U.S. Markets closed

Kilroy Realty Corporation Reports Second Quarter Financial Results

LOS ANGELES--(BUSINESS WIRE)--

Kilroy Realty Corporation (KRC) today reported financial results for its second quarter ended June 30, 2019.

Second Quarter Highlights

Financial Results

  • Net income available to common stockholders per share of $0.41
  • Funds from operations available to common stockholders and unitholders (“FFO”) per share of $0.95
  • Revenues of $200.5 million
  • Increased the regular quarterly cash dividend to common stockholders by 6.6% to $0.485 per share; an annualized rate of $1.94 per share

Stabilized Portfolio

  • Stabilized portfolio was 93.8% occupied and 97.2% leased at June 30, 2019
  • Signed approximately 898,000 square feet of new or renewing leases; increasing the year to date total to 1.1 million square feet

Dispositions

  • In May, completed the sale of an 84,000 square foot operating property in the 101 Corridor submarket of Los Angeles for gross proceeds of $18.3 million

Development

  • In May and June, completed construction and commenced GAAP revenue on the first phase of The Exchange on 16th, which represents approximately 52% of the 750,000 square foot development project located in San Francisco’s Mission Bay district. The office component is 100% leased to Dropbox
  • In June, added 100 Hooper, an approximately 394,000 square foot development project located in San Francisco’s SOMA district, to the stabilized office portfolio. The office component is 100% leased and occupied by Adobe and the remaining 82,000 square feet of PDR space is approximately 86% leased and 20% occupied
  • In June, executed a long-term lease with a Fortune 50 publicly-traded company for 100% of 333 Dexter, a 635,000 square foot development project located in the South Lake Union submarket of Seattle

Recent Developments

  • In July, fully and physically settled 5,000,000 shares of the Company’s common stock in connection with the August 2018 forward transaction for net proceeds of approximately $354.3 million, which was used to pay down the unsecured revolving credit facility. As of the date of this release, $60.0 million was outstanding on this facility

Results for the Quarter Ended June 30, 2019

For the second quarter ended June 30, 2019, KRC reported net income available to common stockholders of $42.2 million, or $0.41 per share compared to $27.5 million, or $0.27 per share, in the second quarter of 2018. FFO in the second quarter of 2019 was $99.9 million, or $0.95 per share compared to $88.6 million, or $0.86 per share, in the year-earlier quarter, which included a net $0.05 per share charge for bad debts.

All per share amounts in this report are presented on a diluted basis.

Net Income Available to Common Stockholders / FFO Guidance and Outlook

The company has updated its guidance range of NAREIT-defined FFO per diluted share for its fiscal year 2019 to $3.67 to $3.78 per share, with a midpoint of $3.73 per share, reflecting management’s views on current and future market conditions, including assumptions with respect to rental rates, occupancy levels, and the earnings impact of events referenced in this press release.

 

 

 

 

 

 

 

 

Full Year 2019 Range

 

 

 

Low End

 

High End

 

 

Net income available to common stockholders per share - diluted

$

1.52

 

 

$

1.63

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - diluted (1)

105,500

 

 

105,500

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

$

160,000

 

 

$

172,000

 

 

 

Adjustments:

 

 

 

 

 

Net income attributable to noncontrolling common units of the Operating Partnership

3,300

 

 

3,500

 

 

 

Net income attributable to noncontrolling interests in consolidated property partnerships

17,000

 

 

20,000

 

 

 

Depreciation and amortization of real estate assets

248,000

 

 

248,000

 

 

 

Gains on sales of depreciable real estate

(7,169

)

 

(7,169

)

 

 

Funds From Operations attributable to noncontrolling interests in consolidated property partnerships

(26,500

)

 

(29,500

)

 

 

Funds From Operations (2)

$

394,631

 

 

$

406,831

 

 

 

 

 

 

 

 

 

Weighted average common shares/units outstanding – diluted (3)

107,500

 

 

107,500

 

 

 

 

 

 

 

 

 

Funds From Operations per common share/unit – diluted (2)(3)

$

3.67

 

 

$

3.78

 

 

 

 

 

 

 

 

Key 2019 assumptions include:

  • Dispositions of approximately $150.0 million
  • Flat same store cash net operating income
  • Year-end occupancy of 94.0% to 95.0%
  • Total remaining development spending of approximately $250.0 million to $300.0 million

________________________

(1)

Calculated based on estimated weighted average shares outstanding including non-participating share-based awards.

