InvenTrust Properties Corp. Reports 2021 Third Quarter Results
InvenTrust Properties Corp. (NYSE: IVT) reported a net income of $4.0 million ($0.06/share) for Q3 2021, up from $1.7 million ($0.02/share) in Q3 2020. The Funds from Operations (FFO) was $26.3 million ($0.37/share), compared to $25.5 million ($0.35/share) last year. Pro Rata Same Property Net Operating Income (NOI) increased by 8.2% for Q3 2021. The company boasts a leased occupancy of 93.5% and has amended credit facilities worth $750 million. A dividend of $0.1955 per share was paid on October 7, 2021. A "Dutch Auction" tender offer of up to $100 million shares commenced on October 12, 2021.
- Net income increased to $4.0 million for Q3 2021, a significant rise from $1.7 million in Q3 2020.
- Funds from Operations (FFO) rose to $26.3 million, marking an increase from $25.5 million year-over-year.
- Pro Rata Same Property NOI grew by 8.2% in the third quarter.
- Leased occupancy as of September 30, 2021, was at a healthy 93.5%.
- Successfully amended credit facilities totaling $750 million.
- Quarterly net income per share is still low at $0.06 compared to potential investor expectations.
- The company incurred approximately $16.6 million in advisory fees for its NYSE direct listing.
Third Quarter 2021 Highlights:
-
Funds from Operations (“FFO”), as defined by NAREIT, of
per share$0.37 -
Core FFO for the quarter of
per share$0.38 -
Pro Rata Same Property Net Operating Income (“NOI”) increased
8.2% for the three month period and5.0% on year-to-date basis -
Leased Occupancy as of
September 30, 2021 of93.5% -
Executed 79 leases totaling approximately 700,000 square feet of pro rata GLA at a blended comparable lease spread of
4.8% -
Net Debt-to-Adjusted EBITDA of 3.6x at
September 30, 2021 -
InvenTrust amended its
unsecured term loan agreement and its$400.0 million revolving credit facility$350.0 million - Acquired one property from the Company’s unconsolidated joint venture and one outparcel
"This is an exciting time for InvenTrust,” commented Daniel (DJ) Busch, President and CEO of InvenTrust. “We are pleased to have executed a successful listing on the NYSE. As we establish ourselves in the publicly-traded market, our
FINANCIAL RESULTS
-
Net Income for the three months ended
September 30, 2021 was , or$4.0 million per common share, compared to$0.06 , or$1.7 million per common share, basic and diluted, for the same period in 2020. Net Income for the nine months ended$0.02 September 30, 2021 was , or$5.4 million per common share, compared to a Net Loss of$0.08 , or$11.4 million per common share, for the same period in 2020.$0.16 -
FFO for the three months ended
September 30, 2021 was , or$26.3 million per common share, as compared to$0.37 , or$25.5 million per share for the same period in 2020. FFO for the nine months ending$0.35 September 30, 2021 was , or$74.1 million per common share, as compared to$1.03 , or$69.5 million per share, for the same period in 2020.$0.96 -
Core FFO of
, or$27.3 million per share, for the three months ended$0.38 September 30, 2021 compared to , or$22.6 million per share, for the same period in 2020. Core FFO for the nine months ended$0.31 September 30, 2021 of , or$73.3 million per share, compared to$1.02 , or$69.9 million per share, for the same period in 2020.$0.97 -
Pro Rata Same Property NOI for the three months ended
September 30, 2021 was , an$38.6 million 8.2% increase, compared to the same period in 2020. For the nine months endedSeptember 30, 2021 , Pro Rata Same Property NOI of , or a$108.5 million 5.0% increase, compared to the same period in 2020.
DIVIDEND
-
On
October 7, 2021 , the Company paid a dividend of$0.19 55 per share, an increase of3% from the same period last year. -
On
August 5, 2021 , the Company announced that the fourth quarter 2021 dividend, to be paid inJanuary 2022 , will increase by5% to$0.20 52 per share.
