− Total Portfolio Leased Occupancy Rises to
96.0%, Up 170 Basis Points Over One Year Ago −
− Same Store NOI Increases 3.2% Over Prior
Year Quarter −
Inland Real Estate Corporation (NYSE: IRC), a publicly traded
real estate investment trust that owns and operates high-quality,
necessity and value-based retail centers primarily in select
markets within the Midwestern United States, today announced
financial and operational results for the three and nine months
ended September 30, 2014.
Highlights
- Recurring FFO (defined as Funds From
Operations adjusted for the impact of lease termination income,
certain gains and non-cash impairment charges of non-depreciable
real estate, net of taxes) per weighted average common share (basic
and diluted) of $0.24 for the three months ended September 30,
2014, equal to the third quarter of 2013.
- Recurring FFO per weighted average
common share (basic and diluted) of $0.70 for the nine months ended
September 30, 2014, representing an increase of 4.5%, compared to
the same period in 2013.
- Total portfolio leased occupancy was
96.0% and financial occupancy was 94.3% at September 30, 2014,
representing increases of 170 basis points and 300 basis points,
respectively, over one year ago.
- Same-store net operating income (NOI)
for the consolidated portfolio excluding lease termination income
increased 3.2% for the quarter and 1.8% for the first nine months
of 2014, over the comparable periods in 2013.
- For the quarter, average base rent for
new and renewal leases signed in the total portfolio increased by
26.3% and 10.0%, respectively, over expiring average rents.
- Company’s joint venture with PGGM
acquired Princess City Plaza in Mishawaka, Ind., for $28.6 million
during the quarter and Newport Pavilion Phase II in the Cincinnati
market for $23.6 million after the close of the quarter.
- IRC acquired the Prairie Crossings
power center in the Chicago area for $24.7 million and a 13.0-acre
vacant land parcel in Northeastern Alabama for $3.0 million to be
developed into a 64,759-square-foot, Publix-anchored shopping
center, after the close of the quarter.
- Company’s development joint ventures
began construction on two shopping centers, including the Pulaski
Promenade power center in Chicago and the Tanglewood Pavilions
power center in Northeastern North Carolina during the
quarter.
- Entered into amended and restated
unsecured credit facilities totaling $475 million with an expanded
lending group, providing an increase in total capacity, extended
terms, and improved pricing.
- Completed a public offering of
4,000,000 shares of 6.95% Series B Cumulative Redeemable Preferred
Stock at $25 per share, for net proceeds of $96.9 million after
underwriting discount but before expenses, after the close of the
quarter.
“For the quarter we reported results that included substantial
year-over-year gains in occupancy and consolidated same store net
operating income, as well as healthy increases in average base
rents, all of which are the result of the proactive leasing and
redevelopment initiatives we are executing to enhance long-term
portfolio performance,” said Mark Zalatoris, president and chief
executive officer of Inland Real Estate Corporation. “We also made
significant progress toward our strategic goal to grow and
diversify our operating platform through the joint ventures
established with PGGM and our development partners. Finally, we
continued to enhance our financial flexibility and lower our cost
of capital. During the quarter, we recast our unsecured credit
facilities to provide increased capacity with better terms and
after quarter close completed an offering of Series B Preferred
Stock to help fund our growth strategies.”
Financial Results for the Quarter
FFO attributable to common stockholders was $23.9 million for
the quarter ended September 30, 2014, compared to $27.1 million for
the third quarter of 2013. On a per share basis, FFO was $0.24
(basic and diluted) for the third quarter of 2014, compared to
$0.27 (basic and diluted) for the same period of 2013.
Recurring FFO (defined as FFO adjusted for the impact of lease
termination income, certain gains and non-cash impairment charges
of non-depreciable real estate, net of taxes) was $23.8 million for
the third quarter of 2014, compared to $23.9 million for the prior
year quarter. On a per share basis, Recurring FFO was $0.24 (basic
and diluted) for the three months ended September 30, 2014, equal
to the three months ended September 30, 2013.
Net income attributable to common stockholders for the three
months ended September 30, 2014 was $2.3 million, compared to $3.5
million for the third quarter of 2013. On a per common share basis,
net income attributable to common stockholders (basic and diluted)
was $0.02 for the third quarter of 2014, compared to $0.04 (basic)
and $0.03 (diluted) for the prior year quarter. Net income for the
quarter decreased year over year primarily due to lower lease
termination income and decreased gains from sale of investment
properties, partially offset by lower interest expense and
depreciation and amortization expense.
Financial Results for the Nine Months Ended September 30,
2014
For the nine months ended September 30, 2014, FFO attributable
to common stockholders was $70.0 million, compared to $72.2 million
for the same period in 2013. On a per share basis, FFO for the
first nine months of 2014 was $0.70 (basic and diluted), compared
to $0.77 for the nine months ended September 30, 2013.
