Attached files

file filename
8-K - 8-K - LIBERTY PROPERTY TRUSTa18-17630_18k.htm

Exhibit 99.1

 

 

News Release

 

Inquiries: Jeanne Leonard, Liberty Property Trust, 610.648.1704

 

Liberty Property Trust Announces Second Quarter 2018 Results

 

Wayne, PA — July 24, 2018 — Liberty Property Trust announced financial and operating results for the quarter ended June 30, 2018.

 

“Liberty continues to benefit from strong, unabated demand from industrial users for high-quality, well-located facilities, said Bill Hankowsky, Chief Executive Officer. “This demand is widespread and is evident in all Liberty markets. Due to these market conditions, we anticipate that our same store operating performance for 2018 will likely be at the upper end of our guidance range. In addition, the robust demand from real estate investors should allow us to accelerate sales of non-core office properties this year.”

 

Net income: Net income available to common shareholders for the second quarter of 2018 was $19.6 million, or $0.13 per diluted share, compared to $51.4 million, or $0.35 per diluted share, for the second quarter of 2017. For the six months ended June 30, 2018, net income available to common shareholders was $159.8 million, or $1.08 per diluted share, compared to $94.4 million, or $0.64 per diluted share, for the first six months of 2017.

 

Net income for the second quarter and for the first six months of 2018 includes $60.0 million in additional development service fee expense relating to the completion of development of Comcast Technology Center, and a $26.0 million non-cash impairment charge associated with the development of a mixed-use project in Camden, New Jersey.

 

Funds from Operations: The Company uses the National Association of Real Estate Investment Trusts (“NAREIT”) definition of Funds from Operations (“FFO”) as an operating measure of the Company’s financial performance.  A reconciliation of U.S. GAAP net income to NAREIT FFO is included in the financial data tables accompanying this press release.

 

NAREIT FFO available to common shareholders for the second quarter of 2018 was $17.6 million, or $0.12 per diluted share, compared to $98.2 million, or $0.65 per diluted share, for the second quarter of 2017.  FFO for the second quarter of 2018 was impacted by the aforementioned development service fee expenses and non-cash impairment charge totaling $86.0 million, or $0.57 per diluted share.

 



 

FFO available to common shareholders for the six months ended June 30, 2018 was $116.2 million, or $0.77 per diluted share, compared to $188.8 million, or $1.25 per diluted share, for the first six months of 2017. FFO for the first six months of 2018 was impacted by the aforementioned development service fee expenses and non-cash impairment charge totaling $86.0 million, or $0.57 per diluted share.

 

Operating Performance

 

Occupancy: At June 30, 2018, Liberty’s operating portfolio of 102.9 million square feet was 97.0% occupied, compared to 96.7% at the end of the first quarter 2018. During the quarter, Liberty completed lease transactions totaling 6.1 million square feet of space, and occupancy on a signed but not yet commenced basis is 97.5%.

 

·                  Occupancy of Liberty’s 96.1 million square foot industrial portfolio was 97.0% at quarter-end, compared to 96.7% for the previous quarter. Industrial distribution rents increased 14.7% on retention and replacement leases signed during the quarter.  Of these leases, 99% have built-in rent escalators.

·                  Occupancy of Liberty’s 6.8 million square foot office portfolio was 96.6% at quarter-end, up from 95.9% for the previous quarter. Office rents increased 18.0% on retention and replacement leases signed in the quarter, and 100% of these leases contain built-in rent escalators.

 

Same Store Performance: Property level operating income for same store industrial properties increased by 5.5% on a cash basis and by 4.1% on a GAAP basis for the second quarter of 2018, compared to the same quarter in 2017. For the six months ended June 30, 2018, property level operating income for same store industrial properties increased by 6.1% on a cash basis and 4.5% on a GAAP basis, compared to the same period in 2017.

 

Real Estate Investments

 

Development Deliveries: In the second quarter, Liberty brought into service five wholly-owned development properties for a total investment of $163.4 million. The properties contain 1.6 million square feet of leasable space and were 94.7% occupied as of the end of the quarter. The yield on these properties at June 30, 2018 was 9.1%.

