UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): July 19, 2023
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
| | ||||||||
| (Address of principal executive offices) | (Zip Code) | |||||||
Registrant’s telephone number, including area code: (310 ) 966-1680
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading symbols | Name of each exchange on which registered | ||||||||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On July 19, 2023, Rexford Industrial Realty, Inc. (“Rexford Industrial”) issued a press release announcing its earnings for the quarter ended June 30, 2023, and distributed certain supplemental financial information. On July 19, 2023, Rexford Industrial also posted the supplemental financial information on its website located at www.rexfordindustrial.com. Copies of the press release and supplemental financial information are furnished herewith as Exhibits 99.1 and 99.2, respectively.
The information included in this Current Report on Form 8-K under this Item 2.02 (including Exhibits 99.1 and 99.2 hereto) are being “furnished” and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of the Exchange Act, nor shall it be incorporated by reference into a filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
ITEM 7.01 REGULATION FD DISCLOSURE
As discussed in Item 2.02 above, Rexford Industrial issued a press release announcing its earnings for the quarter ended June 30, 2023 and distributed certain supplemental information. On July 19, 2023, Rexford Industrial also posted the supplemental financial information on its website located at www.rexfordindustrial.com.
The information included in this Current Report on Form 8-K under this Item 7.01 (including Exhibit 99.1 and 99.2 hereto) is being “furnished” and shall not be deemed to be “filed” for the purposes of the Exchange Act, or otherwise subject to the liabilities of the Exchange Act, nor shall it be incorporated by reference into a filing under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filing. The information included in this Current Report on Form 8-K under this Item 7.01 (including Exhibit 99.1 and 99.2 hereto) will not be deemed an admission as to the materiality of any information required to be disclosed solely to satisfy the requirements of Regulation FD.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS
(d) Exhibits.
| Exhibit Number | Description | |||||||
| 99.1 | ||||||||
| 99.2 | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Rexford Industrial Realty, Inc. | |||||
| July 19, 2023 | /s/ Michael S. Frankel | ||||
| Michael S. Frankel Co-Chief Executive Officer (Principal Executive Officer) | |||||
| Rexford Industrial Realty, Inc. | |||||
| July 19, 2023 | /s/ Howard Schwimmer | ||||
| Howard Schwimmer Co-Chief Executive Officer (Principal Executive Officer) | |||||
Exhibit 99.1
Rexford Industrial Announces Second Quarter 2023 Financial Results
Los Angeles, California - July 19, 2023 - Rexford Industrial Realty, Inc. (the “Company” or “Rexford Industrial”) (NYSE: REXR), a real estate investment trust (“REIT”) focused on creating value by investing in and operating industrial properties within Southern California infill markets, today announced financial and operating results for the second quarter of 2023.
Second Quarter 2023 Financial and Operational Highlights:
•Net income attributable to common stockholders of $51.6 million, or $0.26 per diluted share, as compared to $36.1 million, or $0.22 per diluted share, for the prior year quarter.
•Company share of Core FFO of $108.4 million, an increase of 32.8% as compared to the prior year quarter.
•Company share of Core FFO per diluted share of $0.54, an increase of 10.2% as compared to the prior year quarter.
•Consolidated Portfolio Net Operating Income (NOI) of $149.8 million, an increase of 31.9% as compared to the prior year quarter.
•Same Property Portfolio NOI increased 8.0% and Same Property Portfolio Cash NOI increased 10.0% as compared to the prior year quarter.
•98.0% Average Same Property Portfolio occupancy.
•Comparable rental rates on 2.1 million rentable square feet of new and renewal leases increased by 96.8% compared to prior rents on a GAAP basis and by 74.8% on a cash basis.
•Completed five acquisitions for an aggregate purchase price of $142.7 million including properties closed subsequent to quarter end.
•Ended the quarter with a low-leverage balance sheet measured by a net debt-to-enterprise value ratio of 16.0%.
