Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - Gramercy Property Trust | a2017930-gptx10qxcurrentre.htm |
Exhibit 99.1
Contact:
Jon W. Clark
Chief Financial Officer
(888) 686-0112
-Or-
Ashley M. Mancuso
Investor Relations
(888) 686-0112
Gramercy Property Trust Reports Third Quarter 2017 Financial Results
NEW YORK, N.Y. – October 31, 2017– Gramercy Property Trust (NYSE: GPT) today reported financial results for the third quarter of 2017.
Operating Results:
($ in millions, except per share data) | Three Months Ended | Nine Months Ended | ||||||||||||
September 30, | September 30, | |||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||
Net Income (loss) to common shareholders | $ | 48.6 | $ | (2.5 | ) | $ | 62.7 | $ | 22.4 | |||||
Net Income (loss) per common share | $ | 0.32 | $ | (0.02 | ) | $ | 0.42 | $ | 0.15 | |||||
FFO available to common shareholders and unitholders1 | $ | 74.3 | $ | 60.8 | $ | 216.0 | $ | 205.4 | ||||||
FFO per common share | $ | 0.48 | $ | 0.43 | $ | 1.44 | $ | 1.44 | ||||||
Core FFO available to common shareholders and unitholders | $ | 85.0 | $ | 76.6 | $ | 235.2 | $ | 242.1 | ||||||
Core FFO per common share | $ | 0.53 | $ | 0.54 | $ | 1.53 | $ | 1.70 | ||||||
AFFO available to common shareholders and unitholders | $ | 81.7 | $ | 69.1 | $ | 217.8 | $ | 219.7 | ||||||
AFFO per common share | $ | 0.51 | $ | 0.48 | $ | 1.41 | $ | 1.54 | ||||||
1. | Represents basic FFO amounts. All other amounts presented are diluted. |
Third Quarter 2017 Highlights
• | Acquired 51 properties for an aggregate purchase price of approximately $868.9 million with an initial cash capitalization rate of 6.1%. Also acquired three leased land parcels in Opa Locka, FL (Miami MSA) for a total investment of $88.3 million at a 6.1% capitalization rate. |
• | Surpassed 2017 target acquisition activity by over 30%, acquiring $1.3 billion of investments. |
• | Disposed of eight assets for aggregate gross proceeds of $21.8 million. The disposition capitalization rate for the fully-occupied properties was 5.3% on next twelve months cash NOI. Currently, approximately $60.6 million in dispositions are under contract or awarded to buyers, in addition to another $167.6 million in the market for sale. |
• | Gramercy Property Europe plc (the “Fund”) completed the previously announced sale of 100% of the Fund’s assets. The transaction will result in total net distributions to the Company of approximately €90.8 million ($103.8 million), inclusive of a promoted interest distribution of approximately €7.9 million ($9.0 million), resulting a net gain on the transaction of $34.1 million and promote income of $9.0 million. |
• | Redeemed the 3.75% Exchangeable Senior Notes due in 2019 by issuing 5.26 million common shares. |
• | Subsequent to quarter end, declared a fourth quarter 2017 common share dividend of $0.375 per share. |
• | Subsequent to quarter end, upsized the existing $175.0 million unsecured term loan to $400.0 million with a swapped fixed interest rate of 3.00%. |
Summary
NEW YORK, N.Y. – October 31, 2017– Gramercy Property Trust (NYSE: GPT) today reported net income to common shareholders of $48.6 million, or $0.32 per diluted common share, for the three months ended September 30, 2017. For the third quarter of 2017, the Company generated NAREIT defined funds from operations ("FFO") of $74.3 million, or $0.48 per diluted common share. The
1
Company also reported diluted Core FFO ("Core FFO") of $85.0 million, or $0.53 per diluted common share, during the quarter. The Company generated diluted adjusted funds from operations ("AFFO") of $81.7 million, or $0.51 per diluted common share, during the quarter. The Company had 160,669,468 common shares issued and outstanding as of September 30, 2017 and had 159,265,451 diluted weighted average common shares and units outstanding for its non-GAAP financial measure calculations for the three months ended September 30, 2017. A reconciliation of FFO, Core FFO and AFFO to net income available to common shareholders is included in this press release.
For the third quarter of 2017, the Company recognized total revenues of approximately $134.9 million, an increase of 2.7% over total revenues of $131.4 million reported in the prior quarter.
As of September 30, 2017, the Company owned 367 properties containing an aggregate of approximately 81.0 million rentable square feet with 97.4% occupancy and an ABR weighted average remaining lease term of 7.2 years.