(2)

See management statement for FFO at end of release.

(3)

Calculated based on weighted average shares outstanding including participating and non-participating share-based awards, dilutive impact of stock options, contingently issuable shares, and shares issuable under forward equity sale agreements and assuming the exchange of all common limited partnership units outstanding. Reported amounts are attributable to common stockholders, common unitholders and restricted stock unitholders.

The company’s guidance estimates for the full year 2019, and the reconciliation of net income available to common stockholders per share - diluted and FFO per share and unit - diluted included within this press release, reflect management’s views on current and future market conditions, including assumptions with respect to rental rates, occupancy levels, and the earnings impact of the events referenced in this press release. Although these guidance estimates reflect the impact on the company’s operating results of an assumed range of future disposition activity, these guidance estimates do not include any estimates of possible future gains or losses from possible future dispositions because the magnitude of gains or losses on sales of depreciable operating properties, if any, will depend on the sales price and depreciated cost basis of the disposed assets at the time of disposition, information that is not known at the time the company provides guidance, and the timing of any gain recognition will depend on the closing of the dispositions, information that is also not known at the time the company provides guidance and may occur after the relevant guidance period. We caution you not to place undue reliance on our assumed range of future disposition activity because any potential future disposition transactions will ultimately depend on the market conditions and other factors, including but not limited to the company’s capital needs, the particular assets being sold and the company’s ability to defer some or all of the taxable gain on the sales. These guidance estimates also do not include the impact on operating results from potential future acquisitions, possible capital markets activity, possible future impairment charges or any events outside of the company’s control. There can be no assurance that the company’s actual results will not differ materially from these estimates.

Conference Call and Audio Webcast

KRC management will discuss updated earnings guidance for fiscal year 2019 during the company’s July 25, 2019 earnings conference call. The call will begin at 10:00 a.m. Pacific Time and last approximately one hour. Those interested in listening via the Internet can access the conference call at https://services.choruscall.com/links/krc190725.html. It may be necessary to download audio software to hear the conference call. Those interested in listening via telephone can access the conference call at (866) 312-7299. International callers should dial (412) 317-1070. In order to bypass speaking to the operator on the day of the call, please pre-register anytime at http://dpregister.com/10126357. A replay of the conference call will be available via telephone on July 25, 2019 through August 1, 2019 by dialing (877) 344-7529 and entering passcode 10126357. International callers should dial (412) 317-0088 and enter the same passcode. The replay will also be available on our website at http://investors.kilroyrealty.com/CustomPage/Index?KeyGenPage=1073743647.

About Kilroy Realty Corporation

Kilroy Realty Corporation (KRC), a publicly traded real estate investment trust and member of the S&P MidCap 400 Index, is one of the West Coast’s premier landlords. The company has over 70 years of experience developing, acquiring and managing office and mixed-use real estate assets. The company provides physical work environments that foster creativity and productivity and serves a broad roster of dynamic, innovation-driven tenants, including technology, entertainment, digital media and health care companies.

At June 30, 2019, the company’s stabilized portfolio totaled approximately 13.5 million square feet of office space located in the coastal regions of Los Angeles, Orange County, San Diego, the San Francisco Bay Area and Greater Seattle and 200 residential units located in the Hollywood submarket of Los Angeles. The stabilized portfolio was 93.8% occupied and 97.2% leased. In addition, KRC had five projects under construction totaling approximately 2.1 million square feet of office space that were 55% leased and 801 residential units. KRC also had two projects in the tenant improvement phase, The Exchange on 16th, totaling approximately 750,000 square feet, with the office space fully leased to Dropbox, and 96,000 square feet of retail at One Paseo, which was 94% leased.