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
-
As of
September 30, 2021 , the Company’s Leased Occupancy was93.5% .-
Total Junior and Big Box anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was
96.7% and Small Shop Leased Occupancy was87.6% , both up 60 basis points on a sequential basis compared to the previous quarter. - Leased to Economic Occupancy spread of 130 basis points.
-
Total Junior and Big Box anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was
-
Blended re-leasing spreads for comparable new and renewal leases signed in the third quarter were
4.8% . -
Annual Base Rent PSF (“ABR”) as of
September 30, 2021 for the Pro Rata Combined Portfolio was , an increase of$18.44 1.2% compared to the same period in 2020. Anchor Tenant ABR PSF was and Small Shop ABR PSF was$12.29 for the third quarter.$31.06 -
On
July 12, 2021 , InvenTrust purchasedPrestonwood Town Center from the Company’s unconsolidated joint venture for a gross purchase price of .$52.8 million -
During the three months ended
September 30, 2021 , the Company disposed of one single-tenant property for and recognized a gain of$13.7 million . In addition, the Company’s unconsolidated joint venture disposed of one property to a third party for$0.6 million and recognized a gain of$28.8 million , of which the Company’s share was$0.4 million .$0.2 million
CAPITAL STRUCTURE
-
InvenTrust had
of total liquidity, as of$512.8 million September 30, 2021 , comprised of of Pro Rata Cash and$162.8 million of availability under its Revolving Credit Facility.$350.0 million -
The Company has no debt maturing in 2021 and
of debt maturing in 2022.$22.5 million -
On
September 22, 2021 , the Company entered into an amendment to its Unsecured Term Loan Agreement, which amended and restated the Company's prior Unsecured Term Loan agreement, and provides for, among other things, an extension of the maturity of its unsecured term loan, and a reallocation of indebtedness under the two outstanding tranches of term loans thereunder.$400.0 million -
On
September 22, 2021 , the Company entered into an amendment to the Revolving Credit Agreement, which provides for an extension of the maturity of the Company's existing unsecured revolving line of credit. The Amended Revolving Credit Agreement has a 4-year term with two six-month extension options.$350,000 -
The Company's weighted average interest rate on its consolidated debt as of
September 30, 2021 was2.70% and the weighted average remaining term was 4.6 years.
SUBSEQUENT ACTIVITY:
New York Stock Exchange Listing
-
On
October 12, 2021 , the Company’s common stock began trading on theNew York Stock Exchange ("NYSE") under the ticker symbol "IVT". Subsequent toSeptember 30, 2021 , the Company incurred approximately of advisory fees for legal, banking, and other advisory services, related to the direct listing.$16.6 million
"Dutch Auction" Tender Offer
-
On
October 12, 2021 , in conjunction with the NYSE listing, the Company commenced a modified "Dutch Auction" tender offer (the "Tender Offer") to purchase for cash up to in value of shares of the Company’s common stock at a price not greater than$100.0 million nor less than$28.00 per share, net to the seller in cash, less any applicable withholding of taxes and without interest. The Tender Offer is expected to expire at 12:00 midnight, New York City Time, on$25.00 November 8, 2021 . Tender Offer results will be made available via press release.
Austin Acquisition Under Contract
-
On
October 22, 2021 , a wholly owned subsidiary of InvenTrust entered into a purchase and sale agreement to purchase two assets inAustin, Texas -Escarpment Village andArbor Trails Shopping Center . The purchase of the properties, if successful, is expected to be completed in early 2022. The purchase of the assets is subject to customary due diligence and closing conditions, and no assurances can be given that the acquisitions will be completed in accordance with the anticipated timing or at all.