Property Acquisitions
In the third quarter of 2017, the Company acquired 51 industrial properties in Atlanta, Charlotte, Chicago, Columbus, Dallas, Houston, Los Angeles/Inland Empire, Memphis, Minneapolis, and Spartanburg for a total purchase price of $868.9 million at a 6.1% cash capitalization rate. Also during the third quarter of 2017, the Company acquired three leased land parcels in Opa Locka, FL (Miami MSA) for a total investment of $88.3 million at a 6.1% capitalization rate.
Included in the third quarter acquisitions is a 35-property, 7.8 million square foot portfolio of modern warehouse industrial buildings (“Core Logistics Portfolio”) that the Company acquired for $478.9 million at a 6.2% capitalization rate on estimated stabilized NOI. The Core Logistics Portfolio was 90.6% occupied as of September 30, 2017 with a weighted average remaining lease term of 4.0 years.
In the third quarter of 2017, the Company announced an agreement to acquire a 9-property, 2.0 million square foot portfolio of Class-A industrial buildings (“9-Property Industrial Portfolio") for $330.9 million. In September, the Company completed the acquisition of six of these properties for $224.5 million and assumed $71.2 million of in-place property level debt. Subsequent to quarter end, the remaining three properties were acquired. The Company acquired the 9-Property Industrial Portfolio at a 6.3% cash capitalization rate.
Gordon F. DuGan, Chief Executive Officer, said, “We had another busy quarter, with nearly $1.0 billion in new acquisitions and the launch of our new e-commerce joint venture. We have now successfully shifted the portfolio next twelve months NOI to nearly 80% industrial, and are well-positioned to benefit from the continued strong fundamentals in the industrial market.”
2
Third quarter 2017 property acquisitions are summarized in the chart below:
($ in millions) | ||||||||||||||||||
Acq. Date | Deal Name | Location | MSA | Property Type | Rentable Square Feet1 | Purchase Price | Occupancy as of 9/30/2017 | Acq. Cash NOI | S/L NOI | |||||||||
7/11/2017 | N/A | Whitsett, NC | Greensboro | Warehouse | 520,000 | $ | 25.8 | 2 | 100.0 | % | $ | 2.0 | $ | 2.0 | ||||
7/19/2017 | N/A | Curtis Bay, MD | Baltimore/Washington | Warehouse | 352,850 | 31.9 | 100.0 | % | 1.9 | 1.9 | ||||||||
8/3/2017 | N/A | Rancho Cucamonga, CA and Carteret, NJ | Inland Empire, Northern NJ | Warehouse & Manufacturing Portfolio | 139,713 | 19.1 | 100.0 | % | 1.2 | 1.4 | ||||||||
8/7/2017 | N/A | Bedford Park, IL | Chicago | Warehouse & Manufacturing Portfolio | 989,873 | 44.3 | 100.0 | % | 3.4 | 3.6 | ||||||||
8/21/2017 | N/A | Houston, TX | Houston | Cold Storage | 226,596 | 44.5 | 100.0 | % | 2.8 | 3.3 | ||||||||
8/28/2017 | Core Logistics Portfolio | Various | Various | Single & Multi-Tenant Industrial Portfolio | 7,796,673 | 478.9 | 3 | 90.6 | % | 27.7 | 29.4 | |||||||
9/1/2017, 9/20/2017 | 9-Property Industrial Portfolio4 | Various | Various | Single & Multi-Tenant Industrial Portfolio | 1,402,302 | 224.5 | 100.0 | % | 13.9 | 14.7 | ||||||||
Subtotal - Building Acquisitions | 11,428,007 | $ | 868.9 | 93.6 | % | $ | 52.9 | $ | 56.4 | |||||||||
7/20/2017 | N/A | Opa Locka, FL | Miami | 3 Leased Land Parcels | 3,139,512 | 88.3 | 100.0 | % | 5.4 | 6.2 | ||||||||
Subtotal - Leased Land Acquisitions | 3,139,512 | $ | 88.3 | 5 | 100.0 | % | $ | 5.4 | $ | 6.2 | ||||||||
Total 3Q 2017 Acquisitions | 14,567,519 | $ | 957.2 | 95.0 | % | $ | 58.3 | $ | 62.6 | |||||||||
1. | Represents land square feet on the leased land acquisitions. |
2. | Reflects portfolio allocation adjustment of $(0.6) million related to portfolio of three properties acquired in June 2017 and one property acquired in July 2017. |
3. | Reflects a $3.8 million credit received at closing from the seller for tenant improvement allowance. |
4. | Represents the closing of six of the nine properties. The remaining three properties have since closed subsequent to quarter end. |
5. | Reflects $2.3 million net holdback at closing for lease contingency and tenant improvement allowance. |
Build-to-suit activity during the quarter is summarized in the charts below:
($ in millions) | |||||||||||||
Location | Investment as of 9/30/171 | Total Budget | Acreage | Building SF at Completion | Estimated Completion Date | Estimated Year 1 NOI | WALT Upon Completion (Yrs) | ||||||
