Clipper Realty Inc. Announces Second Quarter 2024 Results
Clipper Realty Inc. (NYSE: CLPR) reported its Q2 2024 financial results, highlighting record quarterly revenues of $37.3 million, up 8.3% year-over-year. The company achieved record NOI of $21.1 million and record AFFO of $7.1 million. Despite these improvements, CLPR reported a net loss of $1.7 million, or $0.06 per share, compared to a net loss of $3.3 million in Q2 2023. Residential revenue increased by 11.8%, driven by higher rental rates and occupancy. The company declared a dividend of $0.095 per share for Q2 2024. CLPR is actively seeking solutions for its 250 Livingston Street property, as New York City plans to vacate in August 2025. The company is also considering recycling some properties, including 10W 65th Street, to maximize performance and improve cash flow.
Clipper Realty Inc. (NYSE: CLPR) ha riportato i risultati finanziari del secondo trimestre 2024, evidenziando entrate trimestrali record di 37,3 milioni di dollari, in aumento dell'8,3% rispetto all'anno precedente. L'azienda ha ottenuto un NOI record di 21,1 milioni di dollari e un AFFO record di 7,1 milioni di dollari. Nonostante questi miglioramenti, CLPR ha registrato una perdita netta di 1,7 milioni di dollari, ovvero 0,06 dollari per azione, rispetto a una perdita netta di 3,3 milioni di dollari nel secondo trimestre 2023. Le entrate residenziali sono aumentate dell'11,8%, trainate da tassi di affitto più elevati e da una maggiore occupazione. L'azienda ha dichiarato un dividendo di 0,095 dollari per azione per il secondo trimestre 2024. CLPR sta attivamente cercando soluzioni per la sua proprietà di 250 Livingston Street, poiché New York City prevede di lasciare l'immobile nell'agosto 2025. L'azienda sta anche considerando di riciclare alcuni immobili, tra cui 10W 65th Street, per massimizzare le prestazioni e migliorare il flusso di cassa.
Clipper Realty Inc. (NYSE: CLPR) publicó sus resultados financieros para el segundo trimestre de 2024, destacando ingresos trimestrales récord de 37.3 millones de dólares, un aumento del 8.3% en comparación con el año anterior. La compañía logró un NOI récord de 21.1 millones de dólares y un AFFO récord de 7.1 millones de dólares. A pesar de estas mejoras, CLPR reportó una pérdida neta de 1.7 millones de dólares, o 0.06 dólares por acción, en comparación con una pérdida neta de 3.3 millones de dólares en el segundo trimestre de 2023. Los ingresos residenciales aumentaron un 11.8%, impulsados por tarifas de alquiler más altas y mayor ocupación. La compañía declaró un dividendo de 0.095 dólares por acción para el segundo trimestre de 2024. CLPR está buscando activamente soluciones para su propiedad en 250 Livingston Street, ya que la ciudad de Nueva York planea desocuparla en agosto de 2025. La compañía también está considerando reciclar algunas propiedades, incluyendo 10W 65th Street, para maximizar el rendimiento y mejorar el flujo de caja.
클리퍼 리얼티 주식회사 (NYSE: CLPR)는 2024년 2분기 재무 결과를 발표하며 분기 수익이 3730만 달러로 역대 최고치를 기록했다고 밝혔으며, 이는 전년 대비 8.3% 증가한 수치입니다. 회사는 역대 최고 NOI 2110만 달러와 역대 최고 AFFO 710만 달러를 달성했습니다. 이러한 개선에도 불구하고, CLPR은 170만 달러의 순손실, 즉 주당 0.06 달러를 보고했으며, 이는 2023년 2분기에 비해 330만 달러의 순손실이었습니다. 주거 수익은 임대료 인상과 점유율 증가로 인해 11.8% 증가했습니다. 회사는 2024년 2분기에 대해 주당 0.095 달러의 배당금을 선언했습니다. CLPR은 2025년 8월 뉴욕시가 비워줄 250 리빙스톤 스트리트 재산에 대한 해결책을 활발히 모색하고 있습니다. 또한, 성과를 극대화하고 현금 흐름을 개선하기 위해 10W 65th Street를 포함한 일부 재산을 리사이클하는 방안도 고려 중입니다.