2021 OUTLOOK AND GUIDANCE |
||
• |
Net Loss per diluted share |
|
• |
FFO per share |
|
• |
Core FFO per share1 |
|
• |
SPNOI Growth |
|
1 – Estimated 2021 Core FFO per share, excludes, among other things, advisory fees associated with our NYSE direct listing. These advisory fees represent banker, legal and other advisor fees incurred in connection with our direct listing on
Note: Acquisitions are not included in the 2021 Outlook and Guidance beyond what has been completed as of the date of this release. 2021 Outlook and Guidance does include two potential and pending dispositions that may be completed by the end of 2021. The Company’s 2021 Outlook and Guidance is based on a number of assumptions that are subject to change and may be outside the control of the Company. If actual results vary from these assumptions, the Company’s expectations may change. There can be no assurances that InvenTrust will achieve these results.
CONFERENCE CALL INFORMATION |
|
Date: |
|
Time: |
|
Dial-in: |
1-866-652-5200 |
Webcast: |
|
Replay |
|
Webcast Archive: |
|
A webcast replay will be available shortly after the conclusion of the presentation using the webcast link above |
NON-GAAP FINANCIAL MEASURES and RECONCILIATIONS
This Earnings Release and Supplemental Financial Information includes certain non-GAAP financial measures and other terms that management believes are helpful in understanding our business. These measures should not be considered as alternatives to, or more meaningful than, net income (calculated in accordance with GAAP) or other GAAP financial measures, as an indicator of financial performance and are not alternatives to, or more meaningful than, cash flow from operating activities (calculated in accordance with GAAP) as a measure of liquidity. Non-GAAP performance measures have limitations as they do not include all items of income and expense that affect operations, and accordingly, should always be considered as supplemental financial results to those calculated in accordance with GAAP. The Company's computation of these non-GAAP performance measures may differ in certain respects from the methodology utilized by other REITs and, therefore, may not be comparable to similarly titled measures presented by such other REITs. Investors are cautioned that items excluded from these non-GAAP performance measures are relevant to understanding and addressing financial performance. A reconciliation of our non-GAAP measures to the most directly comparable GAAP financials measures are included below.
SAME PROPERTY NOI
Information provided on a same property basis includes the results of properties that were owned and operated for the entirety of both periods presented. NOI excludes general and administrative expenses, depreciation and amortization, provision for asset impairment, other income and expense, net, gains (losses) from sales of properties, gains (losses) on extinguishment of debt, interest expense, net, equity in (losses) earnings and (impairment), net, from unconsolidated entities, lease termination income and expense, and GAAP rent adjustments (such as straight-line rent, above/below market lease amortization and amortization of lease incentives).
FUNDS FROM OPERATIONS (FFO) and CORE FFO
Our non-GAAP measure of Funds from Operations ("FFO"), based on the
ADJUSTED EBITDA
Our non-GAAP measure of Adjusted EBITDA excludes gains (or losses) resulting from debt extinguishments, transaction expenses, straight-line rent adjustments, amortization of above and below market leases and lease inducements, and other unique revenue and expense items which are not pertinent to measuring our on-going operating performance. Adjustments for our joint ventures are calculated to reflect our proportionate share of the joint venture's Adjusted EBITDA on the same basis.
NET DEBT-TO-ADJUSTED EBITDA
Net Debt-to-Adjusted EBITDA is Pro Rata net debt divided by Adjusted EBITDA on a trailing twelve month basis.
PRO RATA
Where appropriate, the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," with the exception of property count.