Ongoing Projects | |||||||||||||
Spartanburg, SC2 | $ | 20.9 | $ | 25.8 | 39.3 | 432,120 | Q4 2017 | $ | 2.0 | 12.0 | |||
Phoenix, AZ | 5.3 | 23.3 | 8.6 | 126,722 | Q1 2018 | 1.8 | 12.0 | ||||||
Charleston, SC2 | 18.1 | 31.2 | 25.8 | 240,800 | Q4 2017 | 2.5 | 20.0 | ||||||
Total | $ | 44.3 | $ | 80.3 | 73.7 | 799,642 | $ | 6.2 | 15.2 | ||||
Location | Investment as of 9/30/171 | Total Budget | Acreage | Building SF at Completion | Completed Date | Estimated Year 1 NOI | WALT Upon Completion (Yrs) | ||||||
Completed | |||||||||||||
Chicago, IL | $ | 63.2 | $ | 62.8 | 12.8 | 227,043 | 8/16/2017 | $ | 3.8 | 24.7 | |||
Austin, TX | 29.6 | 29.1 | 14.4 | 200,411 | 3/31/2017 | 2.3 | 15.3 | ||||||
Total | $ | 92.8 | $ | 91.9 | 27.2 | 427,454 | $ | 6.1 | 21.2 | ||||
1. | Investment includes costs accrued as of September 30, 2017. |
2. | Subsequent to quarter end, the projects in Spartanburg and Charleston were substantially completed and leases have commenced. |
Subsequent to quarter end, the Company entered into a new agreement to provide mezzanine financing to a leading industrial developer as borrower with a maximum balance of $250.0 million for the construction of class-A industrial facilities in major markets
3
in the US. The facility has an initial term of five years, plus two one-year extension options and will earn interest ranging from 9.00% to 12.00% depending on the loan-to-value. The Company will have approval rights for all projects added to the facility and the facility provides the Company with the opportunity to purchase stabilized industrial properties funded by the mezzanine facility. In October, the Company funded $15.9 million for industrial projects totalling approximately $79.1 million in construction costs.
Property Dispositions
During the quarter, the Company disposed of eight assets for aggregate gross proceeds of $21.8 million. The disposition capitalization rate for the fully-occupied properties was 5.3% on next twelve months cash NOI.
During the third quarter of 2017, the Company recorded net gains on disposals of $4.9 million for the assets sold during the quarter and $3.1 million in impairments on properties that are expected to be sold in the fourth quarter of 2017.
Subsequent to quarter end, the Company disposed of two office properties in Tampa, FL and Sacramento, CA for aggregate gross proceeds of $10.0 million at a 7.8% disposition cap rate on next twelve months cash NOI for the occupied property. Currently, the Company has approximately $60.6 million in dispositions are under contract or awarded to buyers, in addition to another $167.6 million in the market for sale.
Third quarter 2017 property dispositions are summarized in the chart below:
($ in millions) | ||||||||||
Disp. Date | Location | MSA | Property Type | Rentable Square Feet | Sale Price | NTM Cash NOI at Disposition | ||||
7/6/2017 | Hialeah, FL | South Florida | Retail Bank Branch | 10,678 | $ | 2.9 | $ | 0.1 | ||
7/11/2017 | Escondido, CA | San Diego | Single Tenant Office | 20,913 | 4.0 | 0.2 | ||||
7/25/2017 | Spartanburg, SC | Spartanburg | Vacant Industrial | 17,500 | 0.4 | — | ||||
7/28/2017 | Bakersfield, CA | Fresno | Retail Bank Branch | 15,548 | 3.0 | 0.2 | ||||
7/31/2017 | Summit, NJ | New York/New Jersey | Retail Bank Branch / Office | 30,387 | 6.1 | — | ||||
8/30/2017 | Ventura, CA | Los Angeles | Retail Bank Branch | 16,024 | 3.6 | 0.1 | ||||
9/6/2017 | Fresno, CA | Fresno | Single Tenant Office | 20,125 | 1.9 | 0.2 | ||||
Totals | 99,584 | $ | 21.8 | $ | 0.5 | |||||
Joint Ventures
Europe
In the third quarter of 2017, the Fund completed the sale of 100% of its assets. The transaction will result in total net distributions to the Company of approximately €90.8 million ($103.8 million), inclusive of a promoted interest distribution of approximately €7.9 million ($9.0 million). As of September 30, 2017, the Company received €89.4 million ($101.9 million) and the remaining distributions are in escrow pending release in the fourth quarter of 2017. The Company recognized a net gain on the transaction of $34.1 million and income from the promote of $9.0 million which is all recorded within equity in net income of unconsolidated equity investments.
