NEW YORK, Oct. 30, 2017 /PRNewswire/ -- Brixmor Property Group
Inc. (NYSE: BRX) ("Brixmor" or the "Company") announced today its operating results for the three and nine months ended
September 30, 2017. For the three months ended September 30, 2017 and
2016, net income attributable to common stockholders was $0.27 per diluted share and $0.19 per diluted share, respectively.
Key highlights for the three months ended September 30, 2017 include:
- Executed 3.4 million square feet of total leasing volume, including options, at comparable rent spreads of 10.2%
- Executed 2.1 million square feet of new and renewal leases at comparable rent spreads of 12.7%, including 0.7 million
square feet of new leases at comparable rent spreads of 20.7%
- Achieved new lease ABR PSF of $16.89, highest since IPO
- Realized total leased occupancy of 91.6% and small shop leased occupancy of 84.4%, both negatively impacted on a sequential
basis by the Payless ShoeSource and rue21 bankruptcies
- Generated same property NOI growth of 1.5%
- Grew FFO per diluted share 3.0% year-over-year, excluding non-cash GAAP rental adjustments and lease termination fees
- Completed $191.0 million of dispositions ($140 million at
share) in nine separate transactions
- Entered into a $300.0 million seven-year unsecured term loan
- Increased quarterly dividend by 5.8% to $0.275 per common share, which represents an expected
annualized yield of 6.1%
"Our results for the third quarter highlight continued strong demand for our well-located shopping centers and our ability to
capitalize on retailer disruption to accretively upgrade the merchandising and relevancy of our centers. Our in process and
shadow redevelopment pipelines continue to grow as we identify additional opportunities for value added reinvestment throughout
the portfolio and accelerate the pace of execution. Importantly, we have confidence in the volume and rent levels of our
forward leasing pipeline, which is comprised of 3 million square feet of leases," commented James
Taylor, Chief Executive Officer and President. "In addition, during the quarter, we successfully increased our
disposition pipeline, reflecting our commitment to harvesting net asset value through prudent capital recycling."
FINANCIAL HIGHLIGHTS
Net Income
- For the three months ended September 30, 2017 and 2016, net income attributable to common
stockholders was $83.4 million, or $0.27 per diluted share, and
$57.5 million, or $0.19 per diluted share, respectively.
- For the nine months ended September 30, 2017 and 2016, net income attributable to common
stockholders was $230.4 million, or $0.75 per diluted share, and
$182.4 million, or $0.61 per diluted share, respectively.
NAREIT FFO
- For the three months ended September 30, 2017 and 2016, NAREIT FFO was $157.2 million, or $0.52 per diluted share, and $154.9
million, or $0.51 per diluted share, respectively. Results for the three months
ended September 30, 2017 include litigation and other non-routine legal expenses, a gain on
extinguishment of debt and other items that impact FFO comparability of ($0.3) million, or
($0.00) per diluted share. Results for the three months ended September 30, 2016 include a loss on extinguishment of debt and other items that impact FFO comparability of
($2.1) million, or ($0.01) per diluted share.
- For the nine months ended September 30, 2017 and 2016, NAREIT FFO was $480.7 million, or $1.58 per diluted share, and $468.9
million, or $1.54 per diluted share, respectively. Results for the nine months ended
September 30, 2017 include litigation and other non-routine legal expenses and other items that
impact FFO comparability of ($3.3) million, or ($0.01) per diluted
share. Results for the nine months ended September 30, 2016 include expenses related to the
previously disclosed review conducted by the Company's Audit Committee, executive severance expenses and other items that
impact FFO comparability of ($9.0) million, or ($0.03) per diluted
share.
Same Property NOI Growth
- Same property NOI for the three months ended September 30, 2017 increased 1.5% from the
comparable 2016 period.
-
- Same property base rent for the three months ended September 30, 2017 contributed 130
basis points to same property NOI growth.
- Same property NOI for the nine months ended September 30, 2017 increased 2.0% from the
comparable 2016 period.
-
- Same property base rent for the nine months ended September 30, 2017 contributed 210
basis points to same property NOI growth.
Dividend
- The Company's Board of Directors declared a quarterly cash dividend of $0.275 per common
share (equivalent to $1.10 per annum) for the fourth quarter of 2017, which represents a 5.8%
increase.
- The dividend is payable on January 16, 2018 to stockholders of record on January 4, 2018, representing an ex-dividend date of January 3, 2018.
