Industrial Logistics Properties Trust Announces First Quarter 2022 Results
Industrial Logistics Properties Trust (Nasdaq: ILPT) reported a net loss attributable to common shareholders of $(0.10) per share for Q1 2022, compared to a gain of $0.30 in Q1 2021. Normalized FFO was $0.42 per share, down from $0.47 a year earlier. The company achieved a 3.1% increase in same property cash basis NOI year-over-year and completed 885,000 square feet of leasing at 27.9% higher rental rates. ILPT's acquisition of Monmouth Real Estate Investment Corporation (MNR) for approximately $3.8 billion has enhanced its portfolio with 126 e-commerce-focused properties, helping improve occupancy rates to 99.3%.
- Acquisition of Monmouth Real Estate Investment Corporation (MNR) for approximately $3.8 billion enhances scale and tenant diversity.
- Same property cash basis NOI increased by 3.1% year-over-year.
- Completed 885,000 square feet of leasing with an average rental rate increase of 27.9%.
- Same property occupancy reached 99.3%, showing strong demand.
- Net loss attributable to common shareholders of $(6.5) million, a 150.6% decline from previous year.
- Normalized FFO per share decreased by 10.6% year-over-year.
- Increased financing costs negatively impacted GAAP results.
Net Loss Attributable to Common Shareholders of
Normalized FFO Attributable to Common Shareholders of
Same Property Cash Basis NOI Increased by
Closed Acquisition of
Completed 885,000 Square Feet of Leasing for
“We achieved a significant milestone for our company with the acquisition of
The attractive operating environment and persistent demand for industrial assets continued to support solid leasing activity, robust leasing spreads and strong portfolio occupancy at ILPT. During the first quarter, we entered new and renewal leases and completed rent resets for approximately 885,000 square feet at weighted average rental rates that were
Quarterly Results:
-
Net loss attributable to common shareholders of
, or$(6.5) million per share.$(0.10) -
Normalized funds from operations, or Normalized FFO, attributable to common shareholders of approximately
, or$27.6 million per share.$0.42
(dollars in thousands, except per share data) |
Three Months Ended |
|||||
Financial |
|
|
Change |
|||
Net (loss) income attributable to common shareholders per share |
|
|
|
|
(133.3)% |
|
Normalized FFO attributable to common shareholders per share |
|
|
|
|
(10.6)% |
|
Net (loss) income |
|
|
|
|
(150.6)% |
|
Adjusted EBITDAre |
|
|
|
|
|
|
Net operating income (NOI) |
|
|
|
|
|
|
Same property Cash Basis NOI |
|
|
|
|
|
Reconciliations of net income (loss) attributable to common shareholders determined in accordance with
|
Three Months Ended |
|
Leasing Activity |
|
|
Leasing activity for new and renewal leases and rent resets (square feet) |
885,000 |
|
Weighted average lease term for new and renewal leases (by square feet) |
8.9 years |
|
Weighted average rental rate change versus prior rental rate for same space (by square feet) |
|
|
Commitments for leasing costs and concessions for new and renewal leases (per square foot per year) |
|
|
Three Months Ended |
|||||
Occupancy |
|
|
|
|||
Occupancy |
|
|
|
|
|
|
Same property occupancy |
|
|
|
|
|
Investing and Financing Activities:
-
In
February 2022 , ILPT completed its previously announced acquisition ofMonmouth Real Estate Investment Corporation , or MNR, for per MNR share in an all-cash transaction, valued at approximately$21.00 , including committed property acquisitions, transaction costs and the assumption of approximately$3.8 billion of existing MNR mortgage debt. The MNR portfolio, including two committed, but not yet completed, property acquisitions, included 126 Class A, single tenant, net leased, e-commerce focused industrial properties containing over 26 million rentable square feet with a weighted average remaining lease term of approximately eight years.$323 million -
Immediately following the closing of the MNR acquisition, ILPT entered into a new joint venture arrangement with an institutional investor for 95 MNR properties, including two committed, but not yet completed, property acquisitions. The investor acquired a
39% non-controlling equity interest in the joint venture from ILPT for approximately , and ILPT retained a$587 million 61% equity interest in the joint venture. The joint venture also entered into a floating rate CMBS loan secured by 82 of the MNR properties and assumed$1.4 billion of existing MNR mortgage debt secured by 11 properties.$323 million -
ILPT used the proceeds from the sale of equity interest in the joint venture to partially fund the MNR acquisition. ILPT funded its equity interest in the joint venture and the balance of the MNR purchase price with proceeds from a
fixed rate CMBS loan secured by 17 properties and proceeds from a$700 million bridge loan facility secured by 109 properties.$1.4 billion -
In connection with the closing of the MNR acquisition, ILPT terminated the agreement governing its
revolving credit facility that had been scheduled to expire in$750 million June 2022 .
