NEW YORK, May 1, 2017 /PRNewswire/ -- Brixmor Property
Group Inc. (NYSE: BRX) ("Brixmor" or the "Company") announced today its operating results for the three months ended March 31, 2017. For the three months ended March 31, 2017, net income
attributable to common stockholders was $0.23 per diluted share compared with $0.20 per diluted share in the comparable 2016 period.
Key highlights for the three months ended March 31, 2017 include:
- Grew FFO per diluted share 4.4% year-over-year, excluding non-cash GAAP adjustments and lease termination fees
- Generated same property NOI growth of 3.2%
- Executed 1.9 million square feet of new and renewal leases at comparable rent spreads of 16.4%
- Increased leased occupancy by 10 basis points year-over-year to 92.5%
- Increased small shop leased occupancy by 90 basis points year-over-year to 84.8%
- Added $42.5 million of value enhancing reinvestment projects to the in process pipeline at an
expected average incremental NOI yield of 10%
- Completed four anchor space repositioning projects and three outparcel developments for a total investment of $14.5 million at an average incremental NOI yield of 14%
- Completed $104.5 million of acquisitions and $35.5 million of
dispositions
- Issued $400.0 million of 3.90% Senior Notes due 2027 and utilized proceeds to prepay a
portion of the Company's Tranche A Term Loan maturing July 31, 2018
"While the overall retail environment brought an increase in announced retail bankruptcies and store closings, our portfolio
continued to benefit from healthy tenant demand, resulting in 1.9 million square feet of new and renewal leases executed in the
first quarter at blended comparable rent spreads of 16.4%," commented James Taylor, Chief
Executive Officer and President. "Importantly, our leasing and redevelopment activity continues to demonstrate the upside
embedded in our portfolio given our locations, below market rent basis and accretive redevelopment potential, all of which
represent distinct competitive advantages in today's environment."
FINANCIAL HIGHLIGHTS
Net Income
- For the three months ended March 31, 2017 and 2016, net income attributable to common
stockholders was $71.6 million, or $0.23 per diluted share, and
$60.5 million, or $0.20 per diluted share, respectively.
NAREIT FFO
- For the three months ended March 31, 2017 and 2016, NAREIT FFO was $161.6 million, or $0.53 per diluted share, and $161.3
million, or $0.53 per diluted share, respectively.
Same Property NOI Growth
- Same property NOI for the three months ended March 31, 2017 increased 3.2% from the
comparable 2016 period.
- Same property base rent for the three months ended March 31, 2017 contributed 250 basis
points to same property NOI growth.
Dividend
- The Company's Board of Directors declared a quarterly cash dividend of $0.26 per common share
(equivalent to $1.04 per annum) for the second quarter of 2017.
- The dividend is payable on July 17, 2017 to stockholders of record on July 6, 2017, representing an ex-dividend date of July 3, 2017.
PORTFOLIO AND INVESTMENT ACTIVITY
Value Enhancing Reinvestment Opportunities
- During the three months ended March 31, 2017, the Company completed four anchor space
repositioning projects and added five new projects to its in process pipeline. At March 31, 2017,
the anchor space repositioning in process pipeline was comprised of 17 projects with an aggregate net estimated cost of
approximately $33.1 million at expected average incremental NOI yields of 13 to 15%.
- During the three months ended March 31, 2017, the Company completed three outparcel
developments and added three new projects to its in process pipeline. At March 31, 2017, the
outparcel development in process pipeline was comprised of seven projects with an aggregate net estimated cost of approximately
$9.6 million at an expected average incremental NOI yield of 13%. In addition, the new
development in process pipeline was comprised of one project, with a net estimated cost of approximately $32.6 million at an expected NOI yield of 10%.
- During the three months ended March 31, 2017, the Company added two new redevelopment
projects to its in process pipeline. At March 31, 2017, the redevelopment in process pipeline was
comprised of 11 projects with an aggregate net estimated cost of approximately $142.1 million at
an expected average incremental NOI yield of 9%.
Acquisitions
- As previously announced, during the three months ended March 31, 2017, the Company acquired
Arborland Center, a 404,000 square foot grocery-anchored regional shopping destination located in Ann
Arbor, Michigan, for $102.0 million. Arborland Center is located in a high
barrier-to-entry trade area situated between the University of Michigan and Eastern Michigan University and is anchored by a range of best-in-class retailers including Kroger,
Nordstrom Rack, Marshalls, Ulta, DSW and Starbucks.