“The Rexford Industrial team produced another quarter of excellent results, demonstrating the strength of our value creation focused business model within infill Southern California, the nation’s largest industrial market, benefiting from the lowest threat of disruption from new supply of any major market due to an extreme scarcity of developable land coupled with favorable long-term tenant demand fundamentals,” stated Michael Frankel and Howard Schwimmer, Co-Chief Executive Officers of the Company. “In the second quarter, our team increased Core FFO by 33% and Core FFO per diluted share by 10% compared to the prior year quarter. The Company’s differentiated portfolio delivered superior results driving 450,000 square feet of positive net absorption through the execution of 2.1 million square feet of leases with record-high leasing spreads of 97% and 75% on a GAAP and cash basis, respectively. During the quarter, we stabilized four repositioning and redevelopment projects generating an unlevered stabilized yield of 6.8% on total cost, with 4.0% average annual contractual rent increases through the term of the leases. Looking forward, Rexford Industrial remains well-positioned to deliver significant embedded cash flow and NAV growth through a) the proactive repositioning and redevelopment of our near-term pipeline comprising 3.4 million square feet of value-add projects within our in-place portfolio that are projected to deliver an aggregate 6.4% unlevered yield on total investment, combined with b) the opportunity to continue harvesting the substantial mark-to-market of our in-place leases as we roll in-place rents to higher market rates. Additionally, we have completed approximately $905 million dollars of accretive investments year to date with approximately $235 million of additional acquisitions under contract or accepted offer, projecting an aggregate 6.1% stabilized unlevered cash yield, which are subject to customary closing conditions. Our entrepreneurial approach to value creation enabled by our investment grade, low-leverage balance sheet favorably positions the company to capitalize on accretive opportunities for our stakeholders.”
Financial Results:
The Company reported net income attributable to common stockholders for the second quarter of $51.6 million, or $0.26 per diluted share, compared to $36.1 million, or $0.22 per diluted share for the prior year quarter. For the six months ended June 30, 2023, net income attributable to common stockholders was $109.4 million, or $0.55 per diluted share, compared to $80.0 million, or $0.49 per diluted share for the prior year. Net income for the six months ended June 30, 2023, includes $12.1 million of gains on sale of real estate, as compared to $8.5 million for the prior year.
The Company reported Core FFO for the second quarter of $108.4 million, representing a 32.8% increase compared to $81.7 million for the prior year quarter. The Company reported Core FFO of $0.54 per diluted share, representing an increase of 10.2% compared to $0.49 per diluted share for the prior year quarter. For the six months ended June 30, 2023, Core FFO was $211.1 million, representing a 33.3% increase compared to $158.3 million for the prior year. For the six months ended June 30, 2023, the Company reported Core FFO of $1.06 per diluted share, representing an increase of 9.3% compared to $0.97 per diluted share for the prior year.
In the second quarter, the Company’s consolidated portfolio NOI and Cash NOI increased 31.9% and 36.2%, respectively, compared to the prior year quarter. For the six months ended June 30, 2023, the Company’s consolidated portfolio NOI and Cash NOI increased 32.3% and 34.6%, respectively, compared to the prior year.
In the second quarter, the Company’s Same Property Portfolio NOI and Cash NOI increased 8.0% and 10.0%, respectively, compared to the prior year quarter. For the six months ended June 30, 2023, the Company’s Same Property Portfolio NOI and Cash NOI increased 7.6% and 10.3%, respectively compared to the prior year.
Operating Results:
Second quarter 2023 leasing activity demonstrates strong tenant demand fundamentals within Rexford Industrial’s target Southern California infill markets:
Q2-2023 Leasing Activity | ||||||||||||||||||||||||||
Releasing Spreads | ||||||||||||||||||||||||||
# of Leases Executed | SF of Leasing | GAAP | Cash | |||||||||||||||||||||||
New Leases | 53 | 961,235 | 83.8% | 66.9% | ||||||||||||||||||||||
Renewal Leases | 76 | 1,165,452 | 100.2% | 76.8% | ||||||||||||||||||||||
Total Leases | 129 | 2,126,687 | 96.8% | 74.8% | ||||||||||||||||||||||
As of June 30, 2023, the Company’s Same Property Portfolio occupancy was 98.1%. Average Same Property Portfolio occupancy for the second quarter was 98.0%. As of June 30, 2023, the Company’s consolidated portfolio, excluding value-add repositioning assets, was 97.3% occupied and 97.4% leased, and the Company’s consolidated portfolio, including value-add repositioning assets, was 94.0% occupied and 94.2% leased. As of June 30, 2023, lease expirations for the remainder of 2023 totaled 2.6 million rentable square feet, representing approximately 5.9% of portfolio rentable square feet.
