Balance Sheet |
|
|
|
|
|
||||||||||
Total assets |
$ |
4,014 |
|
$ |
4,009 |
|
$ |
3,926 |
|
$ |
3,855 |
|
$ |
3,700 |
|
Total liabilities |
$ |
2,707 |
|
$ |
2,752 |
|
$ |
2,732 |
|
$ |
2,665 |
|
$ |
2,598 |
|
|
|
|
|
|
|
||||||||||
Market Capitalization |
|
|
|
|
|
||||||||||
Total debt (4) |
$ |
2,300 |
|
$ |
2,372 |
|
$ |
2,386 |
|
$ |
2,318 |
|
$ |
2,251 |
|
Total market capitalization (5) |
$ |
13,983 |
|
$ |
13,315 |
|
$ |
11,678 |
|
$ |
11,528 |
|
$ |
10,947 |
|
|
|
|
|
|
|
||||||||||
Ratios |
|
|
|
|
|
||||||||||
Total debt / total market capitalization |
16.4 |
% |
17.8 |
% |
20.4 |
% |
20.1 |
% |
20.6 |
% |
|||||
Total debt / Adjusted EBITDAre (6) |
4.7 |
|
4.9 |
|
5.1 |
|
5.1 |
|
5.0 |
|
|||||
Interest coverage (7) |
4.7 |
|
4.6 |
|
4.5 |
|
4.4 |
|
4.4 |
|
|||||
Fixed charges + preferred distributions coverage (8) |
4.6 |
|
4.5 |
|
4.5 |
|
4.4 |
|
4.3 |
|
______________________ |
|
1. |
See Non-GAAP Financial Measures Definitions and Other Terms at the end of the supplemental information for definitions of Adjusted EBITDAre, FFO, Normalized FFO and FAD and a reconciliation of Consolidated net income to Adjusted EBITDAre. |
2. |
See page 7 for a reconciliation of Net income available for Common Stockholders to Non-GAAP financial measures FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD available for Common Stock and OP Unit holders. |
3. |
Net income per Common Share – Fully Diluted is calculated before Income allocated to non-controlling interest – Common OP Units. |
4. |
Excludes deferred financing costs of approximately $25.2 million as of June 30, 2019. |
5. |
See page 16 for market capitalization as of June 30, 2019. |
6. |
Calculated using trailing twelve months Adjusted EBITDAre. |
7. |
Calculated by dividing trailing twelve months Adjusted EBITDAre by the interest expense incurred during the same period. |
8. |
See Non-GAAP Financial Measures Definitions and Other Terms at the end of the supplemental information for a definition of fixed charges. This ratio is calculated by dividing trailing twelve months Adjusted EBITDAre by the sum of fixed charges and preferred stock dividends during the same period. |
Consolidated Balance Sheets |
|||||||
(In thousands, except share and per share data) |
|||||||
|
June 30, 2019 |
|
December 31, 2018 |
||||
|
(unaudited) |
|
|
||||
Assets |
|
|
|
||||
Investment in real estate: |
|
|
|
||||
Land |
$ |
1,418,353 |
|
|
$ |
1,408,832 |
|
Land improvements |
3,236,899 |
|
|
3,143,745 |
|
||
Buildings and other depreciable property |
781,671 |
|
|
720,900 |
|
||
|
5,436,923 |
|
|
5,273,477 |
|
||
Accumulated depreciation |
(1,704,091 |
) |
|
(1,631,888 |
) |
||
Net investment in real estate |
3,732,832 |
|
|
3,641,589 |
|
||
Cash and restricted cash |
90,457 |
|
|
68,974 |
|
||
Notes receivable, net |
36,010 |
|
|
35,041 |
|
||
Investment in unconsolidated joint ventures |
55,195 |
|
|
57,755 |
|
||
Deferred commission expense |
40,710 |
|
|
40,308 |
|
||
Other assets, net |
59,274 |
|
|
46,227 |
|
||
Assets held for sale, net |
— |
|
|
35,914 |
|
||
Total Assets |
$ |
4,014,478 |
|
|
$ |
3,925,808 |
|
|
|
|
|
||||
Liabilities and Equity |
|
|
|
||||
Liabilities: |
|
|
|
||||
Mortgage notes payable, net |
$ |
2,075,689 |
|
|
$ |
2,149,726 |
|
Term loan, net |
198,787 |
|
|
198,626 |
|
||
Accounts payable and other liabilities |
127,051 |
|
|
102,854 |
|
||
Deferred revenue – upfront payments from right-to-use contracts |