- In addition, during the three months ended March 31, 2017, the Company acquired two
outparcels for a combined purchase price of $2.5 million.
Dispositions
- During the three months ended March 31, 2017, the Company generated approximately
$35.5 million of gross proceeds on the sale of Killingly Plaza located in Killingly, Connecticut, North Park shopping center located in Macon,
Georgia and Perry Marketplace located in Perry, Georgia.
Mark Horgan, Executive Vice President, Chief Investment Officer, added, "The transaction market
continues to reflect strong demand for grocery-anchored community and neighborhood shopping centers across both coastal and
non-coastal markets. Consistent with our capital recycling strategy of clustering ownership in successful retail nodes, we
added critical mass in the Ann Arbor MSA with the acquisition of Arborland Center, growing our ownership in that market to four
assets with over 1.0 million square feet of GLA. Additionally, we are increasing the rate of our disposition activity, exiting
three single market assets during the first quarter and we expect to close on more in the coming quarters."
CAPITAL STRUCTURE
- During the three months ended March 31, 2017, the Company's Operating Partnership, Brixmor
Operating Partnership LP, issued $400.0 million aggregate principal amount of 3.90% Senior Notes
due 2027 at 99.009% of par value. Proceeds from the offering were utilized to prepay $390.0
million of the Company's $1.0 billion Tranche A Term Loan maturing July 31, 2018.
- As a result, the Company extended its weighted average maturity to 5.0 years, while reducing maturing debt in 2018 to
$629.5 million from $1,019.5 million at December 31, 2016.
GUIDANCE
- The Company is affirming its previously provided NAREIT FFO per diluted share expectations for 2017. Key underlying
assumptions are updated as indicated below:
2017E (dollars in millions, except per share
amounts)
|
|
Updated Guidance
|
|
Prior Guidance
|
NAREIT FFO per diluted share (1)
|
|
$2.05 - $2.12
|
|
$2.05 - $2.12
|
Key Underlying Assumptions:
|
|
|
|
|
Same property NOI growth
|
|
2.0 - 3.0%
|
|
2.0 - 3.0%
|
Straight-line rental income, amortization of above- and below-market
rent and tenant inducements and straight-line ground rent expense
|
|
$40 - $44
|
|
$38 - $42
|
General and administrative expenses (1)
|
|
$86 - $90
|
|
$86 - $90
|
GAAP interest expense
|
|
$226 - $230
|
|
$224 - $230
|
Value enhancing capital expenditures
|
|
$120 - $150
|
|
$120 - $150
|
(1) Does not include any expectations of additional one-time items, including, but not limited to, litigation,
investigative and other non-routine legal expenses.
- The following table provides a reconciliation of the range of the Company's 2017 estimated net income attributable to
common stockholders to NAREIT FFO:
(Unaudited, dollars in millions, except per share amounts)
|
|
2017E
|
|
2017E Per Diluted
Share
|
Net income attributable to common stockholders
|
|
$267 - $288
|
|
$0.87 - $0.94
|
Depreciation and amortization
|
|
362
|
|
1.19
|
Impairment of operating properties
|
|
6
|
|
0.02
|
Gain on disposition of operating properties
|
|
(9)
|
|
(0.03)
|
NAREIT FFO
|
|
$626 - $647
|
|
$2.05 - $2.12
|
CONNECT WITH BRIXMOR
CONFERENCE CALL AND SUPPLEMENTAL INFORMATION
The Company will host a teleconference on Tuesday, May 2, 2017 at 10:00
AM ET. To participate, please dial 888.317.6003 (domestic) or 412.317.6061 (international) at least ten minutes
prior to the scheduled start of the call (Passcode: 0206262). The teleconference can also be accessed via a live webcast at
www.brixmor.com in the Investors section. A replay of the
teleconference will be available through midnight ET on May 16, 2017
by dialing 877.344.7529 (domestic) or 412.317.0088 (international) (Passcode: 10102384) or via the web through May 2, 2018 at www.brixmor.com in the
Investors section.
The Company's Supplemental Disclosure will be posted at www.brixmor.com in the Investors section. These materials are also available to all interested parties upon
request to the Company at investorrelations@brixmor.com or 800.468.7526.