Transaction Activity:
During the second quarter of 2023, the Company completed three acquisitions with 0.2 million square feet of buildings on 15 acres of land for an aggregate purchase price of $83.3 million. In April, the Company acquired the following transaction not previously disclosed:
•2395-2399 Bateman Avenue, Irwindale, located in the LA – San Gabriel Valley submarket, through an off-market transaction, for $41.2 million, or $305 per square foot. The 6.4 acre site encompasses three modern industrial buildings, totaling 134,942 square feet, and is leased at rents estimated to be approximately 60% below current market rates. Upon near-term expirations, the Company intends to drive accretive cash flow growth through the renewal of the existing tenants or through re-tenanting following a value-add repositioning of the property. The investment is projected to generate a 5.4% unlevered stabilized cash yield on total investment. According to CBRE, the vacancy rate in the 161 million square foot LA – San Gabriel Valley submarket was 1.5% at the end of the second quarter 2023.
Subsequent to the second quarter of 2023, the Company completed two acquisitions for an aggregate purchase price of $59.4 million:
•27712-27756 Avenue Mentry, Santa Clarita, located in the LA – Greater San Fernando Valley submarket, through an off-market transaction, for $38.0 million, or $172 per square foot. The 9.1 acre site is improved with two buildings totaling 220,752 square feet and is subject to a long-term lease to a single tenant. The investment generates an initial unlevered cash yield of 5.3%. According to CBRE, the vacancy rate in the 179 million square foot LA – Greater San Fernando Valley submarket was 1.0% at the end of the second quarter 2023.
•5630 Cerritos Avenue, Cypress, located in the OC – West submarket for $21.4 million, or $281 per square foot. The 76,032 square foot single-tenant building on 3.6 acres is subject to a long-term lease generating an initial unlevered cash yield of 6.4%. According to CBRE, the vacancy rate in the 42 million square foot OC – West submarket was 0.8% at the end of the second quarter 2023.
The $904.9 million of investments completed year to date, including transactions closed subsequent to quarter end, are projected to generate a weighted average unlevered initial yield of 5.1% and a projected weighted average unlevered stabilized yield on total investment of 5.9%.
During the second quarter of 2023, the Company stabilized four repositioning and redevelopment projects representing 374,564 square feet of buildings and a 208,976 square foot Industrial Outdoor Storage site representing a total investment of $131 million. The projects achieved a weighted average unlevered stabilized yield on total investment of 6.8%.
Balance Sheet:
The Company ended the second quarter with $136.3 million in cash on hand and $1.0 billion available under its unsecured revolving credit facility. As of June 30, 2023, the Company had $2.2 billion of outstanding debt, with an average interest rate of 3.6%, an average term-to-maturity of 5.1 years and no floating rate debt exposure. Including extension options available at the Company’s option, the Company has no significant debt maturities until 2026.
During the second quarter of 2023, the Company completed a public offering of 13,500,000 shares of common stock subject to forward equity sale agreements at a public offering price of $55.60 per share for an offering value of $750.6 million.
Subsequent to the second quarter of 2023, the Company partially settled the outstanding forward equity sale agreements related to the public offering by issuing 5,400,000 shares of common stock in exchange for net proceeds of $298.4 million.
As of July 19, 2023, the Company had approximately $447.8 million of forward net proceeds remaining for settlement prior to October 11, 2024.
During the second quarter of 2023, the Company did not execute on its at-the-market equity offering program (“ATM Program”). As of June 30, 2023, the Company’s at-the-market equity offering program had approximately $1.1 billion of remaining capacity.
Dividends:
On July 17, 2023, the Company’s Board of Directors declared a dividend in the amount of $0.38 per share for the third quarter of 2023, payable in cash on October 16, 2023, to common stockholders and common unit holders of record as of September 29, 2023.
On July 17, 2023, the Company’s Board of Directors declared a quarterly dividend of $0.367188 per share of its Series B Cumulative Redeemable Preferred Stock and a quarterly dividend of $0.351563 per share of its Series C Cumulative Redeemable Preferred Stock, payable in cash on September 29, 2023, to preferred stockholders of record as of September 15, 2023.