Clipper Realty Inc. (NYSE: CLPR) a annoncé ses résultats financiers pour le deuxième trimestre 2024, mettant en avant des revenus trimestriels record de 37,3 millions de dollars, en hausse de 8,3% par rapport à l'année précédente. La société a réalisé un NOI record de 21,1 millions de dollars et un AFFO record de 7,1 millions de dollars. Malgré ces améliorations, CLPR a enregistré une perte nette de 1,7 million de dollars, soit 0,06 dollar par action, contre une perte nette de 3,3 millions de dollars au deuxième trimestre 2023. Les revenus résidentiels ont augmenté de 11,8%, soutenus par des loyers plus élevés et un taux d'occupation plus important. La société a déclaré un dividende de 0,095 dollar par action pour le deuxième trimestre 2024. CLPR recherche activement des solutions pour sa propriété au 250 Livingston Street, car New York prévoit de l'évacuer en août 2025. L'entreprise envisage également de recycler certaines propriétés, y compris le 10W 65th Street, pour maximiser les performances et améliorer le flux de trésorerie.
Clipper Realty Inc. (NYSE: CLPR) hat seine Finanzzahlen für das zweite Quartal 2024 veröffentlicht und Rekordquartalsumsätze von 37,3 Millionen Dollar gemeldet, was einem Anstieg von 8,3% im Vergleich zum Vorjahr entspricht. Das Unternehmen erzielte eine Rekord-NOI von 21,1 Millionen Dollar und ein Rekord-AFFO von 7,1 Millionen Dollar. Trotz dieser Verbesserungen meldete CLPR einen Nettoverlust von 1,7 Millionen Dollar, oder 0,06 Dollar pro Aktie, im Vergleich zu einem Nettoverlust von 3,3 Millionen Dollar im 2. Quartal 2023. Die Einnahmen aus Wohnimmobilien stiegen um 11,8%, bedingt durch höhere Mietpreise und Belegquoten. Das Unternehmen erklärte eine Dividende von 0,095 Dollar pro Aktie für das 2. Quartal 2024. CLPR sucht aktiv nach Lösungen für seine Immobilie in der 250 Livingston Street, da die Stadt New York plant, sie im August 2025 zu räumen. Das Unternehmen erwägt auch, einige Immobilien zu recyceln, einschließlich der 10W 65th Street, um die Leistung zu maximieren und den Cashflow zu verbessern.
- Record quarterly revenues of $37.3 million, up 8.3% year-over-year
- Record NOI of $21.1 million for Q2 2024
- Record AFFO of $7.1 million for Q2 2024
- Residential revenue increased by 11.8% due to higher rental rates and occupancy
- New leases exceeded previous rents by nearly 11% and renewals by nearly 7%
- Dean Street new development progressing ahead of schedule
- Net loss of $1.7 million for Q2 2024
- New York City's intention to vacate 250 Livingston Street property in August 2025
- Potential sale of 10W 65th Street property may result in a loss compared to book value
- Higher property taxes, repairs and maintenance costs, and payroll costs at some properties
Insights
Clipper Realty's Q2 2024 results present a mixed picture. On the positive side, the company achieved record quarterly revenues of
However, the company still posted a net loss of
The Article 11 agreement for Flatbush Gardens is a double-edged sword. While it's providing tax abatements and enhanced rental recoveries, it's also increasing costs due to 'prevailing wage' requirements and higher maintenance expenses. The potential loss on the sale of the 10W 65th Street property, if it materializes, could impact short-term financial performance but may improve long-term returns.