FINANCIAL STATEMENTS
Condensed Consolidated Balance Sheets
(Unaudited, dollars in thousands, except share amounts) |
|||||||
As of | |||||||
(unaudited) | |||||||
Assets | |||||||
Investment properties | |||||||
Land | $ |
598,940 |
|
$ |
577,750 |
|
|
Building and other improvements |
|
1,659,494 |
|
|
1,640,693 |
|
|
Construction in progress |
|
6,361 |
|
|
3,246 |
|
|
Total |
|
2,264,795 |
|
|
2,221,689 |
|
|
Less accumulated depreciation |
|
(335,086 |
) |
|
(292,248 |
) |
|
Net investment properties |
|
1,929,709 |
|
|
1,929,441 |
|
|
Cash, cash equivalents and restricted cash |
|
138,341 |
|
|
223,770 |
|
|
Investment in unconsolidated entities |
|
104,963 |
|
|
109,051 |
|
|
Intangible assets, net |
|
86,266 |
|
|
95,722 |
|
|
Accounts and rents receivable |
|
29,013 |
|
|
28,983 |
|
|
Deferred costs and other assets, net |
|
26,050 |
|
|
20,372 |
|
|
Total assets | $ |
2,314,342 |
|
$ |
2,407,339 |
|
|
Liabilities | |||||||
Debt, net | $ |
502,151 |
|
$ |
555,109 |
|
|
Accounts payable and accrued expenses |
|
41,638 |
|
|
28,284 |
|
|
Distributions payable |
|
13,933 |
|
|
13,642 |
|
|
Intangible liabilities, net |
|
30,436 |
|
|
34,872 |
|
|
Other liabilities |
|
31,368 |
|
|
36,569 |
|
|
Total liabilities |
|
619,526 |
|
|
668,476 |
|
|
Commitments and contingencies | |||||||
Stockholders' Equity | |||||||
Preferred stock, |
|
- |
|
|
- |
|
|
Common stock, |
|
71 |
|
|
72 |
|
|
Additional paid-in capital |
|
5,554,596 |
|
|
5,566,902 |
|
|
Distributions in excess of accumulated net income |
|
(3,852,190 |
) |
|
(3,815,662 |
) |
|
Accumulated comprehensive loss |
|
(7,661 |
) |
|
(12,449 |
) |
|
Total stockholders' equity |
|
1,694,816 |
|
|
1,738,863 |
|
|
Total liabilities and stockholders' equity | $ |
2,314,342 |
|
$ |
2,407,339 |
|
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
(Unaudited, dollars in thousands, except share amounts) |
||||||||||||||||
Three months ended |
|
Nine months ended |
||||||||||||||
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
||
Income | ||||||||||||||||
Lease income, net | $ |
53,965 |
|
$ |
51,489 |
|
$ |
154,869 |
|
$ |
143,491 |
|
||||
Other property income |
|
310 |
|
|
177 |
|
|
760 |
|
|
576 |
|
||||
Other fee income |
|
863 |
|
|
879 |
|
|
2,770 |
|
|
2,555 |
|
||||
Total income |
|
55,138 |
|
|
52,545 |
|
|
158,399 |
|
|
146,622 |
|
||||
Operating expenses | ||||||||||||||||
Depreciation and amortization |
|
21,318 |
|
|
22,170 |
|
|
65,000 |
|
|
66,697 |
|
||||
Property operating |
|
8,143 |
|
|
6,677 |
|
|
23,926 |
|
|
19,969 |
|
||||
Real estate taxes |
|
8,490 |
|
|
8,940 |
|
|
24,781 |
|
|
24,647 |
|
||||
General and administrative |
|
8,782 |
|
|
10,106 |
|
|
29,043 |
|
|
25,688 |
|
||||
Direct listing costs |
|
1,704 |
|
|
- |
|
|
1,704 |
|
|
- |
|
||||
Total operating expenses |
|
48,437 |
|
|
47,893 |
|
|
144,454 |
|
|
137,001 |
|
||||
Other (expense) income | ||||||||||||||||
Interest expense, net |
|
(3,999 |
) |
|
(4,594 |
) |
|
(11,956 |
) |
|
(14,327 |
) |
||||
Loss on extinguishment of debt |
|
(400 |
) |
|
- |
|
|
(400 |
) |
|
(2,543 |
) |
||||