Conference Call:
On
The conference call telephone number is (877) 418-4826. Participants calling from outside
A live audio webcast of the conference call will also be available in a listen-only mode on ILPT’s website, at www.ilptreit.com. Participants wanting to access the webcast should visit ILPT’s website about five minutes before the call. The archived webcast will be available for replay on ILPT’s website following the call for about one week. The transcription, recording and retransmission in any way of ILPT’s first quarter conference call are strictly prohibited without the prior written consent of ILPT.
Supplemental Data:
A copy of ILPT’s First Quarter 2022 Supplemental Operating and Financial Data is available for download at ILPT’s website, which is located at www.ilptreit.com. ILPT’s website is not incorporated as part of this press release.
Non-GAAP Financial Measures:
ILPT presents certain “non-GAAP financial measures” within the meaning of applicable rules of the
Please see the pages attached hereto for a more detailed statement of ILPT’s operating results and financial condition and for an explanation of ILPT’s calculation of FFO attributable to common shareholders and Normalized FFO attributable to common shareholders, EBITDA, EBITDAre, Adjusted EBITDAre, NOI, Cash Basis NOI, same property NOI and same property Cash Basis NOI and reconciliations of those amounts to amounts determined in accordance with GAAP.
|
||||||||
Condensed Consolidated Statements of Income (Loss) |
||||||||
(amounts in thousands, except per share data) |
||||||||
(unaudited) |
||||||||
|
Three Months Ended |
|||||||
|
2022 |
|
2021 |
|||||
|
|
|
||||||
Rental income |
$ |
71,375 |
|
$ |
54,217 |
|
||
|
|
|
||||||
Expenses: |
|
|
||||||
Real estate taxes |
|
9,436 |
|
|
7,247 |
|
||
Other operating expenses |
|
6,772 |
|
|
4,976 |
|
||
Depreciation and amortization |
|
22,878 |
|
|
12,678 |
|
||
General and administrative |
|
6,077 |
|
|
3,756 |
|
||
Total expenses |
|
45,163 |
|
|
28,657 |
|
||
|
|
|
||||||
Realized gain on sale of equity securities |
|
1,232 |
|
|
— |
|
||
Unrealized gain on equity securities |
|
2,460 |
|
|
— |
|
||
Dividend income |
|
478 |
|
|
— |
|
||
Interest expense (including net amortization of debt issuance costs, premiums and discounts of |
|
(40,999 |
) |
|
(8,741 |
) |
||
Loss on early extinguishment of debt |
|
(828 |
) |
|
— |
|
||
Income (loss) before income tax expense and equity in earnings of investees |
|
(11,445 |
) |
|
16,819 |
|
||
Income tax expense |
|
(69 |
) |
|
(63 |
) |
||
Equity in earnings of investees |
|
1,727 |
|
|
2,581 |
|
||
Net (loss) income |
|
(9,787 |
) |
|
19,337 |
|
||
Net loss attributable to noncontrolling interest |
|
3,273 |
|
|
— |
|
||
Net (loss) income attributable to common shareholders |
$ |
(6,514 |
) |
$ |
19,337 |
|
||
|
|
|
||||||
Weighted average common shares outstanding - basic |
|
65,212 |
|
|
65,139 |
|
||
Weighted average common shares outstanding - diluted |
|
65,212 |
|
|
65,177 |
|
||
|
|
|
||||||
Per common share data (basic and diluted): |
|
|
||||||
Net (loss) income attributable to common shareholders |
$ |
(0.10 |
) |
$ |
0.30 |
|
|
||||||||
Calculation and Reconciliation of Funds from Operations Attributable to Common Shareholders and |
||||||||
Normalized Funds from Operations Attributable to Common Shareholders (1) |
||||||||
(amounts in thousands, except per share data) |
||||||||
(unaudited) |
||||||||
|
|
Three Months Ended |