 

Development Starts: In the second quarter, Liberty began development of two wholly-owned properties totaling 924,000 square feet of leasable space at a projected investment of $96.5 million. The properties consist of:

 

·                  14803 Woodham Drive, Houston, TX - 728,000 square feet, 100% leased

·                  Liberty 196 Brackmills, Northampton, UK - 196,000 square feet for inventory

 



 

Real Estate Acquisitions

 

During the second quarter, Liberty purchased three industrial buildings totaling 774,000 square feet, for $97.5 million. The properties consist of:

 

·                  1543 N. Adler Avenue, Rialto, CA, a 426,000 square foot property. Vacant at acquisition, Liberty has subsequently signed a lease for the entire building, commencing August 1

·                  2000 W. Baseline Road, Rialto, CA, a 176,000 square foot vacant property

·                  234 Moonachie Road in Moonachie, NJ, a 172,000 square foot property, 100% leased

 

Real Estate Dispositions

 

During the second quarter, Liberty sold 5 Crescent Drive, a 208,000 square foot LEED® Platinum office building at the Philadelphia Navy Yard, for $130.5 million.

 

18th & Arch Mixed-Use Development

 

As previously disclosed in our public filings, Liberty has been notified by its third-party contractor that the contractor has incurred cost overruns and expects to incur additional construction costs in connection with completing the Comcast Technology Center development project located in Philadelphia, Pennsylvania.  Based upon information we have received from the third-party contractor since we filed our quarterly report on Form 10-Q for the first quarter of 2018, we have determined that it is probable that Liberty may be required to initially fund cost overruns in compliance with its obligations under its development cost guarantee to the joint ventures developing the project.  We currently estimate that these costs could total $60 million more than previously accrued and, as such, we have accrued such amount as additional development service fee expense during the second quarter of 2018.  The Company intends to vigorously pursue all remedies to recover from the third-party contractor any amounts expended by the Company or the joint ventures in excess of their contractual obligations.

 

Camden, NJ Mixed-Use Development

 

In 2016, the Company commenced a land and fee development project at the Camden Waterfront in Camden, New Jersey.  The Camden Waterfront is a mixed-use project comprising approximately 20 acres with 1.1 million square feet of development capacity on the Delaware River.  Liberty master-planned the community and is preparing the site for end-users who include office, hotel and residential concerns. To-date, Liberty has provided infrastructure including roads, utilities, parking and open-space to the site. We have sold one site to American Water for their headquarters building and are developing that building for a fee. Liberty has sold or is under contract to sell three additional parcels to third parties who are developing, or will be developing office, residential and hotel properties.  The Company’s estimated total investment in the land and related infrastructure and soft costs at the Camden Waterfront is approximately $80 million.  The Company expected to recover its investment primarily through land and related infrastructure sales to, and fee development projects with, third parties as

 



 

mentioned above. Liberty is currently working with a number of companies interested in locating their operations at the Camden Waterfront.

 

Consistent with our other real estate, each quarter we assess the Camden property for impairment. We consider a number of judgmental factors such as site configuration, absorption rates and timing of future fee development projects, the amount, timing and sunset provisions of government incentives aimed at inducing office users to relocate to Camden, and general market conditions affecting demand for office space in Camden. Liberty has evaluated multiple scenarios on a probability-weighted basis, including changes to certain forecast assumptions during the quarter, and has determined that an indicator of impairment exists.  Consequently, we recorded a non-cash impairment charge of $26 million in the second quarter of 2018 to write down our carrying basis in the land and related infrastructure to its current estimated fair value.

 

2018 Outlook

 

·                  Liberty has revised its guidance range for 2018 net income available to common shareholders to $3.24 - $3.59 per diluted share. This change reflects charges incurred in the second quarter.

·                  Liberty has revised its guidance range for 2018 NAREIT FFO to $2.01 - $2.08 per diluted share. This change reflects charges incurred in the second quarter. Without charges, the new range would be $2.58 - $2.65 per diluted share.

