BETHESDA, Md., March 7, 2017 /PRNewswire/ -- Saul Centers, Inc. (NYSE: BFS), an
equity real estate investment trust ("REIT"), announced its operating results for the quarter ended December 31, 2016 ("2016
Quarter"). Total revenue for the 2016 Quarter increased to $54.2 million from $52.9 million for the quarter ended December 31, 2015 ("2015 Quarter"). Operating income, which is
net income before the impact of the change in fair value of derivatives, loss on early extinguishment of debt, gains on sales of
property and gains on casualty settlements, decreased to $13.4 million for the 2016 Quarter from
$14.1 million for the 2015 Quarter.
The Park Van Ness mixed-use development opened in May 2016 and, as of March 1, 2017, 217
apartment leases have been executed (80.1%). Concurrent with the opening in May, interest, real estate taxes and all other
costs associated with the property, including depreciation, began to be charged to expense, while revenue continues to grow as
occupancy increases. As a result, net income for the 2016 Quarter was adversely impacted by $0.9
million.
Net income attributable to common stockholders was $8.4 million ($0.38 per diluted share) for the 2016 Quarter compared to $8.2 million
($0.38 per diluted share) for the 2015 Quarter. The increase in net income attributable to
common stockholders was primarily due to (a) gain on sale of Crosstown Business Center ($1.0
million) partially offset by (b) the net impact of Park Van Ness ($0.9 million).
Same property revenue increased 0.3% and same property operating income decreased 1.3% for the 2016 Quarter compared to the
2015 Quarter. Same property operating income equals property revenue minus the sum of (a) property operating expenses, (b)
provision for credit losses and (c) real estate taxes and the comparisons exclude the results of properties not in operation for
the entirety of the comparable reporting periods. Shopping Center same property operating income decreased 1.0% and
Mixed-Use same property operating income decreased 2.4%. The decrease in Shopping Center same property operating income was
primarily the result of lower termination fee income. The decrease in Mixed-Use same property operating income was the
result of higher provision for credit losses in 2016, as a result of collection in 2015 of previously reserved rents.
For the year ended December 31, 2016 ("2016 Period"), total revenue increased to $217.1
million from $209.1 million for the year ended December 31, 2015 ("2015 Period").
Operating income was $55.7 million for the 2016 Period compared to $52.9 million for the 2015 Period. Operating income for the 2016 Period increased primarily due to
(a) $5.4 million of increased property operating income, partially offset by (b) $1.1 million of higher depreciation expense, (c) $1.1 million of higher general
and administrative expenses, and (d) $0.5 million of higher interest expense and amortization
of deferred debt costs.
Net income attributable to common stockholders was $32.9 million ($1.52 per diluted share) for the 2016 Period compared to $30.1 million
($1.42 per diluted share) for the 2015 Period. Net income attributable to common stockholders
for the 2016 Period increased primarily due to (a) $5.4 million of increased property operating
income partially offset by (b) $1.1 million of higher depreciation expense, (c) $1.1
million of higher general and administrative expenses, and (d) $0.5 million of higher interest expense and
amortization of deferred debt costs.
Same property revenue increased 3.0% and same property operating income increased 3.3% for the 2016 Period compared to the
2015 Period. Shopping Center same property operating income increased 3.0% and Mixed-Use same property operating income
increased 4.6%. Shopping Center same property operating income increased $3.6 million
primarily due to (a) higher base rent ($2.6 million), exclusive of the impact of a lease
termination at 11503 Rockville Pike, (b) the net impact of a lease termination at 11503 Rockville Pike ($1.9 million), and (c) higher operating expense recoveries, net of expenses ($0.8 million), partially offset by (d) lower termination fee income ($0.9 million) and (e) higher provision for credit losses ($0.5 million). Mixed-Use same property operating income increased $1.6
million primarily due to (a) increased base rent ($0.8 million) and (b) increased
termination fee income ($0.6 million).
As of December 31, 2016, 95.4% of the commercial portfolio was leased (all properties except the apartments at Clarendon
Center and Park Van Ness), compared to 94.8% at December 31, 2015. On a same property basis, 95.4% of the portfolio
was leased at December 31, 2016, compared to 95.0% at December 31, 2015. As of December 31, 2016, the
apartments at Clarendon Center were 97.1% leased compared to 99.2% leased at December 31, 2015, and the apartments at Park
Van Ness were 72.7% leased.