The company’s commitment and leadership position in sustainability has been recognized by various industry groups across the world. In September 2018, the company was recognized by GRESB both as North American leader across all asset classes and a global leader among all publicly traded real estate companies. Other sustainability accolades include NAREIT’s Leader in the Light award for the past five years, the EPA’s highest honor of Sustained Excellence and winner of ENERGY STAR Partner of the Year for the past six years. The company is listed in the Dow Jones Sustainability World Index. At the end of the second quarter, the company’s stabilized portfolio was 59% LEED certified and 75% of eligible properties were ENERGY STAR certified. More information is available at http://www.kilroyrealty.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are based on our current expectations, beliefs and assumptions, and are not guarantees of future performance. Forward-looking statements are inherently subject to uncertainties, risks, changes in circumstances, trends and factors that are difficult to predict, many of which are outside of our control. Accordingly, actual performance, results and events may vary materially from those indicated or implied in the forward-looking statements, and you should not rely on the forward-looking statements as predictions of future performance, results or events. Numerous factors could cause actual future performance, results and events to differ materially from those indicated in the forward-looking statements, including, among others: global market and general economic conditions and their effect on our liquidity and financial conditions and those of our tenants; adverse economic or real estate conditions generally, and specifically, in the States of California and Washington; risks associated with our investment in real estate assets, which are illiquid, and with trends in the real estate industry; defaults on or non-renewal of leases by tenants; any significant downturn in tenants’ businesses; our ability to re-lease property at or above current market rates; costs to comply with government regulations, including environmental remediation; the availability of cash for distribution and debt service and exposure to risk of default under debt obligations; increases in interest rates and our ability to manage interest rate exposure; the availability of financing on attractive terms or at all, which may adversely impact our future interest expense and our ability to pursue development, redevelopment and acquisition opportunities and refinance existing debt; a decline in real estate asset valuations, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing, and which may result in write-offs or impairment charges; significant competition, which may decrease the occupancy and rental rates of properties; potential losses that may not be covered by insurance; the ability to successfully complete acquisitions and dispositions on announced terms; the ability to successfully operate acquired, developed and redeveloped properties; the ability to successfully complete development and redevelopment projects on schedule and within budgeted amounts; delays or refusals in obtaining all necessary zoning, land use and other required entitlements, governmental permits and authorizations for our development and redevelopment properties; increases in anticipated capital expenditures, tenant improvement and/or leasing costs; defaults on leases for land on which some of our properties are located; adverse changes to, or enactment or implementations of, tax laws or other applicable laws, regulations or legislation, as well as business and consumer reactions to such changes; risks associated with joint venture investments, including our lack of sole decision-making authority, our reliance on co-venturers’ financial condition and disputes between us and our co-venturers; environmental uncertainties and risks related to natural disasters; and our ability to maintain our status as a REIT. These factors are not exhaustive and additional factors could adversely affect our business and financial performance. For a discussion of additional factors that could materially adversely affect our business and financial performance, see the factors included under the caption “Risk Factors” in our annual report on Form 10-K for the year ended December 31, 2018 and our other filings with the Securities and Exchange Commission. All forward-looking statements are based on currently available information and speak only as of the dates on which they are made. We assume no obligation to update any forward-looking statement made in this press release that becomes untrue because of subsequent events, new information or otherwise, except to the extent we are required to do so in connection with our ongoing requirements under federal securities laws.

