InvenTrust Properties
InvenTrust
DOWNERS GROVE, III.--(BUSINESS WIRE)-- InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the period ended December 31, 2021 and provided guidance for 2022. For the three months ended December 31, 2021, the Company reported a Net Loss of $10.8 million, or $0.16 per diluted share, compared to Net Income of $1.2 million, or $0.02 per diluted share, for the three months ended December 31, 2020.
Fourth Quarter 2021 Highlights:
”InvenTrust produced strong fourth quarter and full year results in 2021. We are encouraged by our strong leasing momentum to start 2022 and the addition of two premier assets in the Austin market,” stated Daniel (DJ) Busch, President and CEO. “InvenTrust continues to accomplish significant milestones and is in a unique position to provide cash flow growth as a concentrated Sun Belt retail real estate operator.”
FINANCIAL RESULTS
DIVIDEND
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
LIQUIDITY AND CAPITAL STRUCTURE
SUBSEQUENT ACTIVITY
2022 OUTLOOK AND GUIDANCE
(Unaudited, dollars in thousands, except per share amounts)
Full Year 2022 Guidance
Net Income per diluted share (1)
$0.13
—
$0.19
NAREIT FFO per diluted share (2)
$1.53
$1.59
Core FFO per diluted share
$1.50
$1.56
Same Property NOI (“SPNOI”) Growth
2.75 %
4.75 %
General and administrative (3)
$34,000
$35,000
Interest expense, net
$23,000
$25,000
Net investment activity (4)
~ $190,000
(1)
Net Income per diluted share excludes potential gains and losses on asset sales.
(2)
2022 NAREIT FFO per diluted share Guidance:
(3)
General and administrative guidance is inclusive of expenses associated with our oversight of the joint venture.
(4)
Net investment activity represents anticipated acquisition activity less disposal activity for 2022.
Net Income, NAREIT FFO, Core FFO and SPNOI guidance are inclusive of prior period rent that we anticipate collecting in 2022.
The Company's 2022 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:
February 11, 2022
Time:
11:00 a.m. ET
Dial-in:
(866) 652-5200
Webcast:
https://services.choruscall.com/links/ivt220210.html
Replay
Webcast Archive: https://www.inventrustproperties.com/investor-relations/
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 or SPNOI
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, direct listing costs, 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).
NAREIT FUNDS FROM OPERATIONS (NAREIT FFO) and CORE FFO
Our non-GAAP measure of NAREIT Funds from Operations ("NAREIT FFO"), based on the National Association of Real Estate Investment Trusts ("NAREIT") definition, is net income (or loss) in accordance with GAAP, excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable real property. Adjustments for our joint ventures are calculated to reflect our proportionate share of the joint venture's NAREIT FFO on the same basis. Core Funds From Operations is an additional supplemental non-GAAP financial measure of our operating performance. In particular, Core FFO provides an additional measure to compare the operating performance of different REITs without having to account for certain remaining amortization assumptions within NAREIT FFO and other unique revenue and expense items which are not pertinent to measuring a particular company’s on-going operating performance.
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 and lease count.
FINANCIAL STATEMENTS
Consolidated Balance Sheets Dollars in thousands, except share amounts
As of December 31,
2021
2020
Assets
(unaudited)
Investment properties
Land
$
598,936
577,750
Building and other improvements
1,664,525
1,640,693
Construction in progress
9,642
3,246
Total
2,273,103
2,221,689
Less accumulated depreciation
(350,256
)
(292,248
Net investment properties
1,922,847
1,929,441
Cash, cash equivalents and restricted cash
44,854
223,770
Investment in unconsolidated entities
107,944
109,051
Intangible assets, net
81,026
95,722
Accounts and rents receivable
30,059
28,983
Deferred costs and other assets, net
25,685
20,372
Total assets
2,212,415
2,407,339
Liabilities
Debt, net
533,082
555,109
Accounts payable and accrued expenses
36,208
28,284
Distributions payable
13,802
13,642
Intangible liabilities, net
28,995
34,872
Other liabilities
28,776
36,569
Total liabilities
640,863
668,476
Commitments and contingencies
Stockholders' Equity
Preferred stock, $0.001 par value, 40,000,000 shares authorized, none outstanding.