Guidance
The Company is updating its full year 2023 guidance as indicated below. The Core FFO guidance refers to the Company’s in-place portfolio as of July 19, 2023 including the imminent closing of a $210.0 million transaction in the LA — Mid-Counties market, and does not include any assumptions for additional acquisitions, dispositions or related balance sheet activities that have not closed. Please refer to the Company’s supplemental information package for a complete detail of guidance and 2023 Guidance Rollforward.
2023 Outlook (1) | Q2 2023 Updated Guidance | Q1 2023 Guidance | ||||||||||||
| Net Income Attributable to Common Stockholders per diluted share | $1.03 - $1.06 | $1.01 - $1.05 | ||||||||||||
| Company share of Core FFO per diluted share | $2.13 - $2.16 | $2.11 - $2.15 | ||||||||||||
| Same Property Portfolio NOI Growth - GAAP | 7.75% - 8.50% | 7.75% - 8.50% | ||||||||||||
| Same Property Portfolio NOI Growth - Cash | 9.50% - 10.25% | 9.50% - 10.25% | ||||||||||||
Average Same Property Portfolio Occupancy (Full Year) (2) | 97.5% - 98.0% | 97.5% - 98.0% | ||||||||||||
General and Administrative Expenses (3) | $75.0M - $76.0M | $75.0M - $76.0M | ||||||||||||
| Net Interest Expense | $64.5M - $65.5M | $65.0M - $66.0M | ||||||||||||
(1)2023 Guidance represents the in-place portfolio as of July 19, 2023 including the imminent closing of a $210.0 million transaction in the LA — Mid-Counties market, and does not include any assumptions for additional prospective acquisitions, dispositions or related balance sheet activities that have not closed.
(2)2023 Same Property Portfolio ending occupancy is projected to be approximately 98.0%.
(3)2023 General and Administrative expense guidance includes estimated non-cash equity compensation expense of $31.0 million. Non-cash equity compensation includes restricted stock, time-based LTIP units and performance units that are tied to the Company’s overall performance and may or may not be realized based on actual results.
A number of factors could impact the Company’s ability to deliver results in line with its guidance, including, but not limited to, the potential impacts related to interest rates, inflation, the economy, the supply and demand of industrial real estate, the availability and terms of financing to the Company or to potential acquirers of real estate and the timing and yields for divestment and investment. There can be no assurance that the Company can achieve such results.
Supplemental Information and Investor Presentation:
The Company’s supplemental financial reporting package as well as an updated investor presentation are available on the Company’s investor relations website at www.ir.rexfordindustrial.com.
Earnings Release, Investor Conference Webcast and Conference Call:
A conference call with senior management will be held on Thursday, July 20, 2023, at 1:00 p.m. Eastern Time.
To participate in the live telephone conference call, please access the following dial-in numbers at least five minutes prior to the start time.
1-877-407-0789 (for domestic callers)
1-201-689-8562 (for international callers)
Conference call playback will be available through August 20, 2023, and can be accessed using the following numbers and pass code 13734481.
1-844-512-2921 (for domestic callers)
1-412-317-6671 (for international callers)
A live webcast and replay of the conference call will also be available at www.ir.rexfordindustrial.com.
About Rexford Industrial:
Rexford Industrial creates value by investing in, operating and redeveloping industrial properties throughout infill Southern California, the world's fourth largest industrial market and consistently the highest-demand with lowest-supply major market in the nation. The Company’s highly differentiated strategy enables internal and external growth opportunities through its proprietary value creation and asset management capabilities. Rexford Industrial’s high-quality, irreplaceable portfolio comprises 367 properties with approximately 44.5 million rentable square feet occupied by a stable and diverse tenant base. Structured as a real estate investment trust (REIT) listed on the New York Stock Exchange under the ticker “REXR,” Rexford Industrial is an S&P MidCap 400 Index member. For more information, please visit www.rexfordindustrial.com.
Forward Looking Statements:
This press release may contain forward-looking statements within the meaning of the federal securities laws, which are based on current expectations, forecasts and assumptions that involve risks and uncertainties that could cause actual outcomes and results to differ materially. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters. While forward-looking statements reflect the Company’s good faith beliefs, assumptions and expectations, they are not guarantees of future performance. In addition, projections, assumptions and estimates of our future performance and the future performance of the industry in which we operate are necessarily subject to a high degree of uncertainty and risk due to a variety of factors, including those described above. These and other factors could cause results to differ materially from those expressed in our estimates and beliefs and in the estimates prepared by independent parties. For a further discussion of these and other factors that could cause the Company’s future results to differ materially from any forward-looking statements, see the reports and other filings by the Company with the U.S. Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, and other filings with the Securities and Exchange Commission. The Company disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes.
