|
DDR Corp.
Income Statement: Consolidated Interests
|
|
$ in thousands, except per share
|
|
|
|
|
|
3Q17
|
|
3Q16
|
|
9M17
|
|
9M16
|
|
Revenues (1):
|
|
|
|
|
|
|
|
|
Minimum rents (2)
|
$153,925
|
|
$177,844
|
|
$485,777
|
|
$533,275
|
|
Percentage rent
|
1,016
|
|
1,193
|
|
4,538
|
|
4,783
|
|
Recoveries
|
51,368
|
|
59,743
|
|
164,477
|
|
182,718
|
|
Other property revenues (3)
|
13,824
|
|
6,458
|
|
23,723
|
|
16,563
|
|
|
220,133
|
|
245,238
|
|
678,515
|
|
737,339
|
|
Expenses (4):
|
|
|
|
|
|
|
|
|
Operating and maintenance
|
28,950
|
|
32,012
|
|
94,091
|
|
104,600
|
|
Real estate taxes
|
30,618
|
|
36,157
|
|
98,691
|
|
108,475
|
|
|
59,568
|
|
68,169
|
|
192,782
|
|
213,075
|
|
|
|
|
|
|
|
|
|
|
Net operating income
|
160,565
|
|
177,069
|
|
485,733
|
|
524,264
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
Fee income
|
7,291
|
|
8,562
|
|
25,517
|
|
28,205
|
|
Interest income
|
6,807
|
|
9,304
|
|
22,365
|
|
27,800
|
|
Interest expense
|
(46,296)
|
|
(53,940)
|
|
(147,031)
|
|
(165,849)
|
|
Depreciation and amortization
|
(85,210)
|
|
(95,451)
|
|
(266,370)
|
|
(290,051)
|
|
General and administrative (5)
|
(16,425)
|
|
(18,785)
|
|
(70,253)
|
|
(55,160)
|
|
Other income (expense), net
|
(64,340)
|
|
(384)
|
|
(65,298)
|
|
3,470
|
|
Impairment charges
|
(10,284)
|
|
(104,877)
|
|
(60,353)
|
|
(104,877)
|
|
Hurricane casualty and impairment loss (6)
|
(6,089)
|
|
0
|
|
(6,089)
|
|
0
|
|
Loss before earnings from JVs and other
|
(53,981)
|
|
(78,502)
|
|
(81,779)
|
|
(32,198)
|
|
|
|
|
|
|
|
|
|
|
Equity in net income (loss) of JVs
|
4,811
|
|
(1,457)
|
|
2,429
|
|
14,081
|
|
Adjustment (reserve) of preferred equity interests
|
15,377
|
|
0
|
|
(60,623)
|
|
0
|
|
Loss on sale and change in control
|
0
|
|
(1,087)
|
|
0
|
|
(1,087)
|
|
Valuation allowance of prepaid tax asset
|
(8,777)
|
|
0
|
|
(8,777)
|
|
0
|
|
Tax expense
|
(490)
|
|
(398)
|
|
(1,186)
|
|
(1,101)
|
|
Gain on disposition of real estate, net
|
44,291
|
|
21,368
|
|
127,017
|
|
47,470
|
|
Net income (loss)
|
1,231
|
|
(60,076)
|
|
(22,919)
|
|
27,165
|
|
Non-controlling interests
|
(248)
|
|
(284)
|
|
(728)
|
|
(894)
|
|
Net income (loss) DDR
|
983
|
|
(60,360)
|
|
(23,647)
|
|
26,271
|
|
Preferred dividends
|
(8,383)
|
|
(5,594)
|
|
(20,376)
|
|
(16,781)
|
|
Net (loss) income Common Shareholders
|
($7,400)
|
|
($65,954)
|
|
($44,023)
|
|
$9,490
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares – Basic – EPS
|
367,686
|
|
365,508
|
|
367,039
|
|
365,062
|
|
Assumed conversion of dilutive securities
|
0
|
|
0
|
|
0
|
|
320
|
|
Weighted average shares – Diluted – EPS
|
367,686
|