Investors should closely monitor the upcoming lease expirations at 250 and 141 Livingston Street. The potential loss of New York City as a tenant could significantly impact commercial revenue if suitable replacements aren't found.
The increase in notes payable to
Overall, while Clipper Realty is showing top-line growth, its ability to translate this into consistent profitability remains a key concern for investors.
Clipper Realty's Q2 2024 results offer valuable insights into the New York metropolitan area's real estate market. The
The company's success in achieving higher rents is particularly noteworthy. New leases exceeded previous rents by nearly
However, the commercial real estate segment presents a more complex picture. The modest
The company's strategic shift towards potentially recycling properties, including the possible sale of the 10W 65th Street property, reflects a broader trend in the real estate industry. Many REITs are reassessing their portfolios to optimize performance in response to changing market dynamics.
The progress of the Dean Street development ahead of schedule is a positive sign, potentially allowing Clipper Realty to capitalize on the strong rental market in 2025. This project's success could be important in offsetting potential losses from commercial properties.
Overall, Clipper Realty's results suggest a tale of two markets in New York: a thriving residential sector contrasted with a more challenging commercial environment. This dichotomy is likely to continue shaping the strategies of real estate companies operating in major urban centers.
Highlights for the Three Months Ended June 30, 2024
-
Record quarterly revenues of
for the second quarter of 2024$37.3 million -
Quarterly income from operations of
for the second quarter of 2024$10.0 million -
Record net operating income (“NOI”)1 of
for the second quarter of 2024$21.1 million -
Quarterly net loss of
for the second quarter of 2024$1.7 million -
Record adjusted funds from operations (“AFFO”)1 of
for the second quarter of 2024$7.1 million -
Declared a dividend of
per share for the second quarter of 2024$0.09 5
David Bistricer, Co-Chairman, and Chief Executive Officer, commented,
“The Company continued to grow its revenue, NOI and AFFO in the second quarter of 2024, producing record results for all these metrics on the basis of our very strong residential leasing. We continue to have high occupancy and good renter demand in our buildings. For all our properties, new leases exceeded previous rents by nearly
Financial Results for the Three Months Ended June 30, 2024
For the second quarter of 2024, revenues increased by
For the second quarter of 2024, net loss was
For the second quarter of 2024, AFFO was
_____________
1 NOI and AFFO are non-GAAP financial measures. For a definition of these financial measures and a reconciliation of such measures to the most comparable GAAP measures, see “Reconciliation of Non-GAAP Measures” at the end of this release.
Balance Sheet
At June 30, 2024, notes payable (excluding unamortized loan costs) was
Dividend
The Company today declared a second quarter dividend of
Conference Call and Supplemental Material
The Company will host a conference call on August 1, 2024, at 5:00 PM Eastern Time to discuss the second quarter 2024 results and provide a business update. The conference call can be accessed by dialing (800) 346-7359 or (973) 528-0008, conference entry code 151415. A replay of the call will be available from August 1, 2024, following the call, through August 15, 2024, by dialing (800) 332-6854 or (973) 528-0005, replay conference ID 151415. Supplemental data to this press release can be found under the “Quarterly Earnings” navigation tab on the “Investors” page of our website at www.clipperrealty.com. The Company’s filings with the Securities and Exchange Commission (the “SEC”) are filed at www.sec.gov under Clipper Realty Inc.
About Clipper Realty Inc.
Clipper Realty Inc. (NYSE: CLPR) is a self-administered and self-managed real estate company that acquires, owns, manages, operates, and repositions multifamily residential and commercial properties in the
Forward-Looking Statements
Various statements contained in this press release, including those that express a belief, expectation or intention, as well as those that are not statements of historical fact, are forward-looking statements. These forward-looking statements may include estimates concerning capital projects and the success of specific properties. Our forward-looking statements are generally accompanied by words such as "estimate," "project," "predict," "believe," "expect," "intend," "anticipate," "potential," "plan" or other words that convey the uncertainty of future events or outcomes. The forward-looking statements in this press release speak only as of the date of this press release.