Under the terms of the sale, Gramercy Europe (Jersey) Limited, the Company’s Jersey-based investment and asset management subsidiary, will continue to manage the assets for the buyer until July 2018.
Additionally, during the third quarter, the Company disposed of one of its two remaining properties in the Goodman U.K. Joint Venture. The South Normanton, U.K. property was sold for £15.2 million, or an approximate 6.0% disposition capitalization rate. The Company recognized a gain on the transaction of $6.5 million within equity in net income of unconsolidated equity investments, and subsequent to quarter end the Company received a distribution of approximately $15.0 million (£11.2 million).
The remaining 187 thousand square foot property in the Goodman U.K. Joint Venture is located in the Brackmills Industrial Estate in Northampton, U.K. and is currently being marketed for lease. Once leased, the Company anticipates that the Goodman U.K. Joint Venture will market the property for sale.
E-Commerce
In August 2017, the Company launched a new joint venture to acquire, own and manage Class A distribution centers leased to leading e-commerce tenants on long-term leases across the country (the “E-Commerce JV”). The E-Commerce JV's first acquisition is a forward purchase contract for $538.9 million and it is expected to be financed by approximately 60% property level mortgage debt. The Company expects to contribute 51% of the equity to the E-Commerce JV, estimated to be $110.0 million at target leverage levels, of which $80.1 million will be funded with units in the Company's Operating Partnership.
4
The aforementioned E-Commerce JV's first acquisition is comprised of six newly constructed Class A bulk distribution properties totaling 5.2 million square feet that will be acquired on a forward basis. The properties will all be leased for an initial 15-year term with annual 1.75% to 2.00% rental escalations.
Strategic Office Partners
During the third quarter of 2017, Strategic Office Partners (“SOP”) acquired two properties for $59.5 million and sold one property for gross proceeds of $44.0 million. As a result of activity, the Company received a distribution of $2.7 million during the quarter. Included in the Company’s equity in net income of unconsolidated equity investments is the Company’s pro rata share of the gain on the sale of this asset of $2.5 million. Subsequent to quarter end, SOP has acquired two additional office properties in Henderson, NV for $23.9 million.
Leasing Activity
During the third quarter of 2017, the Company executed five new leases and eleven lease renewals aggregating approximately 1.4 million square feet for an average lease term of 6.7 years and a cash leasing spread of (1.4)% over prior annual base rent ("ABR"), and a straight-line leasing spread of 10.7% over prior straight-line ABR.
Corporate
As of September 30, 2017, the Company maintained approximately $302.9 million of liquidity, as compared to approximately $970.3 million of liquidity reported at the end of the prior quarter. Liquidity includes $68.0 million of unrestricted cash as compared to approximately $163.5 million reported at the end of the prior quarter. During the quarter, the Company drew down $650.0 million to fund third quarter acquisitions and repaid $106.8 million previously drawn on the senior unsecured revolving credit facility. As of September 30, 2017, there were $615.1 million of borrowings outstanding under the revolving credit facility.
In September 2017, the Company exchanged all of its outstanding 3.75% Exchangeable Senior Notes due in 2019 for 5.26 million shares and recognized a loss on extinguishment of debt of $6.8 million. The shares were issued at an average price of $30.33 per share.
During the third quarter of 2017, the Company issued 3.5 million shares through its “At-The-Market” equity issuance program for net proceeds of $103.4 million. The Company also issued 2.3 million OP units valued at $67.0 million in connection with the acquisition of six properties from the 9-Property Industrial Portfolio. Subsequent to quarter end, the Company issued 1.3 million OP units valued at $38.3 million in connection with the acquisition of the three remaining properties from the 9-Property Industrial Portfolio.
General and administrative ("G&A"), expenses were $9.6 million for the quarter ended September 30, 2017 compared to $9.1 million in the prior quarter. G&A expenses included non-cash share-based compensation costs of approximately $2.0 million and $1.4 million of transaction related costs for the quarter ended September 30, 2017, compared to non-cash share based compensation of $2.0 million and transaction costs of $0.2 million for the quarter ended June 30, 2017.
In addition, subsequent to quarter end, the Company amended and upsized its existing $175.0 million unsecured term loan with Capital One, N.A. to $400.0 million, resulting in a swapped fixed rate of 3.00% for the term loan, a decrease of 34 basis points from the prior agreement. The amended unsecured term loan will mature in January 2023. Net proceeds from the upsized loan were used to reduce borrowings under the Company's revolving credit facility.
Dividends
On October 16, 2017, the Company paid a dividend of $0.375 per common share for the third quarter of 2017 to shareholders of record as of September 29, 2017.
The Company also paid a third quarter 2017 dividend on the Company’s 7.125% Series A Cumulative Redeemable Preferred Shares in the amount of $0.44531 per share on October 2, 2017 to preferred shareholders of record as of September 20, 2017.