Definitions / Discussion of Non-GAAP Financial Measures:
Funds from Operations (FFO): We calculate FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”). FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable operating property, gains (or losses) from sales of assets incidental to our business, impairment losses of depreciable operating property or assets incidental to our business, real estate related depreciation and amortization (excluding amortization of deferred financing costs and amortization of above/below-market lease intangibles) and after adjustments for unconsolidated joint ventures. Management uses FFO as a supplemental performance measure because, in excluding real estate related depreciation and amortization, gains and losses from property dispositions, other than temporary impairments of unconsolidated real estate entities, and impairment on our investment in real estate, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs. We also believe that, as a widely recognized measure of performance used by other REITs, FFO may be used by investors as a basis to compare our operating performance with that of other REITs. However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effects and could materially impact our results from operations, the utility of FFO as a measure of our performance is limited. Other equity REITs may not calculate or interpret FFO in accordance with the NAREIT definition as we do, and, accordingly, our FFO may not be comparable to such other REITs’ FFO. FFO should not be used as a measure of our liquidity and is not indicative of funds available for our cash needs, including our ability to pay dividends. FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance. A reconciliation of net income, the nearest GAAP equivalent, to FFO is set forth below in the Financial Statements and Reconciliations section. “Company Share of FFO” reflects FFO attributable to common stockholders, which excludes amounts allocable to noncontrolling interests, participating securities and preferred stockholders.
Core Funds from Operations (Core FFO): We calculate Core FFO by adjusting FFO for non-comparable items outlined in the “Reconciliation of Net Income to Funds From Operations and Core Funds From Operations” table which is located in the Financial Statements and Reconciliations section below. We believe that Core FFO is a useful supplemental measure and that by adjusting for items that are not considered by the Company to be part of its on-going operating performance, provides a more meaningful and consistent comparison of the Company’s operating and financial performance period-over-period. Because these adjustments have a real economic impact on our financial condition and results from operations, the utility of Core FFO as a measure of our performance is limited. Other REITs may not calculate Core FFO in a consistent manner. Accordingly, our Core FFO may not be comparable to other REITs’ Core FFO. Core FFO should be considered only as a supplement to net income computed in accordance with GAAP as a measure of our performance. “Company Share of Core FFO” reflects Core FFO attributable to common stockholders, which excludes amounts allocable to noncontrolling interests, participating securities and preferred stockholders.
Reconciliation of Net Income Attributable to Common Stockholders per Diluted Share Guidance to Company Share of Core FFO per Diluted Share Guidance:
The following is a reconciliation of the Company’s 2023 guidance range of net income attributable to common stockholders per diluted share, the most directly comparable forward-looking GAAP financial measure, to Company share of Core FFO per diluted share.
| 2023 Estimate | |||||||||||
| Low | High | ||||||||||
| Net income attributable to common stockholders | $ | 1.03 | $ | 1.06 | |||||||
| Company share of depreciation and amortization | 1.16 | 1.16 | |||||||||
| Company share of gains on sale of real estate | (0.06) | (0.06) | |||||||||
| Company share of FFO | $ | 2.13 | $ | 2.16 | |||||||
Net Operating Income (NOI): NOI is a non-GAAP measure, which includes the revenue and expense directly attributable to our real estate properties. NOI is calculated as rental income from real estate operations less property expenses (before interest expense, depreciation and amortization). We use NOI as a supplemental performance measure because, in excluding real estate depreciation and amortization expense and gains (or losses) from property dispositions, it provides a performance measure that, when compared year over year, captures trends in occupancy rates, rental rates and operating costs. We also believe that NOI will be useful to investors as a basis to compare our operating performance with that of other REITs. However, because NOI excludes depreciation and amortization
expense and captures neither the changes in the value of our properties that result from use or market conditions, nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties (all of which have a real economic effect and could materially impact our results from operations), the utility of NOI as a measure of our performance is limited. Other equity REITs may not calculate NOI in a similar manner and, accordingly, our NOI may not be comparable to such other REITs’ NOI. Accordingly, NOI should be considered only as a supplement to net income as a measure of our performance. NOI should not be used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs.