Recurring FFO was $69.7 million for the nine months ended
September 30, 2014, compared to $63.3 million for the prior year
period. On a per share basis, Recurring FFO was $0.70 (basic and
diluted) for the first nine months of 2014, compared to $0.67 for
the same period of 2013. Recurring FFO per share for the nine-month
period increased 4.5% year over year primarily due to higher
property net operating income from the consolidated portfolio and
increased equity in earnings of unconsolidated joint ventures,
partially offset by higher interest expense, general and
administrative expense and lower fee income from unconsolidated
joint ventures.
Net income attributable to common stockholders for the nine
months ended September 30, 2014 was $25.9 million, compared to
$109.9 million for the same period in 2013. On a per share basis,
net income attributable to common stockholders was $0.26 (basic and
diluted), compared to $1.17 for the same period of 2013. Net income
decreased year over year primarily due to substantially lower gains
from the change in control of investment properties related to the
2013 consolidation of NYSTRS joint venture assets and from the
settlement of receivables, as well as lower lease termination
income. The decrease in net income was partially offset by higher
gains on sale of investment properties recorded in 2014, as well as
increases in net operating income from our consolidated portfolio
and equity in earnings of unconsolidated joint ventures.
Reconciliations of FFO and Recurring FFO to net income
attributable to common stockholders, calculated in accordance with
U.S. GAAP, as well as FFO and Recurring FFO per share to net income
attributable to common stockholders per share, are provided at the
end of this news release.
Portfolio Performance
For the quarter, consolidated same-store NOI was $21.2 million
and total portfolio same-store NOI was $27.3 million, representing
increases of 3.2% and 2.2%, respectively, over the comparable
period in 2013. For the nine months ended September 30, 2014,
consolidated same-store NOI was $62.5 million and total portfolio
same-store NOI was $80.8 million, representing increases of 1.8%
and 1.9%, respectively, over the comparable prior year period.
Same-store financial occupancy was 93.3% for the consolidated
portfolio and 94.1% for the total portfolio as of September 30,
2014, representing increases of 360 basis points and 250 basis
points, respectively, over one year ago.
The Company evaluates its overall portfolio by analyzing the
operating performance of properties that have been owned and
operated for the same three and nine-month periods during each
year. A total of 81 of the Company's investment properties within
the consolidated portfolio and 105 properties within the total
portfolio satisfied this criterion during these periods and are
referred to as "same-store" properties. Same-store NOI is a
supplemental non-GAAP measure used to monitor the performance of
the Company's investment properties.
A reconciliation of consolidated same-store NOI to net income
attributable to common stockholders, calculated in accordance with
U.S. GAAP, is provided at the end of this news release.
Leasing
For the quarter, the Company signed 85 leases within the total
portfolio aggregating 415,052 square feet of gross leasable area
(GLA). Total leases executed included:
- Sixty-one renewal leases comprising
300,437 square feet, with an average rental rate of $15.71 per
square foot, representing an increase of 10.0% over the average
expiring rent;
- Ten new leases comprising 53,856 square
feet, with an average rental rate of $13.29 per square foot,
representing an increase of 26.3% over the expiring rent; and
- Fourteen non-comparable leases
comprising 60,759 square feet, with an average rental rate of
$12.49 per square foot. The company defines non-comparable leases
as leases signed for expansion square footage or for space in which
there was no former tenant in place for a period of twelve months
or more.
On a blended basis, the 71 new and renewal leases executed
during the quarter had an average rental rate of $15.34 per square
foot, representing an increase of 11.9% over the average expiring
rent. The calculations of former and new average base rents are
adjusted for rent abatements on the included leases.
For the total portfolio as of September 30, 2014, leased
occupancy was 96.0% and financial occupancy was 94.3%, representing
gains of 170 basis points and 300 basis points, respectively, over
one year ago. Leased occupancy is defined as the percentage of
total gross leasable area for which there is a signed lease
regardless of whether the tenant is currently obligated to pay rent
under their lease agreement. Financial occupancy is defined as the
percentage of total gross leasable area for which a tenant is
obligated to pay rent under the terms of the lease agreement,
regardless of the actual use or occupation by that tenant of the
area being leased, and excludes tenants in abatement periods.
EBITDA, Balance Sheet, Liquidity and Market Value
The Company reported Recurring EBITDA (earnings before interest,
taxes, depreciation and amortization), which is EBITDA adjusted for
the impact of lease termination income, certain gains and non-cash
impairment charges of non-depreciable real estate, of $37.2 million
for the three months ended September 30, 2014, compared to $38.0
million for the third quarter of 2013. Recurring EBITDA for the
nine months ended September 30, 2014, was $109.9 million, compared
to $106.1 million for the same period in 2013.
Definitions and reconciliations of EBITDA and Recurring EBITDA
to net income attributable to Inland Real Estate Corporation are
provided at the end of this news release.
Recurring EBITDA coverage of interest expense was 3.4 times for
the quarter ended September 30, 2014 and for the third quarter of
2013. The Company has provided EBITDA and related non-GAAP coverage
ratios because it believes EBITDA and the related ratios provide
useful supplemental measures in evaluating the Company's operating
performance since expenses that may not be indicative of operating
performance are excluded.