NON-GAAP DISCLOSURES
NAREIT FFO
NAREIT FFO is a supplemental non-GAAP performance measure utilized to evaluate the operating performance of real estate
companies. The National Association of Real Estate Investment Trusts ("NAREIT") defines FFO as net income (loss) in accordance
with GAAP excluding (i) gain (loss) on disposition of operating properties, and (ii) extraordinary items, plus (iii) depreciation
and amortization of operating properties, (iv) impairment of operating properties and real estate equity investments, and (v)
after adjustments for joint ventures calculated to reflect FFO on the same basis.
The Company presents NAREIT FFO as it considers it an important supplemental measure of its operating and financial
performance. The Company believes NAREIT FFO assists investors in analyzing Brixmor's comparative operating and
financial performance because, by excluding gains and losses related to dispositions of previously depreciated operating
properties, real estate-related depreciation and amortization of continuing operations, impairment of operating properties and
real estate equity investments, and after adjustments for joint ventures calculated to reflect FFO on the same basis, investors
can compare the operating performance of a company's real estate between periods.
NAREIT FFO should not be considered as an alternative to, or more meaningful than, net income (determined in accordance with
GAAP) or other GAAP financial measures, as an indicator of financial performance and is not an alternative to, or more meaningful
than, cash flow from operating activities (determined in accordance with GAAP) as a measure of liquidity.
Non-GAAP performance measures have limitations as they do not include all items of income and expense that affect operations
and, accordingly, should always be considered as supplemental financial results to those presented in accordance with GAAP.
Computation of NAREIT FFO may differ in certain respects from the methodology utilized by other REITs and, therefore, may not be
comparable to similarly titled measures presented by such other REITs. Investors are cautioned that items excluded from NAREIT
FFO are relevant to understanding and addressing financial performance. A reconciliation of NAREIT FFO to Net income is
presented in the attached table.
Same Property NOI
Same property NOI is a supplemental, non-GAAP performance measure utilized to evaluate the operating performance of real
estate companies. Same property NOI is calculated (using properties owned for the entirety of both periods excluding
properties under development), as total property revenues (base rent, ancillary and other, expense reimbursements and percentage
rents) less direct property operating expenses (operating costs, real estate taxes and provision for doubtful accounts). Same
Property NOI includes the Company's unconsolidated joint venture at pro rata share. Same property NOI excludes corporate
level income (including management, transaction and other fees), lease termination fees, straight-line rental income,
amortization of above- and below-market rent and tenant inducements, straight-line ground rent expense and income / expense
associated with the captive insurance entity.
Same property NOI eliminates disparities in NOI due to the acquisition, disposition or stabilization of development properties
during the period presented, and therefore, provides a more consistent metric for comparing operational performance. Management
uses same property NOI to review operating results for comparative purposes with respect to previous periods or forecasts, and
also to evaluate future prospects.
Same property NOI should not be considered an alternative to, or more meaningful than, net income (determined in accordance
with GAAP) or other GAAP financial measures as an indicator of financial performance and is not an alternative to, or more
meaningful than, cash flow from operating activities (determined in accordance with GAAP) as a measure of liquidity.
Non-GAAP performance measures have limitations as they do not include all items of income and expense that affect operations,
and accordingly, should always be considered as supplemental financial results to those presented in accordance with GAAP.
Computation of same property NOI may differ in certain respects from the methodology utilized by other REITs and, therefore, may
not be comparable to similarly titled measures presented by such other REITs. Investors are cautioned that items excluded
from same property NOI are relevant to understanding and addressing financial performance. A reconciliation of same
property NOI to Net income is presented in the attached table.
ABOUT BRIXMOR PROPERTY GROUP
Brixmor Property Group, a real estate investment trust (REIT), is a leading owner and operator of high-quality, open-air
shopping centers. The Company's more than 500 retail centers comprise 86 million square feet in established trade areas across
the nation and are supported by a diverse mix of highly productive non-discretionary and value-oriented retailers, as well as
consumer-oriented service providers. Brixmor is committed to maximizing the value of its portfolio by prioritizing investments,
cultivating relationships and capitalizing on embedded growth opportunities through driving rents, increasing occupancy and
pursuing value-enhancing reinvestment opportunities. Headquartered in New York City, Brixmor is
a partner to more than 5,500 best-in-class national, regional and local tenants and is the largest landlord to The TJX Companies
and The Kroger Company.