 

KILROY REALTY CORPORATION

SUMMARY OF QUARTERLY RESULTS

(unaudited, in thousands, except per share data)

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2019

 

2018

 

2019

 

2018

Revenues (1)

$

200,492

 

 

$

187,072

 

 

$

401,694

 

 

$

369,894

 

 

 

 

 

 

 

 

 

Net income available to common stockholders (1)

$

42,194

 

 

$

27,549

 

 

$

79,097

 

 

$

63,795

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – basic

100,972

 

 

99,692

 

 

100,937

 

 

99,221

 

Weighted average common shares outstanding – diluted

101,810

 

 

100,151

 

 

101,619

 

 

99,688

 

 

 

 

 

 

 

 

 

Net income available to common stockholders per share – basic (1)

$

0.41

 

 

$

0.27

 

 

$

0.77

 

 

$

0.63

 

Net income available to common stockholders per share – diluted (1)

$

0.41

 

 

$

0.27

 

 

$

0.77

 

 

$

0.63

 

 

 

 

 

 

 

 

 

Funds From Operations (1)(2)(3)

$

99,905

 

 

$

88,629

 

 

$

199,717

 

 

$

184,914

 

 

 

 

 

 

 

 

 

Weighted average common shares/units outstanding – basic (4)

104,115

 

 

102,879

 

 

104,088

 

 

102,457

 

Weighted average common shares/units outstanding – diluted (5)

104,952

 

 

103,338

 

 

104,770

 

 

102,924

 

 

 

 

 

 

 

 

 

Funds From Operations per common share/unit – basic (1)(3)

$

0.96

 

 

$

0.86

 

 

$

1.92

 

 

$

1.80

 

Funds From Operations per common share/unit – diluted (1)(3)

$

0.95

 

 

$

0.86

 

 

$

1.91

 

 

$

1.80

 

 

 

 

 

 

 

 

 

Common shares outstanding at end of period

 

 

 

 

100,972

 

 

100,560

 

Common partnership units outstanding at end of period

 

 

 

 

2,023

 

 

2,071

 

Total common shares and units outstanding at end of period

 

 

 

 

102,995

 

 

102,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

June 30, 2018

Stabilized office portfolio occupancy rates: (6)

 

 

 

 

 

 

 

Greater Los Angeles

 

 

 

 

94.8

%

 

94.3

%

Orange County

 

 

 

 

66.4

%

 

89.6

%

San Diego County

 

 

 

 

90.2

%

 

98.5

%

San Francisco Bay Area

 

 

 

 

94.5

%

 

93.8

%

Greater Seattle

 

 

 

 

97.6

%

 

90.4

%

Weighted average total

 

 

 

 

93.8

%

 

94.0

%

 

 

 

 

 

 

 

 

Total square feet of stabilized office properties owned at end of period: (6)

 

 

 

 

 

 

 

Greater Los Angeles

 

 

 

 

3,872

 

 

4,182

 

Orange County

 

 

 

 

272

 

 

272

 

San Diego County

 

 

 

 

2,046

 

 

2,045

 

San Francisco Bay Area

 

 

 

 

5,555

 

 

5,317

 

Greater Seattle

 

 

 

 

1,802

 

 

2,066

 

Total

 

 

 

 

13,547

 

 

13,882

 

________________________

(1)

Effective January 1, 2019, the company adopted ASC 842 “Leases.” Please refer to our consolidated statements of operations for a description of the changes made to our consolidated financial statements. In accordance with the adoption of the new standard, previously reported periods are not restated for the impact of the standard.

(2)

Reconciliation of Net income available to common stockholders to Funds From Operations available to common stockholders and unitholders and management statement on Funds From Operations are included after the Consolidated Statements of Operations.

(3)

Reported amounts are attributable to common stockholders, common unitholders, and restricted stock unitholders.

(4)

Calculated based on weighted average shares outstanding including participating share-based awards (i.e. nonvested stock and certain time based restricted stock units) and assuming the exchange of all common limited partnership units outstanding.

(5)

Calculated based on weighted average shares outstanding including participating and non-participating share-based awards, dilutive impact of stock options, contingently issuable shares, and shares issuable under forward equity sale agreements and assuming the exchange of all common limited partnership units outstanding.

(6)

Occupancy percentages and total square feet reported are based on the company’s stabilized office portfolio for the periods presented. Occupancy percentages and total square feet shown for June 30, 2018 include the office properties that were sold subsequent to June 30, 2018.