|
365,508
|
|
367,039
|
|
365,382
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share – Basic & Diluted
|
($0.02)
|
|
($0.18)
|
|
($0.12)
|
|
$0.02
|
|
|
|
|
|
|
|
|
|
|
Revenue items:
|
|
|
|
|
|
|
|
(1)
|
Lost revenue related to hurricanes
|
($2,558)
|
|
$0
|
|
($2,558)
|
|
$0
|
(2)
|
Ground lease revenue
|
10,625
|
|
10,267
|
|
32,314
|
|
30,607
|
(3)
|
Lease termination fees
|
9,380
|
|
1,684
|
|
10,188
|
|
3,129
|
|
|
|
|
|
|
|
|
|
(4)
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Recoverable expenses
|
(54,001)
|
|
(62,802)
|
|
(176,355)
|
|
(193,949)
|
|
Non-recoverable expenses
|
(4,232)
|
|
(4,961)
|
|
(13,836)
|
|
(16,493)
|
|
Bad debt expense
|
(1,335)
|
|
(406)
|
|
(2,591)
|
|
(2,633)
|
|
|
|
|
|
|
|
|
|
(5)
|
General and administrative expenses:
|
|
|
|
|
|
|
|
|
Separation charges
|
0
|
|
0
|
|
(16,552)
|
|
0
|
|
Internal leasing expenses
|
(1,190)
|
|
(1,992)
|
|
(4,040)
|
|
(6,053)
|
|
Construction administrative costs (capitalized)
|
1,681
|
|
1,773
|
|
5,899
|
|
5,673
|
|
|
|
|
|
|
|
|
|
(6)
|
Hurricane casualty and impairment loss
|
|
|
|
|
|
|
|
|
Impairment charge (property damage deductible)
|
(5,100)
|
|
0
|
|
(5,100)
|
|
0
|
|
Clean up costs and other expenses
|
(989)
|
|
0
|
|
(989)
|
|
0
|
|
|
(6,089)
|
|
0
|
|
(6,089)
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DDR Corp.
Reconciliation: Net (Loss) Income to FFO and Operating FFO
and Other Financial Information
|
|
$ in thousands, except per share
|
|
|
|
|
|
3Q17
|
|
3Q16
|
|
9M17
|
|
9M16
|
|
Net (loss) income attributable to Common
Shareholders
|
($7,400)
|
|
($65,954)
|
|
($44,023)
|
|
$9,490
|
|
Depreciation and amortization of real estate
|
81,064
|
|
93,334
|
|
258,137
|
|
283,814
|
|
Equity in net (income) loss of JVs
|
(4,811)
|
|
1,457
|
|
(2,429)
|
|
(14,081)
|
|
JVs' FFO
|
8,268
|
|
6,581
|
|
21,062
|
|
19,157
|
|
Non-controlling interests
|
76
|
|
76
|
|
227
|
|
227
|
|
Impairment of depreciable real estate (1)
|
13,620
|
|
104,877
|
|
54,603
|
|
104,877
|
|
Gain on disposition of depreciable real estate, net
|
(44,477)
|
|
(20,234)
|
|
(125,900)
|
|
(48,484)
|
|
FFO attributable to Common Shareholders
|
$46,340
|
|
$120,137
|
|
$161,677
|
|
$355,000
|
|
|
|
|
|
|
|
|
|
|
(Adjustment) reserve of preferred equity interests
|
(15,377)
|
|
0
|
|
60,623
|
|
0
|
|
Hurricane casualty loss (2)
|
3,616
|
|
0
|
|
3,616
|
|
0
|
|
Impairment charges –non-depreciable assets
|
1,764
|
|
0
|
|
10,850
|
|
0
|
|
Separation charges
|
0
|
|
0
|
|
16,552
|
|
0
|
|
Transaction, debt extinguishment, other, net
|
65,835
|
|
540
|
|
66,782
|
|
179
|
|
Joint ventures - debt extinguishment, transaction, other