·                  Guidance range for year-over-year growth in 2018 industrial same store NOI (GAAP) increased from 3.0% - 4.0% to 3.5% - 4.0% and same store NOI (Cash) increased from 4.0% - 5.0% to 4.5% - 5.0%

·                  Average occupancy of the industrial portfolio is now expected to be 96% -97%

·                  Rental increases on renewal and replacement leases in the industrial portfolio are expected to range from 12% - 15% on a GAAP basis and from 4% to 6% on a Cash basis

·                  Disposition activity range increased from $600 - $800 million to $700 — $900 million at a projected yield of 6.75% - 7.25%

 

A reconciliation of projected U.S. GAAP net income available to common shareholders per share to projected NAREIT FFO per share for 2018 and projected FFO per diluted share before charges is below. Additional information on assumptions underlying this guidance is included in Liberty’s second quarter supplemental financial report on the Company’s website.

 



 

 

 

Revised 2018
Outlook

 

Previous 2018
Outlook

 

Projected net income available to common shareholders per diluted share

 

$3.24 - $3.59

 

$3.07 - $3.88

 

Depreciation and amortization of unconsolidated joint ventures

 

0.07 – 0.08

 

0.07 – 0.08

 

Depreciation and amortization

 

1.21 – 1.22

 

1.14 – 1.22

 

Gain on property dispositions

 

(2.60) – (2.90)

 

(1.80) – (2.60)

 

Noncontrolling interest share of addbacks

 

0.09 – 0.09

 

0.07 – 0.07

 

Projected NAREIT FFO per diluted share

 

$2.01 - $2.08

 

$2.55 - $2.65

 

18th & Arch and Camden charges

 

0.57 – 0.57

 

 

 

Projected FFO per diluted share before charges

 

$2.58 - $2.65

 

 

 

 

About Liberty Property Trust

 

Liberty Property Trust (NYSE:LPT) is a leader in commercial real estate, serving customers in the United States and United Kingdom, through the development, acquisition, ownership and management of superior industrial and office properties. Liberty’s 103 million square foot operating portfolio provides productive work environments for 1,200 tenants.

 

Additional information about the Company, including Liberty’s Quarterly Supplemental Package with detailed financial information is available in the Investors section of the Company’s web site at www.libertyproperty.com. If you are unable to access the web site, a copy of the supplemental package may be obtained by contacting Liberty by phone at 610-648-1704, or by e-mail to jleonard@libertyproperty.com.

 

Liberty will host a conference call during which management will discuss second quarter results on Tuesday, July 24, 2018, at 1 p.m. Eastern Time.  To access the conference call, please dial 855-277-7530. The passcode needed for access is 9993005. A replay of the call will be available until August 24, 2018, by dialing 1-855-859-2056 using the same passcode as above. The call can also be accessed via the Internet on the Investors page of Liberty’s web site at www.libertyproperty.com.

 

Forward-Looking Statements

 

The statements contained in this press release may include forward-looking statements within the meaning of the federal securities law.  These forward-looking statements include statements relating to, among others things, achievement of strategic targets, expectations for our operating results, business and financial condition, business and our growth prospects, as well as statements that are generally accompanied by words such as “believes,” “anticipates,” “expects,” “estimates,” “should,” “seeks,” “intends,” “proposed,” “planned,” “outlook,” “remain confident,” and “goal” or similar expressions.

 



 