PORTFOLIO AND INVESTMENT ACTIVITY
Value Enhancing Reinvestment Opportunities
- During the three months ended September 30, 2017, the Company completed three anchor space
repositioning projects and added four new projects to its in process pipeline. At September 30,
2017, the anchor space repositioning in process pipeline was comprised of 21 projects with an aggregate net estimated
cost of approximately $44.2 million at expected average incremental NOI yields of 10 to 14%.
- During the three months ended September 30, 2017, the Company completed two outparcel
developments and added four new projects to its in process pipeline. At September 30, 2017, the
outparcel development in process pipeline was comprised of seven projects with an aggregate net estimated cost of approximately
$13.7 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 $37.8 million at an expected NOI yield of 9%.
- During the three months ended September 30, 2017, the Company added two new redevelopment
projects to its in process pipeline. At September 30, 2017, the redevelopment in process pipeline
was comprised of 14 projects with an aggregate net estimated cost of approximately $187.7 million
at an expected average incremental NOI yield of 9%.
Dispositions
- During the three months ended September 30, 2017, the Company generated approximately
$191 million of gross proceeds ($140 million at share) on the sale
of nine assets, including Frankfort Crossing Shopping Center located in Frankfort, Illinois,
Green River Plaza located in Campbellsville, Kentucky, Rising Sun Marketplace located in
Rising Sun, Maryland, Montecito Marketplace (unconsolidated joint venture) located in
Las Vegas, Nevada, Renaissance Center East located in Las Vegas,
Nevada, Genesee Valley Shipping Center located in Geneseo, New York, Hornell Plaza located in Hornell, New York, The Shoppes at North Ridgeville located in North Ridgeville, Ohio and Gilbertsville
Shopping Center located in Gilbertsville, Pennsylvania.
CAPITAL STRUCTURE
- During the three months ended September 30, 2017, the Company repaid an aggregate of
$101.7 million of secured indebtedness, including amortization, at a weighted average stated
interest rate of 6.3%.
- During the three months ended September 30, 2017, the Company's Operating Partnership,
Brixmor Operating Partnership LP, entered into a new $300.0 million variable rate unsecured term
loan facility. The term loan facility has a seven-year term maturing on July 26, 2024, with
no available extension options, and bears interest at an interest rate of LIBOR plus 190 basis points (based on the Operating
Partnership's current credit ratings). Proceeds from the term loan facility were used to prepay $300.0 million of the Company's Tranche A Term Loan maturing July 31,
2018.
- As a result, the Company extended its weighted average maturity to 5.4 years, while reducing scheduled maturing debt in
2018 to $210.0 million from $1.0 billion at December 31, 2016.
GUIDANCE
- The Company has revised its NAREIT FFO per diluted share expectations for 2017 and the key underlying assumptions as
follows:
2017E (dollars in millions, except per share
amounts)
|
|
Updated Guidance
|
|
Prior Guidance
|
NAREIT FFO per diluted share (1) (2)
|
|
$2.05 - $2.09
|
|
$2.05 - $2.12
|
Key Underlying Assumptions:
|
|
|
|
|
Same property NOI growth
|
|
2.0 – 2.5%
|
|
2.0 - 3.0%
|
Straight-line rental income, amortization of above- and below-market rent
and tenant inducements and straight-line ground rent expense
|
|
$44 - $46
|
|
$44 - $46
|
General and administrative expenses (1)(3)
|
|
$88 - $92
|
|
$88 - $92
|
GAAP interest expense (2)
|
|
$227 - $229
|
|
$228 - $230
|
Value enhancing capital expenditures
|
|
$110 - $135
|
|
$110 - $135
|
(1)
|
Does not include any expectations of additional one-time items, including,
but not limited to, litigation, investigative and other non-routine legal expenses.
|
(2)
|
Does not include any expectations of additional deleveraging
activity.
|
(3)
|
Reflects actual litigation and other non-routine legal expenses recognized
year-to-date.
|
- 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
|
|
$285 - $297
|
|
$0.93 - $0.97
|
Depreciation and amortization
|
|
373
|
|
1.22
|
Impairment of operating properties
|
|
27
|
|
0.09
|
Gain on disposition of operating properties
|
|
(59)
|
|
(0.19)
|
NAREIT FFO
|
|
$626 - $638
|
|
$2.05 - $2.09
|
CONNECT WITH BRIXMOR
CONFERENCE CALL AND SUPPLEMENTAL INFORMATION
The Company will host a teleconference on Tuesday, October 31, 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: 0032975). 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 November 14, 2017 by dialing 877.344.7529 (domestic) or 412.317.0088 (international) (Passcode: 10111798) or
via the web through October 31, 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) presented 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 unconsolidated 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 operational and financial
performance. The Company believes NAREIT FFO assists investors in analyzing Brixmor's comparative operational 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, extraordinary items, and after adjustments for joint ventures calculated to reflect FFO on the
same basis, investors can compare the operational 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 (presented 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 (presented 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 Company's 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 operational results for comparative purposes with respect to previous periods or forecasts, and
also to evaluate future prospects.
