EastGroup Properties Announces Third Quarter 2021 Results
EastGroup Properties (EGP) announced strong third-quarter 2021 results, reporting a net income of $0.76 per diluted share, up from $0.62 in Q3 2020. Funds from operations increased by 14.0% to $1.55 per share, with same-property net operating income rising 5.2% on a cash basis. The company maintained near-full occupancy at 98.8% leased. EastGroup declared a quarterly cash dividend of $0.90, marking a 13.9% increase. The firm acquired multiple properties and initiated nine development projects, showcasing its robust growth strategy with total costs projected at $447 million.
- Net income rose to $0.76 per diluted share, an increase of 22.6% year-over-year.
- Funds from operations climbed 14.0% to $1.55 per share.
- Same property net operating income increased 5.2% on a cash basis.
- 98.8% leased and 97.6% occupied as of September 30, 2021.
- Declared a dividend of $0.90 per share, up 13.9%.
- Depreciation and amortization expenses increased by $3,052,000 compared to Q3 2020.
JACKSON, Miss., Oct. 26, 2021 /PRNewswire/ --
Third Quarter 2021 Results
- Net Income Attributable to Common Stockholders of
$0.76 Per Diluted Share for Third Quarter 2021 Compared to$0.62 Per Diluted Share for Third Quarter 2020 - Funds from Operations of
$1.55 Per Share for Third Quarter 2021 Compared to$1.36 Per Share for Third Quarter 2020, an Increase of14.0% - Same Property Net Operating Income for the Same Property Pool Excluding Income From Lease Terminations Increased
5.2% on a Cash Basis and6.9% on a Straight-Line Basis for Third Quarter 2021 Compared to the Same Period in 2020 98.8% Leased and97.6% Occupied as of September 30, 2021; Average Occupancy of97.1% for Third Quarter 2021- Rental Rates on New and Renewal Leases Increased an Average of
37.4% on a Straight-Line Basis - Acquired 661,000 Square Feet of Operating Properties for
$95 Million - Started Construction of Nine Development Projects Containing 1,311,000 Square Feet with Projected Total Costs of
$153 Million - Transferred Two Development and Value-Add Projects Totaling 383,000 Square Feet to the Real Estate Portfolio
- Development and Value-Add Program Consisted of 23 Projects in 15 Cities (3.9 Million Square Feet) at September 30, 2021 with a Projected Total Investment of
$447 Million - Declared 167th Consecutive Quarterly Cash Dividend: Increased the Dividend by
$0.11 Per Share (13.9% ) to$0.90 Per Share - Refinanced a
$100 Million Senior Unsecured Term Loan with Five Years Remaining and Reduced the Effective Fixed Interest Rate by 65 basis points to2.10% ; Added a Sustainability Metric to the Agreement - Repaid a
$40 Million Maturing Senior Unsecured Term Loan with a Fixed Interest Rate of2.34% - Issued 278,893 Shares of Common Stock Pursuant to the Company's Continuous Common Equity Offering Program at an Average Price of
$176.45 Per Share for Aggregate Net Proceeds of$49 Million
EastGroup Properties, Inc. (NYSE: EGP) (the "Company", "we", "us" or "EastGroup") announced today the results of its operations for the three and nine months ended September 30, 2021.
Commenting on EastGroup's performance, Marshall Loeb, CEO, stated, "Our team and portfolio produced another strong quarter and are moving towards creating an excellent year. We're pleased with our performance and given the demand we're seeing, we don't foresee a disruption to this momentum. In sum, we like where we stand today, and looking ahead, we remain bullish on the growth prospects for our shallow bay, last mile, Sunbelt market portfolio."
EARNINGS PER SHARE
Three Months Ended September 30, 2021
On a diluted per share basis, earnings per common share ("EPS") were
Nine Months Ended September 30, 2021
Diluted EPS for the nine months ended September 30, 2021 were
FUNDS FROM OPERATIONS AND PROPERTY NET OPERATING INCOME
Three Months Ended September 30, 2021
For the three months ended September 30, 2021, funds from operations attributable to common stockholders ("FFO") were
PNOI increased by
The same property pool PNOI Excluding Income from Lease Terminations increased
On a straight-line basis, rental rates on new and renewal leases (
Nine Months Ended September 30, 2021
FFO for the nine months ended September 30, 2021, was
PNOI increased by
The same property pool PNOI Excluding Income from Lease Terminations increased
On a straight-line basis, rental rates on new and renewal leases (
The same property pool for the three and nine months ended September 30, 2021 includes properties which were included in the operating portfolio for the entire period from January 1, 2020 through September 30, 2021; this pool is comprised of properties containing 41,305,000 square feet.