Although Liberty believes that the expectations reflected in such forward-looking statements are based on reasonable assumptions, it can give no assurance that its expectations will be achieved.  As forward-looking statements, these statements involve risks, uncertainties and other factors that could cause actual results to differ materially from the expected results.  These risks, uncertainties and other factors include, without limitation, uncertainties affecting real estate business generally (such as entry into new leases, renewals of leases and dependence on tenants’ business operations), risks relating to our ability to maintain and increase property occupancy and rental rates, risks relating to the continued repositioning of the Company’s portfolio, risks relating to construction and development activities, risks relating to acquisition and disposition activities, risks relating to the integration of the operations of entities that we have acquired or may acquire, risks relating to joint venture relationships and any possible need to perform under certain guarantees that we have issued or may issue in connection with such relationships, risks related to properties developed by the Company on a fee basis, risks associated with tax abatement, tax credit programs, or other government incentives, possible environmental liabilities, risks relating to leverage and debt service (including availability of financing terms acceptable to the Company and sensitivity of the Company’s operations and financing arrangements to fluctuations in interest rates), dependence on the primary markets in which the Company’s properties are located, the existence of complex regulations relating to status as a REIT and the adverse consequences of the failure to qualify as a REIT, risks relating to litigation and the potential adverse impact of market interest rates on the market price for the Company’s securities, and other risks and uncertainties detailed in the Company’s filings with the Securities and Exchange Commission.  The Company assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.

 

# # #

 



 

Liberty Property Trust

Balance Sheet

June 30, 2018

(Unaudited and in thousands)

 

 

 

June 30, 2018

 

December 31, 2017

 

Assets

 

 

 

 

 

Real estate:

 

 

 

 

 

Land and land improvements

 

$

1,149,886

 

$

1,046,571

 

Building and improvements

 

4,445,617

 

4,189,319

 

Less: accumulated depreciation

 

(935,363

)

(880,004

)

 

 

 

 

 

 

Operating real estate

 

4,660,140

 

4,355,886

 

 

 

 

 

 

 

Development in progress

 

330,755

 

333,437

 

Land held for development

 

351,366

 

330,748

 

 

 

 

 

 

 

Net real estate

 

5,342,261

 

5,020,071

 

 

 

 

 

 

 

Cash and cash equivalents

 

24,211

 

11,882

 

Restricted cash

 

14,865

 

13,803

 

Accounts receivable

 

9,378

 

10,402

 

Deferred rent receivable

 

118,834

 

109,014

 

Deferred financing and leasing costs, net

 

150,903

 

148,583

 

Investments in and advances to unconsolidated joint ventures

 

359,776

 

288,456

 

Assets held for sale

 

376,551

 

547,668

 

Prepaid expenses and other assets

 

154,094

 

289,878

 

 

 

 

 

 

 

Total assets

 

$

6,550,873

 

$

6,439,757

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans, net

 

$

235,753

 

$

267,093

 

Unsecured notes, net

 

2,284,882

 

2,283,513

 

Credit facilities

 

394,223

 

358,939

 

Accounts payable

 

72,988

 

77,000

 

Accrued interest

 

22,081

 

21,796

 

Dividend and distributions payable

 

60,528

 

60,330

 

Other liabilities

 

273,135

 

204,005

 

Liabilities held for sale

 

2,521

 

11,178

 

Total liabilities

 

3,346,111

 

3,283,854

 

 

 

 

 

 

 

Noncontrolling interest

 

7,537

 

7,537

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Common shares of beneficial interest

 

148

 

147

 

Additional paid-in capital

 

3,686,505

 

3,674,978

 

Accumulated other comprehensive loss

 

(43,383

)

(37,797

)

Distributions in excess of net income

 

(508,386

)

(549,970

)

Total shareholders’ equity

 

3,134,884

 

3,087,358

 

 

 

 

 

 

 

Noncontrolling interest - operating partnership

 

56,918

 

56,159

 

Noncontrolling interest - consolidated joint ventures

 

5,423

 

4,849

 

 

 

 

 

 

 

Total equity

 

3,197,225

 

3,148,366

 

 

 

 

 

 

 

Total liabilities, noncontrolling interest - operating partnership and equity

 

$

6,550,873

 

$

6,439,757

 

 



 

Liberty Property Trust

Statement of Operations

June 30, 2018

(Unaudited and in thousands, except per share amounts)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

June 30, 2018

 

June 30, 2017

 

June 30, 2018

 

June 30, 2017

 

Operating Revenue

 

 

 

 

 

 

 

 

 

Rental

 

$

119,578

 

$

111,721

 

$

238,668

 

$

222,567

 

Operating expense reimbursement

 

37,202

 

