Retail Opportunity Investments Corp. Reports 2020 First Quarter Results & Provides COVID-19 Update
FIRST QUARTER 2020
- $12.0 million of net income attributable to common stockholders (
$0.10 per diluted share) - $37.4 million of Funds From Operations (FFO)(1) (
$0.29 per diluted share) - 97.7% portfolio lease rate at
March 31, 2020 - 22.5% increase in same-space comparative cash rents on new leases (8.0% on renewals)
- 3.3% increase in same-center cash net operating income (1Q‘20 vs. 1Q‘19)
- $0.20 per share quarterly cash dividend paid
COVID-19 UPDATE (as of
- All 88 shopping centers are open and operating
- 78.8% of tenants, based on gross leasable area (GLA), are designated “essential businesses”
- 89.4% of essential businesses are open and operating (based on GLA)
- 70.4% of total tenants are open and operating (based on GLA)
- 67.5% of total
April 2020 base rent and CAM has been paid to date - $133.5 million cash & cash equivalents currently on balance sheet
- No material debt maturing for approximately the next 4 years
- Acquisition activity suspended
- 2020 FFO guidance withdrawn
- Quarterly dividend temporarily suspended
________________________________________
(1) A reconciliation of GAAP net income to FFO is provided at the end of this press release.
FIRST QUARTER 2020 SUMMARY
For the three months ended
FFO for the first quarter of 2020 was
For the first quarter of 2020, same-center net operating income (NOI) was
During the first quarter of 2020, ROIC executed 73 leases, totaling 297,935 square feet, including 17 new leases, totaling 79,655 square feet, achieving a 22.5% increase in same-space comparative base rent, and 56 renewed leases, totaling 218,280 square feet, achieving an 8.0% increase in base rent. ROIC reports same-space comparative base rent on a cash basis.
On
From
At
COVID-19 UPDATE SUMMARY
The following portfolio and tenant statistics are as of
To enhance its liquidity position and maintain financial flexibility, ROIC has drawn
As previously disclosed on
Given the current uncertainty of the COVID-19 pandemic’s near and potential long term impact on ROIC’s business, and in order to preserve its liquidity position, ROIC’s board of directors has temporarily suspended quarterly dividend distributions. Going forward, ROIC’s board of directors will continue to evaluate dividend declarations each quarter. ROIC intends to maintain compliance with REIT taxable income distribution requirements.
CONFERENCE CALL
ROIC will conduct a conference call and audio webcast to discuss its results on
ABOUT
When used herein, the words "believes," "anticipates," "projects," "should," "estimates," "expects," “guidance” and similar expressions are intended to identify forward-looking statements with the meaning of that term in Section 27A of the Securities Act of 1933, as amended, and in Section 21F of the Securities and Exchange Act of 1934, as amended. Certain statements contained herein may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results of ROIC to differ materially from future results expressed or implied by such forward-looking statements. Information regarding such risks and factors is described in ROIC's filings with the
Consolidated Balance Sheets
(In thousands, except share data)
(unaudited) |
|||||||
ASSETS | |||||||
Real Estate Investments: | |||||||
Land | $ | 881,615 | $ | 879,540 | |||
Building and improvements | 2,255,917 | 2,252,301 | |||||
3,137,532 | 3,131,841 | ||||||
Less: accumulated depreciation | 404,583 | 390,916 | |||||
2,732,949 | 2,740,925 | ||||||
Mortgage note receivable | 13,000 | 13,000 | |||||
Real Estate Investments, net | 2,745,949 | 2,753,925 | |||||
Cash and cash equivalents | 63,077 | 3,800 | |||||
Restricted cash | 1,851 | 1,658 | |||||
Tenant and other receivables, net | 47,344 | 45,821 | |||||
Acquired lease intangible assets, net | 57,978 | 59,701 | |||||