SAFE HARBOR LANGUAGE
This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. These statements include, but are not limited to, statements related to
the Company's expectations regarding the performance of its business, its financial results, its liquidity and capital resources
and other non-historical statements. You can identify these forward-looking statements by the use of words such as
"outlook," "believes," "expects," "potential," "continues," "may," "will," "should," "seeks," "approximately," "projects,"
"predicts," "intends," "plans," "estimates," "anticipates" or the negative version of these words or other comparable words. Such
forward-looking statements are subject to various risks and uncertainties, including those described under the section entitled
"Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2016, as
such factors may be updated from time to time in our periodic filings with the SEC, which are accessible on the SEC's website at
www.sec.gov. Accordingly, there are or will be important
factors that could cause actual outcomes or results to differ materially from those indicated in these statements. These factors
should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in
this release and in the Company's filings with the SEC. The Company undertakes no obligation to publicly update or review any
forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by
law.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
Unaudited, dollars in thousands, except share information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
|
|
As of
|
|
|
|
|
|
3/31/17
|
|
12/31/16
|
|
Assets
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
Land
|
$ 2,015,450
|
|
$ 2,006,655
|
|
|
Buildings and tenant improvements
|
8,156,110
|
|
8,043,855
|
|
|
Construction in process
|
89,913
|
|
121,817
|
|
|
Lease intangibles
|
834,804
|
|
836,731
|
|
|
|
11,096,277
|
|
11,009,058
|
|
|
Accumulated depreciation and
amortization
|
(2,226,018)
|
|
(2,167,054)
|
|
|
Real estate, net
|
8,870,259
|
|
8,842,004
|
|
|
Investments in and advances to unconsolidated joint venture
|
7,963
|
|
7,921
|
|
|
Cash and cash equivalents
|
59,883
|
|
51,402
|
|
|
Restricted cash
|
44,499
|
|
51,467
|
|
|
Marketable securities
|
24,730
|
|
25,573
|
|
|
Receivables, net of allowance for doubtful accounts of $15,386 and
$16,756
|
181,539
|
|
178,216
|
|
|
Deferred charges and prepaid expenses, net
|
127,532
|
|
122,787
|
|
|
Other assets
|
42,693
|
|
40,315
|
|
Total assets
|
$ 9,359,098
|
|
$ 9,319,685
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
Debt obligations, net
|
$ 5,924,834
|
|
$ 5,838,889
|
|
|
Accounts payable, accrued expenses and other liabilities
|
512,647
|
|
553,636
|
|
Total liabilities
|
6,437,481
|
|
6,392,525
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
Common stock, $0.01 par value; authorized 3,000,000,000 shares;
|
|
|
|
|
|
304,893,187 and 304,343,141 shares
outstanding
|
3,049
|
|
3,043
|
|
|
Additional paid in capital
|
3,328,234
|
|
3,324,874
|
|
|
Accumulated other comprehensive income
|
24,139
|
|
21,519
|
|
|
Distributions in excess of net income
|
(434,453)
|
|
(426,552)
|
|
Total stockholders' equity
|
2,920,969
|
|
2,922,884
|
|
|
Non-controlling interests
|
648
|
|
4,276
|
|
Total equity
|
2,921,617
|
|
2,927,160
|
|
Total liabilities and equity
|
$ 9,359,098
|
|
$ 9,319,685
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
Unaudited, dollars in thousands, except per share amounts
|
|
|
|
|
|
|
Three Months Ended
|
|
3/31/17
|
|
3/31/16
|
|
|
|
|
|
Revenues
|
|
|
|
|
Rental income
|
$
249,621
|
|
$
251,146
|
|
Expense reimbursements
|
73,190