Same property NOI should not be considered as an alternative to, or more meaningful than, net income (presented 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 (presented 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 approximately 500 retail centers comprise 84 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
|
|
|
|
|
|
|
9/30/17
|
|
12/31/16
|
|
|
Assets
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
Land
|
$
1,985,781
|
|
$ 2,006,655
|
|
|
|
|
Buildings and tenant improvements
|
8,078,566
|
|
8,043,855
|
|
|
|
|
Construction in progress
|
65,412
|
|
121,817
|
|
|
|
|
Lease intangibles
|
800,760
|
|
836,731
|
|
|
|
|
|
|
10,930,519
|
|
11,009,058
|
|
|
|
|
Accumulated depreciation and amortization
|
(2,320,090)
|
|
(2,167,054)
|
|
|
|
Real estate, net
|
8,610,429
|
|
8,842,004
|
|
|
|
Investments in and advances to unconsolidated joint venture
|
-
|
|
7,921
|
|
|
|
Cash and cash equivalents
|
29,978
|
|
51,402
|
|
|
|
Restricted cash
|
112,040
|
|
51,467
|
|
|
|
Marketable securities
|
28,840
|
|
25,573
|
|
|
|
Receivables, net of allowance for doubtful accounts
of $16,177 and $16,756
|
219,873
|
|
178,216
|
|
|
|
Deferred charges and prepaid expenses, net
|
143,140
|
|
122,787
|
|
|
|
Other assets
|
51,920
|
|
40,315
|
|
|
Total assets
|
$ 9,196,220
|
|
$ 9,319,685
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Debt obligations, net
|
$ 5,713,688
|
|
$ 5,838,889
|
|
|
|
Accounts payable, accrued expenses and other liabilities
|
561,191
|
|
553,636
|
|
|
Total liabilities
|
6,274,879
|
|
6,392,525
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Common stock, $0.01 par value; authorized 3,000,000,000 shares;
|
|
|
|
|
|
|
|
304,937,144 and 304,343,141 shares outstanding
|
3,049
|
|
3,043
|
|
|
|
Additional paid in capital
|
3,333,696
|
|
3,324,874
|
|
|
|
Accumulated other comprehensive income
|
20,054
|
|
21,519
|
|
|
|
Distributions in excess of net income
|
(435,458)
|
|
(426,552)
|
|
|
Total stockholders' equity
|
2,921,341
|
|
2,922,884
|
|
|
|
Non-controlling interests
|
-
|
|
4,276
|
|
|
Total equity
|
2,921,341
|
|
2,927,160
|
|
|
Total liabilities and equity
|
$ 9,196,220
|
|
$ 9,319,685
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|
|
|
Unaudited, dollars in thousands, except per share amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
|
9/30/17
|
|
9/30/16
|
|
9/30/17
|
|
9/30/16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
$ 246,578
|
|
$ 247,859
|
|
$ 749,976
|
|
$ 744,580
|
|
|
|
Expense reimbursements
|
66,489
|
|
69,469
|
|
206,718
|
|
200,944
|
|
|
|
Other revenues
|
1,429
|
|
1,249
|
|
6,426
|
|
6,214
|
|
|
Total revenues
|
314,496
|
|
318,577
|
|
963,120
|
|
951,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
Operating costs
|
30,505
|
|
31,041
|
|
100,955
|
|
97,507
|
|
|
|
Real estate taxes
|
45,076
|
|
47,812
|
|
135,607
|
|
130,886
|
|
|
|
Depreciation and amortization
|
94,239
|
|
98,337
|
|
285,040
|
|
294,634
|
|
|
|
Provision for doubtful accounts
|
1,216
|
|
2,218
|
|
4,023
|
|
6,579
|
|
|
|
Impairment of real estate assets
|
11,065
|
|
1,971
|
|
27,383
|
|
1,971
|
|
|
|
General and administrative
|
22,838
|
|
21,787
|
|
67,043
|
|
69,709
|
|
|
Total operating expenses
|
204,939
|
|
203,166
|
|
620,051
|
|
601,286
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