|
95
|
|
6
|
|
778
|
|
26
|
|
Valuation allowance of Puerto Rico prepaid tax asset
|
8,777
|
|
0
|
|
8,777
|
|
0
|
|
Loss (gain) on disposition of non-depreciable real estate, net
|
186
|
|
(47)
|
|
(1,117)
|
|
2,101
|
|
Total non-operating items, net
|
64,896
|
|
499
|
|
166,861
|
|
2,306
|
|
Operating FFO attributable to Common Shareholders
|
$111,236
|
|
$120,636
|
|
$328,538
|
|
$357,306
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares and units
– Basic – FFO & OFFO
|
368,160
|
|
366,220
|
|
367,544
|
|
365,924
|
|
Assumed conversion of dilutive securities
|
36
|
|
267
|
|
56
|
|
320
|
|
Weighted average shares and units – Diluted – FFO &
OFFO
|
368,196
|
|
366,487
|
|
367,600
|
|
366,244
|
|
|
|
|
|
|
|
|
|
|
FFO per share – Basic & Diluted
|
$0.13
|
|
$0.33
|
|
$0.44
|
|
$0.97
|
|
Operating FFO per share – Basic & Diluted
|
$0.30
|
|
$0.33
|
|
$0.89
|
|
$0.98
|
|
Common stock dividends declared, per share
|
$0.19
|
|
$0.19
|
|
$0.57
|
|
$0.57
|
|
|
|
|
|
|
|
|
|
|
Certain non-cash items (DDR share):
|
|
|
|
|
|
|
|
|
Straight-line rent, net
|
($864)
|
|
$1,149
|
|
($207)
|
|
$3,802
|
|
Amortization of (above)/below-market rent, net
|
2,369
|
|
2,293
|
|
10,603
|
|
3,849
|
|
Straight-line ground rent income (expense)
|
(53)
|
|
(89)
|
|
162
|
|
(365)
|
|
Debt fair value and loan cost amortization
|
(1,096)
|
|
(546)
|
|
(3,221)
|
|
(1,840)
|
|
Capitalized interest expense
|
529
|
|
672
|
|
1,405
|
|
2,619
|
|
Stock compensation expense
|
(1,561)
|
|
(1,394)
|
|
(5,053)
|
|
(4,692)
|
|
Non-real estate depreciation expense
|
(4,101)
|
|
(2,067)
|
|
(8,043)
|
|
(6,092)
|
|
Non-cash interest income
|
0
|
|
1,985
|
|
1,283
|
|
5,884
|
|
Capital expenditures (DDR share):
|
|
|
|
|
|
|
|
|
Development and redevelopment costs
|
20,315
|
|
25,737
|
|
50,280
|
|
76,624
|
|
Maintenance capital expenditures
|
5,841
|
|
7,881
|
|
9,865
|
|
14,929
|
|
Tenant allowances and landlord work
|
5,874
|
|
7,844
|
|
24,957
|
|
21,935
|
|
Leasing commissions
|
589
|
|
924
|
|
1,966
|
|
3,079
|
|
|
|
|
|
|
|
|
|
(1)
|
Impairment charges:
|
|
|
|
|
|
|
|
|
Hurricane impairment charge (property damage deductible)
|
5,100
|
|
0
|
|
5,100
|
|
0
|
|
Impairment charge on shopping centers marketed for sale
|
8,520
|
|
104,877
|
|
49,503
|
|
104,877
|
|
|
13,620
|
|
104,877
|
|
54,603
|
|
104,877
|
(2)
|
Hurricane casualty loss (DDR Share):
|
|
|
|
|
|
|
|
|
Lost tenant revenue
|
2,571
|
|
0
|
|
2,571
|
|
0
|
|
Clean up costs and other expenses
|
1,045
|
|
0
|
|
1,045
|
|
0
|
|
|
3,616
|
|
0
|
|
3,616
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DDR Corp.
