InvenTrust Properties
InvenTrust
DOWNERS GROVE, Ill.--(BUSINESS WIRE)-- InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the fourth quarter and full year ended December 31, 2022 and provided guidance for 2023. For the three months ended December 31, 2022 and 2021, the Company reported a Net Loss of $0.1 million, or $0.00 per diluted share, and a Net Loss of $10.8 million, or $0.16 per diluted share, respectively. For the twelve months ended December 31, 2022 and 2021, the Company reported Net Income of $52.2 million, or $0.77 per diluted share, and a Net Loss of $5.4 million, or $0.08 per diluted share, respectively.
Fourth Quarter and Full Year 2022 Highlights:
Subsequent Highlights:
”The InvenTrust team executed on all facets of the 2022 business plan,” stated Daniel (DJ) Busch, President and CEO of InvenTrust. “Our operations team continued to capitalize on solid leasing demand while prudently managing expenses in the current inflationary environment. Our investments team successfully rotated capital out of Colorado and further into our target markets driving closer to our goal of 100% concentration in the Sun Belt region. Lastly, we have maintained our disciplined approach to balance sheet management while diversifying our capital sources through the execution of our inaugural private placement of senior notes.”
Mr. Busch continued, “Already in 2023, we have completed the acquisition of the remaining stake in the Company’s joint venture with PGGM. With this transaction, the InvenTrust portfolio is 100% wholly-owned. In addition, the Board of Directors approved a 5% increase in our dividend starting with our April 2023 payment, bringing the Company’s annualized dividend up to $0.86 a share.”
NET (LOSS) INCOME
NAREIT FFO
CORE FFO
PRO RATA SAME PROPERTY NOI
DIVIDEND
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
LIQUIDITY AND CAPITAL STRUCTURE
FULL YEAR 2023 OUTLOOK AND GUIDANCE
(Unaudited, dollars in thousands, except per share amounts)
Initial 2023 Guidance
2022 Actual
Net Income per diluted share (1)
$0.23
—
$0.28
$0.77
NAREIT FFO per diluted share (2)
$1.64
$1.69
$1.66
Core FFO per diluted share
$1.59
$1.57
Same Property NOI (“SPNOI”) Growth
3.50%
5.00%
4.6%
General and administrative
$31,250
$32,750
$33,342
Interest expense, net (3)
$34,500
$35,500
$25,957
Net investment activity (4)
~ $150,000
$129,970
The Company’s initial 2023 guidance contemplates the following assumptions:
(1)
Net Income per diluted share excludes effects from potential acquisitions or dispositions.
(2)
NAREIT FFO per diluted share:
(3)
Excludes amortization of debt discounts and financing costs.
(4)
Net investment activity represents anticipated acquisition activity less disposal activity.
In addition to the foregoing assumptions, the Company's 2023 Outlook and Guidance incorporates a number of other assumptions that are subject to change and may be outside the control of the Company. For example, the Company’s guidance is inclusive of prior period rent that the Company anticipates collecting. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurances that InvenTrust will achieve these results.
The following table provides a reconciliation of the range of the Company's 2023 estimated net income per share to estimated NAREIT FFO and Core FFO per diluted share:
(Unaudited)
Low End
High End
Net income
$
0.23
0.28
Depreciation and amortization related to investment properties
1.41
NAREIT FFO Applicable to Common Shares and Dilutive Securities
1.64
1.69
Amortization of market-lease intangibles and inducements, net
(0.05
)
Straight-line rent adjustments, net
Adjusting items, net(a)
0.05
Core FFO Applicable to Common Shares and Dilutive Securities
1.59
(a)
Adjusting items, net, are primarily amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes items which are not pertinent to measuring on-going operating performance, such as miscellaneous and settlement income.
The Company does not provide a reconciliation of forward-looking SPNOI to forward-looking GAAP Net Income within this press release because the Company is unable, without making unreasonable efforts, to provide a meaningful or reasonably accurate calculation or estimation of certain reconciling items which could be significant to our results.