Dividends and interest
|
76
|
|
89
|
|
234
|
|
481
|
|
|
|
Interest expense
|
(57,410)
|
|
(57,855)
|
|
(170,584)
|
|
(171,482)
|
|
|
|
Gain on sale of real estate assets
|
25,942
|
|
2,450
|
|
54,920
|
|
10,232
|
|
|
|
Gain (loss) on extinguishment of debt, net
|
1,828
|
|
(1,042)
|
|
488
|
|
(949)
|
|
|
|
Other
|
(1,200)
|
|
(1,370)
|
|
(2,591)
|
|
(4,258)
|
|
|
Total other expense
|
(30,764)
|
|
(57,728)
|
|
(117,533)
|
|
(165,976)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before equity in income of
unconsolidated joint venture
|
78,793
|
|
57,683
|
|
225,536
|
|
184,476
|
|
|
Equity in income of unconsolidated joint venture
|
31
|
|
122
|
|
381
|
|
348
|
|
|
Gain on disposition of unconsolidated joint venture interest
|
4,556
|
|
-
|
|
4,556
|
|
-
|
|
|
Net income
|
83,380
|
|
57,805
|
|
230,473
|
|
184,824
|
|
|
Net income attributable to
non-controlling interests
|
-
|
|
(313)
|
|
(76)
|
|
(2,399)
|
|
|
Net income attributable to Brixmor Property Group Inc.
|
83,380
|
|
57,492
|
|
230,397
|
|
182,425
|
|
|
Preferred stock dividends
|
-
|
|
-
|
|
(39)
|
|
-
|
|
|
Net income attributable to common stockholders
|
$ 83,380
|
|
$ 57,492
|
|
$ 230,358
|
|
$ 182,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
0.27
|
|
$
0.19
|
|
$
0.76
|
|
$
0.61
|
|
|
|
|
Diluted
|
$
0.27
|
|
$
0.19
|
|
$
0.75
|
|
$
0.61
|
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
304,936
|
|
303,013
|
|
304,810
|
|
300,697
|
|
|
|
|
Diluted
|
305,176
|
|
303,521
|
|
305,175
|
|
301,146
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FUNDS FROM OPERATIONS (FFO)
|
|
|
|
|
|
|
|
Unaudited, dollars in thousands, except per share amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
|
9/30/17
|
|
9/30/16
|
|
9/30/17
|
|
9/30/16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$ 83,380
|
|
$ 57,805
|
|
$ 230,473
|
|
$ 184,824
|
|
|
|
Gain on disposition of operating properties
|
(25,942)
|
|
(2,450)
|
|
(54,920)
|
|
(10,232)
|
|
|
|
Gain on disposition of unconsolidated joint venture interest
|
(4,556)
|
|
-
|
|
(4,556)
|
|
-
|
|
|
|
Depreciation and amortization- real estate related-
continuing operations
|
93,299
|
|
97,570
|
|
282,240
|
|
292,295
|
|
|
|
Depreciation and amortization- real estate related- unconsolidated joint
venture
|
-
|
|
23
|
|
56
|
|
68
|
|
|
|
Impairment of operating properties
|
11,065
|
|
1,971
|
|
27,383
|
|
1,971
|
|
|
NAREIT FFO
|
$ 157,246
|
|
$ 154,919
|
|
$ 480,676
|
|
$ 468,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NAREIT FFO per share/OP Unit - diluted
|
$
0.52
|
|
$
0.51
|
|
$
1.58
|
|
$
1.54
|
|
|
Weighted average shares/OP Units outstanding - basic and diluted
|
305,176
|
|
305,167
|
|
305,175
|
|
305,026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that impact FFO comparability
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on extinguishment of debt, net
|
$ 1,828
|
|
$ (1,042)
|
|
$
488
|
|
$ (949)
|
|
|
|
Litigation and other non-routine legal expenses
|
(1,959)
|
|
(614)
|
|
(3,629)
|
|
(958)
|
|
|
|
Transaction expenses
|
(204)
|
|
(85)
|
|
(204)
|
|
(296)
|
|
|
|
Shareholder equity offering expenses
|
-
|
|
(314)
|
|
-
|
|
(764)
|
|
|
|
Audit committee review expenses
|
-
|
|
-
|
|
-
|
|
(3,711)
|
|
|
|
Executive severance expenses
|
-
|
|
-
|
|
-
|
|
(2,260)
|