During the quarter, the Company closed amended and restated
unsecured credit facilities totaling $475 million with an expanded
lending group that now includes eight banks. The amended agreement
provides an increase of $115 million in total capacity; reduces
applicable interest rate spreads and the capitalization rate used
to determine asset value for purposes of covenant compliance under
these facilities; and extends the term of the $275 million
revolving credit facility and $200 million term loan to 2018 and
2019, respectively, with an option to further extend the revolver
by 12 months.
On October 10, 2014, the Company priced a public offering of
4,000,000 shares of its 6.95% Series B Cumulative Redeemable
Preferred Stock and, on October 16, 2014, issued the Series B
Preferred Stock at a public offering price of $25 per share, for
net proceeds of approximately $96.9 million, after the underwriting
discount but before expenses. The Company used the net proceeds of
the offering to purchase additional properties to be owned by the
Company or one or more of its joint ventures, and for general
corporate purposes, including the repayment of indebtedness. The
Series B Preferred Stock is traded on the New York Stock Exchange
under the symbol “IRCPrB.”
As of September 30, 2014, the Company had an equity market
capitalization (common shares) of $1.0 billion, outstanding
preferred stock of $110.0 million (at face value), and total debt
outstanding of $1.0 billion (including the pro-rata share of debt
in unconsolidated joint ventures and full face value of outstanding
5.0% convertible senior notes, due 2029) for a total market
capitalization of approximately $2.2 billion. The Company's
debt-to-total market capitalization was 48.8% as of September 30,
2014. Approximately 58.6% of total debt bears interest at fixed
rates. As of September 30, 2014, the weighted average interest rate
on the fixed rate debt was 5.19% and the overall weighted average
interest rate, including variable rate debt, was 3.84%.
Acquisitions
On October 2, 2014, the Company acquired for its wholly-owned
portfolio the 109,000-square-foot Prairie Crossings power center in
Frankfort, an affluent southwest suburb of Chicago, Ill., for $24.7
million in cash, excluding closing costs and adjustments. Prairie
Crossings is currently 99% leased and anchored by Bed Bath &
Beyond, Sports Authority and Office Depot. The center is
shadow-anchored by a separately owned Kohl’s.
In October, the Company purchased for $3.0 million a
fully-entitled 13.0-acre vacant land parcel in Rainbow City, Ala.,
to be developed in conjunction with MAB American Retail Partners,
LLC, into a 64,759-square-foot grocery-anchored shopping center.
The Shoppes at Rainbow Landing, which is currently 74% pre-leased,
will be anchored by a 45,600-square-foot Publix store. Construction
began at the end of October, with the Publix store anticipated to
open in the fourth quarter of 2015.
Joint Venture Activity
The Company has formed joint ventures with institutions and
established developers to advance its strategic goal to further
enhance the size, quality and diversification of its operating
platform.
In August, the Company’s joint venture with PGGM purchased
Princess City Plaza in Mishawaka, Ind., within the South
Bend-Mishawaka MSA, for $28.6 million in cash, subject to future
earnout payments. Princess City Plaza totals 178,500 square feet of
retail space, including ground leases, and is 99 percent leased to
national retailers and restaurants including Dick’s Sporting Goods,
Old Navy, PetSmart, Gordmans, Shoe Carnival, Noodles and Company,
and Carrabba’s Italian Grill. The center is shadow-anchored by
Whole Foods Market and Kohl’s.
In October, the Company’s joint venture with PGGM purchased
Newport Pavilion Phase II in Newport, Ky., located in a
high-barrier-to-entry, densely populated trade area in the
Cincinnati MSA, for $23.6 million in cash, subject to future
earnout payments. Newport Pavilion Phase II encompasses 115,000
square feet including ground leases, which is leased to Dick’s
Sporting Goods, TJ Maxx, Buffalo Wild Wings, Panera, Chipotle, and
others. Including Newport Pavilion Phase I, which was acquired by
the IRC-PGGM venture this past June, the power center encompasses a
total of 337,000 square feet and was 96% leased at quarter end. The
center is shadow-anchored by a separately owned 134,500-square-foot
Target store.
During the quarter, the Company’s development joint ventures
acquired land after securing entitlements and anchor leases, and
began construction on the following two shopping center
projects.
In September, the Company’s joint venture with PGGM entered into
a partnership with IBT Group, LLC and Pine Tree Commercial Realty,
LLC to develop Pulaski Promenade, a power center encompassing
133,000 square feet of retail space, located on the southwest side
of Chicago, Ill. Pulaski Promenade’s in-line space is over 80%
pre-leased to Marshalls, Ross Dress for Less, Michaels, PetSmart
and Shoe Carnival. Construction has commenced and store openings
are anticipated to begin in the spring of 2016. Upon completion of
construction and stabilization, the IRC-PGGM joint venture has the
option to acquire 100% ownership in the property at a
pre-negotiated purchase price.