Subsequent to quarter end, the Company declared a fourth quarter 2017 common share dividend of $0.375 per share payable on January 12, 2018 to shareholders of record as of December 29, 2017.
Subsequent to quarter end, the Company also declared a fourth quarter 2017 dividend on the Company's 7.125% Series A Cumulative Redeemable Preferred Shares in the amount of $0.44531 per share, payable on December 29, 2017 to preferred shareholders of record as of December 19, 2017.
Company Profile
Gramercy Property Trust is a leading global investor and asset manager of commercial real estate. The Company specializes in acquiring and managing high quality, income producing commercial real estate leased to high quality tenants in major markets in the United States and Europe.
5
To review the Company’s latest news releases and other corporate documents, please visit the Company's website at www.gptreit.com or contact Investor Relations at 888-686-0112.
Conference Call
The Company's executive management team will host a conference call and audio webcast on Wednesday, November 1, at 11:00 AM EDT to discuss third quarter 2017 financial results. Presentation materials will be posted prior to the call on the Company's website, www.gptreit.com.
Interested parties may access the live call by dialing (844) 446-4569, or for international participants (213) 660-0984, using passcode 96693052. Additionally, the live call will be webcast in listen-only mode on the Company’s website at www.gptreit.com in the Investor Relations section.
A replay of the call will be available at 5:00 PM EDT, November 1, 2017 through midnight, November 15, 2017 by dialing (800) 585-8367, or for international participants (404) 537-3406, using the access code 96693052.
Disclaimer
Non GAAP Financial Measures
The Company has used non-GAAP financial measures as defined by SEC Regulation G in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found in this release.
6
Gramercy Property Trust
Condensed Consolidated Balance Sheets
(Unaudited, dollar amounts in thousands, except per share data)
September 30, 2017 | December 31, 2016 | ||||||
Assets: | |||||||
Real estate investments, at cost: | |||||||
Land | $ | 1,004,236 | $ | 805,264 | |||
Building and improvements | 4,845,246 | 4,053,125 | |||||
Less: accumulated depreciation | (297,448 | ) | (201,525 | ) | |||
Total real estate investments, net | $ | 5,552,034 | $ | 4,656,864 | |||
Cash and cash equivalents | 68,018 | 67,529 | |||||
Restricted cash | 19,183 | 12,904 | |||||
Investment in unconsolidated equity investments | 73,163 | 101,807 | |||||
Assets held for sale, net | 17,292 | — | |||||
Tenant and other receivables, net | 75,264 | 72,795 | |||||
Acquired lease assets, net of accumulated amortization of $201,010 and $133,710 | 625,771 | 618,680 | |||||
Other assets | 110,613 | 72,948 | |||||
Total assets | $ | 6,541,338 | $ | 5,603,527 | |||
Liabilities and Equity: | |||||||
Liabilities: | |||||||
Senior unsecured revolving credit facility | $ | 615,097 | $ | 65,837 | |||
Exchangeable senior notes, net | — | 108,832 | |||||
Mortgage notes payable, net | 606,898 | 558,642 | |||||
Senior unsecured notes, net | 496,684 | 496,464 | |||||
Senior unsecured term loans | 1,225,000 | 1,225,000 | |||||
Total long-term debt, net | 2,943,679 | 2,454,775 | |||||
Accounts payable and accrued expenses | 58,083 | 58,380 | |||||
Dividends payable | 61,486 | 53,074 | |||||
Below market lease liabilities, net of accumulated amortization of $27,564 and $26,416 | 173,577 | 230,183 | |||||
Liabilities related to assets held for sale | 4,914 | — | |||||
Other liabilities | 53,993 | 46,081 | |||||
Total liabilities | $ | 3,295,732 | $ | 2,842,493 | |||
Commitments and contingencies | |||||||
Noncontrolling interest in the Operating Partnership | 75,139 | 8,643 | |||||
Equity: | |||||||
Common shares, par value $0.01, 160,669,468 and 140,647,971 issued and outstanding at September 30, 2017 and December 31, 2016, respectively | 1,607 | 1,406 | |||||
Series A cumulative redeemable preferred shares, par value $0.01, liquidation preference $87,500, and 3,500,000 shares authorized, issued and outstanding at September 30, 2017 and December 31, 2016 | 84,394 | 84,394 | |||||
Additional paid-in-capital | 4,407,953 | 3,887,793 | |||||
Accumulated other comprehensive income (loss) | 2,118 | (4,128 | ) | ||||
Accumulated deficit | (1,325,605 | ) | (1,216,753 | ) | |||