FFO, PNOI and Same PNOI are non-GAAP financial measures, which are defined under Definitions later in this release. Reconciliations of Net Income to PNOI and Same PNOI, and Net Income Attributable to EastGroup Properties, Inc. Common Stockholders to FFO are presented in the attached schedule "Reconciliations of GAAP to Non-GAAP Measures."
ACQUISITIONS
In August, EastGroup purchased DFW Global Logistics Centre, four business distribution buildings totaling 611,000 square feet, for
In September, the Company acquired Progress Center 3 within Atlanta's Northeast submarket, directly adjacent to two other EastGroup owned properties, which are
In July, the Company acquired 27 acres of development land in Austin, Texas and immediately began constructing a 177,000 square foot business distribution building known as 45 Crossing. The building has a projected total cost of
In August, EastGroup acquired 59 acres of undeveloped land in Greenville, South Carolina for
Subsequent to quarter-end, the Company purchased a 20,000 square foot building on approximately nine acres in Austin for
Also subsequent to quarter-end, the Company acquired 158 acres of development land for
DEVELOPMENT AND VALUE-ADD PROPERTIES
During the third quarter of 2021, EastGroup began construction of nine new development projects in nine different cities. The buildings will contain a total of 1,311,000 square feet and have projected total costs of
The development projects started during the first nine months of 2021 are detailed in the table below:
Development Projects Started in 2021 | Location | Size | Anticipated | Projected Total Costs | ||||||||
(Square feet) | (In thousands) | |||||||||||
Speed Distribution Center | San Diego, CA | 519,000 | 02/2022 | $ | 88,600 | |||||||
Steele Creek 8 | Charlotte, NC | 72,000 | 08/2022 | 8,400 | ||||||||
Grand Oaks 75 3 | Tampa, FL | 136,000 | 09/2022 | 12,000 | ||||||||
Horizon West 2 & 3 | Orlando, FL | 210,000 | 09/2022 | 18,200 | ||||||||
CreekView 9 & 10 | Dallas, TX | 145,000 | 12/2022 | 17,200 | ||||||||
Tri-County Crossing 5 | San Antonio, TX | 105,000 | 01/2023 | 10,300 | ||||||||
Grand Oaks 75 4 | Tampa, FL | 185,000 | 02/2023 | 17,900 | ||||||||
SunCoast 12 | Fort Myers, FL | 79,000 | 02/2023 | 8,000 | ||||||||
Gateway 3 | Miami, FL | 133,000 | 04/2023 | 19,100 | ||||||||
Americas Ten 2 | El Paso, TX | 168,000 | 05/2023 | 14,100 | ||||||||
Tri-County Crossing 6 | San Antonio, TX | 124,000 | 05/2023 | 9,900 | ||||||||
45 Crossing | Austin, TX | 177,000 | 06/2023 | 26,200 | ||||||||
McKinney 3 & 4 | Dallas, TX | 212,000 | 06/2023 | 26,300 | ||||||||
Ridgeview 3 | San Antonio, TX | 88,000 | 06/2023 | 10,700 | ||||||||
Grand West Crossing 1 | Houston, TX | 121,000 | 08/2023 | 15,700 | ||||||||
I-20 West Business Center | Atlanta, GA | 155,000 | 10/2023 | 14,200 | ||||||||
Total Development Projects Started | 2,629,000 | $ | 316,800 | |||||||||
At September 30, 2021, EastGroup's development and value-add program consisted of 23 projects (3,941,000 square feet) in 15 cities. The projects, which were collectively
During the third quarter of 2021, EastGroup transferred two projects to the real estate portfolio (at the earlier of
The development and value-add properties transferred to the real estate portfolio during the first nine months of 2021 are detailed in the table below:
Development and Value-Add Properties | Location | Size | Conversion Date | Cumulative Cost | Percent Leased | ||||||||
(Square feet) | (In thousands) | ||||||||||||
Gilbert Crossroads A & B | Phoenix, AZ | 140,000 | 01/2021 | $ | 16,969 | ||||||||
CreekView 7 & 8 | Dallas, TX | 137,000 | 03/2021 | 17,691 | |||||||||
Hurricane Shoals 3 | Atlanta, GA | 101,000 | 03/2021 | 10,333 | |||||||||
Northpoint 200 (1) | Atlanta, GA | 79,000 | 03/2021 | 6,893 | |||||||||
Rancho Distribution Center (1) | Los Angeles, CA | 162,000 | 03/2021 | 27,645 | |||||||||
World Houston 44 | Houston, TX | 134,000 | 05/2021 | 9,126 | |||||||||
Gateway 4 | Miami, FL | 197,000 | 06/2021 | 23,762 | |||||||||
Interstate Commons 2 (1) | Phoenix, AZ | 142,000 | 06/2021 | 12,325 | |||||||||