||||||
|
|
2022 |
|
2021 |
||||
|
|
|
|
|
||||
Net (loss) income attributable to common shareholders |
|
$ |
(6,514 |
) |
|
$ |
19,337 |
|
Depreciation and amortization |
|
|
22,878 |
|
|
|
12,678 |
|
Equity in earnings of unconsolidated joint venture |
|
|
(1,727 |
) |
|
|
(2,581 |
) |
Realized gain on sale of equity securities |
|
|
(1,232 |
) |
|
|
— |
|
Unrealized gain on equity securities |
|
|
(2,460 |
) |
|
|
— |
|
Share of FFO from unconsolidated joint venture |
|
|
1,761 |
|
|
|
1,236 |
|
FFO adjustments attributable to noncontrolling interest |
|
|
(4,604 |
) |
|
|
— |
|
FFO attributable to common shareholders |
|
|
8,102 |
|
|
|
30,670 |
|
Loss on early extinguishment of debt |
|
|
828 |
|
|
|
— |
|
Acquisition and certain other transaction costs |
|
|
18,673 |
|
|
|
— |
|
Normalized FFO attributable to common shareholders |
|
$ |
27,603 |
|
|
$ |
30,670 |
|
|
|
|
|
|
||||
Weighted average common shares outstanding - basic |
|
|
65,212 |
|
|
|
65,139 |
|
Weighted average common shares outstanding - diluted |
|
|
65,212 |
|
|
|
65,177 |
|
|
|
|
|
|
||||
Per common share data (basic and diluted): |
|
|
|
|
||||
FFO attributable to common shareholders |
|
$ |
0.12 |
|
|
$ |
0.47 |
|
Normalized FFO attributable to common shareholders |
|
$ |
0.42 |
|
|
$ |
0.47 |
|
Distributions declared |
|
$ |
0.33 |
|
|
$ |
0.33 |
|
(1) |
ILPT calculates FFO attributable to common shareholders and Normalized FFO attributable to common shareholders as shown above. FFO attributable to common shareholders is calculated on the basis defined by |
|
||||||||
Calculation and Reconciliation of EBITDA, EBITDAre and Adjusted EBITDAre (1) |
||||||||
(amounts in thousands) |
||||||||
(unaudited) |
||||||||
|
Three Months Ended |
|||||||
|
2022 |
|
2021 |
|||||
|
|
|
||||||
Net (loss) income |
$ |
(9,787 |
) |
$ |
19,337 |
|
||
Interest expense |
|
40,999 |
|
|
8,741 |
|
||
Income tax expense |
|
69 |
|
|
63 |
|
||
Depreciation and amortization |
|
22,878 |
|
|
12,678 |
|
||
EBITDA |
|
54,159 |
|
|
40,819 |
|
||
Gain on sale of real estate |
|
— |
|
|
— |
|
||
Equity in earnings of unconsolidated joint venture |
|
(1,727 |
) |
|
(2,581 |
) |
||
Share of EBITDAre from unconsolidated joint venture |
|
2,558 |
|
|
2,025 |
|
||
Realized gain on sale of equity securities |
|
(1,232 |
) |
|
— |
|
||
Unrealized gain on equity securities |
|
(2,460 |
) |
|
— |
|
||
EBITDAre |
|
51,298 |
|
|
40,263 |
|
||
Plus: general and administrative expense paid in common shares (2) |
|
406 |
|
|
239 |
|
||
Plus: loss on early extinguishment of debt |
|
828 |
|
|
— |
|
||
Adjusted EBITDAre |
$ |
52,532 |
|
$ |
40,502 |
|
(1) |
ILPT calculates EBITDA, EBITDAre and Adjusted EBITDAre as shown above. EBITDAre is calculated on the basis defined by Nareit, which is EBITDA, including ILPT’s proportionate share of EBITDAre from unconsolidated joint venture properties, and excluding gains and losses on the sale of real estate, equity in earnings of an unconsolidated joint venture, loss on impairment of real estate assets, if any, realized and unrealized gain on equity securities, as well as certain other adjustments currently not applicable to ILPT. In calculating Adjusted EBITDAre, ILPT adjusts for the items shown above. Other real estate companies and REITs may calculate EBITDA, EBITDAre and Adjusted EBITDAre differently than ILPT does. |
|
(2) |
Amounts represent equity based compensation to ILPT’s trustees, ILPT’s officers and certain other employees of |