Provision for asset impairment |
|
- |
|
|
- |
|
|
- |
|
|
(9,002 |
) |
||||
Gain on sale of investment properties, net |
|
636 |
|
|
424 |
|
|
1,516 |
|
|
668 |
|
||||
Equity in earnings of unconsolidated entities |
|
1,046 |
|
|
951 |
|
|
2,441 |
|
|
1,591 |
|
||||
Other income and expense, net |
|
8 |
|
|
244 |
|
|
(155 |
) |
|
2,572 |
|
||||
Total other expense income, net |
|
(2,709 |
) |
|
(2,975 |
) |
|
(8,554 |
) |
|
(21,041 |
) |
||||
Net income (loss) | $ |
3,992 |
|
$ |
1,677 |
|
$ |
5,391 |
|
$ |
(11,420 |
) |
||||
Weighted-average common shares outstanding, basic |
|
71,261,403 |
|
|
71,945,847 |
|
|
71,731,832 |
|
|
72,072,252 |
|
||||
Weighted-average common shares outstanding, diluted |
|
71,395,625 |
|
|
72,009,209 |
|
|
71,802,082 |
|
|
72,072,252 |
|
||||
Net income (loss) per common share, basic and diluted | $ |
0.06 |
|
$ |
0.02 |
|
$ |
0.08 |
|
$ |
(0.16 |
) |
||||
Distributions declared per common share outstanding | $ |
0.20 |
|
$ |
0.19 |
|
$ |
0.58 |
|
$ |
0.57 |
|
||||
Distributions paid per common share outstanding | $ |
0.20 |
|
$ |
0.19 |
|
$ |
0.58 |
|
$ |
0.56 |
|
||||
Comprehensive income (loss) | ||||||||||||||||
Net income (loss) | $ |
3,992 |
|
$ |
1,677 |
|
$ |
5,391 |
|
$ |
(11,420 |
) |
||||
Unrealized (loss) gain on derivatives |
|
(195 |
) |
|
(25 |
) |
|
1,560 |
|
|
(16,498 |
) |
||||
Reclassification to net income (loss) |
|
1,102 |
|
|
1,043 |
|
|
3,228 |
|
|
1,643 |
|
||||
Comprehensive income (loss) | $ |
4,899 |
|
$ |
2,695 |
|
$ |
10,179 |
|
$ |
(26,275 |
) |
Pro Rata Same Property Net Operating Income
The following table compares Pro Rata Same Property NOI (in thousands): |
||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
||
Income | ||||||||||||||||
Base rent | $ |
31,183 |
|
$ |
31,497 |
|
$ |
92,031 |
|
$ |
94,544 |
|
||||
Real estate tax recoveries |
|
7,294 |
|
|
8,147 |
|
|
21,280 |
|
|
21,917 |
|
||||
CAM, insurance, and other recoveries |
|
5,778 |
|
|
5,487 |
|
|
17,067 |
|
|
15,486 |
|
||||
Ground rent income |
|
3,254 |
|
|
3,246 |
|
|
9,479 |
|
|
9,453 |
|
||||
Short-term and other lease income |
|
861 |
|
|
433 |
|
|
2,500 |
|
|
1,689 |
|
||||
Provision for uncollectible billed rent and recoveries |
|
(51 |
) |
|
(1,220 |
) |
|
(1,633 |
) |
|
(8,175 |
) |
||||
Reversal of uncollectible billed rent and recoveries |
|
2,259 |
|
|
68 |
|
|
3,972 |
|
|
387 |
|
||||
Other property income |
|
311 |
|
|
181 |
|
|
758 |
|
|
554 |
|
||||
Total income |
|
50,889 |
|
|
47,839 |
|
|
145,454 |
|
|
135,855 |
|
||||
Operating Expenses | ||||||||||||||||
Property operating expenses |
|
7,813 |
|
|
6,690 |
|
|
23,118 |
|
|
19,093 |
|
||||
Real estate taxes |
|
8,179 |
|
|
8,940 |
|
|
24,167 |
|
|
24,180 |
|
||||
Total operating expenses |
|
15,992 |
|
|
15,630 |
|
|
47,285 |
|
|
43,273 |
|
||||
Same Property NOI |
|
34,897 |
|
|
32,209 |
|
|
98,169 |
|
|
92,582 |
|
||||
JV Same Property NOI |
|
3,720 |
|
|
3,484 |
|
|
10,351 |
|
|
10,763 |
|
||||
Pro Rata Same Property NOI | $ |
38,617 |
|
$ |
35,693 |
|
$ |
108,520 |
|
$ |
103,345 |
|
||||
Reconciliation of Net Income (Loss) to Pro Rata Same Property NOI