Settlers Crossing 3 & 4 | Austin, TX | 173,000 | 06/2021 | 20,000 | |||||||||
SunCoast 7 | Fort Myers, FL | 77,000 | 06/2021 | 8,139 | |||||||||
Tri-County Crossing 3 & 4 | San Antonio, TX | 203,000 | 06/2021 | 16,066 | |||||||||
Cherokee 75 Business Center 2 (1) | Atlanta, GA | 105,000 | 07/2021 | 9,302 | |||||||||
Northwest Crossing 1-3 | Houston, TX | 278,000 | 09/2021 | 24,006 | |||||||||
Total Projects Transferred | 1,928,000 | $ | 202,257 | ||||||||||
Projected Stabilized Yield (2) | |||||||||||||
(1) These value-add projects were acquired by EastGroup. |
(2) Weighted average yield based on estimated annual property net operating income on a straight-line basis at |
DIVIDENDS
EastGroup declared a cash dividend of
FINANCIAL STRENGTH AND FLEXIBILITY
EastGroup continues to maintain a strong and flexible balance sheet. Debt-to-total market capitalization was
During the third quarter, EastGroup issued and sold 278,893 shares of common stock under its continuous common equity offering program at an average price of
In July 2021, the Company repaid a maturing
In September 2021, the Company closed on the refinance of a
Subsequent to quarter-end, EastGroup repaid (with no penalty) a mortgage loan with a balance of approximately
OUTLOOK FOR 2021
EPS for 2021 is now estimated to be in the range of
EastGroup's projections are based on management's current beliefs and assumptions about our business, the industry and the markets in which we operate; there are known and unknown risks and uncertainties associated with these projections. The Company assumes no obligation to update publicly any forward-looking statements, including its outlook for 2021, whether as a result of new information, future events or otherwise. Please refer to the "Forward-Looking Statements" disclosures included in this earnings release and "Risk Factors" disclosed in our annual and quarterly reports filed with the Securities and Exchange Commission for more information.
Low Range | High Range | ||||||||||||
Q4 2021 | Y/E 2021 | Q4 2021 | Y/E 2021 | ||||||||||
(In thousands, except per share data) | |||||||||||||
Net income attributable to common stockholders | $ | 29,409 | 115,077 | 31,023 | 116,691 | ||||||||
Depreciation and amortization | 33,568 | 127,595 | 33,568 | 127,595 | |||||||||
Funds from operations attributable to common stockholders | $ | 62,977 | 242,672 | 64,591 | 244,286 | ||||||||
Diluted shares | 40,923 | 40,355 | 40,923 | 40,355 | |||||||||
Per share data (diluted): | |||||||||||||
Net income attributable to common stockholders | $ | 0.72 | 2.85 | 0.76 | 2.89 | ||||||||
Funds from operations attributable to common stockholders | 1.54 | 6.01 | 1.58 | 6.05 | |||||||||
The following assumptions were used for the mid-point:
Metrics | Revised Guidance | July Earnings | Actual for Year | |||
FFO per share | ||||||
FFO per share increase over prior year | ||||||
Same PNOI growth: cash basis(1) | ||||||
Average month-end occupancy | ||||||
Lease termination fee income | ||||||
Reserves for uncollectible rent (No identified bad debts for remainder of year) | ||||||
Development starts: | ||||||
Square feet | 2.8 million | 2.4 million | 851,000 | |||
Projected total investment | ||||||
Value-add property acquisitions (Projected total investment) | ||||||
Operating property acquisitions | ||||||
Operating property dispositions (Potential gains on dispositions are not included in the projections) | ||||||
Unsecured debt closing in period | average interest rate | average interest rate | ||||
Common stock issuances | ||||||
General and administrative expense |
(1) Excludes straight-line rent adjustments, amortization of market rent intangibles for acquired leases and income from lease terminations. |
(2) Includes properties which have been in the operating portfolio since 1/1/20 and are projected to be in the operating portfolio through 12/31/21; includes 40,832,000 square feet. |
DEFINITIONS
The Company's chief decision makers use two primary measures of operating results in making decisions: (1) funds from operations attributable to common stockholders ("FFO") and (2) property net operating income ("PNOI"), as defined below.
