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 June 30, 2023. For the three months ended June 30, 2023 and 2022, Net Income was $2.1 million, or $0.03 per diluted share, compared to Net Income of $41.9 million, or $0.62 per diluted share, respectively.
Second Quarter 2023 Highlights:
“Our results this quarter highlight the robust tenant demand at our centers and the outstanding execution of the InvenTrust team, positioning our platform for continued outperformance,” Daniel (DJ) Busch, President and CEO of InvenTrust stated. “Our investment grade balance sheet provides us the flexibility to be both patient and opportunistic when looking to grow our asset base without the immediate need to access the capital markets.”
NET INCOME
NAREIT FFO
CORE FFO
SAME PROPERTY NOI
DIVIDEND
PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY
LIQUIDITY AND CAPITAL STRUCTURE
2023 GUIDANCE
InvenTrust has updated its 2023 guidance, as summarized in the table below.
(Unaudited, dollars in thousands, except per share amounts)
Current
Previous
Net Income per diluted share (1)
$0.06
—
$0.11
NAREIT FFO per diluted share (2)
$1.64
$1.69
Core FFO per diluted share
$1.61
$1.59
Same Property NOI (“SPNOI”) Growth
4.00%
5.00%
3.50%
General and administrative
$31,250
$32,750
Interest expense, net (3)
$34,000
$34,500
$35,500
Adjustments for uncollectibility (4)
50 bps
150 bps
Net investment activity (5)
~ $150,000
The Company’s 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) Interest expense, net, excludes amortization of debt discounts and financing costs, and expected interest income of $1.5 million to $2.5 million.
(4) Adjustments for uncollectibility are reflected as basis points of expected total revenue.
(5) Net investment activity represents anticipated acquisition activity less disposition activity.
In addition to the foregoing assumptions, the Company's 2023 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 diluted share to estimated NAREIT FFO and Core FFO per diluted share:
(Unaudited)
Low End
High End
Net income
$
0.06
0.11
Depreciation and amortization related to investment properties
1.59
Gain on sale of investment properties, net
(0.01
)
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)
0.07
0.05
Core FFO Applicable to Common Shares and Dilutive Securities
1.61
(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 basis difference recognition arising from acquiring the four remaining properties of our joint venture, and 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:
Tuesday, August 1, 2023
Time:
9:00 a.m. ET
Dial-in:
(833) 470-1428 / Access Code: 004704
Webcast:
https://events.q4inc.com/attendee/723410840
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, 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 is 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, 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 is 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 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, for the three and six months ended June 30, 2022 and as of December 31, 2022. As of June 30, 2023, as a result of the Company’s acquisition of the remaining IAGM properties, net assets of IAGM were $6.9 million, inclusive of cash and cash equivalents of $10.4 million, which has been included as part of Pro Rata Cash.
Financial Statements
Condensed Consolidated Balance Sheets
In thousands, except share amounts
As of June 30
As of December 31
2023
2022
Assets
(unaudited)
Investment properties
Land
697,035
650,764
Building and other improvements
1,949,421
1,825,893
Construction in progress
9,488
5,005
Total
2,655,944
2,481,662
Less accumulated depreciation
(425,963
(389,361
Net investment properties
2,229,981
2,092,301
Cash, cash equivalents and restricted cash
80,749
137,762
Investment in unconsolidated entities
3,753
56,131
Intangible assets, net
132,720
101,167
Accounts and rents receivable
31,858
34,528
Deferred costs and other assets, net
57,700
51,145
Total assets
2,536,761
2,473,034
Liabilities
Debt, net
833,661
754,551
Accounts payable and accrued expenses
39,063
42,792
Distributions payable
14,553
13,837
Intangible liabilities, net
33,326
29,658
Other liabilities
33,221
28,287
Total liabilities
953,824
869,125
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, 67,531,335 shares
issued and outstanding as of June 30, 2023 and 67,472,553 shares issued and
outstanding as of December 31, 2022
68
67
Additional paid-in capital
5,461,253
5,456,968
Distributions in excess of accumulated net income
(3,905,747
(3,879,847
Accumulated comprehensive income
27,363
26,721
Total stockholders' equity
1,582,937
1,603,909
Total liabilities and stockholders' equity
Condensed Consolidated Statements of Operations and Comprehensive Income In thousands, except share and per share amounts, unaudited
Three Months Ended June 30
Six Months Ended June 30
Income
Lease income, net
64,268
58,935
129,098
116,703
Other property income
419
318
714
582
Other fee income
640
80
1,394
Total income
64,687
59,893
129,892
118,679
Operating expenses
Depreciation and amortization
28,263
24,205
55,021
47,034
Property operating
9,756
9,184
19,986
17,469
Real estate taxes
8,952
8,615
18,580
16,658
8,048
8,116
15,779
16,003
Total operating expenses
55,019
50,120
109,366
97,164
Other (expense) income
Interest expense, net
(9,377
(5,631
(18,886
(10,440