Total shareholders' equity | $ | 3,170,467 | $ | 2,752,712 | |||
Noncontrolling interest in other partnerships | — | (321 | ) | ||||
Total equity | $ | 3,170,467 | $ | 2,752,391 | |||
Total liabilities and equity | $ | 6,541,338 | $ | 5,603,527 | |||
7
Gramercy Property Trust
Condensed Consolidated Statements of Operations
(Unaudited, dollar amounts in thousands, except per share data)
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenues | |||||||||||||||
Rental revenue | $ | 110,174 | $ | 100,847 | $ | 321,717 | $ | 291,459 | |||||||
Third-party management fees | 2,057 | 7,172 | 8,287 | 30,528 | |||||||||||
Operating expense reimbursements | 21,384 | 21,231 | 61,380 | 65,718 | |||||||||||
Other income | 1,240 | 1,842 | 4,830 | 3,357 | |||||||||||
Total revenues | $ | 134,855 | $ | 131,092 | $ | 396,214 | $ | 391,062 | |||||||
Operating Expenses | |||||||||||||||
Property operating expenses | 24,844 | 22,685 | 71,249 | 70,364 | |||||||||||
Property management expenses | 3,252 | 4,810 | 8,771 | 14,922 | |||||||||||
Depreciation and amortization | 66,761 | 62,863 | 191,154 | 181,649 | |||||||||||
General and administrative expenses | 9,638 | 8,165 | 27,494 | 23,892 | |||||||||||
Acquisition expenses | — | 1,272 | — | 5,994 | |||||||||||
Total operating expenses | 104,495 | 99,795 | 298,668 | 296,821 | |||||||||||
Operating Income | $ | 30,360 | $ | 31,297 | $ | 97,546 | $ | 94,241 | |||||||
Other Expenses: | |||||||||||||||
Interest expense | (24,266 | ) | (18,409 | ) | (70,561 | ) | (57,271 | ) | |||||||
Net impairment recognized in earnings | — | — | (4,890 | ) | — | ||||||||||
Equity in net income (loss) of unconsolidated equity investments | 48,730 | (1,138 | ) | 48,884 | (4,061 | ) | |||||||||
Gain on dissolution of previously held U.S. unconsolidated equity investment interests | — | — | — | 7,229 | |||||||||||
Loss on extinguishment of debt | (6,751 | ) | (13,777 | ) | (6,691 | ) | (20,890 | ) | |||||||
Impairment of real estate investments | (3,064 | ) | (1,053 | ) | (21,415 | ) | (1,053 | ) | |||||||
Income (loss) from continuing operations before provision for taxes | $ | 45,009 | $ | (3,080 | ) | $ | 42,873 | $ | 18,195 | ||||||
Provision for taxes | 598 | (331 | ) | 647 | (3,734 | ) | |||||||||
Income (loss) from continuing operations | $ | 45,607 | $ | (3,411 | ) | $ | 43,520 | $ | 14,461 | ||||||
Income (loss) from discontinued operations before gain on extinguishment of debt | (24 | ) | 347 | (76 | ) | 3,115 | |||||||||
Gain on extinguishment of debt | — | — | — | 1,930 | |||||||||||
Income (loss) from discontinued operations | $ | (24 | ) | $ | 347 | $ | (76 | ) | $ | 5,045 | |||||
Income (loss) before net gain on disposals | 45,583 | (3,064 | ) | 43,444 | 19,506 | ||||||||||
Net gain on disposals | 4,879 | 2,336 | 24,258 | 2,336 | |||||||||||
Gain on sale of European unconsolidated equity investment interests held with a related party | — | — | — | 5,341 | |||||||||||
Net Income (loss) | $ | 50,462 | $ | (728 | ) | $ | 67,702 | $ | 27,183 | ||||||
Net income attributable to noncontrolling interest | (333 | ) | (221 | ) | (374 | ) | (152 | ) | |||||||
Net income (loss) attributable to Gramercy Property Trust | 50,129 | (949 | ) | 67,328 | 27,031 | ||||||||||
Preferred share dividends | (1,559 | ) | (1,559 | ) | (4,676 | ) | (4,676 | ) | |||||||
Net Income (loss) available to common shareholders | $ | 48,570 | $ | (2,508 | ) | $ | 62,652 | $ | 22,355 | ||||||
Basic earnings per share: | |||||||||||||||
Net income (loss) from continuing operations, after preferred dividends | $ | 0.32 | $ | (0.02 | ) | $ | 0.42 | $ | 0.11 | ||||||
Net income from discontinued operations | — | — | $ | — | $ | 0.04 | |||||||||
Net income (loss) available to common shareholders | $ | 0.32 | $ | (0.02 | ) | $ | 0.42 | $ | 0.15 | ||||||
Diluted earnings per share: | |||||||||||||||
Net income (loss) from continuing operations, after preferred dividends | $ | 0.32 | $ | (0.02 | ) | $ | 0.42 | $ | 0.11 | ||||||
Net income from discontinued operations | — | — | $ | — | $ | 0.04 | |||||||||
Net income (loss) available to common shareholders | $ | 0.32 | $ | (0.02 | ) | $ | 0.42 | $ | 0.15 | ||||||
Basic weighted average common shares outstanding | 152,619,352 | 140,257,503 | 147,399,457 | 141,180,822 | |||||||||||
Diluted weighted average common shares outstanding | 157,507,213 | 140,257,503 | 147,430,882 | 142,387,709 | |||||||||||
8
Gramercy Property Trust
Reconciliation of Non-GAAP Financial Measures