We disclaim any obligation to update these statements unless required by law, and we caution you not to rely on them unduly. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties), most of which are difficult to predict and many of which are beyond our control and which may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements. For a discussion of these and other important factors that could affect our actual results, please refer to our filings with the SEC, including the "Risk Factors" section of our Annual Report on Form 10-K for the year ended December 31, 2023, and other reports filed from time to time with the SEC.
Clipper Realty Inc. Consolidated Balance Sheets (In thousands, except for share and per share data) |
||||||||
|
|
June 30, 2024 |
|
|
December 31, 2023 |
|
||
|
|
(unaudited) |
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Investment in real estate |
|
|
|
|
|
|
|
|
Land and improvements |
|
$ |
571,988 |
|
|
$ |
571,988 |
|
Building and improvements |
|
|
732,917 |
|
|
|
726,273 |
|
Tenant improvements |
|
|
3,366 |
|
|
|
3,366 |
|
Furniture, fixtures and equipment |
|
|
13,616 |
|
|
|
13,278 |
|
Real estate under development |
|
|
124,071 |
|
|
|
87,285 |
|
Total investment in real estate |
|
|
1,445,958 |
|
|
|
1,402,190 |
|
Accumulated depreciation |
|
|
(228,387 |
) |
|
|
(213,606 |
) |
Investment in real estate, net |
|
|
1,217,571 |
|
|
|
1,188,584 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
20,254 |
|
|
|
22,163 |
|
Restricted cash |
|
|
16,490 |
|
|
|
14,062 |
|
Tenant and other receivables, net of allowance for doubtful accounts of |
|
|
5,836 |
|
|
|
5,181 |
|
Deferred rent |
|
|
2,273 |
|
|
|
2,359 |
|
Deferred costs and intangible assets, net |
|
|
5,903 |
|
|
|
6,127 |
|
Prepaid expenses and other assets |
|
|
6,275 |
|
|
|
10,854 |
|
TOTAL ASSETS |
|
$ |
1,274,602 |
|
|
$ |
1,249,330 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY(DEFICIT) |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Notes payable, net of unamortized loan costs of |
|
$ |
1,244,136 |
|
|
$ |
1,205,624 |
|
Accounts payable and accrued liabilities |
|
|
19,802 |
|
|
|
20,994 |
|
Security deposits |
|
|
9,109 |
|
|
|
8,765 |
|
Other liabilities |
|
|
6,247 |
|
|
|
6,712 |
|
TOTAL LIABILITIES |
|
|
1,279,294 |
|
|
|
1,242,095 |
|
|
|
|
|
|
|
|
|
|
Equity(Deficit): |
|
|
|
|
|
|
|
|
Preferred stock, |
|
|
- |
|
|
|
- |
|
Common stock, |
|
|
160 |
|
|
|
160 |
|
Additional paid-in-capital |
|
|
89,685 |
|
|
|
89,483 |
|
Accumulated deficit |
|
|
(91,623 |
) |
|
|
(86,899 |
) |
Total stockholders' equity |
|
|
(1,778 |
) |
|
|
2,744 |
|
|
|
|
|
|
|
|
|
|
Non-controlling interests |
|
|
(2,914 |
) |
|
|
4,491 |
|
TOTAL EQUITY(DEFICIT) |
|
|
(4,692 |
) |
|
|
7,235 |
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY(DEFICIT) |
|
$ |
1,274,602 |
|
|
$ |
1,249,330 |
|
Clipper Realty Inc. Consolidated Statements of Operations (In thousands, except per share data) (Unaudited) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential rental income |
|
$ |
27,748 |
|
|
$ |
25,040 |
|
|
$ |
53,854 |
|
|
$ |
48,980 |
|
Commercial rental income |
|
|
9,598 |
|
|
|
9,503 |
|
|
|
19,252 |
|
|
|
19,230 |
|
TOTAL REVENUES |
|
|
37,346 |
|
|
|
34,543 |
|
|
|
73,106 |
|
|
|
68,210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating expenses |
|
|
8,996 |
|
|
|
6,782 |
|
|
|
17,618 |
|
|
|
14,881 |
|