FFO is computed in accordance with standards established by the National Association of Real Estate Investment Trusts, Inc. ("Nareit"). Nareit's guidance allows preparers an option as it pertains to whether gains or losses on sale, or impairment charges, on real estate assets incidental to a real estate investment trust's ("REIT's") business are excluded from the calculation of FFO. EastGroup has made the election to exclude activity related to such assets that are incidental to our business. FFO is calculated as net income (loss) attributable to common stockholders computed in accordance with U.S. generally accepted accounting principles ("GAAP"), excluding gains and losses from sales of real estate property (including other assets incidental to the Company's business) and impairment losses, adjusted for real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.
PNOI is defined as Income from real estate operations less Expenses from real estate operations (including market-based internal management fee expense) plus the Company's share of income and property operating expenses from its less-than-wholly-owned real estate investments. EastGroup sometimes refers to PNOI from Same Properties as "Same PNOI" in this press release and the accompanying reconciliation; the Company also presents Same PNOI Excluding Income from Lease Terminations. The Company presents Same PNOI and Same PNOI Excluding Income from Lease Terminations as a property-level supplemental measure of performance used to evaluate the performance of the Company's investments in real estate assets and its operating results on a same property basis. The Company believes it is useful to evaluate Same PNOI Excluding Income from Lease Terminations on both a straight-line and cash basis. The straight-line basis is calculated by averaging the customers' rent payments over the lives of the leases; GAAP requires the recognition of rental income on a straight-line basis. The cash basis excludes adjustments for straight-line rent and amortization of market rent intangibles for acquired leases; cash basis is an indicator of the rents charged to customers by the Company during the periods presented and is useful in analyzing the embedded rent growth in the Company's portfolio. "Same Properties" is defined as operating properties owned during the entire current period and prior year reporting period. Operating properties are stabilized real estate properties (land including building and improvements) that make up the Company's operating portfolio. Properties developed or acquired are excluded from the same property pool until held in the operating portfolio for both the current and prior year reporting periods. Properties sold during the current or prior year reporting periods are also excluded.
FFO and PNOI are supplemental industry reporting measurements used to evaluate the performance of the Company's investments in real estate assets and its operating results. The Company believes that the exclusion of depreciation and amortization in the industry's calculations of PNOI and FFO provides supplemental indicators of the properties' performance since real estate values have historically risen or fallen with market conditions. PNOI and FFO as calculated by the Company may not be comparable to similarly titled but differently calculated measures for other REITs. Investors should be aware that items excluded from or added back to FFO are significant components in understanding and assessing the Company's financial performance.
The Company's chief decision makers also use Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("EBITDAre") in making decisions. EBITDAre is computed in accordance with standards established by Nareit and defined as Net Income, adjusted for gains and losses from sales of real estate investments, non-operating real estate and other assets incidental to the Company's business, interest expense, income tax expense, depreciation and amortization. EBITDAre is a non-GAAP financial measure used to measure the Company's operating performance and its ability to meet interest payment obligations and pay quarterly stock dividends on an unleveraged basis.
EastGroup's chief decision makers also use its Debt-to-EBITDAre ratio, a non-GAAP financial measure calculated by dividing the Company's debt by its EBITDAre, in analyzing the financial condition and operating performance of the Company relative to its leverage.
The Company's interest and fixed charge coverage ratio is a non-GAAP financial measure calculated by dividing the Company's EBITDAre by its interest expense. This ratio provides a basis for analysis of the Company's leverage, operating performance and its ability to service the interest payments due on its debt.