(Unaudited, dollar amounts in thousands, except per share data)
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income (loss) attributable to common shareholders | $ | 48,570 | $ | (2,508 | ) | $ | 62,652 | $ | 22,355 | ||||||
Add: | |||||||||||||||
Depreciation and amortization | 66,761 | 62,863 | 191,154 | 181,649 | |||||||||||
FFO adjustments for unconsolidated equity investments | (39,393 | ) | 2,034 | (34,803 | ) | 20,805 | |||||||||
Net income attributable to noncontrolling interest | 333 | 221 | 374 | 152 | |||||||||||
Net (income) loss from discontinued operations | 24 | (347 | ) | 76 | (5,045 | ) | |||||||||
Impairment of real estate investments | 3,064 | 1,053 | 21,415 | 1,053 | |||||||||||
Less: | |||||||||||||||
Non-real estate depreciation and amortization | (202 | ) | (205 | ) | (610 | ) | (672 | ) | |||||||
Gain on dissolution of previously held U.S. unconsolidated equity investment interests | — | — | — | (7,229 | ) | ||||||||||
Gain on sale of European unconsolidated equity investment interests held with a related party | — | — | — | (5,341 | ) | ||||||||||
Net gain on disposals | (4,879 | ) | (2,336 | ) | (24,258 | ) | (2,336 | ) | |||||||
Funds from operations attributable to common shareholders and unitholders - basic | $ | 74,278 | $ | 60,775 | $ | 216,000 | $ | 205,391 | |||||||
Add: | |||||||||||||||
Interest expense on Exchangeable Senior Notes 1 | 898 | — | 3,055 | — | |||||||||||
Non-cash interest expense on Exchangeable Senior Notes 1 | 564 | — | 1,886 | — | |||||||||||
Funds from operations attributable to common shareholders and unitholders - diluted | $ | 75,740 | $ | 60,775 | $ | 220,941 | $ | 205,391 | |||||||
Add: | |||||||||||||||
Acquisition costs | — | 1,272 | — | 5,994 | |||||||||||
Core FFO adjustments for unconsolidated equity investments | 234 | 508 | 234 | 7,429 | |||||||||||
Other-than-temporary impairments on retained bonds | — | — | 4,890 | — | |||||||||||
Transaction costs | 2,354 | — | 2,543 | — | |||||||||||
Loss on extinguishment of debt | 6,751 | 13,777 | 6,691 | 18,960 | |||||||||||
Net income from discontinued operations related to properties | — | 347 | — | 5,140 | |||||||||||
Mark-to-market on interest rate swaps | (93 | ) | (83 | ) | (139 | ) | (817 | ) | |||||||
Core funds from operations attributable to common shareholders and unitholders - diluted | $ | 84,986 | $ | 76,596 | $ | 235,160 | $ | 242,097 | |||||||
Add: | |||||||||||||||
Non-cash share-based compensation expense | 1,993 | 1,282 | 6,051 | 3,704 | |||||||||||
Amortization of market lease assets | 3,863 | 3,578 | 9,568 | 11,254 | |||||||||||
Amortization of deferred financing costs and non-cash interest 1 | 552 | (409 | ) | 1,437 | (214 | ) | |||||||||
Amortization of lease inducement costs | 112 | 86 | 285 | 259 | |||||||||||
Non-real estate depreciation and amortization | 202 | 205 | 610 | 672 | |||||||||||
Amortization of free rent received at property acquisition | 401 | 481 | 941 | 1,237 | |||||||||||
Less: | |||||||||||||||
AFFO adjustments for unconsolidated equity investments | 269 | 1,761 | 262 | 1,352 | |||||||||||
Straight-line rent | (7,723 | ) | (6,368 | ) | (22,441 | ) | (19,084 | ) | |||||||
Amortization of market lease liabilities | (3,003 | ) | (8,137 | ) | (14,108 | ) | (21,586 | ) | |||||||
Adjusted funds from operations attributable to common shareholders and unitholders - diluted | $ | 81,652 | $ | 69,075 | $ | 217,765 | $ | 219,691 | |||||||
Funds from operations per share – basic | $ | 0.48 | $ | 0.43 | $ | 1.46 | $ | 1.45 | |||||||
Funds from operations per share – diluted | $ | 0.48 | $ | 0.43 | $ | 1.44 | $ | 1.44 | |||||||
Core funds from operations per share – basic 1 | $ | 0.54 | $ | 0.54 | $ | 1.55 | $ | 1.71 | |||||||
Core funds from operations per share – diluted | $ | 0.53 | $ | 0.54 | $ | 1.53 | $ | 1.70 | |||||||
Adjusted funds from operations per share – basic 1 | $ | 0.52 | $ | 0.49 | $ | 1.45 | $ | 1.55 | |||||||
Adjusted funds from operations per share – diluted | $ | 0.51 | $ | 0.48 | $ | 1.41 | $ | 1.54 | |||||||
Basic weighted average common shares outstanding – EPS | 152,619,352 | 140,257,503 | 147,399,457 | 141,180,822 | |||||||||||
Weighted average non-vested share based payment awards | — | 1,056,767 | — | — | |||||||||||
Weighted average partnership units held by noncontrolling interest | 1,352,609 | 339,109 | 849,338 | 399,771 | |||||||||||
Weighted average common shares and units outstanding | 153,971,961 | 141,653,379 | 148,248,795 | 141,580,593 | |||||||||||