In September, the Company entered into a joint venture with
Thompson Thrift Development, Inc. to develop Tanglewood Pavilions,
a 158,000-square-foot regional power center located in Elizabeth
City, North Carolina. Tanglewood Pavilions is approximately 70%
pre-leased to Hobby Lobby, TJMaxx, Ross Dress for Less and Dollar
Tree, and leases are in negotiation for another 24,000 square feet
of space that would bring the center to 84% pre-leased occupancy.
Construction is underway and deliveries to tenants are scheduled to
commence prior to the fall of 2015. After completion of
construction and stabilization, IRC will acquire 100% ownership of
the center at a pre-negotiated purchase price.
Distributions
In July, August, September and October of 2014, the Company paid
a monthly cash dividend of $0.169271 per share on the outstanding
shares of its 8.125% Series A Cumulative Redeemable Preferred Stock
("Series A Preferred Stock"). In October, the Company also declared
a cash dividend of $0.169271 per share on the outstanding shares of
its Series A Preferred Stock, payable on November 17, 2014, to
Series A Preferred Stockholders of record at the close of business
on November 3, 2014. In addition, the Company declared a cash
dividend of $0.139965278 per share on the outstanding shares of its
6.95% Series B Cumulative Redeemable Preferred Stock, payable on
November 17, 2014, to Series B Preferred Stockholders of record at
the close of business on November 3, 2014.
In July, August, September and October of 2014, the Company paid
monthly cash distributions to Common Stockholders of $0.0475 per
common share. In October, the Company also declared a cash
distribution of $0.0475 per common share, payable on November 17,
2014, to common stockholders of record at the close of business on
October 31, 2014.
Guidance
For fiscal year 2014, the Company continues to expect Recurring
FFO per common share (basic and diluted) to range from $0.93 to
$0.97. The Company's guidance incorporates assumptions for an
increase in consolidated same-store NOI to range from 2% to 4%, and
consolidated same-store financial occupancy at year-end 2014 to
range from 91% to 92%.
Conference Call/Webcast
Management will host a conference call to discuss the Company's
financial and operational results for the quarter ended September
30, 2014 on Tuesday, November 4, 2014, at 1:00 p.m. CT (2:00 p.m.
ET). Hosting the conference call will be Mark Zalatoris, President
and Chief Executive Officer; Brett Brown, Chief Financial Officer;
and Scott Carr, Chief Investment Officer. The live conference call
can be accessed by dialing 1-877-509-5836 for callers within the
United States, 1-855-669-9657 for callers dialing from Canada, or
1-412-902-4131 for other international callers. A live webcast also
will be available on the Company's website at
www.inlandrealestate.com. The conference call will be recorded and
available for replay one hour after the end of the live event
through 8:00 a.m. CT (9:00 a.m. ET) on November 19, 2014.
Interested parties can access the replay of the conference call by
dialing 1-877-344-7529 or 1-412-317-0088 for international callers,
and entering the conference number 10051921. An online playback of
the webcast will be archived for approximately one year within the
investor relations section of the Company's website.
About Inland Real Estate Corporation
Inland Real Estate Corporation is a self-advised and
self-managed publicly traded real estate investment trust (REIT)
focused on owning and operating open-air neighborhood, community,
and power shopping centers located in well-established markets
primarily in the Midwestern United States. As of September 30,
2014, the Company owned interests in 136 investment properties,
including 31 owned through its unconsolidated joint ventures, with
aggregate leasable space of approximately 15 million square feet.
Additional information on Inland Real Estate Corporation, including
a copy of the Company's supplemental financial information for the
three months and nine months ended September 30, 2014, is available
at www.inlandrealestate.com.
Certain information in this supplemental information may
constitute "forward-looking statements" within the meaning of the
Federal Private Securities Litigation Reform Act of 1995.
Forward-looking statements are statements that do not reflect
historical facts and instead reflect our management's intentions,
beliefs, expectations, plans or predictions of the future.
Forward-looking statements can often be identified by words such as
"seek," “believe,” “expect,” “anticipate,” “intend,” “estimate,”
“may,” “will,” “should” and “could.” Examples of forward-looking
statements include, but are not limited to, statements that
describe or contain information related to matters such as
management's intent, belief or expectation with respect to our
financial performance, investment strategy or our portfolio, our
ability to address debt maturities, our cash flows, our growth
prospects, the value of our assets, our joint venture commitments
and the amount and timing of anticipated future cash distributions.
Forward-looking statements reflect the intent, belief or
expectations of our management based on their knowledge and
understanding of our business and industry and their assumptions,
beliefs and expectations with respect to the market for commercial
real estate, the U.S. economy and other future conditions.
Forward-looking statements are not guarantees of future
performance, and investors should not place undue reliance on them.
Actual results may differ materially from those expressed or
forecasted in forward-looking statements due to a variety of risks,
uncertainties and other factors, including but not limited to the
risks listed and described under Item 1A”Risk Factors” in our
Annual Report on Form 10-K for the year ended December 31, 2013, as
filed with the Securities and Exchange Commission (the “SEC”) on
February 28, 2014, as they may be revised or supplemented by us in
subsequent Reports on Form 10-Q and other filings with the SEC.