Common stock, $0.001 par value, 1,460,000,000 shares authorized, 67,344,374 shares issued and outstanding as of December 31, 2021 and 71,998,654 shares issued and outstanding as of December 31, 2020
67
72
Additional paid-in capital
5,452,550
5,566,902
Distributions in excess of accumulated net income
(3,876,743
(3,815,662
Accumulated comprehensive loss
(4,322
(12,449
Total stockholders' equity
1,571,552
1,738,863
Total liabilities and stockholders' equity
Consolidated Statements of Operations and Comprehensive Income (Loss) Dollars in thousands, except share and per share amounts, unaudited
Three Months Ended December 31
Year Ended December 31
Income
Lease income, net
52,481
49,466
207,350
192,957
Other property income
327
653
1,087
1,229
Other fee income
772
1,092
3,542
3,647
Total income
53,580
51,211
211,979
197,833
Operating expenses
Depreciation and amortization
22,143
21,058
87,143
87,755
Property operating
8,862
7,940
32,788
27,909
Real estate taxes
6,531
6,198
31,312
30,845
General and administrative
9,149
7,453
38,192
33,141
Direct listing costs
18,065
19,769
Total operating expenses
64,750
42,649
209,204
179,650
Other (expense) income
(4,305
(4,422
(16,261
(18,749
Loss on extinguishment of debt
(400
(2,543
Provision for asset impairment
(9,002
Gain on sale of investment properties, net
6
1,084
1,522
1,752
Equity in earnings (losses) of unconsolidated entities
3,957
(4,732
6,398
(3,141
Other income and expense, net
761
754
606
3,326
Total other (expense) income, net
419
(7,316
(8,135
(28,357
Net (loss) income
(10,751
1,246
(5,360
(10,174
Weighted-average common shares outstanding, basic
69,117,723
71,946,421
71,072,933
72,040,623
Weighted-average common shares outstanding, diluted
71,994,204
Net (loss) income per common share, basic and diluted
(0.16
0.02
(0.08
(0.14
Distributions declared per common share outstanding
0.20
0.19
0.78
0.76
Distributions paid per common share outstanding
0.75
Comprehensive (loss) income
Unrealized gain (loss) on derivatives
2,235
299
3,795
(16,199
Reclassification for amounts recognized in net (loss) income
1,104
1,050
4,332
2,693
(7,412
2,595
2,767
(23,680
Pro Rata Same Property NOI Dollars in thousands The following table compares Pro Rata Same Property NOI:
Base rent
32,612
30,780
124,193
124,864
Real estate tax recoveries
5,801
5,739
27,019
27,594
CAM, insurance, and other recoveries
6,055
6,080
23,015
21,459
Ground rent income
3,269
3,247
12,659
12,596
Short-term and other lease income
863
1,078
3,351
2,762
Provision for uncollectible billed rent and recoveries
(1,260
(966
(2,227
(9,106
Reversal of uncollectible billed rent and recoveries
1,603
916
4,915
1,303
328
658
1,083
1,208
49,271
47,532
194,008
182,680
Operating Expenses
Property operating expenses
8,573
7,970
31,499
26,948
6,236
30,346
30,357
14,809
14,168
61,845
57,305
Same Property NOI
34,462
33,364
132,163
125,375
JV Same Property NOI
3,436
3,407
12,625
13,300
Pro Rata Same Property NOI
37,898
36,771
144,788
138,675
Reconciliation of Net (Loss) Income to Pro Rata Same Property NOI The following table is a reconciliation of Net (Loss) Income to Pro Rata Same Property NOI:
Adjustments to reconcile to non-GAAP metrics:
(761
(754
(606
(3,326
Equity in (earnings) losses of unconsolidated entities
(3,957
4,732
(6,398
3,141
4,305
4,422
16,261
18,749
400
2,543
(6
(1,084
(1,522
(1,752
9,002
(772
(1,092
(3,542
(3,647
Adjustments to NOI (a)
(1,854
(2,424
(7,528
(7,249
NOI
35,561
33,557
136,809
128,183
NOI from other investment properties
(1,099
(193
(4,646
(2,808
IAGM Same Property NOI at share
(a)
Adjustments to NOI include termination fee income and expense and GAAP rent adjustments.
NAREIT FFO and Core FFO Dollars in thousands, except share and per share amounts
The following table presents the Company’s calculation of NAREIT FFO and Core FFO Attributable to Common Shares and Dilutive Securities and provides additional information related to its operations:
Depreciation and amortization related to investment properties
21,929
20,798
86,257
86,524
Unconsolidated joint venture adjustments (a)
(1,230
8,154
4,713
15,026
NAREIT FFO Applicable to Common Shares and Dilutive Securities
9,942
29,114
84,088
98,626
Amortization of above and below-market leases and lease inducements, net
(914
(1,297
(4,318
(7,060
Straight-line rent adjustments, net
(903
(415
(2,805
624
Adjusting items, net (b)
(13
(80
2,201
4,043
Unconsolidated joint venture adjusting items, net (c)
106
(41
672
931
Core FFO Applicable to Common Shares and Dilutive Securities
26,283
27,281
99,607
97,164
Weighted average common shares outstanding - basic
Dilutive effect of unvested restricted shares (d)
47,783
Weighted average common shares outstanding - diluted
NAREIT FFO Applicable to Common Shares and Dilutive Securities per share
0.14
0.40
1.18
1.37
Core FFO Applicable to Common Shares and Dilutive Securities per share
0.38
1.40
1.35
Represents our share of depreciation, amortization, impairment, and gains on sale related to investment properties held in the JV.