|
||||||||
Calculation and Reconciliation of Property Net Operating Income and Cash Basis Net Operating Income (1) |
||||||||
(dollars in thousands) |
||||||||
(unaudited) |
||||||||
|
Three Months Ended |
|||||||
|
2022 |
|
2021 |
|||||
Calculation of NOI and Cash Basis NOI: |
|
|
||||||
Rental income |
$ |
71,375 |
|
$ |
54,217 |
|
||
Real estate taxes |
|
(9,436 |
) |
|
(7,247 |
) |
||
Other operating expenses |
|
(6,772 |
) |
|
(4,976 |
) |
||
NOI |
|
55,167 |
|
|
41,994 |
|
||
Non-cash straight line rent adjustments included in rental income |
|
(1,156 |
) |
|
(2,044 |
) |
||
Lease value amortization included in rental income |
|
(320 |
) |
|
(180 |
) |
||
Lease termination fees included in rental income |
|
— |
|
|
(507 |
) |
||
Cash Basis NOI |
$ |
53,691 |
|
$ |
39,263 |
|
||
|
|
|
||||||
Reconciliation of Net (Loss) Income to NOI and Cash Basis NOI: |
|
|
||||||
Net (loss) income |
$ |
(9,787 |
) |
$ |
19,337 |
|
||
Equity in earnings of investees |
|
(1,727 |
) |
|
(2,581 |
) |
||
Income tax expense |
|
69 |
|
|
63 |
|
||
Income (loss) before income tax expense and equity in earnings of investees |
|
(11,445 |
) |
|
16,819 |
|
||
Loss on early extinguishment of debt |
|
828 |
|
|
— |
|
||
Interest expense |
|
40,999 |
|
|
8,741 |
|
||
Realized gain on sale of equity securities |
|
(1,232 |
) |
|
— |
|
||
Unrealized gain on equity securities |
|
(2,460 |
) |
|
— |
|
||
Dividend income |
|
(478 |
) |
|
— |
|
||
General and administrative |
|
6,077 |
|
|
3,756 |
|
||
Depreciation and amortization |
|
22,878 |
|
|
12,678 |
|
||
NOI |
|
55,167 |
|
|
41,994 |
|
||
Non-cash straight line rent adjustments included in rental income |
|
(1,156 |
) |
|
(2,044 |
) |
||
Lease value amortization included in rental income |
|
(320 |
) |
|
(180 |
) |
||
Lease termination fees included in rental income |
|
— |
|
|
(507 |
) |
||
Cash Basis NOI |
$ |
53,691 |
|
$ |
39,263 |
|
(1) |
The calculations of NOI and Cash Basis NOI exclude certain components of net income (loss) in order to provide results that are more closely related to ILPT’s property level results of operations. ILPT calculates NOI and Cash Basis NOI as shown above. ILPT defines NOI as income from its rental of real estate less its property operating expenses. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions that ILPT records as depreciation and amortization expense. ILPT defines Cash Basis NOI as NOI excluding non-cash straight line rent adjustments, lease value amortization and lease termination fees, if any. ILPT uses NOI and Cash Basis NOI to evaluate individual and company-wide property level performance. Other real estate companies and REITs may calculate NOI and Cash Basis NOI differently than ILPT does. |
|
||||||||
Reconciliation of Net Operating Income to Same Property Net Operating Income and Calculation of Same |
||||||||
Property Cash Basis Net Operating Income (1) |
||||||||
(dollars in thousands) |
||||||||
(unaudited) |
||||||||
|
|
Three Months Ended |
||||||
|
|
2022 |
|
2021 |
||||
Reconciliation of NOI to Same Property NOI (2): |
|
|
|
|
||||
Rental income |
|
$ |
71,375 |
|
|
$ |
54,217 |
|
Real estate taxes |
|
|
(9,436 |
) |
|
|
(7,247 |
) |
Other operating expenses |
|
|
(6,772 |
) |
|
|
(4,976 |
) |
NOI |
|
|
55,167 |
|
|
|
41,994 |
|
Less: |
|
|
|
|
||||
NOI of properties not included in same property results |
|
|
(15,212 |
) |
|
|
(1,400 |
) |
Same property NOI |
|
$ |
39,955 |
|
|
$ |
40,594 |
|
|
|
|