 

KILROY REALTY CORPORATION

CONSOLIDATED BALANCE SHEETS

(unaudited, in thousands)

 

 

June 30, 2019

 

December 31, 2018

ASSETS

 

 

 

REAL ESTATE ASSETS:

 

 

 

Land and improvements

$

1,284,582

 

 

$

1,160,138

 

Buildings and improvements

5,712,448

 

 

5,207,984

 

Undeveloped land and construction in progress

1,827,528

 

 

2,058,510

 

Total real estate assets held for investment

8,824,558

 

 

8,426,632

 

Accumulated depreciation and amortization

(1,480,766

)

 

(1,391,368

)

Total real estate assets held for investment, net

7,343,792

 

 

7,035,264

 

 

 

 

 

Cash and cash equivalents

52,415

 

 

51,604

 

Restricted cash

6,300

 

 

119,430

 

Marketable securities

25,203

 

 

21,779

 

Current receivables, net

27,563

 

 

20,176

 

Deferred rent receivables, net

297,358

 

 

267,007

 

Deferred leasing costs and acquisition-related intangible assets, net

203,451

 

 

197,574

 

Right of use ground lease assets (1)

82,647

 

 

 

Prepaid expenses and other assets, net

55,992

 

 

52,873

 

TOTAL ASSETS

$

8,094,721

 

 

$

7,765,707

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

LIABILITIES:

 

 

 

Secured debt, net

$

259,455

 

 

$

335,531

 

Unsecured debt, net

2,553,651

 

 

2,552,070

 

Unsecured line of credit

375,000

 

 

45,000

 

Accounts payable, accrued expenses and other liabilities

385,567

 

 

374,415

 

Ground lease liabilities (1)

87,082

 

 

 

Accrued dividends and distributions

50,800

 

 

47,559

 

Deferred revenue and acquisition-related intangible liabilities, net

136,266

 

 

149,646

 

Rents received in advance and tenant security deposits

59,997

 

 

60,225

 

Total liabilities

3,907,818

 

 

3,564,446

 

 

 

 

 

EQUITY:

 

 

 

Stockholders’ Equity

 

 

 

Common stock

1,010

 

 

1,007

 

Additional paid-in capital

3,984,867

 

 

3,976,953

 

Distributions in excess of earnings

(70,345

)

 

(48,053

)

Total stockholders’ equity

3,915,532

 

 

3,929,907

 

Noncontrolling Interests

 

 

 

Common units of the Operating Partnership

78,463

 

 

78,991

 

Noncontrolling interests in consolidated property partnerships

192,908

 

 

192,363

 

Total noncontrolling interests

271,371

 

 

271,354

 

Total equity

4,186,903

 

 

4,201,261

 

TOTAL LIABILITIES AND EQUITY

$

8,094,721

 

 

$

7,765,707

 

________________________

(1)

Effective January 1, 2019, the company adopted ASC 842 “Leases,” which requires right of use assets and liabilities for leases in which the company is the lessee to be presented on the company’s consolidated balance sheets

 

KILROY REALTY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except per share data)

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2019

 

2018

 

2019

 

2018

REVENUES (1)

 

 

 

 

 

 

 

Rental income

$

197,629

 

 

$

164,515

 

 

$

397,011

 

 

$

327,386

 

Tenant reimbursements

 

 

19,567

 

 

 

 

38,717

 

Other property income

2,863

 

 

2,990

 

 

4,683

 

 

3,791

 

Total revenues

200,492

 

 

187,072

 

 

401,694

 

 

369,894

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

Property expenses (1)

38,536

 

 

32,567

 

 

76,685

 

 

64,238

 

Real estate taxes (1)

17,926

 

 

17,813

 

 

36,565

 

 

34,959

 

Provision for bad debts (1)

 

 

5,641

 

 

 

 

5,376

 

Ground leases (1)

2,114

 

 

1,586

 

 

4,086

 

 

3,147

 

General and administrative expenses

19,857

 

 

21,763

 

 

43,198

 

 

37,322

 

Leasing costs (1)

2,650

 

 

 

 

4,407

 

 

 

Depreciation and amortization

68,252

 

 

64,006

 

 

134,387

 

 

126,721

 