|
|
|
Executive equity based compensation (1)
|
-
|
|
-
|
|
-
|
|
(88)
|
|
|
Total items that impact FFO comparability
|
$ (335)
|
|
$ (2,055)
|
|
$ (3,345)
|
|
$ (9,026)
|
|
|
Items that impact FFO comparability, net per share
|
$ (0.00)
|
|
$ (0.01)
|
|
$ (0.01)
|
|
$ (0.03)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Disclosures
|
|
|
|
|
|
|
|
|
|
|
Straight-line rental income, net (2)
|
$ 2,397
|
|
$ 3,324
|
|
$ 14,484
|
|
$ 9,838
|
|
|
|
Amortization of above- and below-market rent and
tenant inducements, net (3)
|
6,966
|
|
9,090
|
|
21,449
|
|
28,766
|
|
|
|
Straight-line ground rent expense (4)
|
(31)
|
|
(78)
|
|
(104)
|
|
(975)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per share/OP Unit
|
$ 0.260
|
|
$ 0.245
|
|
$ 0.780
|
|
$ 0.735
|
|
|
Share/OP Unit Dividends declared
|
$ 79,283
|
|
$ 74,651
|
|
$ 237,839
|
|
$ 223,932
|
|
|
Share OP/Unit Dividend payout ratio (as % of NAREIT FFO)
|
50.4%
|
|
48.2%
|
|
49.5%
|
|
47.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents equity based compensation expense associated with executive
departures for the nine months ended September 30, 2016.
|
|
|
|
|
|
(2) Includes unconsolidated joint venture Montecito Marketplace
straight-line rental expense, net of $4 and $2 at pro rata share for the three and nine months ended September 30, 2017,
respectively;
|
|
and straight-line rental income, net of $10 and $5 at pro rata share for
the three and nine months ended September 30, 2016, respectively. Montecito Marketplace was sold on August 8,
2017.
|
|
(3) Includes unconsolidated joint venture Montecito Marketplace
amortization of above- and below-market rent and tenant inducements of $2 and $15 at pro rata share for the three and
nine
|
|
months ended September 30, 2017, respectively; and amortization of above-
and below-market rent and tenant inducements of $7 and $22 at pro rata share for the three and nine months
ended
|
|
September 30, 2016, respectively. Montecito Marketplace was sold on
August 8, 2017.
|
|
|
|
|
|
|
|
|
(4) Straight-line ground rent expense is included in Operating costs on the
Consolidated Statements of Operations.
|
|
|
|
|
|
|
|
SAME PROPERTY NOI ANALYSIS
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited, dollars in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
9/30/17
|
|
9/30/16
|
|
Change
|
|
9/30/17
|
|
9/30/16
|
|
Change
|
|
|
Same Property NOI Analysis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of properties
|
|
495
|
|
495
|
|
-
|
|
495
|
|
495
|
|
-
|
|
|
Percent billed
|
|
89.6%
|
|
90.5%
|
|
(0.9%)
|
|
89.6%
|
|
90.5%
|
|
(0.9%)
|
|
|
Percent leased
|
|
91.6%
|
|
92.5%
|
|
(0.9%)
|
|
91.6%
|
|
92.5%
|
|
(0.9%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Base rent
|
|
$ 225,812
|
|
$ 222,902
|
|
|
|
$ 678,707
|
|
$ 664,849
|
|
|
|
|
|
Ancillary and other
|
|
4,160
|
|
4,386
|
|
|
|
11,560
|
|
11,978
|
|
|
|
|
|
Expense reimbursements
|
|
64,916
|
|
67,497
|
|
|
|
201,211
|
|
195,040
|
|
|
|
|
|
Percentage rents
|
|
1,245
|
|
1,032
|
|
|
|
6,009
|
|
5,194
|
|
|
|
|
|
|
|
|
|
296,133
|
|
295,817
|
|
0.1%
|
|
897,487
|
|
877,061
|
|
2.3%
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs
|
|
(30,720)
|
|
(30,239)
|
|
|
|
(98,903)
|
|
(94,018)
|
|
|
|
|
|
Real estate taxes
|
|
(43,941)
|
|
(46,485)
|
|
|
|
(132,039)