|
|
69,712
|
|
Other revenues
|
2,995
|
|
2,246
|
|
Total revenues
|
325,806
|
|
323,104
|
|
|
|
Operating expenses
|
|
|
|
|
Operating costs
|
37,425
|
|
35,051
|
|
Real estate taxes
|
46,467
|
|
44,391
|
|
Depreciation and amortization
|
93,931
|
|
100,479
|
|
Provision for doubtful accounts
|
1,050
|
|
2,740
|
|
Impairment of real estate assets
|
5,686
|
|
-
|
|
General and administrative
|
20,957
|
|
20,724
|
|
Total operating expenses
|
205,516
|
|
203,385
|
|
|
Other income (expense)
|
|
|
|
|
Dividends and interest
|
73
|
|
73
|
|
Interest expense
|
(55,731)
|
|
(57,443)
|
|
Gain on sale of real estate assets
|
8,805
|
|
-
|
|
Loss on extinguishment of debt
|
(1,262)
|
|
-
|
|
Other
|
(707)
|
|
(907)
|
|
Total other expense
|
(48,822)
|
|
(58,277)
|
|
|
|
|
|
|
Income before equity in income of unconsolidated joint venture
|
71,468
|
|
61,442
|
|
Equity in income of unconsolidated joint venture
|
187
|
|
107
|
|
Net income
|
71,655
|
|
61,549
|
|
Net (income) attributable to non-controlling interests
|
(76)
|
|
(1,072)
|
|
Net income attributable to common stockholders
|
$
71,579
|
|
$
60,477
|
|
|
|
|
|
Per common share:
|
|
|
|
|
Net income attributable to common
stockholders:
|
|
|
|
|
Basic
|
$
0.23
|
|
$
0.20
|
|
Diluted
|
$
0.23
|
|
$
0.20
|
|
Weighted average shares:
|
|
|
|
|
Basic
|
304,569
|
|
299,180
|
|
Diluted
|
304,795
|
|
299,379
|
|
FUNDS FROM OPERATIONS (FFO)
|
|
|
|
Unaudited, dollars in thousands, except per share amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
3/31/17
|
|
3/31/16
|
|
|
|
|
|
|
|
|
|
Net income
|
$
71,655
|
|
$
61,549
|
|
Gain on disposition of operating
properties
|
(8,805)
|
|
-
|
|
Depreciation and amortization- real estate
related- continuing operations
|
93,002
|
|
99,685
|
|
Depreciation and amortization- real estate
related- unconsolidated joint venture
|
17
|
|
25
|
|
Impairment of operating properties
|
5,686
|
|
-
|
|
NAREIT FFO
|
$
161,555
|
|
$
161,259
|
|
|
|
|
|
|
|
|
|
NAREIT FFO per share/OP Unit - diluted
|
$
0.53
|
|
$
0.53
|
|
Weighted average shares/OP Units outstanding - basic and diluted
(1)
|
305,114
|
|
304,682
|
|
|
|
|
|
|
|
|
|
Items that impact FFO comparability
|
|
|
|
|
Loss on extinguishment of debt
|
$
(1,262)
|
|
$
-
|
|
Litigation and other non-routine legal
expenses
|
(243)
|
|
-
|
|
Audit committee review expenses
|
-
|
|
(3,652)
|
|
Executive equity based compensation
(2)
|
-
|
|
2,637
|
|
Total items that impact FFO comparability
|
$
(1,505)
|
|
$
(1,015)
|
|
Items that impact FFO comparability, net per share
|
$
(0.00)
|
|
$
(0.00)
|
|
|
|
|
|
|
|
|
|
Additional Disclosures
|
|
|
|
|
Straight-line rental income, net
(3)
|
$
5,251
|
|
$
2,855
|
|
Amortization of above- and below-market rent
and tenant inducements, net (4)
|
7,461
|
|
10,812
|
|
Straight-line ground rent (expense) income
(5)
|
(41)
|
|
4
|
|
|
|
|
|
|
|
|
|
Dividends declared per share/OP Unit
|
$
0.260
|
|
$
0.245
|
|
Shares/OP Unit dividends declared
|
$
79,272
|
|
$
74,632
|
|
Share/OP Unit dividend payout ratio (as % of NAREIT FFO)
|
49.1%
|
|
46.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Basic and diluted shares/OP Units outstanding reflects an assumed
conversion of vested OP Units to common stock of the Company and the vesting of certain equity awards.
|
(2) Represents non-cash equity based compensation forfeitures associated
with executive departures for the three months ended March 31, 2016.
|
(3) Includes unconsolidated joint venture Montecito Marketplace
straight-line rental income (expense) of $1 and ($5) at pro rata share for the three months ended March 31,
2017
|
and March 31, 2016, respectively.