Real estate taxes and insurance |
|
|
7,438 |
|
|
|
8,700 |
|
|
|
14,574 |
|
|
|
17,236 |
|
General and administrative |
|
|
3,459 |
|
|
|
3,396 |
|
|
|
7,010 |
|
|
|
6,689 |
|
Transaction pursuit costs |
|
|
- |
|
|
|
357 |
|
|
|
- |
|
|
|
357 |
|
Depreciation and amortization |
|
|
7,455 |
|
|
|
7,269 |
|
|
|
14,834 |
|
|
|
14,094 |
|
TOTAL OPERATING EXPENSES |
|
|
27,348 |
|
|
|
26,504 |
|
|
|
54,036 |
|
|
|
53,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME FROM OPERATIONS |
|
|
9,998 |
|
|
|
8,039 |
|
|
|
19,070 |
|
|
|
14,953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(11,741 |
) |
|
|
(11,334 |
) |
|
|
(23,480 |
) |
|
|
(21,469 |
) |
Loss on extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,868 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
(1,743 |
) |
|
|
(3,295 |
) |
|
|
(4,410 |
) |
|
|
(10,384 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to non-controlling interests |
|
|
1,083 |
|
|
|
2,046 |
|
|
|
2,737 |
|
|
|
6,448 |
|
Net loss attributable to common stockholders |
|
$ |
(660 |
) |
|
$ |
(1,249 |
) |
|
$ |
(1,673 |
) |
|
$ |
(3,936 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per share |
|
$ |
(0.06 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.29 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares / OP units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding |
|
|
16,077 |
|
|
|
16,063 |
|
|
|
16,077 |
|
|
|
16,063 |
|
OP units outstanding |
|
|
26,317 |
|
|
|
26,317 |
|
|
|
26,317 |
|
|
|
26,317 |
|
Diluted shares outstanding |
|
|
42,394 |
|
|
|
42,380 |
|
|
|
42,394 |
|
|
|
42,380 |
|
Clipper Realty Inc. Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
|||||||||
|
|
|
Six Months Ended June 30, |
|
|||||
|
. |
|
2024 |
|
|
2023 |
|
||
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(4,410 |
) |
|
$ |
(10,384 |
) |
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation |
|
|
14,781 |
|
|
|
14,044 |
|
|
Amortization of deferred financing costs |
|
|
1,061 |
|
|
|
675 |
|
|
Amortization of deferred costs and intangible assets |
|
|
294 |
|
|
|
292 |
|
|
Amortization of above- and below-market leases |
|
|
- |
|
|
|
(17 |
) |
|
Loss on extinguishment of debt |
|
|
- |
|
|
|
3,868 |
|
|
Deferred rent |
|
|
87 |
|
|
|
27 |
|
|
Stock-based compensation |
|
|
1,274 |
|
|
|
1,431 |
|
|
Bad debt expense |
|
|
16 |
|
|
|
(142 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
Tenant and other receivables |
|
|
(671 |
) |
|
|
(18 |
) |
|
Prepaid expenses, other assets and deferred costs |
|
|
4,511 |
|
|
|
7,608 |
|
|
Accounts payable and accrued liabilities |
|
|
(1,777 |
) |
|
|
(424 |
) |
|
Security deposits |
|
|
345 |
|
|
|
720 |
|
|
Other liabilities |
|
|
(467 |
) |
|
|
(459 |
) |
|
Net cash provided by operating activities |
|
|
15,044 |
|
|
|
17,221 |
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Additions to land, buildings and improvements |
|
|
(42,051 |
) |
|
|
(18,915 |
) |
|
Net cash used in investing activities |
|
|
(42,051 |
) |
|
|
(18,915 |
) |
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Payments of mortgage notes |
|
|
(985 |
) |
|
|
(46,810 |
) |
|
Proceeds from mortgage notes |
|
|
37,303 |
|
|
|
62,330 |
|
|
Dividends and distributions |
|
|
(8,792 |
) |
|
|
(8,696 |
) |
|
Loan issuance and extinguishment costs |
|
|
- |
|
|
|
(4,723 |
) |
|
Net cash provided by financing activities |
|
|
27,526 |
|
|
|
2,101 |