CONFERENCE CALL INFORMATION
Date:
Wednesday, February 15, 2023
Time:
10:00 am ET
Dial-in:
(844) 200-6205 / Access Code 310501
Webcast:
https://events.q4inc.com/attendee/961428227
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 This Earnings Release 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 herein.
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 earnings (losses) from unconsolidated entities, lease termination income and expense, and GAAP rent adjustments such as straight-line rent adjustments, amortization of market lease intangibles, and amortization of lease incentives ("GAAP Rent Adjustments").
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 unconsolidated joint venture are calculated to reflect our proportionate share of the joint venture's NAREIT FFO on the same basis. Core Funds From Operations (“Core FFO”) 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 some may consider 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 some may consider not pertinent to measuring a particular company’s on-going operating performance. Adjustments for our unconsolidated joint venture 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,
2022
2021
Assets
(unaudited)
Investment properties
Land
650,764
598,936
Building and other improvements
1,825,893
1,664,525
Construction in progress
5,005
9,642
Total
2,481,662
2,273,103
Less accumulated depreciation
(389,361
(350,256
Net investment properties
2,092,301
1,922,847
Cash, cash equivalents and restricted cash
137,762
44,854
Investment in unconsolidated entities
56,131
107,944
Intangible assets, net
101,167
81,026
Accounts and rents receivable
34,528
30,059
Deferred costs and other assets, net
51,145
25,685
Total assets
2,473,034
2,212,415
Liabilities
Debt, net
754,551
533,082
Accounts payable and accrued expenses
42,792
36,208
Distributions payable
13,837
13,802
Intangible liabilities, net
29,658
28,995
Other liabilities
28,287
28,776
Total liabilities
869,125
640,863
Commitments and contingencies
Stockholders' Equity
Preferred stock, $0.001 par value, 40,000,000 shares authorized, none outstanding.
Common stock, $0.001 par value, 146,000,000 shares authorized, 67,472,553 shares issued and outstanding as of December 31, 2022 and 67,344,374 shares issued and outstanding as of December 31, 2021
67
Additional paid-in capital
5,456,968
5,452,550
Distributions in excess of accumulated net income
(3,879,847
(3,876,743
Accumulated comprehensive income (loss)
26,721
(4,322
Total stockholders' equity
1,603,909
1,571,552
Total liabilities and stockholders' equity
Consolidated Statements of Operations and Comprehensive (Loss) Income
Dollars in thousands, except share and per share amounts, unaudited
Three Months Ended December 31
Year Ended December 31
Income
Lease income, net
58,418
52,481
232,980
207,350
Other property income
275
327
1,161
1,087
Other fee income
578
772
2,566
3,542
Total income
59,271
53,580
236,707
211,979
Operating expenses
Depreciation and amortization
23,897
22,143
94,952
87,143
Property operating
11,983
8,862
40,239
32,788
Real estate taxes
7,330
6,531
32,925
31,312
10,103
9,149
33,342
38,192
Direct listing costs
18,065
19,769
Total operating expenses
53,313
64,750
201,458
209,204
Other income (expense)
Interest expense, net
(8,648
(4,305
(26,777
(16,261
Loss on extinguishment of debt
(85
(181
(400
Gain on sale of investment properties, net
1,393
6
38,249
1,522
Equity in earnings (losses) of unconsolidated entities
(121
3,957
3,663
6,398
Other income and expense, net
1,378
761
2,030
606
Total other income (expense), net
(6,083
419
16,984
(8,135
Net (loss) income
(125
(10,751
52,233
(5,360
Weighted-average common shares outstanding, basic
67,428,549
69,117,723
67,406,233
71,072,933
Weighted-average common shares outstanding, diluted
67,525,935
Net (loss) income per common share, basic and diluted
(0.00
(0.16
0.77
(0.08
Distributions declared per common share outstanding
0.21
0.20
0.82
0.78
Distributions paid per common share outstanding
Comprehensive (loss) income
Net income (loss)
Unrealized (loss) gain on derivatives
(860
2,235
32,052
3,795
Reclassification (to) from net income (loss)
(1,756
1,104
(1,009
4,332