Prepaid expenses | 3,067 | 3,169 | |||||
Deferred charges, net | 26,786 | 27,652 | |||||
Other assets | 17,839 | 18,031 | |||||
Total assets | $ | 2,963,891 | $ | 2,913,757 | |||
LIABILITIES AND EQUITY | |||||||
Liabilities: | |||||||
Term loan | $ | 298,412 | $ | 298,330 | |||
Credit facility | 150,436 | 80,743 | |||||
Senior Notes | 943,206 | 942,850 | |||||
Mortgage notes payable | 87,271 | 87,523 | |||||
Acquired lease intangible liabilities, net | 139,999 | 144,757 | |||||
Accounts payable and accrued expenses | 28,277 | 17,562 | |||||
Tenants’ security deposits | 7,184 | 7,177 | |||||
Other liabilities | 49,759 | 42,987 | |||||
Total liabilities | 1,704,544 | 1,621,929 | |||||
Commitments and contingencies | |||||||
Equity: | |||||||
Preferred stock, |
— | — | |||||
Common stock, 116,120,704 and 116,496,016 shares issued and outstanding at |
12 | 12 | |||||
Additional paid-in capital | 1,472,546 | 1,481,466 | |||||
Dividends in excess of earnings | (309,325 | ) | (297,998 | ) | |||
Accumulated other comprehensive loss | (12,849 | ) | (4,132 | ) | |||
1,150,384 | 1,179,348 | ||||||
Non-controlling interests | 108,963 | 112,480 | |||||
Total equity | 1,259,347 | 1,291,828 | |||||
Total liabilities and equity | $ | 2,963,891 | $ | 2,913,757 | |||
Consolidated Statements of Operations
(Unaudited)
(In thousands, except per share data)
Three Months Ended |
|||||||
2020 | 2019 | ||||||
Revenues | |||||||
Rental revenue | $ | 74,197 | $ | 75,367 | |||
Other income | 675 | 686 | |||||
Total revenues | 74,872 | 76,053 | |||||
Operating expenses | |||||||
Property operating | 10,604 | 11,061 | |||||
Property taxes | 7,989 | 8,238 | |||||
Depreciation and amortization | 24,278 | 24,761 | |||||
General and administrative expenses | 3,944 | 4,276 | |||||
Other expense | 64 | 93 | |||||
Total operating expenses | 46,879 | 48,429 | |||||
Gain on sale of real estate | — | 2,638 | |||||
Operating income | 27,993 | 30,262 | |||||
Non-operating expenses | |||||||
Interest expense and other finance expenses | (14,857 | ) | (15,679 | ) | |||
Net income | 13,136 | 14,583 | |||||
Net income attributable to non-controlling interests | (1,134 | ) | (1,333 | ) | |||
Net Income Attributable to |
$ | 12,002 | $ | 13,250 | |||
Earnings per share – basic and diluted | $ | 0.10 | $ | 0.12 | |||
Dividends per common share | $ | 0.2000 | $ | 0.1970 | |||
CALCULATION OF FUNDS FROM OPERATIONS
(Unaudited)
(In thousands)
Three Months Ended |
|||||||
2020 | 2019 | ||||||
Net income attributable to ROIC | $ | 12,002 | $ | 13,250 | |||
Plus: Depreciation and amortization | 24,278 | 24,761 | |||||
Less: Gain on sale of real estate | — | (2,638 | ) | ||||
Funds from operations – basic | 36,280 | 35,373 | |||||
Net income attributable to non-controlling interests | 1,134 | 1,333 | |||||
Funds from operations – diluted | $ | 37,414 | $ | 36,706 | |||
SAME-CENTER CASH NET OPERATING INCOME ANALYSIS
(Unaudited)
(In thousands, except number of shopping centers and percentages)
Three Months Ended |
|||||||||||||||||||
2020 | 2019 | $ Change | % Change | ||||||||||||||||
Number of shopping centers included in same-center analysis | 87 | 87 | |||||||||||||||||
Same-center occupancy | 97.7 | % | 97.8 | % | (0.1 | ) | % | ||||||||||||
Revenues: | |||||||||||||||||||
Base rents | $ | 51,778 | $ | 50,218 | $ | 1,560 | 3.1 | % | |||||||||||
Percentage rent | 93 | 87 | 6 | 6.9 | % | ||||||||||||||
Recoveries from tenants | 17,232 | 16,767 | 465 | 2.8 | % | ||||||||||||||
Other property income | 328 | 593 | (265 | ) | (44.7 | ) | % | ||||||||||||
Bad debt | (486 | ) | (605 | ) | 119 | (19.7 | ) | % | |||||||||||
Total Revenues | 68,945 | 67,060 | 1,885 | 2.8 | % | ||||||||||||||
Operating Expenses | |||||||||||||||||||
Property operating expenses | 11,125 | 10,827 | 298 | 2.8 | % | ||||||||||||||
Property taxes | 8,030 | 8,017 | 13 | 0.2 | % | ||||||||||||||