33,478

 

74,354

 

67,971

 

Development service fee income

 

19,824

 

18,259

 

46,176

 

29,744

 

Total operating revenue

 

176,604

 

163,458

 

359,198

 

320,282

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

Rental property

 

15,029

 

13,358

 

30,318

 

28,961

 

Real estate taxes

 

22,605

 

20,729

 

44,958

 

41,558

 

General and administrative

 

11,659

 

15,203

 

30,285

 

32,196

 

Expensed pursuit costs

 

59

 

153

 

383

 

185

 

Systems implementation expense

 

1,469

 

15

 

2,175

 

15

 

Depreciation and amortization

 

42,708

 

41,682

 

84,781

 

83,162

 

Development service fee expense

 

79,808

 

17,828

 

107,875

 

28,832

 

Impairment charges - real estate assets

 

26,000

 

 

26,000

 

 

Total operating expenses

 

199,337

 

108,968

 

326,775

 

214,909

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(22,733

)

54,490

 

32,423

 

105,373

 

 

 

 

 

 

 

 

 

 

 

Other Income/Expense

 

 

 

 

 

 

 

 

 

Interest and other income

 

2,663

 

1,908

 

5,142

 

3,761

 

Interest expense

 

(21,779

)

(20,657

)

(43,645

)

(41,421

)

Total other income/expense

 

(19,116

)

(18,749

)

(38,503

)

(37,660

)

 

 

 

 

 

 

 

 

 

 

(Loss) income before gain on property dispositions, income taxes, and equity in earnings of unconsolidated joint ventures

 

(41,849

)

35,741

 

(6,080

)

67,713

 

Gain on property dispositions

 

48,582

 

5,895

 

52,703

 

6,702

 

Income taxes

 

(941

)

(324

)

(1,495

)

(946

)

Equity in earnings of unconsolidated joint ventures

 

7,428

 

3,990

 

14,192

 

9,721

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

13,220

 

45,302

 

59,320

 

83,190

 

Discontinued operations (including net loss of $0.2 million and a net gain of $89.8 million on property dispositions for the three and six months ended June 30, 2018, respectively)

 

7,670

 

7,516

 

105,295

 

13,872

 

Net Income

 

20,890

 

52,818

 

164,615

 

97,062

 

Noncontrolling interest - operating partnerships

 

(585

)

(1,350

)

(4,042

)

(2,499

)

Noncontrolling interest - consolidated joint ventures

 

(691

)

(57

)

(778

)

(120

)

Net Income available to common shareholders

 

$

19,614

 

$

51,411

 

$

159,795

 

$

94,443

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

20,890

 

$

52,818

 

$

164,615

 

$

97,062

 

Other comprehensive (loss) gain - foreign currency translation

 

(14,138

)

7,503

 

(6,206

)

10,680

 

Other comprehensive gain (loss) - derivative instruments

 

102

 

(38

)

487

 

275

 

Comprehensive income

 

6,854

 

60,283

 

158,896

 

108,017

 

Less: comprehensive income attributable to noncontrolling interest

 

(949

)

(1,582

)

(4,687

)

(2,875

)

Comprehensive income attributable to common shareholders

 

$

5,905

 

$

58,701

 

$

154,209

 

$

105,142

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.08

 

$

0.30

 

$

0.39

 

$

0.55

 

Discontinued operations

 

$

0.05

 

$

0.05

 

$

0.70

 

$

0.09

 

Basic income per common share

 

$

0.13

 

$

0.35

 

$

1.09

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

0.08

 

$

0.30

 

$

0.39

 

$

0.55

 

Discontinued operations

 

$

0.05

 

$

0.05

 

$

0.69

 

$

0.09

 

Diluted income per common share

 

$

0.13

 

$

0.35

 

$

1.08

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares

 

 

 

 

 

 

 

 

 

Basic

 

147,274

 

146,688

 

147,184

 

146,602

 

Diluted

 

148,333

 

147,508

 

148,104

 

147,355

 

 



 