(2,741
(7,412
83,276
2,767
Pro Rata Same Property NOI
Dollars in thousands
The following table compares Pro Rata Same Property NOI:
Base rent
33,352
31,945
127,514
119,448
Real estate tax recoveries
6,300
5,558
25,482
25,198
CAM, insurance, and other recoveries
6,368
5,836
23,864
22,092
Ground rent income
3,401
3,278
13,292
12,816
Short-term and other lease income
1,448
897
4,250
3,345
Provision for uncollectible billed rent and recoveries
(295
(285
(824
(2,603
Reversal of uncollectible billed rent and recoveries
124
570
1,271
5,206
265
328
1,123
50,963
48,127
195,972
186,589
Operating Expenses
Property operating expenses
10,500
8,374
35,085
30,681
6,601
6,010
27,695
28,467
17,101
14,384
62,780
59,148
Same Property NOI
33,862
33,743
133,192
127,441
JV Same Property NOI
1,966
1,945
7,885
7,380
35,828
35,688
141,077
134,821
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:
(1,378
(761
(2,030
(606
Equity in losses (earnings) of unconsolidated entities
121
(3,957
(3,663
(6,398
8,648
4,305
26,777
16,261
85
181
400
(1,393
(6
(38,249
(1,522
(578
(772
(2,566
(3,542
Adjustments to NOI (a)
(1,671
(1,854
(9,743
(7,528
NOI
37,709
35,561
151,234
136,809
NOI from other investment properties
(3,847
(1,818
(18,042
(9,368
IAGM Same Property NOI at share
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:
23,698
21,929
94,142
86,257
Unconsolidated joint venture adjustments(a)
1,595
(1,230
3,850
4,713
23,775
9,942
111,976
84,088
(995
(914
(5,589
(4,318
(690
(903
(3,815
(2,805
Adjusting items, net(b)
705
(13
2,798
2,201
Unconsolidated joint venture adjusting items, net (c)
282
106
582
672
23,077
26,283
105,952
99,607
Weighted average common shares outstanding - basic
Dilutive effect of unvested restricted shares (d)
119,702
Weighted average common shares outstanding - diluted
NAREIT FFO Applicable to Common Shares and Dilutive Securities per share
0.35
0.14
1.66
1.18
Core FFO Applicable to Common Shares and Dilutive Securities per share
0.34
0.38
1.57
1.40
Represents our share of depreciation, amortization and gain on sale related to investment properties held in IAGM.
(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 items which are not pertinent to measuring on-going operating performance, such as miscellaneous and settlement income.
(c)
Represents our share of amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and adjusting items, net related to IAGM.
(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, 2022, three months ended December 31, 2021, and year ended December 31, 2021, 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
9,206
4,977
28,978
19,362
Income tax expense (benefit)
129
102
458
377
25,358
23,920
100,731
95,083
EBITDA
34,568
18,248
182,400
109,462
Adjustments to reconcile to Adjusted EBITDA
(1,259
(3,013
(40,178
(4,749
Loss on debt extinguishment
95
302
526
Non-operating income and expense, net (a)
(243
(887
(1,070
(893
Other leasing adjustments (b)
(1,539
(1,770
(9,086
(6,842
Adjusted EBITDA
31,622
30,643
132,368
117,273
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 market lease intangibles 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
805,253
624,289
Less: Pro Rata Cash
(164,448
(79,628
Pro Rata Net Debt
640,805
544,661
Pro Rata Net Debt-to-Adjusted EBITDA (trailing 12 months):
Adjusted EBITDA (trailing 12 months)
Net Debt-to-Adjusted EBITDA
4.8x
4.6x
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, 2022, the Company is an owner and manager of 62 retail properties, representing 10.3 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, or made during the earnings call, 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 about the Company’s 2023 guidance and expected timing and payment of dividends, or 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: interest rate movements; local, regional, national and global economic performance; the impact of inflation on the Company and on its tenants; 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; the effects and duration of the COVID-19 pandemic; 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.
Dan Lombardo Vice President of Investor Relations 630-570-0605 dan.lombardo@inventrustproperties.com