Funds From Operations ("FFO") available to common stockholders and noncontrolling interests (after deducting preferred stock
dividends and preferred stock redemption charges) decreased to $21.2 million ($0.73 per diluted share) in the 2016 Quarter from $21.9 million
($0.76 per diluted share) in the 2015 Quarter. Concurrent with the opening of Park Van Ness
in May, interest, real estate taxes and all other costs associated with the property began to be charged to expense while revenue
continues to grow as occupancy increases. FFO, a widely accepted non-GAAP financial measure of operating performance for
REITs, is defined as net income plus real estate depreciation and amortization, and excluding gains and losses from property
dispositions, impairment charges on depreciable real estate assets and extraordinary items. The decrease in FFO available
to common stockholders and noncontrolling interests for the 2016 Quarter was primarily due to (a) higher general and
administrative expenses ($0.4 million) and (b) the adverse impact of the initial operations of Park
Van Ness ($0.2 million).
FFO available to common stockholders and noncontrolling interests (after deducting preferred stock dividends and preferred
stock redemptions) increased 4.7% to $87.7 million ($3.03 per
diluted share) in the 2016 Period from $83.8 million ($2.95 per
diluted share) in the 2015 Period. FFO available to common stockholders and noncontrolling interests for the 2016 Period
increased primarily due to (a) higher overall property operating income ($4.8 million), exclusive
of the impact of Park Van Ness, (b) lower interest expense and amortization of debt expense ($1.3
million), exclusive of the impact of Park Van Ness, partially offset by (c) the adverse impact of the initial operations
of Park Van Ness ($1.1 million) and (d) higher general and administrative expenses ($1.1 million).
In January 2017, the Company purchased for $76.3 million,
including acquisition costs, Burtonsville Town Square, a 121,000 square foot shopping center located in Burtonsville, Maryland. Burtonsville Town Square is 100% leased and anchored by Giant Food and CVS
Pharmacy. It has expansion development potential of up to 18,000 square feet of additional retail space. The purchase
was funded with a new $40.0 million mortgage loan and through the Company's credit line
facility.
Saul Centers is a self-managed, self-administered equity REIT headquartered in Bethesda, Maryland. Saul Centers currently operates and manages a real estate
portfolio comprised of 59 properties which includes (a) 56 community and neighborhood shopping centers and mixed-use properties
with approximately 9.5 million square feet of leasable area and (b) three land and development properties.
Approximately 85% of the Company's property operating income is generated from properties in the metropolitan Washington, DC/Baltimore area.
Saul Centers, Inc.
|
Condensed Consolidated Balance Sheets
|
(In thousands)
|
|
|
December 31,
2016
|
|
December 31,
2015
|
|
(Unaudited)
|
|
|
Assets
|
|
|
|
Real estate investments
|
|
|
|
Land
|
$
|
422,546
|
|
|
$
|
424,837
|
|
Buildings and equipment
|
1,214,697
|
|
|
1,114,357
|
|
Construction in progress
|
63,570
|
|
|
83,516
|
|
|
1,700,813
|
|
|
1,622,710
|
|
Accumulated depreciation
|
(458,279)
|
|
|
(425,370)
|
|
|
1,242,534
|
|
|
1,197,340
|
|
Cash and cash equivalents
|
8,322
|
|
|
10,003
|
|
Accounts receivable and accrued income, net
|
53,033
|
|
|
51,076
|
|
Deferred leasing costs, net
|
25,983
|
|
|
26,919
|
|
Prepaid expenses, net
|
5,057
|
|
|
4,663
|
|
Other assets
|
8,096
|
|
|
5,407
|
|
Total assets
|
$
|
1,343,025
|
|
|
$
|
1,295,408
|
|
|
|
|
|
Liabilities
|
|
|
|
Mortgage notes payable
|
$
|
783,400
|
|
|
$
|
796,169
|
|
Revolving credit facility payable
|
48,217
|
|
|
26,695
|
|
Construction loan payable
|
68,672
|
|
|
43,641
|
|
Dividends and distributions payable
|
17,953
|
|
|
15,380
|
|
Accounts payable, accrued expenses and other liabilities
|
20,838
|
|
|
27,687
|
|
Deferred income
|
30,696
|
|
|
32,109
|
|
Total liabilities
|
969,776
|
|
|
941,681
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
Preferred stock
|
180,000
|
|
|
180,000
|
|
Common stock
|
217
|
|
|
213
|
|
Additional paid-in capital
|
328,171
|
|
|
305,008
|
|
Accumulated deficit and other comprehensive loss
|
(189,883)
|
|
|
(181,893)
|
|
Total Saul Centers, Inc. stockholders' equity
|
318,505
|
|
|
303,328
|
|
Noncontrolling interests
|
54,744
|
|
|
50,399
|
|
Total stockholders' equity
|
373,249
|
|
|
353,727
|
|
Total liabilities and stockholders' equity
|
$
|
1,343,025
|
|
|
$
|
1,295,408
|
|
Saul Centers, Inc.