Below is a reconciliation of Net income (Loss) to Pro Rata Same Property NOI (in thousands): |
||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
||
Net income (loss) | $ |
3,992 |
|
$ |
1,677 |
|
$ |
5,391 |
|
$ |
(11,420 |
) |
||||
Adjustments to reconcile to non-GAAP metrics: | ||||||||||||||||
Other income and expense, net |
|
(8 |
) |
|
(244 |
) |
|
155 |
|
|
(2,572 |
) |
||||
Equity in earnings of unconsolidated entities |
|
(1,046 |
) |
|
(951 |
) |
|
(2,441 |
) |
|
(1,591 |
) |
||||
Interest expense, net |
|
3,999 |
|
|
4,594 |
|
|
11,956 |
|
|
14,327 |
|
||||
Loss on extinguishment of debt |
|
400 |
|
|
- |
|
|
400 |
|
|
2,543 |
|
||||
Gain on sale of investment properties, net |
|
(636 |
) |
|
(424 |
) |
|
(1,516 |
) |
|
(668 |
) |
||||
Provision for asset impairment |
|
- |
|
|
- |
|
|
- |
|
|
9,002 |
|
||||
Depreciation and amortization |
|
21,318 |
|
|
22,170 |
|
|
65,000 |
|
|
66,697 |
|
||||
General and administrative |
|
8,782 |
|
|
10,106 |
|
|
29,043 |
|
|
25,688 |
|
||||
Direct listing costs |
|
1,704 |
|
|
- |
|
|
1,704 |
|
|
- |
|
||||
Other fee income |
|
(863 |
) |
|
(879 |
) |
|
(2,770 |
) |
|
(2,555 |
) |
||||
Adjustments to NOI (a) |
|
(1,825 |
) |
|
(3,548 |
) |
|
(5,674 |
) |
|
(4,825 |
) |
||||
NOI |
|
35,817 |
|
|
32,501 |
|
|
101,248 |
|
|
94,626 |
|
||||
NOI from other investment properties |
|
(920 |
) |
|
(292 |
) |
|
(3,079 |
) |
|
(2,044 |
) |
||||
Same Property NOI |
|
34,897 |
|
|
32,209 |
|
|
98,169 |
|
|
92,582 |
|
||||
JV Same Property NOI at share |
|
3,720 |
|
|
3,484 |
|
|
10,351 |
|
|
10,763 |
|
||||
Pro Rata Same Property NOI | $ |
38,617 |
|
$ |
35,693 |
|
$ |
108,520 |
|
$ |
103,345 |
|
||||
(a) Adjustments to NOI include termination fee income and expense and GAAP rent adjustments. |
FFO and Core FFO
The following table presents the Company’s calculation of FFO and Core FFO Attributable to |
|||||||||||||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
Net income (loss) | $ |
3,992 |
|
$ |
1,677 |
|
$ |
5,391 |
|
$ |
(11,420 |
) |
|||
Depreciation and amortization related to investment properties |
|
21,107 |
|
|
22,165 |
|
|
64,328 |
|
|
65,726 |
|
|||
Provision for asset impairment |
|
- |
|
|
- |
|
|
- |
|
|
9,002 |
|
|||
Gain on sale of investment properties, net |
|
(636 |
) |
|
(424 |
) |
|
(1,516 |
) |
|
(668 |
) |
|||
Unconsolidated joint venture adjustments (a) |
|
1,787 |
|
|
2,110 |
|
|
5,943 |
|
|
6,872 |
|
|||
FFO Applicable to |
|
26,250 |
|
|
25,528 |
|
|
74,146 |
|
|
69,512 |
|
|||
Amortization of above and below-market leases and lease inducements, net |
|
(1,019 |
) |
|
(2,915 |
) |
|
(3,404 |
) |
|
(5,763 |
) |
|||
Straight-line rent adjustments, net |
|
(633 |
) |
|
(329 |
) |
|
(1,902 |
) |
|
1,039 |
|
|||
Direct listing costs |
|
1,704 |
|
|
- |
|
|
1,704 |
|
|
- |
|
|||
Adjusting items, net (b) |
|
758 |
|
|
217 |
|
|
2,214 |
|
|
4,123 |
|
|||
Unconsolidated joint venture adjusting items, net (c) |
|
260 |
|
|
53 |
|
|
566 |
|
|
972 |
|
|||
Core FFO Applicable to |
$ |
27,320 |
|
$ |
22,554 |
|
$ |
73,324 |
|
$ |
69,883 |
|
|||