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents and restricted cash |
|
|
519 |
|
|
|
407 |
|
|
Cash and cash equivalents and restricted cash - beginning of period |
|
|
36,225 |
|
|
|
30,666 |
|
|
Cash and cash equivalents and restricted cash - end of period |
|
$ |
36,744 |
|
|
$ |
31,073 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents and restricted cash - beginning of period: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
22,163 |
|
|
$ |
18,152 |
|
|
Restricted cash |
|
|
14,062 |
|
|
|
12,514 |
|
|
Total cash and cash equivalents and restricted cash - beginning of period |
|
$ |
36,225 |
|
|
$ |
30,666 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents and restricted cash - end of period: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
20,254 |
|
|
$ |
16,342 |
|
|
Restricted cash |
|
|
16,490 |
|
|
|
14,731 |
|
|
Total cash and cash equivalents and restricted cash - end of period |
|
$ |
36,744 |
|
|
$ |
31,073 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow information: |
|
|
|
|
|
|
|
|
|
Cash paid for interest, net of capitalized interest of |
|
$ |
21,232 |
|
|
$ |
21,099 |
|
|
Non-cash interest capitalized to real estate under development |
|
|
1,132 |
|
|
|
27 |
|
|
Additions to investment in real estate included in accounts payable and accrued liabilities |
|
|
10,070 |
|
|
|
3,527 |
|
Clipper Realty Inc. |
Reconciliation of Non-GAAP Measures |
(In thousands, except per share data) |
(Unaudited) |
Non-GAAP Financial Measures
We disclose and discuss funds from operations (“FFO”), adjusted funds from operations (“AFFO”), adjusted earnings before interest, income taxes, depreciation and amortization (“Adjusted EBITDA”) and net operating income (“NOI”), all of which meet the definition of “non-GAAP financial measures” set forth in Item 10(e) of Regulation S-K promulgated by the SEC.
While management and the investment community in general believe that presentation of these measures provides useful information to investors, neither FFO, AFFO, Adjusted EBITDA, nor NOI should be considered as an alternative to net income (loss) or income from operations as an indication of our performance. We believe that to understand our performance further, FFO, AFFO, Adjusted EBITDA, and NOI should be compared with our reported net income (loss) or income from operations and considered in addition to cash flows computed in accordance with GAAP, as presented in our consolidated financial statements.
Funds From Operations and Adjusted Funds From Operations
FFO is defined by the National Association of Real Estate Investment Trusts (“NAREIT”) as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property and impairment adjustments, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Our calculation of FFO is consistent with FFO as defined by NAREIT.
AFFO is defined by us as FFO excluding amortization of identifiable intangibles incurred in property acquisitions, straight-line rent adjustments to revenue from long-term leases, amortization costs incurred in originating debt, interest rate cap mark-to-market adjustments, amortization of non-cash equity compensation, acquisition and other costs, transaction pursuit costs, loss on modification/extinguishment of debt, gain on involuntary conversion, gain on termination of lease and non-recurring litigation-related expenses, less recurring capital spending.
Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. In fact, real estate values have historically risen or fallen with market conditions. FFO is intended to be a standard supplemental measure of operating performance that excludes historical cost depreciation and valuation adjustments from net income. We consider FFO useful in evaluating potential property acquisitions and measuring operating performance. We further consider AFFO useful in determining funds available for payment of distributions. Neither FFO nor AFFO represent net income or cash flows from operations computed in accordance with GAAP. You should not consider FFO and AFFO to be alternatives to net income (loss) as reliable measures of our operating performance; nor should you consider FFO and AFFO to be alternatives to cash flows from operating, investing or financing activities (computed in accordance with GAAP) as measures of liquidity.
Neither FFO nor AFFO measure whether cash flow is sufficient to fund all of our cash needs, including loan principal amortization, capital improvements and distributions to stockholders. FFO and AFFO do not represent cash flows from operating, investing or financing activities computed in accordance with GAAP. Further, FFO and AFFO as disclosed by other REITs might not be comparable to our calculations of FFO and AFFO.
The following table sets forth a reconciliation of FFO and AFFO for the periods presented to net loss, computed in accordance with GAAP (amounts in thousands):
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
FFO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(1,743 |
) |
|
$ |
(3,295 |
) |
|
$ |
(4,410 |
) |
|
$ |
(10,384 |
) |
Real estate depreciation and amortization |
|
|
7,455 |
|
|
|
7,269 |
|
|
|
14,834 |
|
|
|
14,094 |
|
FFO |
|
$ |
5,712 |
|
|
$ |
3,974 |
|
|
$ |
10,424 |
|
|
$ |
3,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFFO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO |
|
$ |
5,712 |
|
|
$ |
3,974 |
|
|
$ |
10,424 |
|
|
$ |
3,710 |
|
Amortization of real estate tax intangible |
|
|
120 |
|
|
|
121 |
|
|
|
241 |
|
|
|
241 |
|
Amortization of above- and below-market leases |
|
|
- |
|
|
|
(8 |
) |
|
|
- |
|
|
|
(17 |
) |
Straight-line rent adjustments |
|
|
38 |
|
|
|
32 |
|
|
|
87 |
|
|
|
27 |
|
Amortization of debt origination costs |
|
|
530 |
|
|
|
362 |
|
|
|
1,061 |
|
|
|
675 |
|
Amortization of LTIP awards |
|
|
713 |
|
|
|
783 |
|
|
|
1,274 |
|
|
|
1,431 |
|
Transaction pursuit costs |
|
|
- |
|
|
|
357 |
|
|
|
- |
|
|
|
357 |
|
Loss on extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,868 |
|
Recurring capital spending |
|
|
(61 |
) |
|
|
(129 |
) |
|
|
(134 |
) |
|
|
(324 |
) |
AFFO |
|
$ |
7,052 |
|
|
$ |
5,492 |
|
|
$ |
12,953 |
|
|
$ |
9,968 |
|
AFFO Per Share/Unit |
|
$ |
0.17 |
|
|
$ |
0.13 |
|
|
$ |
0.31 |
|
|
$ |
0.24 |
|
Adjusted Earnings Before Interest, Income Taxes, Depreciation and Amortization
We believe that Adjusted EBITDA is a useful measure of our operating performance. We define Adjusted EBITDA as net income (loss) before allocation to non-controlling interests, plus real estate depreciation and amortization, amortization of identifiable intangibles, straight-line rent adjustments to revenue from long-term leases, amortization of non-cash equity compensation, interest expense (net), acquisition and other costs, transaction pursuit costs, loss on modification/extinguishment of debt and non-recurring litigation-related expenses, less gain on involuntary conversion and gain on termination of lease.
We believe that this measure provides an operating perspective not immediately apparent from GAAP income from operations or net income (loss). We consider Adjusted EBITDA to be a meaningful financial measure of our core operating performance.
However, Adjusted EBITDA should only be used as an alternative measure of our financial performance. Further, other REITs may use different methodologies for calculating Adjusted EBITDA, and accordingly, our Adjusted EBITDA may not be comparable to that of other REITs.