(b)
Adjusting items, net, are primarily loss on extinguishment of debt, amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes other items which are not pertinent to measuring on-going operating performance, such as miscellaneous and settlement income.
(c)
Represents our share of amortization of above and below-market leases and lease inducements, net, straight-line rent adjustments, net and 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 three months ended December 31, 2021, and the year ended December 31, 2021, and 2020, unvested restricted shares were antidilutive and therefore excluded from the denominator in the diluted earnings per share calculation in accordance with GAAP.
EBITDA, Pro Rata Dollars in thousands
The following table presents the Company’s calculation of EBITDA and Adjusted EBITDA:
Interest expense (a)
4,977
5,380
19,362
22,849
Income tax expense (benefit) (a)
102
100
377
(810
Depreciation and amortization (a)
23,920
23,153
95,083
96,722
EBITDA
18,248
29,879
109,462
108,587
Adjustments to reconcile to Adjusted EBITDA (a)
6,059
15,061
(3,013
(1,083
(4,749
Loss on debt extinguishment
526
2,548
Non-operating income and expense, net (b)
(887
(745
(893
(1,608
Other leasing adjustments (c)
(1,770
(1,814
(6,842
(5,758
Adjusted EBITDA
30,643
32,296
117,273
117,078
Includes our consolidated entities and our pro-rata share of our JV.
Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as miscellaneous and settlement income.
Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.
Financial Leverage Ratios Dollars in thousands
The following table presents the calculation of net debt and Net Debt-to-Adjusted EBITDA:
Pro Rata Net Debt:
Pro Rata Outstanding Debt, net
624,289
688,422
Less: Pro Rata Cash
(79,628
(249,854
Pro Rata Net Debt
544,661
438,568
Pro Rata Net Debt-to-Adjusted EBITDA (trailing 12 months):
Adjusted EBITDA (trailing 12 months)
Net Debt-to-Adjusted EBITDA
4.6x
3.7x
About InvenTrust Properties Corp.
InvenTrust Properties Corp. (“we,” the “Company,” “our,” “us,” "IVT" or "InvenTrust") is a premier Sun Belt, multi-tenant essential retail REIT that owns, leases, redevelops, acquires and manages grocery anchored neighborhood and community centers as well as high-quality power centers that often have a grocery component. We pursue our business strategy by acquiring retail properties in Sun Belt markets, opportunistically disposing of retail properties, maintaining a flexible capital structure, and enhancing environmental, social and governance (ESG) practices and standards. A trusted, local operator bringing real estate expertise to its tenant relationships, IVT has built a strong reputation with market participants across its portfolio. IVT is committed to leadership in ESG practices and has been a Global Real Estate Sustainability Benchmark (“GRESB”) member since 2013. As of December 31, 2021, the Company is an owner and manager of 62 retail properties, representing 9.5 million square feet of retail space. For more information, please visit www.inventrustproperties.com.
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, including statements regarding management’s intentions, beliefs, expectations, representation, plans or predictions of the future, 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 Securities and Exchange Commission. InvenTrust intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, except as may be required by applicable law. We caution you not to place undue reliance on any forward-looking statements, which are made as of the date of this press release. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.
Availability of Information on InvenTrust Properties Corp.'s Website and Social Media Channels
Investors and others should note that InvenTrust routinely announces material information to investors and the marketplace using U.S. Securities and Exchange Commission filings, press releases, public conference calls, webcasts and the InvenTrust investor relations website. The Company uses these channels as well as social media channels (e.g., the InvenTrust Twitter account (twitter.com/inventrustprop); and the InvenTrust LinkedIn account (linkedin.com/company/inventrustproperties) as a means of disclosing information about the Company's business to our colleagues, investors, and the public. While not all of the information that the Company posts to the InvenTrust investor relations website or on the Company’s social media channels is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in InvenTrust to review the information that it shares on www.inventrustproperties.com/investor-relations and on the Company’s social media channels.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220210005965/en/
Dan Lombardo Vice President of Investor Relations 630-570-0605 dan.lombardo@inventrustproperties.com
Source: InvenTrust Properties Corp.