Balance Sheet: Consolidated Interests
|
|
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At Period End
|
|
|
|
|
|
|
3Q17
|
|
4Q16
|
|
Assets:
|
|
|
|
|
|
|
|
|
Land
|
|
|
|
|
$1,903,805
|
|
$1,990,406
|
|
Buildings
|
|
|
|
|
6,002,788
|
|
6,412,532
|
|
Fixtures and tenant improvements
|
|
|
|
|
673,738
|
|
735,685
|
|
|
|
|
|
|
8,580,331
|
|
9,138,623
|
|
Depreciation
|
|
|
|
|
(1,942,051)
|
|
(1,996,176)
|
|
|
|
|
|
|
6,638,280
|
|
7,142,447
|
|
Construction in progress and land
|
|
|
|
|
116,746
|
|
105,435
|
|
Real estate, net
|
|
|
|
|
6,755,026
|
|
7,247,882
|
|
|
|
|
|
|
|
|
|
|
Investments in JVs
|
|
|
|
|
107,643
|
|
60,793
|
|
Receivable – preferred equity interests, net
|
|
|
|
|
327,309
|
|
393,338
|
|
Cash
|
|
|
|
|
18,268
|
|
30,430
|
|
Restricted cash
|
|
|
|
|
1,826
|
|
8,795
|
|
Notes receivable, net
|
|
|
|
|
19,591
|
|
49,503
|
|
Receivables, net (1)
|
|
|
|
|
176,561
|
|
121,367
|
|
Intangible assets, net
|
|
|
|
|
199,486
|
|
241,598
|
|
Other assets, net
|
|
|
|
|
34,987
|
|
43,812
|
|
Total Assets
|
|
|
|
|
7,640,697
|
|
8,197,518
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity:
|
|
|
|
|
|
|
|
|
Revolving credit facilities
|
|
|
|
|
60,000
|
|
0
|
|
Unsecured debt
|
|
|
|
|
2,809,404
|
|
2,913,217
|
|
Unsecured term loan
|
|
|
|
|
397,858
|
|
398,399
|
|
Secured debt
|
|
|
|
|
750,269
|
|
1,182,352
|
|
|
|
|
|
|
4,017,531
|
|
4,493,968
|
|
Dividends payable
|
|
|
|
|
78,419
|
|
75,245
|
|
Other liabilities (2)
|
|
|
|
|
355,731
|
|
382,293
|
|
Total Liabilities
|
|
|
|
|
4,451,681
|
|
4,951,506
|
|
|
|
|
|
|
|
|
|
|
Preferred shares
|
|
|
|
|
525,000
|
|
350,000
|
|
Common shares
|
|
|
|
|
36,782
|
|
36,630
|
|
Paid-in capital
|
|
|
|
|
5,505,855
|
|
5,487,212
|
|
Distributions in excess of net income
|
|
|
|
|
(2,886,547)
|
|
(2,632,327)
|
|
Deferred compensation
|
|
|
|
|
10,381
|
|
15,149
|
|
Other comprehensive income
|
|
|
|
|
(1,471)
|
|
(4,192)
|
|
Common shares in treasury at cost
|
|
|
|
|
(9,907)
|
|
(14,957)
|
|
Non-controlling interests
|
|
|
|
|
8,923
|
|
8,497
|
|
Total Equity
|
|
|
|
|
3,189,016
|
|
3,246,012
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity
|
|
|
|
|
$7,640,697
|
|
$8,197,518
|
|
|
|
|
|
|
|
|
|
(1)
|
Straight-line rents receivable, net
|
|
|
|
|
$61,158
|
|
$65,072
|
|
|
|
|
|
|
|
|
|
(2)
|
Below-market leases, net
|
|
|
|
|
132,850
|
|
147,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DDR Corp.