NOI should not be used as a substitute for cash flow from operating activities in accordance with GAAP. We use NOI to help evaluate the performance of the Company as a whole, as well as the performance of our Same Property Portfolio. A calculation of NOI for our Same Property Portfolio, as well as a reconciliation of net income to NOI for our Same Property Portfolio, is set forth below in the Financial Statements and Reconciliations section.
Cash NOI: Cash NOI is a non-GAAP measure, which we calculate by adding or subtracting from NOI: (i) fair value lease revenue and (ii) straight-line rent adjustments. We use Cash NOI, together with NOI, as a supplemental performance measure. Cash NOI should not be used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs. Cash NOI should not be used as a substitute for cash flow from operating activities computed in accordance with GAAP. We use Cash NOI to help evaluate the performance of the Company as a whole, as well as the performance of our Same Property Portfolio. A calculation of Cash NOI for our Same Property Portfolio, as well as a reconciliation of net income to Cash NOI for our Same Property Portfolio, is set forth below in the Financial Statements and Reconciliations section.
Same Property Portfolio: Our 2023 Same Property Portfolio is a subset of our consolidated portfolio and includes properties that were wholly owned by us for the period from January 1, 2022 through June 30, 2023, and excludes (i) properties that were acquired or sold during the period from January 1, 2022 through June 30, 2023, and (ii) properties acquired prior to January 1, 2022 that were or will be classified as repositioning/redevelopment (current and future) or lease-up during 2022 and 2023 and select buildings in “Other Repositioning,” which we believe will significantly affect the properties’ results during the comparative periods. As of June 30, 2023, our 2023 Same Property Portfolio consists of buildings aggregating 32,496,302 rentable square feet at 256 of our properties.
Properties and Space Under Repositioning: Typically defined as properties or units where a significant amount of space is held vacant in order to implement capital improvements that improve the functionality (not including basic refurbishments, i.e., paint and carpet), cash flow and value of that space. A repositioning is generally considered complete once the investment is fully or nearly fully deployed and the property is available for occupancy. We consider a repositioning property to be stabilized at the earlier of the following: (i) upon reaching 90% occupancy or (ii) one year from the date of completion of repositioning construction work.
Net Debt to Enterprise Value: As of June 30, 2023, we had consolidated indebtedness of $2.2 billion, reflecting a net debt to enterprise value of approximately 16.0%. Our enterprise value is defined as the sum of the liquidation preference of our outstanding preferred stock and preferred units plus the market value of our common stock excluding shares of nonvested restricted stock, plus the aggregate value of common units not owned by us, plus the value of our net debt. Our net debt is defined as our consolidated indebtedness less cash and cash equivalents.
Contact:
investorrelations@rexfordindustrial.com
Financial Statements and Reconciliations:
Rexford Industrial Realty, Inc.
Consolidated Balance Sheets
(In thousands except share data)
| June 30, 2023 | December 31, 2022 | ||||||||||
| (unaudited) | |||||||||||
| ASSETS | |||||||||||
| Land | $ | 6,400,698 | $ | 5,841,195 | |||||||
| Buildings and improvements | 3,723,837 | 3,370,494 | |||||||||
| Tenant improvements | 155,182 | 147,632 | |||||||||
| Furniture, fixtures, and equipment | 132 | 132 | |||||||||
| Construction in progress | 127,416 | 110,934 | |||||||||
| Total real estate held for investment | 10,407,265 | 9,470,387 | |||||||||
| Accumulated depreciation | (695,129) | (614,332) | |||||||||
| Investments in real estate, net | 9,712,136 | 8,856,055 | |||||||||
| Cash and cash equivalents | 136,282 | 36,786 | |||||||||
| Rents and other receivables, net | 14,126 | 15,227 | |||||||||
| Deferred rent receivable, net | 103,192 | 88,144 | |||||||||
| Deferred leasing costs, net | 54,848 | 45,080 | |||||||||
| Deferred loan costs, net | 4,139 | 4,829 | |||||||||
| Acquired lease intangible assets, net | 147,990 | 169,986 | |||||||||
| Acquired indefinite-lived intangible | 5,156 | 5,156 | |||||||||