|
|
|
|
(4) Includes unconsolidated joint venture Montecito Marketplace
amortization of above- and below-market rent and tenant inducements of $7 and $8 at pro rata share for the
three
|
months ended March 31, 2017 and March 31, 2016,
respectively.
|
|
|
|
(5) Straight-line ground rent (expense) income is included in Operating
costs on the Consolidated Statements of Operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SAME PROPERTY NOI ANALYSIS
|
|
|
|
|
Unaudited, dollars in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
3/31/17
|
|
3/31/16
|
|
Change
|
|
Same Property NOI Analysis (1)
|
|
|
|
|
|
|
|
Number of properties
|
|
508
|
|
508
|
|
-
|
|
Percent billed
|
|
90.4%
|
|
90.3%
|
|
0.1%
|
|
Percent leased
|
|
92.5%
|
|
92.3%
|
|
0.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
Base rent
|
|
$ 231,011
|
|
$ 225,587
|
|
|
|
Ancillary and other
|
|
3,629
|
|
3,756
|
|
|
|
Expense reimbursements
|
|
72,649
|
|
69,056
|
|
|
|
Percentage rents
|
|
2,914
|
|
1,946
|
|
|
|
|
|
|
|
|
310,203
|
|
300,345
|
|
3.3%
|
|
Operating expenses
|
|
|
|
|
|
|
|
Operating costs
|
|
(37,245)
|
|
(34,754)
|
|
|
|
Real estate taxes
|
|
(46,028)
|
|
(44,010)
|
|
|
|
Provision for doubtful
accounts
|
|
(1,029)
|
|
(2,692)
|
|
|
|
|
|
|
|
|
(84,302)
|
|
(81,456)
|
|
3.5%
|
|
Same property NOI
|
|
$ 225,901
|
|
$ 218,889
|
|
3.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
Same property NOI excluding redevelopments
|
|
$ 213,783
|
|
$ 207,303
|
|
3.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI margin
|
|
|
|
|
72.8%
|
|
72.9%
|
|
|
|
Expense recovery ratio
|
|
|
|
|
87.2%
|
|
87.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent contribution to same property NOI growth:
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
Percent Contribution
|
|
|
|
Base rent
|
|
$ 5,424
|
|
2.5%
|
|
|
|
Ancillary and other
|
|
(127)
|
|
(0.1%)
|
|
|
|
Net recoveries
|
|
(916)
|
|
(0.4%)
|
|
|
|
Percentage rents
|
|
968
|
|
0.4%
|
|
|
|
Provision for doubtful
accounts
|
|
1,663
|
|
0.8%
|
|
|
|
|
|
|
|
|
|
|
3.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income Attributable to Common Stockholders to Same
Property NOI
|
|
|
|
Same property NOI (1)
|
|
$ 225,901
|
|
$ 218,889
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
Non-same property NOI
|
|
1,763
|
|
2,656
|
|
|
|
Lease termination fees
|
|
666
|
|
5,597
|
|
|
|
Straight-line rental income, net
|
|
5,250
|
|
2,860
|
|
|
|
Amortization of above- and below-market rent
and tenant inducements, net
|
|
7,454
|
|
10,804
|
|
|
|
Fee Income
|
|
81
|
|
295
|
|
|
|
Straight-line ground rent (expense)
income
|
|
(41)
|
|
4
|
|
|
|
Depreciation and
amortization
|
|
(93,931)
|
|
(100,479)
|
|
|
|
Impairment of real estate assets
|
|
(5,686)
|
|
-
|
|
|
|
General and administrative
|
|
(20,957)
|
|
(20,724)
|
|
|
|
Total other expense
|
|
(48,822)
|
|
(58,277)
|
|
|
|
Pro rata share of same property NOI of
unconsolidated joint venture
|
|
(210)
|
|
(183)
|
|
|
|
Equity in income of unconsolidated joint
venture
|
|
187
|
|
107
|
|
|
|
Net income attributable to non-controlling
interests
|
|
(76)
|
|
(1,072)
|
|
|
|
Net income attributable to common stockholders
|
|
$ 71,579
|
|
$ 60,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes unconsolidated joint venture, Montecito Marketplace, at pro
rata share.
|
|
|
|
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/brixmor-property-group-reports-first-quarter-2017-results-300448821.html
SOURCE Brixmor Property Group Inc.