Except as otherwise required by applicable law, the Company
disclaims any obligation or undertaking to publicly release any
updates or revisions to any forward-looking statement in this
release to reflect any change in the Company's expectations or any
change in events, conditions or circumstances on which any such
statement is based.
Consolidated Balance Sheets (in thousands,
except per share data) September 30, 2014
December 31, 2013 Assets:
(unaudited) Investment
properties: Land $ 381,404 387,010 Construction in progress 18,237
16,856 Building and improvements 1,091,591 1,130,004
Total investment properties 1,491,232 1,533,870 Less accumulated
depreciation 328,929 327,684 Net investment
properties 1,162,303 1,206,186 Cash and cash equivalents 15,409
11,258 Accounts receivable, net 36,788 37,155 Investment in and
advances to unconsolidated joint ventures 170,809 119,476 Acquired
lease intangibles, net 87,554 103,576 Deferred costs, net 19,436
19,638 Other assets 38,194 32,648 Total assets $
1,530,493 1,529,937 Liabilities: Accounts
payable and accrued expenses $ 50,435 57,132 Acquired below market
lease intangibles, net 40,999 43,191 Distributions payable 5,128
5,110 Mortgages payable 452,753 497,832 Unsecured credit facilities
390,000 325,000 Convertible notes 29,138 28,790 Other liabilities
20,849 17,413 Total liabilities 989,302
974,468 Stockholders’ Equity: Preferred stock, $0.01
par value, 12,000 shares authorized; 4,400 8.125% Series A
Cumulative Redeemable shares, with a $25.00 per share Liquidation
Preference, issued and outstanding at September 30, 2014 and
December 31, 2013, respectively 110,000 110,000 Common stock, $0.01
par value, 500,000 shares authorized; 100,108 and 99,721 Shares
issued and outstanding at September 30, 2014 and December 31, 2013,
respectively 1,001 997 Additional paid-in capital (net of offering
costs of $74,997 and $74,749 at September 30, 2014 and December 31,
2013, respectively) 880,022 877,328 Accumulated distributions in
excess of net income (444,715 ) (427,953 ) Accumulated other
comprehensive loss (5,610 ) (4,904 ) Total stockholders’ equity
540,698 555,468 Noncontrolling interest 493 1
Total equity 541,191 555,469 Total liabilities
and equity $ 1,530,493 1,529,937
Consolidated Statements of Operations and Comprehensive Income
(unaudited) (in thousands, except per share data)
Three months ended Nine months ended September
30, September 30, 2014 2013
2014 2013 Revenues: Rental income $ 33,768
33,603 103,981 88,916 Tenant recoveries 12,306 13,031 44,476 33,510
Other property income 612 2,355 1,577 3,210 Fee income from
unconsolidated joint ventures 1,524 1,578 4,090
5,133 Total revenues 48,210 50,567
154,124 130,769 Expenses: Property operating
expenses 6,127 5,924 25,082 18,479 Real estate tax expense 9,303
10,164 28,942 24,957 Depreciation and amortization 17,185 19,683
54,116 45,671 Provision for asset impairment — — 222 369 General
and administrative expenses 5,553 4,843 17,638
14,817 Total expenses 38,168 40,614 126,000
104,293 Operating income 10,042 9,953 28,124
26,476 Other income 390 534 1,158 1,733 Gain from settlement of
receivables — — — 3,095 Gain from change in control of investment
properties — — — 95,378 Gain on sale of investment properties, net
— — 22,828 1,440 Gain on sale of joint venture interest 313 475 427
1,209 Interest expense (8,752 ) (9,163 ) (26,642 ) (25,427 ) Income
before income tax benefit (expense) of taxable REIT subsidiaries,
equity in earnings of unconsolidated joint ventures and
discontinued operations 1,993 1,799 25,895 103,904 Income
tax benefit (expense) of taxable REIT subsidiaries (232 ) 296 (670
) (1,499 ) Equity in earnings of unconsolidated joint ventures
2,774 2,128 6,831 5,641 Income from
continuing operations 4,535 4,223 32,056 108,046 Income from
discontinued operations 31 1,440 552 8,503
Net income 4,566 5,663 32,608 116,549 Less: Net loss
attributable to the noncontrolling interest 10 33 39
19 Net income attributable to Inland Real Estate
Corporation 4,576 5,696 32,647 116,568 Dividends on
preferred shares (2,234 ) (2,209 ) (6,703 ) (6,715 ) Net income
attributable to common stockholders $ 2,342 3,487
25,944 109,853 Basic and diluted earnings
attributable to common shares per weighted average common share:
Income from continuing operations $ 0.02 0.02 0.25 1.08
Income from discontinued operations — 0.01 0.01
0.09 Net income attributable to common stockholders
per weighted average common share — basic $ 0.02 0.04
0.26 1.17 Weighted average number of common
shares outstanding — basic 99,617 99,317 99,495
93,901 Income from continuing operations $
0.02 0.02 0.25 1.08 Income from discontinued operations —
0.01 0.01 0.09 Net income attributable to
common stockholders per weighted average common share — diluted $
0.02 0.03 0.26 1.17 Weighted
average number of common shares outstanding — diluted 100,060
99,648 99,874 94,169
Comprehensive income: Net income attributable to common
stockholders $ 2,342 3,487 25,944 109,853 Unrealized loss on
investment securities — (413 ) — (799 ) Unrealized gain (loss) on
derivative instruments 500 111 (706 ) 3,952
Comprehensive income $ 2,842 3,185 25,238
113,006
Note: Basic and diluted Earnings Per Share may not foot due to
rounding.