| Interest rate swap asset | 19,869 | 11,422 | |||||||||
| Other assets | 19,055 | 24,973 | |||||||||
| Acquisition related deposits | 8,700 | 1,625 | |||||||||
| Total Assets | $ | 10,225,493 | $ | 9,259,283 | |||||||
| LIABILITIES & EQUITY | |||||||||||
| Liabilities | |||||||||||
| Notes payable | $ | 2,227,154 | $ | 1,936,381 | |||||||
| Accounts payable, accrued expenses and other liabilities | 109,881 | 97,496 | |||||||||
| Dividends and distributions payable | 79,370 | 62,033 | |||||||||
| Acquired lease intangible liabilities, net | 130,511 | 147,384 | |||||||||
| Tenant security deposits | 81,163 | 71,935 | |||||||||
| Prepaid rents | 42,600 | 20,712 | |||||||||
| Total Liabilities | 2,670,679 | 2,335,941 | |||||||||
| Equity | |||||||||||
| Rexford Industrial Realty, Inc. stockholders’ equity | |||||||||||
Preferred stock, $0.01 par value per share, 10,050,000 shares authorized: | |||||||||||
5.875% series B cumulative redeemable preferred stock, 3,000,000 shares outstanding at June 30, 2023 and December 31, 2022 ($75,000 liquidation preference) | 72,443 | 72,443 | |||||||||
5.625% series C cumulative redeemable preferred stock, 3,450,000 shares outstanding at June 30, 2023 and December 31, 2022 ($86,250 liquidation preference) | 83,233 | 83,233 | |||||||||
Common Stock,$ 0.01 par value per share, 489,950,000 authorized and 201,041,741 and 189,114,129 shares outstanding at June 30, 2023 and December 31, 2022, respectively | 2,010 | 1,891 | |||||||||
| Additional paid in capital | 7,311,458 | 6,646,867 | |||||||||
| Cumulative distributions in excess of earnings | (298,367) | (255,743) | |||||||||
| Accumulated other comprehensive loss | 16,525 | 8,247 | |||||||||
| Total stockholders’ equity | 7,187,302 | 6,556,938 | |||||||||
| Noncontrolling interests | 367,512 | 366,404 | |||||||||
| Total Equity | 7,554,814 | 6,923,342 | |||||||||
| Total Liabilities and Equity | $ | 10,225,493 | $ | 9,259,283 | |||||||
Rexford Industrial Realty, Inc.
Consolidated Statements of Operations
(Unaudited and in thousands, except per share data)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| REVENUES | |||||||||||||||||||||||
| Rental income | $ | 194,098 | $ | 148,987 | $ | 379,262 | $ | 289,575 | |||||||||||||||
| Management and leasing services | 171 | 130 | 361 | 293 | |||||||||||||||||||
| Interest income | 1,497 | 1 | 2,379 | 2 | |||||||||||||||||||
| TOTAL REVENUES | 195,766 | 149,118 | 382,002 | 289,870 | |||||||||||||||||||
| OPERATING EXPENSES | |||||||||||||||||||||||
| Property expenses | 44,310 | 35,405 | 87,135 | 68,834 | |||||||||||||||||||
| General and administrative | 18,267 | 14,863 | 36,464 | 29,580 | |||||||||||||||||||
| Depreciation and amortization | 58,793 | 46,609 | 118,222 | 89,080 | |||||||||||||||||||
| TOTAL OPERATING EXPENSES | 121,370 | 96,877 | 241,821 | 187,494 | |||||||||||||||||||
| OTHER EXPENSES | |||||||||||||||||||||||
| Other expenses | 306 | 295 | 953 | 333 | |||||||||||||||||||
| Interest expense | 17,180 | 10,168 | 30,881 | 19,851 | |||||||||||||||||||
| TOTAL EXPENSES | 138,856 | 107,340 | 273,655 | 207,678 | |||||||||||||||||||
| Loss on extinguishment of debt | — | (877) | — | (877) | |||||||||||||||||||
| Gains on sale of real estate | — | — | 12,133 | 8,486 | |||||||||||||||||||
| NET INCOME | 56,910 | 40,901 | 120,480 | 89,801 | |||||||||||||||||||
| Less: net income attributable to noncontrolling interests | (2,717) | (2,290) | (5,781) | (4,774) | |||||||||||||||||||
| NET INCOME ATTRIBUTABLE TO REXFORD INDUSTRIAL REALTY, INC. | 54,193 | 38,611 | 114,699 | 85,027 | |||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (4,629) | (4,629) | |||||||||||||||||||
| Less: earnings attributable to participating securities | (318) | (203) | (638) | (404) | |||||||||||||||||||
| NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 51,560 | $ | 36,093 | $ | 109,432 | $ | 79,994 | |||||||||||||||
Net income attributable to common stockholders per share – basic | $ | 0.26 | $ | 0.22 | $ | 0.55 | $ | 0.49 | |||||||||||||||
Net income attributable to common stockholders per share – diluted | $ | 0.26 | $ | 0.22 | $ | 0.55 | $ | 0.49 | |||||||||||||||
| Weighted-average shares of common stock outstanding – basic | 200,611 | 164,896 | 198,003 | 162,774 | |||||||||||||||||||
| Weighted-average shares of common stock outstanding – diluted | 200,667 | 165,201 | 198,238 | 163,136 | |||||||||||||||||||
Rexford Industrial Realty, Inc.