Total expenses

149,335

 

 

143,376

 

 

299,328

 

 

271,763

 

 

 

 

 

 

 

 

 

OTHER (EXPENSES) INCOME

 

 

 

 

 

 

 

Interest income and other net investment gain

616

 

 

771

 

 

2,444

 

 

805

 

Interest expense

(11,727

)

 

(12,712

)

 

(22,970

)

 

(26,210

)

Gains on sales of depreciable operating properties

7,169

 

 

 

 

7,169

 

 

 

Total other (expenses) income

(3,942

)

 

(11,941

)

 

(13,357

)

 

(25,405

)

 

 

 

 

 

 

 

 

NET INCOME

47,215

 

 

31,755

 

 

89,009

 

 

72,726

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling common units of the Operating Partnership

(871

)

 

(566

)

 

(1,571

)

 

(1,317

)

Net income attributable to noncontrolling interests in consolidated property partnerships

(4,150

)

 

(3,640

)

 

(8,341

)

 

(7,614

)

Total income attributable to noncontrolling interests

(5,021

)

 

(4,206

)

 

(9,912

)

 

(8,931

)

 

 

 

 

 

 

 

 

NET INCOME AVAILABLE TO COMMON STOCKHOLDERS

$

42,194

 

 

$

27,549

 

 

$

79,097

 

 

$

63,795

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding – basic

100,972

 

 

99,692

 

 

100,937

 

 

99,221

 

Weighted average common shares outstanding – diluted

101,810

 

 

100,151

 

 

101,619

 

 

99,688

 

 

 

 

 

 

 

 

 

Net income available to common stockholders per share – basic

$

0.41

 

 

$

0.27

 

 

$

0.77

 

 

$

0.63

 

Net income available to common stockholders per share – diluted

$

0.41

 

 

$

0.27

 

 

$

0.77

 

 

$

0.63

 

(1)

Effective January 1, 2019, the company adopted ASC 842 “Leases,” which required the following changes for all periods beginning and subsequent to January 1, 2019. In accordance with the adoption of the new standard under the modified retrospective method, previously reported periods are not restated for the impact of the standard.

 

- All lease related revenue required to be reported as a single component within rental income. For the three months ended June 30, 2019, rental income includes $24.5 million of tenant reimbursements and $3.6 million of lease termination fees. For the six months ended June 30, 2019, rental income includes $52.0 million of tenant reimbursements and $6.9 million of lease termination fees.

 

- Rental income to be presented net of provision for bad debts. For the three and six months ended June 30, 2019, rental income includes a provision for bad debts of $0.2 million and a recovery of provision for bad debts of $3.3 million, respectively.

 

- All property expenses paid directly by the company and reimbursed by the tenant to be presented on a gross basis. For the three and six months ended June 30, 2019, rental income and property expenses both include $3.1 million and $6.1 million, respectively, of additional tenant reimbursements and the related property expenses, which were previously shown net in property expenses in prior periods. This change has no impact to net income, Net Operating Income or Funds From Operations.

 

- Non-tenant parking income to be presented in other property income instead of rental income since recognized under ASC 606 “Revenue from Contracts with Customers” and outside the scope of ASC 842 “Leases.”

 

- Real estate taxes for properties where the company is a lessee under ground leases to be presented in ground leases instead of real estate taxes. For the three and six months ended June 30, 2019, ground leases includes $0.5 million and $0.9 million, respectively, of property taxes for properties where the Company is a lessee.

 

- Indirect leasing costs to be expensed as incurred and reported in leasing costs.