121,047 |
|
|
116,363 |
|
||
Deferred revenue – right-to-use annual payments |
13,022 |
|
|
10,055 |
|
||
Accrued interest payable |
8,187 |
|
|
8,759 |
|
||
Rents and other customer payments received in advance and security deposits |
104,249 |
|
|
81,114 |
|
||
Distributions payable |
58,972 |
|
|
52,617 |
|
||
Liabilities related to assets held for sale |
— |
|
|
12,350 |
|
||
Total Liabilities |
2,707,004 |
|
|
2,732,464 |
|
||
Equity: |
|
|
|
||||
Preferred stock, $0.01 par value, 10,000,000 shares authorized as of June 30, 2019 and |
— |
|
|
— |
|
||
Common stock, $0.01 par value, 400,000,000 and 200,000,000 shares authorized as of |
906 |
|
|
896 |
|
||
Paid-in capital |
1,397,613 |
|
|
1,329,391 |
|
||
Distributions in excess of accumulated earnings |
(162,204 |
) |
|
(211,034 |
) |
||
Accumulated other comprehensive income (loss) |
(242 |
) |
|
2,299 |
|
||
Total Stockholders’ Equity |
1,236,073 |
|
|
1,121,552 |
|
||
Non-controlling interests – Common OP Units |
71,401 |
|
|
71,792 |
|
||
Total Equity |
1,307,474 |
|
|
1,193,344 |
|
||
Total Liabilities and Equity |
$ |
4,014,478 |
|
|
$ |
3,925,808 |
|
Consolidated Income Statements |
|||||||||||||||
|
|||||||||||||||
(In thousands, unaudited) |
|||||||||||||||
|
Quarters Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Revenues: |
|
|
|
|
|
|
|
||||||||
Rental income |
$ |
212,007 |
|
|
$ |
199,155 |
|
|
$ |
435,573 |
|
|
$ |
406,148 |
|
Right-to-use annual payments (membership subscriptions) |
12,586 |
|
|
11,891 |
|
|
24,902 |
|
|
23,410 |
|
||||
Right-to-use contracts current period, gross (membership upgrade sales) |
5,041 |
|
|
3,944 |
|
|
8,879 |
|
|
7,106 |
|
||||
Right-to-use contract upfront payments, deferred, net |
(2,912 |
) |
|
(2,021 |
) |
|
(4,683 |
) |
|
(3,306 |
) |
||||
Other income |
10,265 |
|
|
12,536 |
|
|
20,635 |
|
|
25,572 |
|
||||
Gross revenues from home sales |
7,825 |
|
|
9,105 |
|
|
14,300 |
|
|
17,414 |
|
||||
Brokered resale and ancillary services revenues, net |
872 |
|
|
617 |
|
|
2,431 |
|
|
2,018 |
|
||||
Interest income |
1,803 |
|
|
1,862 |
|
|
3,554 |
|
|
3,812 |
|
||||
Income from other investments, net |
879 |
|
|
3,413 |
|
|
1,865 |
|
|
4,353 |
|
||||
Total revenues |
248,366 |
|
|
240,502 |
|
|
507,456 |
|
|
486,527 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Expenses: |
|
|
|
|
|
|
|
||||||||
Property operating and maintenance |
84,868 |
|
|
81,720 |
|
|
162,816 |
|
|
158,052 |
|
||||
Real estate taxes |
15,107 |
|
|
13,440 |
|
|
30,430 |
|
|
27,575 |
|
||||
Sales and marketing, gross |
4,214 |
|
|
3,305 |
|
|
7,623 |
|
|
6,117 |
|
||||
Right-to-use contract commissions, deferred, net |
(389 |
) |
|
(262 |
) |
|
(580 |
) |
|
(286 |
) |
||||
Property management |
14,385 |
|
|
13,472 |
|
|
28,070 |
|
|
27,153 |
|
||||
Depreciation and amortization |
37,776 |
|
|
34,345 |
|
|
75,753 |
|
|
66,719 |
|
||||
Cost of home sales |
8,164 |
|
|
9,632 |
|
|
14,796 |
|
|
18,206 |
|
||||
Home selling expenses |
1,102 |
|
|
973 |
|
|
2,185 |
|
|
2,048 |
|
||||
General and administrative |
9,225 |
|
|
9,669 |
|
|
19,134 |
|
|
17,707 |
|
||||
Other expenses |
540 |
|
|
367 |
|
|
967 |
|
|
710 |
|
||||
Early debt retirement |
1,491 |
|
|
— |
|
|
1,491 |
|
|
— |
|
||||
Interest and related amortization |
26,024 |
|
|
26,285 |
|
|
52,417 |
|
|
51,988 |
|
||||
Total expenses |
202,507 |
|
|
192,946 |
|
|
395,102 |
|
|
375,989 |
|
||||
