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 September 30, 2023. For the three months ended September 30, 2023 and 2022, the Company reported a Net Loss of $0.8 million, or $0.01 per diluted share, compared to Net Income of $0.9 million, or $0.01 per diluted share, respectively.
Third Quarter 2023 Highlights:
“InvenTrust’s third quarter operating results continue to reflect robust tenant demand across the portfolio, despite recent pockets of modest retail disruption. We believe this unprecedented demand is undoubtedly due to the high-quality nature of our properties and the sustained demographic drivers within our Sun Belt markets,” stated Daniel (DJ) Busch, President and CEO of InvenTrust. “We also remain committed to our low leverage business model, which affords us the ability to capitalize when appropriate and grow cash flow into the future.”
NET (LOSS) 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)
$0.05
—
$0.08
$0.06
$0.11
NAREIT FFO per diluted share (2)
$1.66
$1.69
$1.64
Core FFO per diluted share
$1.63
$1.65
$1.61
Same Property NOI (“SPNOI”) Growth
4.25%
5.00%
4.00%
General and administrative
$31,500
$32,500
$31,250
$32,750
Interest expense, net (3)
$34,000
$34,500
Adjustments for uncollectibility (4)
50 bps
150 bps
Net investment activity (5)
~ $111,000
~ $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 approximately $3.0 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 per diluted share
$
0.05
0.08
Depreciation and amortization related to investment properties
1.65
Gain on sale of investment properties, net
(0.04
)
NAREIT FFO Applicable to Common Shares and Dilutive Securities per diluted share
1.66
1.69
Amortization of market-lease intangibles and inducements, net
(0.05
Straight-line rent adjustments, net
Amortization of debt discounts and financing costs
0.06
Adjusting items, net(a)
(0.01
Core FFO Applicable to Common Shares and Dilutive Securities per diluted share
1.63
(a)
Adjusting items, net, are primarily 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 the Company’s joint venture, and miscellaneous and settlement income.
This press release does not include a reconciliation of forward-looking SPNOI to forward-looking GAAP Net Income 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 the Company’s results.
CONFERENCE CALL INFORMATION
Date:
Thursday, November 2, 2023
Time:
10:00 a.m. ET
Dial-in:
(833) 470-1428 / Access Code: 566010
Webcast:
https://events.q4inc.com/attendee/746162837
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 the Company’s 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 the Company’s 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"). NOI from other investment properties includes adjustments for the Company's captive insurance company.
NAREIT FUNDS FROM OPERATIONS (NAREIT FFO) and CORE FFO
The Company’s 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 the Company’s unconsolidated joint venture are calculated to reflect the Company’s 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 the Company’s 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
The Company’s 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 the Company’s unconsolidated joint venture are calculated to reflect the Company’s 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 trailing twelve month Adjusted EBITDA.
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 nine months ended September 30, 2022 and as of December 31, 2022. As of September 30, 2023, as a result of the Company’s acquisition of the remaining IAGM properties, net assets of IAGM were $7.0 million, inclusive of cash and cash equivalents of $9.2 million, which has been included as part of Pro Rata Cash.
Condensed Consolidated Balance Sheets
In thousands, except share amounts
As of September 30
As of December 31
2023
2022
Assets
(unaudited)
Investment properties
Land
694,668
650,764
Building and other improvements
1,951,619
1,825,893
Construction in progress
5,083
5,005
Total
2,651,370
2,481,662
Less accumulated depreciation
(442,953
(389,361
Net investment properties
2,208,417
2,092,301
Cash, cash equivalents and restricted cash
104,111
137,762
Investment in unconsolidated entities
3,820
56,131
Intangible assets, net
122,767
101,167
Accounts and rents receivable
33,930
34,528
Deferred costs and other assets, net
56,979
51,145
Total assets
2,530,024
2,473,034
Liabilities
Debt, net
834,206
754,551
Accounts payable and accrued expenses
46,629
42,792
Distributions payable
14,553
13,837
Intangible liabilities, net
31,570
29,658
Other liabilities
31,534
28,287
Total liabilities
958,492
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 September 30, 2023 and 67,472,553 shares issued and
outstanding as of December 31, 2022
68
67
Additional paid-in capital
5,463,458
5,456,968
Distributions in excess of accumulated net income
(3,921,122
(3,879,847
Accumulated comprehensive income
29,128
26,721
Total stockholders' equity
1,571,532
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 September 30
Nine Months Ended September 30
Income
Lease income, net
63,716
57,859
192,814
174,562
Other property income
346
304
1,060
886
Other fee income
594
80
1,988
Total income
64,062
58,757
193,954
177,436
Operating expenses
Depreciation and amortization
30,318
24,021
85,339
71,055
Property operating
11,070
10,787
31,056
28,256
Real estate taxes
8,781
8,937
27,361
25,595
7,610
7,236
23,389
23,239
Total operating expenses
57,779
50,981
167,145
148,145
Other (expense) income
Interest expense, net
(9,555
(7,689
(28,441
(18,129
Loss on extinguishment of debt
(96