Funds From Operations (unaudited) (in thousands,
except per share data)
Non-GAAP Financial Measures
We consider FFO a widely accepted and appropriate measure of
performance for a REIT. FFO provides a supplemental measure to
compare our performance and operations to other REITs. Due to
certain unique operating characteristics of real estate companies,
NAREIT has promulgated a standard known as FFO, which it believes
more accurately reflects the operating performance of a REIT such
as ours. As defined by NAREIT, FFO means net income computed in
accordance with U.S. GAAP, excluding gains (or losses) from sales
of operating property, plus depreciation and amortization and after
adjustments for unconsolidated entities in which the REIT holds an
interest. In addition, NAREIT has further clarified the FFO
definition to add-back impairment write-downs of depreciable real
estate or of investments in unconsolidated entities that are driven
by measurable decreases in the fair value of depreciable real
estate. Under U.S. GAAP, impairment charges reduce net income.
While impairment charges are added back in the calculation of FFO,
we caution that because impairments to the value of any property
are typically based on reductions in estimated future undiscounted
cash flows compared to current carrying value, declines in the
undiscounted cash flows which led to the impairment charges reflect
declines in property operating performance that may be permanent.
We have adopted the NAREIT definition for computing FFO. Recurring
FFO includes adjustments to FFO for the impact of lease termination
income, certain gains and non-cash impairment charges of
non-depreciable real estate, net of taxes recorded in comparable
periods, in order to present the performance of our core portfolio
operations. Management uses the calculation of FFO and Recurring
FFO for several reasons. Recurring FFO per weighted average common
share outstanding is used in the employment agreements we have with
our executives to determine a portion of incentive compensation
payable to them. Additionally, we use FFO and Recurring FFO to
compare our performance to that of other REITs in our peer group.
The calculation of FFO and Recurring FFO may vary from entity to
entity since capitalization and expense policies tend to vary from
entity to entity. Items that are capitalized do not impact FFO and
Recurring FFO whereas items that are expensed reduce FFO and
Recurring FFO. Consequently, our presentation of FFO and Recurring
FFO may not be comparable to other similarly titled measures
presented by other REITs. FFO and Recurring FFO do not represent
cash flows from operations as defined by U.S. GAAP, are not
indicative of cash available to fund cash flow needs and liquidity,
including our ability to pay distributions, and should not be
considered as an alternative to net income, as determined in
accordance with U.S. GAAP, for purposes of evaluating our operating
performance. Three months ended September 30, Nine
months ended September 30, 2014 2013 2014 2013 Net
income attributable to common stockholders $ 2,342 3,487 25,944
109,853 Gain on sale of investment properties — (524 ) (23,321 )
(5,266 ) Gain from change in control of investment properties — — —
(95,378 ) Impairment of depreciable operating property — — 222 555
Equity in depreciation and amortization of unconsolidated joint
ventures 4,400 3,835 13,013 14,925 Amortization on in-place lease
intangibles 4,575 7,626 15,839 12,628 Amortization on leasing
commissions 530 486 1,495 1,403 Depreciation, net of noncontrolling
interest 12,080 12,169 36,782 33,495
Funds From Operations attributable to common stockholders $ 23,927
27,079 69,974 72,215 Gain from settlement of receivables — —
— (3,095 ) Lease termination income (131 ) (2,131 ) (146 ) (5,432 )
Lease termination income included in equity in earnings of
unconsolidated joint ventures (4 ) (5 ) (81 ) (21 ) Impairment
loss, net of taxes: Impairment of investment securities — — — 98
Provision for asset impairment included in equity in earnings of
unconsolidated joint ventures — — — 506
Recurring Funds From Operations attributable to common stockholders
$ 23,792 23,922 69,747 63,250
Net income attributable to common stockholders per weighted average
common share — basic $ 0.02 0.04 0.26 1.17
Net income attributable to common stockholders per
weighted average common share — diluted $ 0.02 0.03
0.26 1.17 Funds From Operations attributable
to common stockholders, per weighted average common share — basic
and diluted $ 0.24 0.27 0.70 0.77
Recurring Funds From Operations attributable to common
stockholders, per weighted average common share — basic and diluted
$ 0.24 0.24 0.70 0.67 Weighted
average number of common shares outstanding — basic 99,617 99,317
99,495 93,901 Weighted average number of common shares outstanding