Gain on sale of real estate, net |
— |
|
|
— |
|
|
52,507 |
|
|
— |
|
||||
Income before equity in income of unconsolidated joint ventures |
45,859 |
|
|
47,556 |
|
|
164,861 |
|
|
110,538 |
|
||||
Equity in income of unconsolidated joint ventures |
3,226 |
|
|
1,613 |
|
|
4,759 |
|
|
2,808 |
|
||||
Consolidated net income |
49,085 |
|
|
49,169 |
|
|
169,620 |
|
|
113,346 |
|
||||
|
|
|
|
|
|
|
|
||||||||
Income allocated to non-controlling interests – Common OP Units |
(2,676 |
) |
|
(3,024 |
) |
|
(9,902 |
) |
|
(6,979 |
) |
||||
Redeemable perpetual preferred stock dividends |
(8 |
) |
|
(8 |
) |
|
(8 |
) |
|
(8 |
) |
||||
Net income available for Common Stockholders |
$ |
46,401 |
|
|
$ |
46,137 |
|
|
$ |
159,710 |
|
|
$ |
106,359 |
|
Non-GAAP Financial Measures
This document contains certain non-GAAP measures used by management that we believe are helpful in understanding our business. We believe investors should review these non-GAAP measures along with GAAP net income and cash flow from operating activities, investing activities and financing activities, when evaluating an equity REIT’s operating performance. Our definitions and calculations of these Non-GAAP financial and operating measures and other terms may differ from the definitions and methodologies used by other REITs and, accordingly, may not be comparable. These non-GAAP financial and operating measures do not represent cash generated from operating activities in accordance with GAAP, nor do they represent cash available to pay distributions and should not be considered as an alternative to net income, determined in accordance with GAAP, as an indication of our financial performance, or to cash flows from operating activities, determined in accordance with GAAP, as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to make cash distributions. For definitions and reconciliations of non-GAAP measures to our financial statements as prepared under GAAP, please refer to both Reconciliation of Net Income to Non-GAAP Financial Measures on page 7 and Non-GAAP Financial Measures Definitions and Reconciliation on pages 18 – 20.
Selected Non-GAAP Financial Measures |
|||
(In millions, except per share data, unaudited) |
|||
|
Quarter Ended |
||
|
June 30, 2019 |
||
Income from property operations, excluding deferrals and property management – 2019 Core (1) |
$ |
131.5 |
|
Income from property operations, excluding deferrals and property management – Non-Core (1) |
4.2 |
|
|
Property management and general and administrative |
(23.6 |
) |
|
Other income and expenses (2) |
5.8 |
|
|
Interest and related amortization |
(26.0 |
) |
|
Normalized FFO available for Common Stock and OP Unit holders (3) |
91.9 |
|
|
Early debt retirement (4) |
(2.1 |
) |
|
FFO available for Common Stock and OP Unit holders (3) |
$ |
89.8 |
|
|
|
||
Normalized FFO per Common Share and OP Unit – Fully Diluted |
$0.96 |
||
FFO per Common Share and OP Unit – Fully Diluted |
$0.94 |
||
|
|
||
|
|
||
Normalized FFO available for Common Stock and OP Unit holders (3) |
$ |
91.9 |
|
Non-revenue producing improvements to real estate (3) |
(12.8 |
) |
|
FAD available for Common Stock and OP Unit holders (3) |
$ |
79.1 |
|
|
|
||
Weighted average Common Stock and OP Units – Fully Diluted |
95.9 |
|
__________________________ |
|
1. |