The following table sets forth a reconciliation of Adjusted EBITDA for the periods presented to net loss, computed in accordance with GAAP (amounts in thousands):
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(1,743 |
) |
|
$ |
(3,295 |
) |
|
$ |
(4,410 |
) |
|
$ |
(10,384 |
) |
Real estate depreciation and amortization |
|
|
7,455 |
|
|
|
7,269 |
|
|
|
14,834 |
|
|
|
14,094 |
|
Amortization of real estate tax intangible |
|
|
120 |
|
|
|
121 |
|
|
|
241 |
|
|
|
241 |
|
Amortization of above- and below-market leases |
|
|
- |
|
|
|
(8 |
) |
|
|
- |
|
|
|
(17 |
) |
Straight-line rent adjustments |
|
|
38 |
|
|
|
32 |
|
|
|
87 |
|
|
|
27 |
|
Amortization of LTIP awards |
|
|
713 |
|
|
|
783 |
|
|
|
1,274 |
|
|
|
1,431 |
|
Interest expense, net |
|
|
11,741 |
|
|
|
11,334 |
|
|
|
23,480 |
|
|
|
21,469 |
|
Transaction pursuit costs |
|
|
- |
|
|
|
357 |
|
|
|
- |
|
|
|
357 |
|
Loss on extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3,868 |
|
Adjusted EBITDA |
|
$ |
18,324 |
|
|
$ |
16,592 |
|
|
$ |
35,506 |
|
|
$ |
31,085 |
|
Net Operating Income
We believe that NOI is a useful measure of our operating performance. We define NOI as income from operations plus real estate depreciation and amortization, general and administrative expenses, acquisition and other costs, transaction pursuit costs, amortization of identifiable intangibles and straight-line rent adjustments to revenue from long-term leases, less gain on termination of lease. We believe that this measure is widely recognized and provides an operating perspective not immediately apparent from GAAP income from operations or net income (loss). We use NOI to evaluate our performance because NOI allows us to evaluate the operating performance of our company by measuring the core operations of property performance and capturing trends in rental housing and property operating expenses. NOI is also a widely used metric in valuation of properties.
However, NOI should only be used as an alternative measure of our financial performance. Further, other REITs may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to that of other REITs.
The following table sets forth a reconciliation of NOI for the periods presented to income from operations, computed in accordance with GAAP (amounts in thousands):
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
NOI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
$ |
9,998 |
|
|
$ |
8,039 |
|
|
$ |
19,070 |
|
|
$ |
14,953 |
|
Real estate depreciation and amortization |
|
|
7,455 |
|
|
|
7,269 |
|
|
|
14,834 |
|
|
|
14,094 |
|
General and administrative expenses |
|
|
3,459 |
|
|
|
3,396 |
|
|
|
7,010 |
|
|
|
6,689 |
|
Transaction pursuit costs |
|
|
- |
|
|
|
357 |
|
|
|
- |
|
|
|
357 |
|
Amortization of real estate tax intangible |
|
|
121 |
|
|
|
121 |
|
|
|
241 |
|
|
|
241 |
|
Amortization of above- and below-market leases |
|
|
- |
|
|
|
(8 |
) |
|
|
- |
|
|
|
(17 |
) |
Straight-line rent adjustments |
|
|
38 |
|
|
|
33 |
|
|
|
87 |
|
|
|
27 |
|
NOI |
|
$ |
21,071 |
|
|
$ |
19,206 |
|
|
$ |
41,242 |
|
|
$ |
36,344 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240801180804/en/
Lawrence Kreider
Chief Financial Officer
(718) 438-2804 x2231
larry@clipperrealty.com
Source: Clipper Realty Inc.
FAQ
What were Clipper Realty's (CLPR) key financial results for Q2 2024?
How much did Clipper Realty's (CLPR) residential revenue increase in Q2 2024?
What dividend did Clipper Realty (CLPR) declare for Q2 2024?