|
|
||||
Calculation of Same Property Cash Basis NOI (2): |
|
|
|
|
||||
Same property NOI |
|
$ |
39,955 |
|
|
$ |
40,594 |
|
Less: |
|
|
|
|
||||
Non-cash straight line rent adjustments included in rental income |
|
|
(658 |
) |
|
|
(2,023 |
) |
Lease value amortization included in rental income |
|
|
(238 |
) |
|
|
(180 |
) |
Lease termination fees included in rental income |
|
|
— |
|
|
|
(507 |
) |
Same property Cash Basis NOI |
$ |
39,059 |
|
|
$ |
37,884 |
|
(1) |
See footnote (1) on page 8 of this press release for the definitions of NOI and Cash Basis NOI and page 4 for a description of why ILPT believes they are appropriate supplemental measures and a description of how ILPT uses these measures. ILPT calculates same property NOI and same property Cash Basis NOI in the same manner that it calculates the corresponding NOI and Cash Basis NOI, except that it only includes same properties in calculating same property NOI and same property Cash Basis NOI. |
|
(2) |
For the three months ended |
|
||||||||
Condensed Consolidated Balance Sheets |
||||||||
(dollars in thousands, except per share data) |
||||||||
(unaudited) |
||||||||
|
|
|
|
|
||||
|
|
2022 |
|
2021 |
||||
ASSETS |
|
|
|
|
||||
Real estate properties: |
|
|
|
|
||||
Land |
|
$ |
1,026,237 |
|
|
$ |
699,037 |
|
Buildings and improvements |
|
|
3,524,573 |
|
|
|
1,049,796 |
|
Total real estate properties, gross |
|
|
4,550,810 |
|
|
|
1,748,833 |
|
Accumulated depreciation |
|
|
(182,482 |
) |
|
|
(167,490 |
) |
Total real estate properties, net |
|
|
4,368,328 |
|
|
|
1,581,343 |
|
Assets of properties held for sale |
|
|
731,964 |
|
|
|
— |
|
Investment in unconsolidated joint venture |
|
|
143,428 |
|
|
|
143,021 |
|
Acquired real estate leases, net |
|
|
282,314 |
|
|
|
63,441 |
|
Cash and cash equivalents |
|
|
275,075 |
|
|
|
29,397 |
|
Restricted cash |
|
|
146,354 |
|
|
|
— |
|
Rents receivable, including straight line rents of |
|
|
77,443 |
|
|
|
75,877 |
|
Other assets, net |
|
|
78,887 |
|
|
|
15,479 |
|
Total assets |
|
$ |
6,103,793 |
|
|
$ |
1,908,558 |
|
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
|
||||
Revolving credit facility |
|
$ |
— |
|
|
$ |
182,000 |
|
Bridge loan facility |
|
|
1,356,606 |
|
|
|
— |
|
Mortgage notes payable, net |
|
|
3,031,819 |
|
|
|
646,124 |
|
Liabilities of properties held for sale |
|
|
10,516 |
|
|
|
— |
|
Assumed real estate lease obligations, net |
|
|
25,943 |
|
|
|
12,435 |
|
Accounts payable and other liabilities |
|
|
68,863 |
|
|
|
27,772 |
|
Due to related persons |
|
|
6,077 |
|
|
|
2,185 |
|
Total liabilities |
|
|
4,499,824 |
|
|
|
870,516 |
|
|
|
|
|
|
||||
Commitments and contingencies |
|
|
|
|
||||
|
|
|
|
|
||||
Equity: |
|
|
|
|
||||
Equity attributable to common shareholders: |
|
|
|
|
||||
Common shares of beneficial interest, |
|
|
654 |
|
|
|
654 |
|
Additional paid in capital |
|
|
1,012,622 |
|
|
|
1,012,224 |
|
Cumulative net income |
|
|
337,394 |
|
|
|
343,908 |
|
Cumulative other comprehensive income |
|
|
3,908 |
|
|
|
— |
|
Cumulative common distributions |
|
|
(340,328 |
) |
|
|
(318,744 |
) |
Total equity attributable to common shareholders |
|
|
1,014,250 |
|
|
|
1,038,042 |
|
Noncontrolling interest: |
|
|
|
|
||||
Total equity attributable to noncontrolling interest |
|
|
589,719 |
|
|
|
— |
|
Total equity |
|
|
1,603,969 |
|
|
|
1,038,042 |
|
Total liabilities and equity |
|
$ |
6,103,793 |
|
|
$ |
1,908,558 |
|
Warning Concerning Forward-Looking Statements