See page 9 for details of the Core Income from Property Operations, excluding deferrals and property management. See page 10 for details of the Non-Core Income from Property Operations, excluding deferrals and property management. |
2. |
Includes $2.6 million of income from unconsolidated joint ventures related to a refinancing transaction. This income was previously included in our third quarter 2019 forecast. |
3. |
See page 7 for a reconciliation of Net income available for Common Stockholders to FFO available for Common Stock and OP Unit holders, Normalized FFO available for Common Stock and OP Unit holders and FAD available for Common Stock and OP Unit holders. |
4. |
Includes our portion of early debt retirement costs incurred by unconsolidated joint ventures. |
Reconciliation of Net Income to Non-GAAP Financial Measures |
||||||||||||||||
(In thousands, except per share data, unaudited) |
||||||||||||||||
|
|
Quarters Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
||||||||
Net income available for Common Stockholders |
|
$ |
46,401 |
|
|
$ |
46,137 |
|
|
$ |
159,710 |
|
|
$ |
106,359 |
|
Income allocated to non-controlling interests – Common OP Units |
|
2,676 |
|
|
3,024 |
|
|
9,902 |
|
|
6,979 |
|
||||
Right-to-use contract upfront payments, deferred, net |
|
2,912 |
|
|
2,021 |
|
|
4,683 |
|
|
3,306 |
|
||||
Right-to-use contract commissions, deferred, net |
|
(389 |
) |
|
(262 |
) |
|
(580 |
) |
|
(286 |
) |
||||
Depreciation and amortization |
|
37,776 |
|
|
34,345 |
|
|
75,753 |
|
|
66,719 |
|
||||
Depreciation on unconsolidated joint ventures |
|
441 |
|
|
367 |
|
|
873 |
|
|
739 |
|
||||
Gain on sale of real estate, net |
|
— |
|
|
— |
|
|
(52,507 |
) |
|
— |
|
||||
FFO available for Common Stock and OP Unit holders |
|
89,817 |
|
|
85,632 |
|
|
197,834 |
|
|
183,816 |
|
||||
Early debt retirement (1) |
|
2,085 |
|
|
— |
|
|
2,085 |
|
|
— |
|
||||
Insurance proceeds due to catastrophic weather event and other, net (2) |
|
— |
|
|
(1,806 |
) |
|
(349 |
) |
|
(2,092 |
) |
||||
Normalized FFO available for Common Stock and OP Unit holders |
|
91,902 |
|
|
83,826 |
|
|
199,570 |
|
|
181,724 |
|
||||
Non-revenue producing improvements to real estate |
|
(12,849 |
) |
|
(12,411 |
) |
|
(22,913 |
) |
|
(21,175 |
) |
||||
FAD available for Common Stock and OP Unit holders |
|
$ |
79,053 |
|
|
$ |
71,415 |
|
|
$ |
176,657 |
|
|
$ |
160,549 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income available per Common Share – Basic |
|
$ |
0.51 |
|
|
$ |
0.52 |
|
|
$ |
1.78 |
|
|
$ |
1.20 |
|
Net income available per Common Share – Fully Diluted (3) |
|
$ |
0.51 |
|
|
$ |
0.52 |
|
|
$ |
1.77 |
|
|
$ |
1.20 |
|
|
|
|
|
|
|
|
|
|
||||||||
FFO per Common Share and OP Unit – Basic |
|
$ |
0.94 |
|
|
$ |
0.91 |
|
|
$ |
2.07 |
|
|
$ |
1.95 |
|
FFO per Common Share and OP Unit – Fully Diluted |
|
$ |
0.94 |
|
|
$ |
0.90 |
|
|
$ |
2.07 |
|
|
$ |
1.94 |
|
|
|
|
|
|
|
|
|
|
||||||||
Normalized FFO per Common Share and OP Unit – Basic |
|
$ |
0.96 |
|
|
$ |
0.89 |
|
|
$ |
2.09 |
|
|
$ |
1.93 |
|
Normalized FFO per Common Share and OP Unit – Fully Diluted |
|
$ |
0.96 |
|
|
$ |
0.89 |
|
|
$ |
2.08 |
|
|
$ |
1.92 |
|
|
|
|
|
|
|
|
|
|
||||||||
Average Common Stock – Basic |
|
90,156 |
|
|
88,549 |
|
|
89,969 |
|
|
88,537 |
|
||||
Average Common Stock and OP Units – Basic |
|
95,799 |
|
|
94,375 |
|
|
95,660 |
|
|
94,364 |
|
||||
Average Common Stock and OP Units – Fully Diluted |
|
95,930 |
|
|
94,623 |
|
|
95,773 |
|
|
94,600 |
|
Contacts
Paul Seavey
(800) 247-5279