Gain on sale of investment properties
1,707
2,691
36,856
Equity in earnings (losses) of unconsolidated entities
352
(447
3,784
Other income and expense, net
676
497
1,767
652
Total other (expense) income, net
(7,105
(6,840
(24,430
23,067
Net (loss) income
(822
936
2,379
52,358
Weighted-average common shares outstanding - basic
67,531,335
67,427,571
67,521,110
67,398,713
Weighted-average common shares outstanding - diluted
67,547,259
67,720,485
67,558,315
Net (loss) income per common share - basic
0.01
0.04
0.78
Net (loss) income per common share - diluted
0.77
Distributions declared per common share outstanding
0.22
0.21
0.65
0.62
Distributions paid per common share outstanding
0.64
Comprehensive income
Unrealized gain on derivatives, net
5,978
11,992
13,496
32,912
Reclassification (to) from net income
(4,213
(770
(11,089
747
943
12,158
4,786
86,017
Same Property NOI
Minimum base rent
36,597
35,528
101,724
97,363
Real estate tax recoveries
6,997
7,738
20,051
19,948
Common area maintenance, insurance, and other recoveries
6,999
6,844
18,144
17,781
Ground rent income
3,706
3,711
10,159
9,970
Short-term and other lease income
655
2,491
2,761
Provision for uncollectible billed rent and recoveries
(461
(200
(739
(528
Reversal of uncollectible billed rent and recoveries
75
395
1,162
307
862
54,797
54,658
153,111
149,319
Operating Expenses
9,497
10,500
24,509
25,255
7,788
8,526
22,301
22,254
17,285
19,026
46,810
47,509
37,512
35,632
106,301
101,810
Net (Loss) Income to Same Property NOI
Adjustments to reconcile to non-GAAP metrics:
(676
(497
(1,767
(652
Equity in (earnings) losses of unconsolidated entities
(67
(352
447
(3,784
9,555
7,689
28,441
18,129
96
(1,707
(2,691
(36,856
(594
(80
(1,988
Adjustments to NOI (a)
(1,434
(1,777
(6,028
(8,071
NOI
42,777
36,662
129,429
113,526
NOI from other investment properties
(5,265
(1,030
(23,128
(11,716
Adjustments to NOI include termination fee income and expense and GAAP Rent Adjustments.
The following table presents a reconciliation of Net (Loss) Income to NAREIT FFO and Core FFO Attributable to Common Shares and Dilutive Securities, and provides additional information related to its operations:
30,094
23,826
84,714
70,444
Unconsolidated joint venture adjustments (a)
1,335
342
2,255
NAREIT FFO Applicable to Common Shares and Dilutive Securities
27,565
26,097
84,744
88,201
Amortization of market lease intangibles and inducements, net
(629
(985
(2,717
(4,594
(730
(757
(2,492
(3,125
1,167
734
3,286
2,075
Adjusting items, net (b)
279
(38
1,416
18
Unconsolidated joint venture adjusting items, net (c)
(10
172
(172
300
Core FFO Applicable to Common Shares and Dilutive Securities
27,642
25,223
84,065
82,875
Weighted average common shares outstanding - basic
Dilutive effect of unvested restricted shares (d)
119,688
199,375
159,602
Weighted average common shares outstanding - diluted
NAREIT FFO Applicable to Common Shares and Dilutive Securities per share
0.41
0.39
1.25
1.31
Core FFO Applicable to Common Shares and Dilutive Securities per share
0.37
1.24
1.23
Represents the Company’s 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, 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 the Company’s joint venture, and miscellaneous and settlement income.
(c)
Represents the Company’s 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.
The following table presents a reconciliation of Net (Loss) Income to EBITDA and Adjusted EBITDA, and provides additional information related to its operations:
Income tax expense
128
388
269
(6
1,864
417
6,021
EBITDA
39,173
34,606
116,964
147,832
Adjustments to reconcile to Adjusted EBITDA
Loss on debt extinguishment
Non-operating income and expense, net (b)
55
(233
791
(689
Other leasing adjustments (c)
(1,359
(1,742
(5,209
(7,719
Unconsolidated joint venture adjusting items, net (d)
123
(188
(1,918
Adjusted EBITDA
36,152
32,754
109,667
100,746
Represents the Company’s 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 the Company’s joint venture, and miscellaneous and settlement income.
Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.
Represents the Company’s 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.
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
(106,559
(164,448
Net Debt
727,647
640,805
Net Debt-to-Adjusted EBITDA (trailing 12 months):
Adjusted EBITDA (trailing 12 months)
141,289
132,368
Net Debt-to-Adjusted EBITDA
5.2x
4.8x
*Pro Rata Cash as of September 30, 2023 includes cash remaining at the Company’s JV. Outstanding debt, net, and Net Debt as of December 31, 2022 are Pro Rata.
About InvenTrust Properties Corp.
InvenTrust Properties Corp. (the “Company,” "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. Management pursues the Company's 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 IVT’s centers, strength of IVT’s platform position and leverage levels, 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 the Company and its 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; 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 management’s forward-looking statements and IVT’s 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. IVT cautions you not to place undue reliance on any forward-looking statements, which are made as of the date of this press release. IVT undertakes 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 IVT updates one or more forward-looking statements, no inference should be drawn that IVT 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 X 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 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