|
Condensed Consolidated Statements of Operations
|
(In thousands, except per share amounts)
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December 31,
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
(unaudited)
|
|
(unaudited)
|
Revenue
|
|
|
|
|
|
Base rent
|
$
|
44,043
|
|
|
$
|
42,517
|
|
|
$
|
172,381
|
|
|
$
|
168,303
|
|
Expense recoveries
|
8,258
|
|
|
8,201
|
|
|
34,269
|
|
|
32,911
|
|
Percentage rent
|
363
|
|
|
455
|
|
|
1,379
|
|
|
1,608
|
|
Other
|
1,537
|
|
|
1,729
|
|
|
9,041
|
|
|
6,255
|
|
Total revenue
|
54,201
|
|
|
52,902
|
|
|
217,070
|
|
|
209,077
|
|
Operating expenses
|
|
|
|
|
|
|
|
Property operating expenses
|
6,787
|
|
|
6,445
|
|
|
27,527
|
|
|
26,565
|
|
Provision for credit losses
|
287
|
|
|
(366)
|
|
|
1,494
|
|
|
915
|
|
Real estate taxes
|
6,414
|
|
|
5,953
|
|
|
24,680
|
|
|
23,663
|
|
Interest expense and amortization of deferred debt costs
|
11,415
|
|
|
11,177
|
|
|
45,683
|
|
|
45,165
|
|
Depreciation and amortization of deferred leasing costs
|
10,939
|
|
|
10,888
|
|
|
44,417
|
|
|
43,270
|
|
General and administrative
|
4,996
|
|
|
4,641
|
|
|
17,496
|
|
|
16,353
|
|
Acquisition related costs
|
3
|
|
|
6
|
|
|
60
|
|
|
84
|
|
Predevelopment expenses
|
—
|
|
|
75
|
|
|
—
|
|
|
132
|
|
Total operating expenses
|
40,841
|
|
|
38,819
|
|
|
161,357
|
|
|
156,147
|
|
Operating income
|
13,360
|
|
|
14,083
|
|
|
55,713
|
|
|
52,930
|
|
Change in fair value of derivatives
|
3
|
|
|
2
|
|
|
(6)
|
|
|
(10)
|
|
Gain on sale of property
|
1,013
|
|
|
—
|
|
|
1,013
|
|
|
11
|
|
Net Income
|
14,376
|
|
|
14,085
|
|
|
56,720
|
|
|
52,931
|
|
Income attributable to noncontrolling interests
|
(2,911)
|
|
|
(2,835)
|
|
|
(11,441)
|
|
|
(10,463)
|
|
Net income attributable to Saul Centers, Inc.
|
11,465
|
|
|
11,250
|
|
|
45,279
|
|
|
42,468
|
|
Preferred stock redemption
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Preferred stock dividends
|
(3,094)
|
|
|
(3,094)
|
|
|
(12,375)
|
|
|
(12,375)
|
|
Net income attributable to common stockholders
|
$
|
8,371
|
|
|
$
|
8,156
|
|
|
$
|
32,904
|
|
|
$
|
30,093
|
|
Per share net income attributable to common stockholders
|
|
|
|
|
|
|
|
Diluted
|
$
|
0.38
|
|
|
$
|
0.38
|
|
|
$
|
1.52
|
|
|
$
|
1.42
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Stock:
|
|
|
|
|
|
|
|
Common stock
|
21,674
|
|
|
21,234
|
|
|
21,505
|
|
|
21,127
|
|
Effect of dilutive options
|
154
|
|
|
80
|
|
|
110
|
|
|
69
|
|
Diluted weighted average common stock
|
21,828
|
|
|
21,314
|
|
|
21,615
|
|
|
21,196
|
|
Reconciliation of net income to FFO attributable to common stockholders
and noncontrolling interests (1)
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December 31,
|
|
(In thousands, except per share amounts)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
Net income
|
$
|
14,376
|
|
|
$
|
14,085
|
|
|
$
|
56,720
|
|
|
$
|
52,931
|
|
|
Subtract:
|
|
|
|
|
|
|
|
|
Gain on sale of property
|
(1,013)
|
|
|
—
|
|
|
(1,013)
|
|
|
(11)
|
|
|
Add:
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization
|
10,939
|
|
|
10,888
|
|
|
44,417
|
|
|
43,270
|
|
|
FFO
|
24,302
|
|
|
24,973
|
|
|
100,124
|
|
|
96,190
|
|
|
Subtract:
|
|
|
|
|
|
|
|
|
Preferred stock dividends
|
(3,094)
|
|
|
(3,094)
|
|
|
(12,375)
|
|
|
(12,375)
|
|
|
FFO available to common stockholders and noncontrolling
interests
|
$
|
21,208
|
|
|
$
|
21,879
|
|
|
$
|
87,749
|
|
|
$
|
83,815
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
Diluted weighted average common stock
|
21,828
|
|
|
21,314
|
|
|
21,615
|