Loss on extinguishment of debt
(96
Gain on sale of investment properties
984
36,856
Equity in earnings (losses) of unconsolidated entities
149
716
(514
3,432
Other income and expense, net
644
207
1,091
155
Total other (expense) income, net
(7,600
32,148
(17,325
29,907
2,068
41,921
3,201
51,422
Weighted-average common shares outstanding - basic
67,523,105
67,413,049
67,515,913
67,384,044
Weighted-average common shares outstanding - diluted
67,711,848
67,550,846
67,683,226
67,577,524
Net income per common share - basic
0.03
0.62
0.76
Net income per common share - diluted
Distributions declared per common share outstanding
0.22
0.21
0.43
0.41
Distributions paid per common share outstanding
0.42
Comprehensive income
Unrealized gain on derivatives
10,835
5,514
7,518
20,920
Reclassification (to) from net income
(3,984
492
(6,876
1,517
8,919
47,927
3,843
73,859
Reconciliation of Non-GAAP Measures
In thousands
Same Property NOI
Minimum base rent
36,029
34,341
68,071
64,693
Real estate tax recoveries
6,982
7,140
13,708
13,005
Common area maintenance, insurance, and other recoveries
6,557
6,583
11,934
11,647
Ground rent income
3,717
3,680
6,868
6,707
Short-term and other lease income
584
1,110
1,849
2,161
Provision for uncollectible billed rent and recoveries
(167
(110
(393
(340
Reversal of uncollectible billed rent and recoveries
240
488
1,083
350
310
596
569
54,052
53,294
103,121
99,525
Operating Expenses
8,335
8,660
16,081
15,631
7,707
7,970
15,265
14,564
16,042
16,630
31,346
30,195
38,010
36,664
71,775
69,330
Net Income to Same Property NOI
Adjustments to reconcile to non-GAAP metrics:
(644
(207
(1,091
(155
Equity in (earnings) losses of unconsolidated entities
(149
(716
514
(3,432
9,377
5,631
18,886
10,440
96
(984
(36,856
(640
(80
(1,394
Adjustments to NOI (a)
(2,035
(2,422
(4,594
(6,294
NOI
43,944
39,032
86,652
76,864
NOI from other investment properties
(5,934
(2,368
(14,877
(7,534
(a) Adjustments to NOI include termination fee income and expense and GAAP Rent Adjustments.
Reconciliation of Non-GAAP Measures, continued in thousands, except share and per share amounts
NAREIT FFO and Core FFO
The following table presents a reconciliation of Net Income to NAREIT FFO and Core FFO Attributable to Common Shares and Dilutive Securities, and provides additional information related to its operations:
28,077
23,996
54,620
46,618
Unconsolidated joint venture adjustments (a)
1,385
342
920
29,161
30,446
57,179
62,104
Amortization of market lease intangibles and inducements, net
(572
(1,062
(2,088
(3,609
(853
(1,211
(1,762
Adjusting items, net (b)
1,322
524
3,256
1,397
Unconsolidated joint venture adjusting items, net (c)
(6
(66
(162
128
29,052
28,631
56,423
57,652
Weighted average common shares outstanding - basic
Dilutive effect of unvested restricted shares (d)
188,743
137,797
167,313
193,480
Weighted average common shares outstanding - diluted
NAREIT FFO Applicable to Common Shares and Dilutive Securities per share
0.45
0.84
0.92
Core FFO Applicable to Common Shares and Dilutive Securities per share
0.83
0.85
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 basis difference recognition arising from acquiring the four remaining properties of our joint venture, and 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.
Reconciliation of Non-GAAP Measures, continued In thousands
EBITDA and Adjusted EBITDA
The following table presents a reconciliation of Net Income to EBITDA and Adjusted EBITDA, and provides additional information related to its operations:
Income tax expense
134
91
260
173
1,897
423
4,157
EBITDA
39,842
73,745
77,791
113,226
Adjustments to reconcile to Adjusted EBITDA
Loss on debt extinguishment
Non-operating income and expense, net (b)
(129
(362
736
(456
Other leasing adjustments (c)
(1,425
(2,273
(3,850
(5,977
Unconsolidated joint venture adjusting items, net (d)
(117
(178
(2,041
Adjusted EBITDA
37,298
34,137
73,515
67,992
Represents our share of depreciation, amortization, interest expense, net, and income tax expense related to IAGM.
Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as basis difference recognition arising from acquiring the four remaining properties of our joint venture, and miscellaneous and settlement income.
Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.
Represents our share of loss on extinguishment of debt, amortization of market lease intangibles and inducements, net, straight line rent adjustments, net and non-operating income and expense, net, related to IAGM.
Financial Leverage Ratios Dollars in thousands
The following table presents the calculation of net debt and Net Debt-to-Adjusted EBITDA:
2023*
2022*
Net Debt:
Outstanding Debt, net
805,253
Less: Pro Rata Cash
(83,982
(164,448
Net Debt
749,679
640,805
Net Debt-to-Adjusted EBITDA (trailing 12 months):
Adjusted EBITDA (trailing 12 months)
137,891
132,368
Net Debt-to-Adjusted EBITDA
5.4x
4.8x
*Pro Rata Cash as of June 30, 2023 includes cash remaining at our JV. Outstanding debt, net, and Net Debt as of December 31, 2022 are Pro Rata.
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. 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, tenant demand for our centers, strength of our platform position, and expected timing and payment of dividends, or regarding management’s intentions, beliefs, expectations, representations, 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