Reconciliation of Net Income Attributable to DDR to Same Store NOI (1)
|
|
$ in thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At DDR Share
(Non-GAAP)
|
|
|
3Q17
|
|
3Q16
|
|
3Q17
|
|
3Q16
|
|
GAAP Reconciliation:
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to DDR
|
$983
|
|
($60,360)
|
|
$983
|
|
($60,360)
|
|
Fee income
|
(7,291)
|
|
(8,562)
|
|
(7,291)
|
|
(8,562)
|
|
Interest income
|
(6,807)
|
|
(9,304)
|
|
(6,807)
|
|
(9,304)
|
|
Interest expense
|
46,296
|
|
53,940
|
|
46,296
|
|
53,940
|
|
Depreciation and amortization
|
85,210
|
|
95,451
|
|
85,210
|
|
95,451
|
|
General and administrative
|
16,425
|
|
18,785
|
|
16,425
|
|
18,785
|
|
Other expense, net
|
64,340
|
|
384
|
|
64,340
|
|
384
|
|
Impairment charges
|
10,284
|
|
104,877
|
|
10,284
|
|
104,877
|
|
Hurricane casualty and impairment loss
|
6,089
|
|
0
|
|
6,089
|
|
0
|
|
Equity in net (income) loss of joint ventures
|
(4,811)
|
|
1,457
|
|
(4,811)
|
|
1,457
|
|
(Adjustment) reserve of preferred equity interests
|
(15,377)
|
|
0
|
|
(15,377)
|
|
0
|
|
Loss on sale and change in control
|
0
|
|
1,087
|
|
0
|
|
1,087
|
|
Valuation allowance of prepaid tax asset
|
8,777
|
|
0
|
|
8,777
|
|
0
|
|
Tax expense
|
490
|
|
398
|
|
490
|
|
398
|
|
Gain on disposition of real estate
|
(44,291)
|
|
(21,368)
|
|
(44,291)
|
|
(21,368)
|
|
Income from non-controlling interests
|
248
|
|
284
|
|
248
|
|
284
|
|
Consolidated NOI
|
160,565
|
|
177,069
|
|
160,565
|
|
177,069
|
|
DDR's consolidated JV
|
0
|
|
0
|
|
(381)
|
|
(417)
|
|
Consolidated NOI, net of non-controlling
interests
|
160,565
|
|
177,069
|
|
160,184
|
|
176,652
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) from unconsolidated joint
ventures
|
36,080
|
|
(16,600)
|
|
3,733
|
|
(1,835)
|
|
Interest expense
|
24,276
|
|
33,567
|
|
3,675
|
|
5,322
|
|
Depreciation and amortization
|
45,291
|
|
47,955
|
|
5,518
|
|
5,639
|
|
Impairment charges
|
2,160
|
|
13,598
|
|
432
|
|
2,720
|
|
Preferred share expense
|
8,307
|
|
8,438
|
|
416
|
|
422
|
|
Other expense, net
|
6,577
|
|
5,829
|
|
892
|
|
971
|
|
Gain on disposition of real estate, net
|
(31,740)
|
|
(658)
|
|
(1,572)
|
|
(45)
|
|
Unconsolidated NOI
|
90,951
|
|
92,129
|
|
13,094
|
|
13,194
|
|
|
|
|
|
|
|
|
|
|
Total Consolidated + Unconsolidated NOI
|
251,516
|
|
269,198
|
|
173,278
|
|
189,846
|
|
Less: Non-Same Store NOI adjustments
|
(22,302)
|
|
(38,249)
|
|
(17,944)
|
|
(33,048)
|
|
Total SSNOI (including Puerto Rico and bad debt
expense)
|
$229,214
|
|
$230,949
|
|
$155,334
|
|
$156,798
|
|
|
|
|
|
|
|
|
|
|
Less: Puerto Rico Same Store NOI
|
(20,221)
|
|
(21,625)
|
|
(20,221)
|
|
(21,625)
|
|
Total SSNOI excluding Puerto Rico (including bad debt
expense)
|
$208,993
|
|
$209,324
|
|
$135,113
|
|
$135,173
|
|
|
|
|
|
|
|
|
|
|
Add: bad debt expense
|
790
|
|
610
|
|
532
|
|
313
|
|
Total SSNOI (excluding bad debt expense)
|
$230,004
|
|
$231,559
|
|
$155,866
|
|
$157,111
|
|
|
|
|
|
|
|
|
|
|
SSNOI % Change (including Puerto Rico and bad debt
expense)
|
(0.8%)
|
|
|
|
(0.9%)
|
|
|
|
SSNOI % Change (excluding Puerto Rico)
|
(0.2%)
|
|
|
|
0.0%
|
|
|
|
SSNOI % Change (excluding bad debt expense)
|
(0.7%)
|
|
|
|
(0.8%)
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes major redevelopment activity; see Investments section for
additional detail. See calculation definition in the Non-GAAP Measures section.
|