CONFERENCE CALL
EastGroup will host a conference call and webcast to discuss the results of its third quarter and review the Company's current operations on Wednesday, October 27, 2021, at 11:00 a.m. Eastern Time. A live broadcast of the conference call is available by dialing 1-888-346-0688 (conference ID: EastGroup) or by webcast through a link on the Company's website at www.eastgroup.net. If you are unable to listen to the live conference call, a telephone and webcast replay will be available until Wednesday, November 3, 2021. The telephone replay can be accessed by dialing 1-877-344-7529 (access code 10160392), and the webcast replay can be accessed through a link on the Company's website at www.eastgroup.net.
SUPPLEMENTAL INFORMATION
Supplemental financial information is available under Quarterly Results in the Investor Relations section of the Company's website at www.eastgroup.net or upon request by calling the Company at 601-354-3555.
COMPANY INFORMATION
EastGroup Properties, Inc. (NYSE: EGP), an S&P MidCap 400 company, is a self-administered equity real estate investment trust focused on the development, acquisition and operation of industrial properties in major Sunbelt markets throughout the United States with an emphasis in the states of Florida, Texas, Arizona, California and North Carolina. The Company's goal is to maximize shareholder value by being a leading provider in its markets of functional, flexible and quality business distribution space for location sensitive customers (primarily in the 15,000 to 70,000 square foot range). The Company's strategy for growth is based on ownership of premier distribution facilities generally clustered near major transportation features in supply-constrained submarkets. EastGroup's portfolio, including development projects and value-add acquisitions in lease-up and under construction, currently includes approximately 50.5 million square feet. EastGroup Properties, Inc. press releases are available on the Company's website at www.eastgroup.net.
FORWARD-LOOKING STATEMENTS
The statements and certain other information contained in this press release, which can be identified by the use of forward-looking terminology such as "may," "will," "seek," "expects," "anticipates," "believes," "targets," "intends," "should," "estimates," "could," "continue," "assume," "projects" or "plans" and variations of such words or similar expressions or the negative of such words, constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbors created thereby. These forward-looking statements reflect the Company's current views about its plans, intentions, expectations, strategies and prospects, which are based on the information currently available to the Company and on assumptions it has made. Although the Company believes that its plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, the Company can give no assurance that such plans, intentions, expectations or strategies will be attained or achieved. Furthermore, these forward-looking statements should be considered as subject to the many risks and uncertainties that exist in the Company's operations and business environment. Such risks and uncertainties could cause actual results to differ materially from those projected. These uncertainties include, but are not limited to:
- international, national, regional and local economic conditions;
- the duration and extent of the impact of the coronavirus ("COVID-19") pandemic, including as a result of any COVID-19 variants or as affected by the efficacy of COVID-19 vaccines, and any related lockdowns or other orders on our business operations or the business operations of our tenants (including their ability to timely make rent payments) and the economy generally;
- disruption in supply and delivery chains;
- the general level of interest rates and ability to raise equity capital on attractive terms;
- financing risks, including the risks that our cash flows from operations may be insufficient to meet required payments of principal and interest, and we may be unable to refinance our existing debt upon maturity or obtain new financing on attractive terms or at all;
- our ability to retain our credit agency ratings;
- our ability to comply with applicable financial covenants;
- the competitive environment in which the Company operates;
- fluctuations of occupancy or rental rates;
- potential defaults (including bankruptcies or insolvency) on or non-renewal of leases by tenants, or our ability to lease space at current or anticipated rents, particularly in light of the significant uncertainty as to when and the conditions under which current or potential tenants will be able to operate physical locations in the future;
- potential changes in the law or governmental regulations and interpretations of those laws and regulations, including changes in real estate laws or REIT or corporate income tax laws, and potential increases in real property tax rates;
- our ability to maintain our qualification as a REIT;
- acquisition and development risks, including failure of such acquisitions and development projects to perform in accordance with projections;
- natural disasters such as fires, floods, tornadoes, hurricanes and earthquakes;
- pandemics, epidemics or other public health emergencies, such as the outbreak of COVID-19;
- the terms of governmental regulations that affect us and interpretations of those regulations, including the costs of compliance with those regulations, changes in real estate and zoning laws and increases in real property tax rates;
- credit risk in the event of non-performance by the counterparties to our interest rate swaps;
- lack of or insufficient amounts of insurance;
- litigation, including costs associated with prosecuting or defending claims and any adverse outcomes;
- our ability to retain key personnel;
- the consequences of future terrorist attacks or civil unrest; and
- environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us.