 

KILROY REALTY CORPORATION

FUNDS FROM OPERATIONS

(unaudited, in thousands, except per share data)

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2019

 

2018

 

2019

 

2018

Net income available to common stockholders

$

42,194

 

 

$

27,549

 

 

$

79,097

 

 

$

63,795

 

Adjustments:

 

 

 

 

 

 

 

Net income attributable to noncontrolling common units of the Operating Partnership

871

 

 

566

 

 

1,571

 

 

1,317

 

Net income attributable to noncontrolling interests in consolidated property partnerships

4,150

 

 

3,640

 

 

8,341

 

 

7,614

 

Depreciation and amortization of real estate assets

67,011

 

 

62,956

 

 

131,982

 

 

124,633

 

Gains on sales of depreciable real estate

(7,169

)

 

 

 

(7,169

)

 

 

Funds From Operations attributable to noncontrolling interests in consolidated property partnerships

(7,152

)

 

(6,082

)

 

(14,105

)

 

(12,445

)

Funds From Operations(1)(2)(3)

$

99,905

 

 

$

88,629

 

 

$

199,717

 

 

$

184,914

 

 

 

 

 

 

 

 

 

Weighted average common shares/units outstanding – basic (4)

104,115

 

 

102,879

 

 

104,088

 

 

102,457

 

Weighted average common shares/units outstanding – diluted (5)

104,952

 

 

103,338

 

 

104,770

 

 

102,924

 

 

 

 

 

 

 

 

 

Funds From Operations per common share/unit – basic (2)

$

0.96

 

 

$

0.86

 

 

$

1.92

 

 

$

1.80

 

Funds From Operations per common share/unit – diluted (2)

$

0.95

 

 

$

0.86

 

 

$

1.91

 

 

$

1.80

 

(1)

We calculate Funds From Operations available to common stockholders and common unitholders (“FFO”) in accordance with the 2018 Restated White Paper on FFO approved by the Board of Governors of NAREIT. The White Paper defines FFO as net income or loss calculated in accordance with GAAP, excluding extraordinary items, as defined by GAAP, gains and losses from sales of depreciable real estate and impairment write-downs associated with depreciable real estate, plus real estate-related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets) and after adjustment for unconsolidated partnerships and joint ventures. Our calculation of FFO includes the amortization of deferred revenue related to tenant-funded tenant improvements and excludes the depreciation of the related tenant improvement assets. We also add back net income attributable to noncontrolling common units of the Operating Partnership because we report FFO attributable to common stockholders and common unitholders.

 

 

 

We believe that FFO is a useful supplemental measure of our operating performance. The exclusion from FFO of gains and losses from the sale of operating real estate assets allows investors and analysts to readily identify the operating results of the assets that form the core of our activity and assists in comparing those operating results between periods. Also, because FFO is generally recognized as the industry standard for reporting the operations of REITs, it facilitates comparisons of operating performance to other REITs. However, other REITs may use different methodologies to calculate FFO, and accordingly, our FFO may not be comparable to all other REITs.

 

 

 

Implicit in historical cost accounting for real estate assets in accordance with GAAP is the assumption that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered presentations of operating results for real estate companies using historical cost accounting alone to be insufficient. Because FFO excludes depreciation and amortization of real estate assets, we believe that FFO along with the required GAAP presentations provides a more complete measurement of our performance relative to our competitors and a more appropriate basis on which to make decisions involving operating, financing and investing activities than the required GAAP presentations alone would provide.

 

 

 

However, FFO should not be viewed as an alternative measure of our operating performance because it does not reflect either depreciation and amortization costs or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties, which are significant economic costs and could materially impact our results from operations.

 

 

(2)

Reported amounts are attributable to common stockholders, common unitholders, and restricted stock unitholders.

 

 

(3)

FFO available to common stockholders and unitholders includes amortization of deferred revenue related to tenant-funded tenant improvements of $4.4 million and $4.6 million for the three months ended June 30, 2019 and 2018, respectively, and $8.2 million and $8.9 million for the six months ended June 30, 2019 and 2018, respectively.

 

 

(4)

Calculated based on weighted average shares outstanding including participating share-based awards (i.e. nonvested stock and certain time based restricted stock units) and assuming the exchange of all common limited partnership units outstanding.

 

 

(5)

Calculated based on weighted average shares outstanding including participating and non-participating share-based awards, dilutive impact of stock options, contingently issuable shares, and shares issuable under forward equity sale agreements and assuming the exchange of all common limited partnership units outstanding

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20190724005911/en/