|
|
21,196
|
|
|
Convertible limited partnership units
|
7,420
|
|
|
7,296
|
|
|
7,375
|
|
|
7,253
|
|
|
Average shares and units used to compute FFO per share
|
29,248
|
|
|
28,610
|
|
|
28,990
|
|
|
28,449
|
|
|
FFO per share available to common stockholders and noncontrolling
interests
|
$
|
0.73
|
|
|
$
|
0.76
|
|
|
$
|
3.03
|
|
|
$
|
2.95
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The National Association of Real Estate Investment Trusts (NAREIT)
developed FFO as a relative non-GAAP financial measure of performance of an equity REIT in order to recognize that
income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by
NAREIT as net income, computed in accordance with GAAP, plus real estate depreciation and amortization, and excluding
extraordinary items, impairment charges on depreciable real estate assets and gains or losses from property dispositions.
FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative
of cash available to fund cash needs, which is disclosed in the Company's Consolidated Statements of Cash Flows for the
applicable periods. There are no material legal or functional restrictions on the use of FFO. FFO should not be
considered as an alternative to net income, its most directly comparable GAAP measure, as an indicator of the Company's
operating performance, or as an alternative to cash flows as a measure of liquidity. Management considers FFO a
meaningful supplemental measure of operating performance because it primarily excludes the assumption that the value of
the real estate assets diminishes predictably over time (i.e. depreciation), which is contrary to what the Company
believes occurs with its assets, and because industry analysts have accepted it as a performance measure. FFO may not be
comparable to similarly titled measures employed by other REITs.
|
|
Reconciliation of net income to same property operating
income
|
|
Three Months Ended December 31,
|
|
Year Ended December 31,
|
|
(In thousands)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
Net income
|
$
|
14,376
|
|
|
$
|
14,085
|
|
|
$
|
56,720
|
|
|
$
|
52,931
|
|
|
Add: Interest expense and amortization of deferred debt costs
|
11,415
|
|
|
11,177
|
|
|
45,683
|
|
|
45,165
|
|
|
Add: Depreciation and amortization of deferred leasing costs
|
10,939
|
|
|
10,888
|
|
|
44,417
|
|
|
43,270
|
|
|
Add: General and administrative
|
4,996
|
|
|
4,641
|
|
|
17,496
|
|
|
16,353
|
|
|
Add: Predevelopment expenses
|
—
|
|
|
75
|
|
|
—
|
|
|
132
|
|
|
Add: Acquisition related costs
|
3
|
|
|
6
|
|
|
60
|
|
|
84
|
|
|
Add: Change in fair value of derivatives
|
(3)
|
|
|
(2)
|
|
|
6
|
|
|
10
|
|
|
Less: Gains on property dispositions
|
(1,013)
|
|
|
—
|
|
|
(1,013)
|
|
|
(11)
|
|
|
Less: Interest income
|
(15)
|
|
|
(13)
|
|
|
(51)
|
|
|
(51)
|
|
|
Property operating income
|
40,698
|
|
|
40,857
|
|
|
163,318
|
|
|
157,883
|
|
|
Less: Acquisitions, dispositions & development property
|
(728)
|
|
|
(341)
|
|
|
(1,314)
|
|
|
(1,115)
|
|
|
Total same property operating income
|
$
|
39,970
|
|
|
$
|
40,516
|
|
|
$
|
162,004
|
|
|
$
|
156,768
|
|
|
|
|
|
|
|
|
|
|
|
Shopping centers
|
$
|
30,908
|
|
|
$
|
31,234
|
|
|
$
|
124,917
|
|
|
$
|
121,321
|
|
|
Mixed-Use properties
|
9,062
|
|
|
9,282
|
|
|
37,087
|
|
|
35,447
|
|
|
Total same property operating income
|
$
|
39,970
|
|
|
$
|
40,516
|
|
|
$
|
162,004
|
|
|
$
|
156,768
|
|
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/saul-centers-inc-reports-fourth-quarter-2016-earnings-300419779.html
SOURCE Saul Centers, Inc.