This press release contains statements that constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other securities laws. Whenever ILPT uses words such as “believe”, “expect”, “anticipate”, “intend”, “plan”, “estimate”, “will”, “may” and negatives or derivatives of these or similar expressions, ILPT is making forward-looking statements. These forward-looking statements are based upon ILPT’s present intent, beliefs or expectations, but forward-looking statements are not guaranteed to occur and may not occur. Actual results may differ materially from those contained in or implied by ILPT’s forward-looking statements. Forward-looking statements involve known and unknown risks, uncertainties and other factors, some of which are beyond ILPT’s control. For example:
- Ms. Duffy’s statements that ILPT’s acquisition of MNR has enhanced ILPT’s scale with increased tenant and geographic diversity may imply that ILPT will realize the benefits it expects from this acquisition. However, ILPT’s business is subject to various risks, and as a result, it may not realize the benefits it expects,
-
Ms. Duffy states that ILPT is focused on selling an additional equity interest in ILPT’s newly formed joint venture as well as divesting 30 former MNR properties, and that ILPT remains confident these activities will be successful and will significantly reduce ILPT’s leverage before year end 2022. However, ILPT may elect not to pursue the sale of any additional equity interests. In addition, the sales of such properties depend on the economic and market conditions and such sales may not occur on a timely basis or on terms ILPT expects or at all. ILPT may not realize the sales prices it targets for any of these sales and it may be unable to reduce its leverage to its target level before year end 2022 or at all, and -
Ms. Duffy states that the attractive operating environment and persistent demand for industrial assets continued to support solid leasing activity, robust leasing spreads and strong portfolio occupancy, which may imply that these conditions will continue and that ILPT will achieve similar or better leasing activity and results in the future. However, these market conditions may not continue and could decline including due to inflation, or economic slowdown or otherwise. Further, ILPT’s business is subject to various risks, and its leasing activity and occupancy depend on various factors, including the timing of lease expirations, leasing demand at ILPT’s properties, ILPT’s ability to successfully compete for tenants and other economic and market conditions. As a result, ILPT may not achieve similar or better results in the future and these results may worsen.
The information contained in ILPT’s filings with the
You should not place undue reliance upon forward-looking statements.
Except as required by law, ILPT does not intend to update or change any forward-looking statements as a result of new information, future events or otherwise.
A
No shareholder, Trustee or officer is personally liable for any act or obligation of the Trust.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220426006227/en/
(617) 658-0776
Source:
FAQ
What were Industrial Logistics Properties Trust's Q1 2022 financial results?
How did ILPT's acquisition of Monmouth Real Estate Investment Corporation affect its portfolio?
What was the leasing activity for ILPT in Q1 2022?
What is the current occupancy rate for ILPT's properties?