Diluted weighted average common shares and common share equivalents outstanding – EPS | 157,507,213 | 140,257,503 | 147,430,882 | 142,387,709 | |||||||||||
Weighted average partnership units held by noncontrolling interest | 1,352,609 | 339,109 | 849,338 | — | |||||||||||
Weighted average share-based payment awards | 405,629 | 1,173,194 | 511,460 | — | |||||||||||
Weighted average share options | — | 19,423 | — | — | |||||||||||
Dilutive effect of Exchangeable Senior Notes | — | 1,112,329 | 5,121,388 | — | |||||||||||
Diluted weighted average common shares and units outstanding | 159,265,451 | 142,901,558 | 153,913,068 | 142,387,709 | |||||||||||
1. | For the three and nine months ended September 30, 2017, the Core FFO and AFFO basic per share calculations exclude Exchangeable Senior Notes cash interest expense of $898 and $3,055, respectively, and Exchangeable Senior Notes non-cash interest expense of $564 and $1,886, respectively. |
9
Disclaimers
Non-GAAP Financial Measures
The Company has used non-GAAP financial measures as defined by SEC Regulation G in this press release. A reconciliation of each non-GAAP financial measure and the comparable GAAP financial measure can be found in this release.
Funds from operations (“FFO”): The revised White Paper on FFO approved by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as net income (loss) (determined in accordance with GAAP), excluding impairment write-downs of investments in depreciable real estate and investments in in-substance real estate investments and sales of depreciable operating properties, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs), less distributions to noncontrolling interests and gains/losses from discontinued operations and after adjustments for unconsolidated partnerships and joint ventures.
Core FFO and adjusted funds from operations (“AFFO”): Core FFO and AFFO are Company defined measures. CORE FFO is presented excluding transaction costs, gain (loss) on extinguishment of debt, other-than-temporary impairments on retained bonds, mark-to-market on interest rate swaps, and one-time charges. AFFO of the Company also excludes non-cash stock-based compensation expense, amortization of above and below market leases, amortization of deferred financing costs and non-cash interest, amortization of lease inducement costs, non-real estate depreciation and amortization, amortization of free rent received at property acquisition, and straight-line rent. The Company believes that Core FFO and AFFO are useful supplemental measures regarding the Company's operating performances as they provide a meaningful and consistent comparison of the Company's operating performance and allow investors to more easily compare the Company's operating results.
FFO, Core FFO and AFFO do not represent cash generated from operating activities in accordance with GAAP and should not be considered as alternatives to net income (determined in accordance with GAAP), as indications of our financial performance, or to cash flow from operating activities as measures of our liquidity, nor are they entirely indicative of funds available to fund our cash needs, including our ability to make cash distributions. Our calculations of FFO, Core FFO and AFFO may be different from the calculations used by other companies and, therefore, comparability may be limited.
Forward-looking Information
This press release contains forward-looking information based upon the Company's current best judgment and expectations. Actual results could vary from those presented herein. The risks and uncertainties associated with forward-looking information in this release include, but are not limited to, factors that are beyond the Company's control, including the factors listed in the Company's Annual Report on Form 10-K, in the Company's Quarterly Reports on Form 10-Q and in the Company's Current Reports on Form 8-K. The Company undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. For further information, please refer to the Company's filings with the Securities and Exchange Commission.
No Solicitation
This press release shall not constitute an offer to sell or a solicitation of an offer to buy any of the securities, nor shall there be any sale of these securities, in any state or jurisdiction in which such an offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state or jurisdiction.
10