— diluted 100,060 99,648 99,874 94,169
Earnings Before
Interest, Taxes, Depreciation and Amortization (unaudited)
(in thousands, except per share data) EBITDA is
defined as earnings (losses) from operations excluding: (1)
interest expense; (2) income tax benefit or expenses; (3)
depreciation and amortization expense; and (4) gains (loss) on
non-operating property. We believe EBITDA is useful to us and to an
investor as a supplemental measure in evaluating our financial
performance because it excludes expenses that we believe may not be
indicative of our operating performance. By excluding interest
expense, EBITDA measures our financial performance regardless of
how we finance our operations and capital structure. By excluding
depreciation and amortization expense, we believe we can more
accurately assess the performance of our portfolio. Because EBITDA
is calculated before recurring cash charges such as interest
expense and taxes and is not adjusted for capital expenditures or
other recurring cash requirements, it does not reflect the amount
of capital needed to maintain our properties nor does it reflect
trends in interest costs due to changes in interest rates or
increases in borrowing. EBITDA should be considered only as a
supplement to net earnings and may be calculated differently by
other equity REITs. We believe EBITDA is an important
non-GAAP measure. We utilize EBITDA to calculate our interest
expense coverage ratio, which equals EBITDA divided by total
interest expense. We believe that using EBITDA, which excludes the
effect of non-operating expenses and non-cash charges, all of which
are based on historical cost and may be of limited significance in
evaluating current performance, facilitates comparison of core
operating profitability between periods and between REITs,
particularly in light of the use of EBITDA by a seemingly large
number of REITs in their reports on Forms 10-Q and 10-K. We believe
that investors should consider EBITDA in conjunction with net
income and the other required U.S. GAAP measures of our performance
to improve their understanding of our operating results. Recurring
EBITDA includes adjustments to EBITDA for the impact of least
termination income and non-cash impairment charges in comparable
periods in order to present the performance of our core portfolio
operations. Three months ended September 30, Nine
months ended September 30, 2014 2013 2014 2013 Net
income attributable to Inland Real Estate Corporation $ 4,576 5,696
32,647 116,568 Gain on sale of investment properties — (524 )
(23,321 ) (5,266 ) Gain from change in control of investment
properties — — — (95,378 ) Income tax (benefit) expense of taxable
REIT subsidiaries 232 (296 ) 670 1,499 Interest expense 8,752 9,163
26,642 25,427 Interest expense associated with discontinued
operations — 128 — 500 Interest expense associated with
unconsolidated joint ventures 2,180 1,875 6,147 7,610 Depreciation
and amortization 17,185 19,683 54,116 45,671 Depreciation and
amortization associated with discontinued operations — 581 — 1,901
Depreciation and amortization associated with unconsolidated joint
ventures 4,400 3,835 13,013 14,925
EBITDA 37,325 40,141 109,914 113,457 Gain from settlement of
receivables — — — (3,095 ) Lease termination income (131 ) (2,131 )
(146 ) (5,432 ) Lease termination income included in equity in
earnings of unconsolidated joint ventures (4 ) (5 ) (81 ) (21 )
Impairment loss, net of taxes: Impairment of depreciable operating
property — — 222 555 Impairment of investment securities — — — 98
Provision for asset impairment included in equity in earnings of
unconsolidated joint ventures — — — 506
Recurring EBITDA $ 37,190 38,005 109,909
106,068 Total Interest Expense $ 10,932 11,166
32,789 33,537 EBITDA: Interest Expense
Coverage Ratio 3.4 x 3.6 x 3.4 x 3.4 x Recurring EBITDA:
Interest Expense Coverage Ratio 3.4 x 3.4 x 3.4 x 3.2 x
Same Store Net Operating Income (unaudited) (in
thousands, except per share data) The following schedule
presents same store net operating income, for our consolidated
portfolio, which is the net operating income of properties owned in
both the three and nine months ended September 30, 2014 and 2013,
along with other investment properties' net operating income. Same
store net operating income is considered a non-GAAP financial
measure because it does not include straight-line rental income,
amortization of lease intangibles, lease termination income,
interest, depreciation, amortization and bad debt expense. We
provide same store net operating income as another metric to
compare the results of property operations for the three and nine
months ended September 30, 2014 and 2013. We also provide a
reconciliation of these amounts to the most comparable GAAP
measure, net income (loss) attributable to common stockholders.