Total Operating Expenses | 19,155 | 18,844 | 311 | 1.7 | % | ||||||||||||||
Same-Center Cash Net Operating Income | $ | 49,790 | $ | 48,216 | $ | 1,574 | 3.3 | % | |||||||||||
SAME-CENTER CASH NET OPERATING INCOME RECONCILIATION
(Unaudited)
(In thousands)
Three Months Ended |
|||||||
2020 | 2019 | ||||||
GAAP operating income | $ | 27,993 | $ | 30,262 | |||
Depreciation and amortization | 24,278 | 24,761 | |||||
General and administrative expenses | 3,944 | 4,276 | |||||
Other expense | 64 | 93 | |||||
Gain on sale of real estate | — | (2,638 | ) | ||||
Straight-line rent | 89 | (1,180 | ) | ||||
Amortization of above- and below-market rent | (5,478 | ) | (6,478 | ) | |||
Property revenues and other expenses (1) | (149 | ) | 254 | ||||
50,741 | 49,350 | ||||||
Non same-center cash NOI | (951 | ) | (1,134 | ) | |||
Same-center cash NOI | $ | 49,790 | $ | 48,216 | |||
____________________
(1) Includes anchor lease termination fees, net of contractual amounts, if any, expense and recovery adjustments related to prior periods and other miscellaneous adjustments.
NON-GAAP DISCLOSURES
Funds from operations (“FFO”), is a widely recognized non-GAAP financial measure for REITs that the Company believes when considered with financial statements presented in accordance with GAAP, provides additional and useful means to assess its financial performance. FFO is frequently used by securities analysts, investors and other interested parties to evaluate the performance of REITs, most of which present FFO along with net income as calculated in accordance with GAAP. The Company computes FFO in accordance with the “White Paper” on FFO published by the
The Company uses cash net operating income (“NOI”) internally to evaluate and compare the operating performance of the Company’s properties. The Company believes cash NOI provides useful information to investors regarding the Company’s financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level, and when compared across periods, can be used to determine trends in earnings of the Company’s properties as this measure is not affected by the non-cash revenue and expense recognition items, the cost of the Company’s funding, the impact of depreciation and amortization expenses, gains or losses from the acquisition and sale of operating real estate assets, general and administrative expenses or other gains and losses that relate to the Company’s ownership of properties. The Company believes the exclusion of these items from operating income is useful because the resulting measure captures the actual revenue generated and actual expenses incurred in operating the Company’s properties as well as trends in occupancy rates, rental rates and operating costs. Cash NOI is a measure of the operating performance of the Company’s properties but does not measure the Company’s performance as a whole and is therefore not a substitute for net income or operating income as computed in accordance with GAAP. The Company defines cash NOI as operating revenues (base rent and recoveries from tenants), less property and related expenses (property operating expenses and property taxes), adjusted for non-cash revenue and operating expense items such as straight-line rent and amortization of lease intangibles, debt-related expenses and other adjustments. Cash NOI also excludes general and administrative expenses, depreciation and amortization, acquisition transaction costs, other expense, interest expense, gains and losses from property acquisitions and dispositions, extraordinary items, tenant improvements and leasing commissions. Other REITs may use different methodologies for calculating cash NOI, and accordingly, the Company’s cash NOI may not be comparable to other REITs.
Contact:
858-677-0900
arubino@roireit.net
Source:
Source: Retail Opportunity Investments Corp.