|
|
(127,404)
|
|
|
|
|
|
Provision for doubtful accounts
|
|
(1,169)
|
|
(2,052)
|
|
|
|
(3,904)
|
|
(6,303)
|
|
|
|
|
|
|
|
|
|
(75,830)
|
|
(78,776)
|
|
(3.7%)
|
|
(234,846)
|
|
(227,725)
|
|
3.1%
|
|
|
Same property NOI
|
|
$ 220,303
|
|
$ 217,041
|
|
1.5%
|
|
$ 662,641
|
|
$ 649,336
|
|
2.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same property NOI excluding redevelopments (1)
|
|
$ 205,680
|
|
$ 203,071
|
|
1.3%
|
|
$ 618,757
|
|
$ 607,336
|
|
1.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI margin
|
|
|
|
|
74.4%
|
|
73.4%
|
|
|
|
73.8%
|
|
74.0%
|
|
|
|
|
Expense recovery ratio
|
|
|
|
86.9%
|
|
88.0%
|
|
|
|
87.1%
|
|
88.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent contribution to same property NOI growth:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
Percent Contribution
|
|
|
|
Change
|
|
Percent Contribution
|
|
|
|
|
|
Base rent
|
|
$ 2,910
|
|
1.3%
|
|
|
|
$ 13,858
|
|
2.1%
|
|
|
|
|
|
Ancillary and other
|
|
(226)
|
|
(0.1%)
|
|
|
|
(418)
|
|
(0.1%)
|
|
|
|
|
|
Net recoveries
|
|
(518)
|
|
(0.2%)
|
|
|
|
(3,349)
|
|
(0.5%)
|
|
|
|
|
|
Percentage rents
|
|
213
|
|
0.1%
|
|
|
|
815
|
|
0.1%
|
|
|
|
|
|
Provision for doubtful accounts
|
|
883
|
|
0.4%
|
|
|
|
2,399
|
|
0.4%
|
|
|
|
|
|
|
|
|
|
|
|
1.5%
|
|
|
|
|
|
2.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income Attributable to Common
Stockholders to Same Property NOI
|
|
|
|
|
|
|
|
|
|
|
Same property NOI
|
|
$ 220,303
|
|
$ 217,041
|
|
|
|
$ 662,641
|
|
$ 649,336
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-same property NOI
|
|
5,644
|
|
6,755
|
|
|
|
18,282
|
|
21,436
|
|
|
|
|
|
Lease termination fees
|
|
2,235
|
|
1,174
|
|
|
|
5,476
|
|
7,537
|
|
|
|
|
|
Straight-line rental income, net
|
|
2,401
|
|
3,314
|
|
|
|
14,486
|
|
9,833
|
|
|
|
|
|
Amortization of above- and below-market
rent and tenant inducements, net
|
|
6,964
|
|
9,083
|
|
|
|
21,434
|
|
28,744
|
|
|
|
|
|
Fee income
|
|
183
|
|
217
|
|
|
|
320
|
|
855
|
|
|
|
|
|
Straight-line ground rent expense
|
|
(31)
|
|
(78)
|
|
|
|
(104)
|
|
(975)
|
|
|
|
|
|
Depreciation and amortization
|
|
(94,239)
|
|
(98,337)
|
|
|
|
(285,040)
|
|
(294,634)
|
|
|
|
|
|
Impairment of real estate assets
|
|
(11,065)
|
|
(1,971)
|
|
|
|
(27,383)
|
|
(1,971)
|
|
|
|
|
|
General and administrative
|
|
(22,838)
|
|
(21,787)
|
|
|
|
(67,043)
|
|
(69,709)
|
|
|
|
|
|
Total other expense
|
|
(30,764)
|
|
(57,728)
|
|
|
|
(117,533)
|
|
(165,976)
|
|
|
|
|
|
Equity in income of unconsolidated joint venture
|
|
31
|
|
122
|
|
|
|
381
|
|
348
|
|
|
|
|
|
Gain on disposition of unconsolidated joint venture interest
|
|
4,556
|
|
-
|
|
|
|
4,556
|
|
-
|
|
|
|
|
|
Net income attributable to non-controlling interests
|
|
-
|
|
(313)
|
|
|
|
(76)
|
|
(2,399)
|
|
|
|
|
|
Preferred stock dividends
|
|
-
|
|
-
|
|
|
|
(39)
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
|
$ 83,380
|
|
$ 57,492
|
|
|
|
$ 230,358
|
|
$ 182,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Redevelopments include only completed and in process projects. See
Supplemental Disclosure for reconciliation.
|
|
|
|
|
|
|
|
|
|
View original content with multimedia:http://www.prnewswire.com/news-releases/brixmor-property-group-reports-third-quarter-2017-results-300545696.html
SOURCE Brixmor Property Group Inc.