Liberty Property Trust

Statement of Funds from Operations

June 30, 2018

(Unaudited and in thousands, except per share amounts)

 

 

 

Quarter Ended

 

Six Months Ended

 

 

 

June 30, 2018

 

June 30, 2017

 

June 30, 2018

 

June 30, 2017

 

NAREIT FFO

 

 

 

 

 

 

 

 

 

Reconciliation of net income available to common shareholders to NAREIT FFO available to common shareholders:

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

19,614

 

$

51,411

 

$

159,795

 

$

94,443

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

Depreciation and amortization of unconsolidated joint ventures

 

3,236

 

2,295

 

6,438

 

4,620

 

Depreciation and amortization

 

42,682

 

45,343

 

87,172

 

90,421

 

Gain on property dispositions / impairment - depreciable real estate assets continuing operations

 

(48,614

)

(2,108

)

(51,210

)

(2,915

)

Loss (gain) on property dispositions / impairment - depreciable real estate assets discontinued operations

 

238

 

 

(89,811

)

 

Noncontrolling interest share in addback for depreciation and amortization and gain on property dispositions / impairment - depreciable real estate assets

 

57

 

(1,065

)

1,103

 

(2,155

)

NAREIT FFO available to common shareholders - basic

 

17,213

 

95,876

 

113,487

 

184,414

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest share in addback for depreciation and amortization and gain on property dispositions / impairment - depreciable real estate assets

 

(57

)

1,065

 

(1,103

)

2,155

 

Noncontrolling interest excluding preferred unit distributions

 

467

 

1,232

 

3,806

 

2,263

 

NAREIT FFO available to common shareholders - diluted

 

$

17,623

 

$

98,173

 

$

116,190

 

$

188,832

 

 

 

 

 

 

 

 

 

 

 

NAREIT FFO available to common shareholders - basic per share

 

$

0.12

 

$

0.65

 

$

0.77

 

$

1.26

 

NAREIT FFO available to common shareholders - diluted per share

 

$

0.12

 

$

0.65

 

$

0.77

 

$

1.25

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of weighted average shares:

 

 

 

 

 

 

 

 

 

Weighted average common shares - all basic calculations

 

147,274

 

146,688

 

147,184

 

146,602

 

Dilutive shares for long term compensation plans

 

1,059

 

820

 

920

 

753

 

Diluted shares for net income calculations

 

148,333

 

147,508

 

148,104

 

147,355

 

Weighted average common units

 

3,520

 

3,528

 

3,520

 

3,528

 

Diluted shares for NAREIT FFO calculations

 

151,853

 

151,036

 

151,624

 

150,883

 

 

NAREIT Funds from Operations available to common shareholders is defined by NAREIT as net income (computed in accordance with U.S. GAAP), excluding gains (or losses) from sales of depreciable property and impairments of depreciable real estate assets, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.  The SEC has agreed to the disclosure of this non-GAAP financial measure on a per share basis in its Release No. 34-47226, Conditions for Use of Non-GAAP Financial Measures. The Company believes that the calculation of NAREIT FFO is helpful to investors and management as it is a measure of the Company’s operating performance that excludes depreciation and amortization and gains and losses from operating property dispositions. As a result, year over year comparison of NAREIT FFO reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, development activities, general and administrative expenses, and interest costs, providing perspective not immediately apparent from net income. In addition, management believes that NAREIT FFO provides useful information to the investment community about the Company’s financial performance when compared to other REITs since NAREIT FFO is generally recognized as the standard for reporting the operating performance of a REIT. NAREIT FFO available to common shareholders does not represent net income or cash flows from operations as defined by U.S. GAAP and does not necessarily indicate that cash flows will be sufficient to fund cash needs. It should not be considered as an alternative to net income as an indicator of the Company’s operating performance or to cash flows as a measure of liquidity. NAREIT FFO available to common shareholders also does not represent cash flows generated from operating, investing or financing activities as defined by U.S. GAAP. The Company believes that the line on its consolidated statements of comprehensive income entitled “net income available to common shareholders” is the most directly comparable U.S. GAAP measure to FFO.