All forward-looking statements should be read in light of the risks identified in Part I, Item 1A. Risk Factors within the Company's most recent Annual Report on Form 10-K and in its subsequent Quarterly Reports on Form 10-Q.
The Company assumes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
EASTGROUP PROPERTIES, INC. AND SUBSIDIARIES | |||||||||||||
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME | |||||||||||||
(IN THOUSANDS, EXCEPT PER SHARE DATA) | |||||||||||||
(UNAUDITED) | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||
REVENUES | |||||||||||||
Income from real estate operations | $ | 104,584 | 92,000 | 302,063 | 270,077 | ||||||||
Other revenue | 13 | 12 | 40 | 278 | |||||||||
104,597 | 92,012 | 302,103 | 270,355 | ||||||||||
EXPENSES | |||||||||||||
Expenses from real estate operations | 29,644 | 26,325 | 85,521 | 77,505 | |||||||||
Depreciation and amortization | 32,263 | 29,211 | 93,925 | 85,673 | |||||||||
General and administrative | 3,559 | 3,714 | 12,081 | 11,020 | |||||||||
Indirect leasing costs | 133 | 248 | 597 | 522 | |||||||||
65,599 | 59,498 | 192,124 | 174,720 | ||||||||||
OTHER INCOME (EXPENSE) | |||||||||||||
Interest expense | (8,416) | (8,347) | (24,873) | (25,150) | |||||||||
Other | 210 | 244 | 621 | 711 | |||||||||
NET INCOME | 30,792 | 24,411 | 85,727 | 71,196 | |||||||||
Net income attributable to noncontrolling interest in joint ventures | (21) | (10) | (59) | (14) | |||||||||
NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | 30,771 | 24,401 | 85,668 | 71,182 | |||||||||
Other comprehensive income (loss) - interest rate swaps | 1,325 | 1,362 | 8,276 | (16,252) | |||||||||
TOTAL COMPREHENSIVE INCOME | $ | 32,096 | 25,763 | 93,944 | 54,930 | ||||||||
BASIC PER COMMON SHARE DATA FOR NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | |||||||||||||
Net income attributable to common stockholders | $ | 0.76 | 0.62 | 2.14 | 1.82 | ||||||||
Weighted average shares outstanding | 40,434 | 39,338 | 40,058 | 39,077 | |||||||||
DILUTED PER COMMON SHARE DATA FOR NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | |||||||||||||
Net income attributable to common stockholders | $ | 0.76 | 0.62 | 2.13 | 1.82 | ||||||||
Weighted average shares outstanding | 40,567 | 39,450 | 40,165 | 39,168 | |||||||||
EASTGROUP PROPERTIES, INC. AND SUBSIDIARIES | |||||||||||||
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES | |||||||||||||
(IN THOUSANDS, EXCEPT PER SHARE DATA) | |||||||||||||
(UNAUDITED) | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||
NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | $ | 30,771 | 24,401 | 85,668 | 71,182 | ||||||||
Depreciation and amortization | 32,263 | 29,211 | 93,925 | 85,673 | |||||||||
Company's share of depreciation from unconsolidated investment | 34 | 34 | 102 | 103 | |||||||||
Depreciation and amortization from noncontrolling interest | — | (35) | — | (114) | |||||||||
FUNDS FROM OPERATIONS ("FFO") ATTRIBUTABLE TO COMMON STOCKHOLDERS | 63,068 | 53,611 | 179,695 | 156,844 | |||||||||
Gain on casualties and involuntary conversion | — | — | — | (161) | |||||||||
FFO EXCLUDING GAIN ON CASUALTIES AND INVOLUNTARY CONVERSION | $ | 63,068 | 53,611 | 179,695 | 156,683 | ||||||||
NET INCOME | $ | 30,792 | 24,411 | 85,727 | 71,196 | ||||||||
Interest expense (1) | 8,416 | 8,347 | 24,873 | 25,150 | |||||||||
Depreciation and amortization | 32,263 | 29,211 | 93,925 | 85,673 | |||||||||
Company's share of depreciation from unconsolidated investment | 34 | 34 | 102 | 103 | |||||||||
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION ("EBITDA") | 71,505 | 62,003 | 204,627 | 182,122 | |||||||||