Weighted average common shares outstanding - basic |
|
71,261,403 |
|
|
71,945,847 |
|
|
71,731,832 |
|
|
72,072,252 |
|
|||
Effect of unvested restricted shares (d) |
|
134,222 |
|
|
63,362 |
|
|
70,250 |
|
|
- |
|
|||
Weighted average common shares outstanding - diluted |
|
71,395,625 |
|
|
72,009,209 |
|
|
71,802,082 |
|
|
72,072,252 |
|
|||
FFO Applicable to |
$ |
0.37 |
|
$ |
0.35 |
|
$ |
1.03 |
|
$ |
0.96 |
|
|||
Core FFO Applicable to |
$ |
0.38 |
|
$ |
0.31 |
|
$ |
1.02 |
|
$ |
0.97 |
|
|||
(a) Represents our share of depreciation, amortization, and gain on sale related to investment properties held in the JV. | |||||||||||||||
(b) Adjusting items, net, are primarily related to loss on extinguishment of debt, amortization of debt premiums, discounts, and financing costs, net, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes other non-operating revenue and expense items which are not pertinent to measuring on-going operating performance, such as miscellaneous income and settlement income. | |||||||||||||||
(c) Represents our share of adjusting items, net, related to the JV. | |||||||||||||||
(d) For purposes of calculating non-GAAP per share metrics, the same denominator is used as that which would be used in calculating diluted earnings per share in accordance with GAAP. For the nine months ended |
|||||||||||||||
EBITDA, Pro Rata
The following table presents the Company’s calculation of EBITDA and Adjusted EBITDA (in thousands): |
|||||||||||||||
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
|
Net income (loss) | $ |
3,992 |
|
$ |
1,677 |
|
$ |
5,391 |
|
$ |
(11,420 |
) |
|||
Interest expense (a) |
|
4,690 |
|
|
5,554 |
|
|
14,385 |
|
|
17,469 |
|
|||
Income tax expense (benefit) (a) |
|
74 |
|
|
140 |
|
|
275 |
|
|
(910 |
) |
|||
Depreciation and amortization (a) |
|
23,325 |
|
|
24,279 |
|
|
71,163 |
|
|
73,569 |
|
|||
EBITDA |
|
32,081 |
|
|
31,650 |
|
|
91,214 |
|
|
78,708 |
|
|||
Adjustments to reconcile to Adjusted EBITDA (a) | |||||||||||||||
Direct listing costs |
|
1,704 |
|
|
- |
|
|
1,704 |
|
|
- |
|
|||
Provision for asset impairment |
|
- |
|
|
- |
|
|
- |
|
|
9,002 |
|
|||
Gain on sale of investment properties, net |
|
(856 |
) |
|
(424 |
) |
|
(1,736 |
) |
|
(669 |
) |
|||
Loss on debt extinguishment |
|
518 |
|
|
- |
|
|
526 |
|
|
2,548 |
|
|||
Non-operating income and expense, net (b) |
|
(229 |
) |
|
(253 |
) |
|
(6 |
) |
|
(863 |
) |
|||
Other leasing adjustments (c) |
|
(1,588 |
) |
|
(3,264 |
) |
|
(5,072 |
) |
|
(3,944 |
) |
|||
Adjusted EBITDA | $ |
31,630 |
|
$ |
27,709 |
|
$ |
86,630 |
|
$ |
84,782 |
|
|||
(a) Includes our consolidated entities and our pro-rata share of our JV. | |||||||||||||||
(b) Non-operating income and expense, net, includes other non-operating revenue and expense items which are not pertinent to measuring ongoing operating performance, such as termination fee expense, miscellaneous income, settlement income, and loss on extinguishment of debt. | |||||||||||||||
(c) Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments. |
Financial Leverage Ratios