Three months ended September 30, Nine months
ended September 30,
Consolidated 2014 2013 %
Change 2014 2013 % Change Rental income and tenant
recoveries: "Same store" investment properties, 81 properties
Rental income $ 22,662 21,941 3.3% 67,496 66,265 1.9% Tenant
recovery income 7,549 7,984 -5.4% 26,627 24,339 9.4% Other property
income 304 290 4.8% 953 946 0.7% "Other investment properties”
Rental income 11,028 11,668 35,628 22,678 Tenant recovery income
4,757 5,047 17,849 9,171 Other property income 177 109
479 307
Total property income $
46,477 47,039 149,032
123,706 Property operating expenses: "Same
store" investment properties, 81 properties Property operating
expenses $ 3,670 3,737 -1.8% 15,184 12,921 17.5% Real estate tax
expense 5,686 5,980 -4.9% 17,414 17,272 0.8% "Other investment
properties" Property operating expenses 1,980 1,871 8,717 3,928
Real estate tax expense 3,617 4,184 11,528
7,685
Total property operating expenses $
14,953 15,772 52,843
41,806 Property net operating income "Same
store" investment properties 21,159 20,498 3.2% 62,478 61,357 1.8%
"Other investment properties" 10,365 10,769 33,711
20,543
Total property net operating income
$ 31,524 31,267 96,189
81,900 Other income: Straight-line
rents $ 186 136 1,133 517 Amortization of lease intangibles (108 )
(142 ) (276 ) (544 ) Lease termination income 131 1,956 145 1,957
Other income 390 534 1,158 1,733 Fee income from unconsolidated
joint ventures 1,524 1,578 4,090 5,133 Gain from settlement of
receivables — — — 3,095 Gain from change in control of investment
properties — — — 95,378 Gain on sale of investment properties, net
— — 22,828 1,440 Gain on sale of joint venture interest 313 475 427
1,209 Equity in earnings of unconsolidated joint ventures
2,774 2,128 6,831 5,641 Other expenses: Income tax benefit
(expense) of taxable REIT subsidiaries (232 ) 296 (670 ) (1,499 )
Bad debt expense (477 ) (316 ) (1,181 ) (1,630 ) Depreciation and
amortization (17,185 ) (19,683 ) (54,116 ) (45,671 ) General and
administrative expenses (5,553 ) (4,843 ) (17,638 ) (14,817 )
Interest expense (8,752 ) (9,163 ) (26,642 ) (25,427 ) Provision
for asset impairment — — (222 ) (369 ) Income
from continuing operations 4,535 4,223 32,056 108,046 Income from
discontinued operations 31 1,440 552 8,503
Net income 4,566 5,663 32,608 116,549 Less: Net loss
attributable to the noncontrolling interest 10 33 39
19 Net income attributable to Inland Real Estate
Corporation 4,576 5,696 32,647 116,568 Dividends on
preferred shares (2,234 ) (2,209 ) (6,703 ) (6,715 )
Net
income attributable to common stockholders $
2,342 3,487 25,944
109,853 Pro Rata Consolidated Information
(unaudited) (in thousands, except per share data)
These schedules present certain Non-GAAP pro-rata consolidated
information as of and for the three and nine months ended September
30, 2014. These schedules are considered Non-GAAP because they
include financial information related to consolidated joint
ventures with an adjustment for the portion related to
noncontrolling interests and unconsolidated joint ventures
accounted for under the equity method of accounting. The Company
provides the pro rata amounts of all properties owned through joint
ventures to better compare our overall performance and operating
metrics to those of other REITs in our peer group. The Company
believes this Non-GAAP information provides supplementary
information that is both useful to and has been requested by
investors and analysts. Investors should not consider Non-GAAP
information as a substitute for, or as superior to, U.S. GAAP
information. Rather, Non-GAAP information may provide useful
information in addition to information presented in accordance with
U.S. GAAP. Reconciliation of GAAP Reported to Selected
Non-GAAP Pro Rata Consolidated Information
At September
30, 2014 IPCC
Non-GAAP Pro- Noncontrolling INP Retail LP
Development Unconsolidated rata Consolidated
GAAP Reported Interest (PGGM)
Properties properties
Information Total investment properties $ 1,162,303
(170 ) 345,559 2,062 32,826 1,542,580 Total assets 1,530,493 (1,844
) 248,959 2,455 19,649 1,799,712 Mortgages payable 452,753 —
165,476 — 16,305 634,534 Total liabilities 989,302 43 192,796 1,608
18,156 1,201,905
For the three months ended September 30,
2014 IPCC Non-GAAP
Pro- Noncontrolling INP Retail LP
Development Unconsolidated rata Consolidated
GAAP Reported Interest (PGGM)
Properties properties
Information Total revenues $ 48,210 — 12,225 — 702
61,137 Total expenses 38,168 (10 ) 8,273 3 408 46,842 Operating
income (loss) 10,042 10 3,952 (3 ) 294 14,295
For the
nine months ended September 30, 2014
IPCC Non-GAAP Pro-
Noncontrolling INP Retail LP Development
Unconsolidated rata Consolidated GAAP Reported
Interest (PGGM)
Properties properties
Information Total revenues $ 154,124 — 36,443 — 882
191,449 Total expenses 126,000 (39 ) 25,406 4 502 151,873 Operating
income (loss) 28,124 39 11,037 (4 ) 380 39,576
Inland Real Estate CorporationDawn Benchelt, Director of
Investor Relations(888) 331-4732ir@inlandrealestate.com
Inland Real Estate (NYSE:IRC)
Historical Stock Chart
From Jun 2024 to Jul 2024
Inland Real Estate (NYSE:IRC)
Historical Stock Chart
From Jul 2023 to Jul 2024