Gain on sales of real estate investments and non-operating real estate | — | — | — | — | |||||||||
EBITDA FOR REAL ESTATE ("EBITDAre") | $ | 71,505 | 62,003 | 204,627 | 182,122 | ||||||||
Debt | $ | 1,336,615 | 1,211,067 | 1,336,615 | 1,211,067 | ||||||||
Debt-to-EBITDAre ratio | 4.67 | 4.88 | 4.90 | 4.99 | |||||||||
DILUTED PER COMMON SHARE DATA FOR NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS | |||||||||||||
Net income attributable to common stockholders | $ | 0.76 | 0.62 | 2.13 | 1.82 | ||||||||
FFO attributable to common stockholders | $ | 1.55 | 1.36 | 4.47 | 4.00 | ||||||||
FFO Excluding Gain on Casualties and Involuntary Conversion attributable to common stockholders | $ | 1.55 | 1.36 | 4.47 | 4.00 | ||||||||
Weighted average shares outstanding for EPS and FFO purposes | 40,567 | 39,450 | 40,165 | 39,168 | |||||||||
(1) Net of capitalized interest of | |||||||||||||
EASTGROUP PROPERTIES, INC. AND SUBSIDIARIES | |||||||||||||
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES (Continued) | |||||||||||||
(IN THOUSANDS) | |||||||||||||
(UNAUDITED) | |||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | ||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||
NET INCOME | $ | 30,792 | 24,411 | 85,727 | 71,196 | ||||||||
Interest income | (2) | (36) | (6) | (86) | |||||||||
Other revenue | (13) | (12) | (40) | (278) | |||||||||
Indirect leasing costs | 133 | 248 | 597 | 522 | |||||||||
Depreciation and amortization | 32,263 | 29,211 | 93,925 | 85,673 | |||||||||
Company's share of depreciation from unconsolidated investment | 34 | 34 | 102 | 103 | |||||||||
Interest expense (1) | 8,416 | 8,347 | 24,873 | 25,150 | |||||||||
General and administrative expense (2) | 3,559 | 3,714 | 12,081 | 11,020 | |||||||||
Noncontrolling interest in PNOI of consolidated joint ventures | (15) | (46) | (46) | (130) | |||||||||
PROPERTY NET OPERATING INCOME ("PNOI") | 75,167 | 65,871 | 217,213 | 193,170 | |||||||||
PNOI from 2020 and 2021 acquisitions | (1,447) | (129) | (2,903) | (300) | |||||||||
PNOI from 2020 and 2021 development and value-add properties | (7,184) | (3,367) | (18,501) | (8,210) | |||||||||
PNOI from 2020 operating property dispositions | — | (282) | — | (826) | |||||||||
Other PNOI | 77 | 65 | 178 | 169 | |||||||||
SAME PNOI (Straight-Line Basis) | 66,613 | 62,158 | 195,987 | 184,003 | |||||||||
Net lease termination fee income from same properties | (353) | (192) | (947) | (661) | |||||||||
SAME PNOI EXCLUDING INCOME FROM LEASE TERMINATIONS (Straight-Line Basis) | 66,260 | 61,966 | 195,040 | 183,342 | |||||||||
Straight-line rent adjustments for same properties | (1,365) | (62) | (2,632) | (530) | |||||||||
Acquired leases - market rent adjustment amortization for same properties | (96) | (325) | (522) | (1,060) | |||||||||
SAME PNOI EXCLUDING INCOME FROM LEASE TERMINATIONS (Cash Basis) | $ | 64,799 | 61,579 | 191,886 | 181,752 | ||||||||
(1) Net of capitalized interest of | |||||||||||||
(2) Net of capitalized development costs of | |||||||||||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/eastgroup-properties-announces-third-quarter-2021-results-301409010.html
SOURCE EastGroup Properties
FAQ
What were EastGroup Properties' earnings per share in Q3 2021?
How much did funds from operations increase for EastGroup Properties in Q3 2021?
What was the occupancy rate for EastGroup Properties as of September 30, 2021?
What is the dividend declared by EastGroup Properties for Q3 2021?
How many development projects did EastGroup Properties start in Q3 2021?