The following table presents the calculation of net debt to Adjusted EBITDA and net debt as of |
||||||||
As of | As of | |||||||
Pro Rata Net debt: | ||||||||
Pro Rata Outstanding debt, net | $ |
593,301 |
|
$ |
688,422 |
|
||
Less: Pro Rata Cash |
|
(162,817 |
) |
|
(249,854 |
) |
||
Pro Rata net debt | $ |
430,484 |
|
$ |
438,568 |
|
||
As of | As of | |||||||
Pro Rata Net debt to Adjusted EBITDA (trailing 12 months): | ||||||||
Pro Rata net debt | $ |
430,484 |
|
$ |
438,568 |
|
||
Adjusted EBITDA - (trailing 12 months) |
|
118,038 |
|
|
116,190 |
|
||
Pro Rata Net debt to Adjusted EBITDA: | 3.6x |
3.8x |
About
Forward-Looking Statements Disclaimer
Forward-Looking Statements in this press release, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical, including statements regarding management’s intentions, beliefs, expectations, representation, plans or predictions of the future and are typically identified by words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” “likely,” “will,” “would,” “outlook,” “guidance,” and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. The following factors, among others, could cause actual results and financial position and timing of certain events to differ materially from those described in the forward-looking statements: the effects and duration of the COVID-19 pandemic; interest rate movements; local, regional, national and global economic performance; competitive factors; the impact of e-commerce on the retail industry; future retailer store closings; retailer consolidation; retailers reducing store size; retailer bankruptcies; government policy changes; and any material market changes and trends that could affect the Company’s business strategy. For further discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see the Risk Factors included in InvenTrust’s most recent Annual Report on Form 10-K, as updated by any subsequent Quarterly Report on Form 10-Q, in each case as filed with the
Availability of Information on
Investors and others should note that InvenTrust routinely announces material information to investors and the marketplace using
Important Information and Where to Find It
The foregoing information and other information in this Press Release regarding the Tender Offer is for informational purposes only and is neither an offer to buy nor the solicitation of an offer to sell any securities of the Company. The full details of the Tender Offer, including complete instructions on how to tender shares, are included in the offer to purchase, the letter of transmittal, and other related materials, which we have distributed to stockholders and have filed with the
View source version on businesswire.com: https://www.businesswire.com/news/home/20211101005926/en/
Vice President of Investor Relations
630-570-0605
dan.lombardo@inventrustproperties.com
Source:
FAQ
What were InvenTrust Properties' financial results for Q3 2021?
How much did InvenTrust increase its dividend in 2021?
What is InvenTrust's leased occupancy rate as of September 30, 2021?
When did InvenTrust's stock begin trading on the NYSE?