Same Property Portfolio Occupancy and NOI and Cash NOI
(Unaudited, dollars in thousands)
| Same Property Portfolio Occupancy: | |||||||||||||||||
| June 30, | |||||||||||||||||
| 2023 | 2022 | Change (basis points) | |||||||||||||||
Quarterly Weighted Average Occupancy:(1) | |||||||||||||||||
| Los Angeles County | 98.0% | 98.8% | (80) bps | ||||||||||||||
| Orange County | 98.9% | 99.0% | (10) bps | ||||||||||||||
| Riverside / San Bernardino County | 96.9% | 99.0% | (210) bps | ||||||||||||||
| San Diego County | 98.4% | 98.8% | (40) bps | ||||||||||||||
| Ventura County | 99.2% | 98.7% | 50 bps | ||||||||||||||
| Same Property Portfolio Weighted Average Occupancy | 98.0% | 98.9% | (90) bps | ||||||||||||||
| Ending Occupancy: | 98.1% | 98.6% | (50) bps | ||||||||||||||
(1)Calculated by averaging the occupancy rate at the end of each month in 2Q-2023 and March 2023 (for 2Q-2023) and the end of each month in 2Q-2022 and March 2022 (for 2Q-2022).
| Same Property Portfolio NOI and Cash NOI: | |||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||
| Rental income | $ | 136,632 | $ | 128,005 | $ | 8,627 | 6.7 | % | $ | 270,241 | $ | 254,070 | $ | 16,171 | 6.4 | % | |||||||||||||||||||||||||||||||
| Property expenses | 30,091 | 29,343 | 748 | 2.5 | % | 59,854 | 58,475 | 1,379 | 2.4 | % | |||||||||||||||||||||||||||||||||||||
| Same Property Portfolio NOI | $ | 106,541 | $ | 98,662 | $ | 7,879 | 8.0 | % | $ | 210,387 | $ | 195,595 | $ | 14,792 | 7.6 | % | |||||||||||||||||||||||||||||||
| Straight line rental revenue adjustment | (5,415) | (5,546) | 131 | (2.4) | % | (9,237) | (11,152) | 1,915 | (17.2) | % | |||||||||||||||||||||||||||||||||||||
| Amortization of above/below market lease intangibles | (3,651) | (4,505) | 854 | (19.0) | % | (7,400) | (8,772) | 1,372 | (15.6) | % | |||||||||||||||||||||||||||||||||||||
| Same Property Portfolio Cash NOI | $ | 97,475 | $ | 88,611 | $ | 8,864 | 10.0 | % | $ | 193,750 | $ | 175,671 | $ | 18,079 | 10.3 | % | |||||||||||||||||||||||||||||||
Rexford Industrial Realty, Inc.
Reconciliation of Net Income to NOI, Cash NOI, Same Property Portfolio NOI and
Same Property Portfolio Cash NOI
(Unaudited and in thousands)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Net income | $ | 56,910 | $ | 40,901 | $ | 120,480 | $ | 89,801 | |||||||||||||||
| General and administrative | 18,267 | 14,863 | 36,464 | 29,580 | |||||||||||||||||||
| Depreciation and amortization | 58,793 | 46,609 | 118,222 | 89,080 | |||||||||||||||||||
| Other expenses | 306 | 295 | 953 | 333 | |||||||||||||||||||
| Interest expense | 17,180 | 10,168 | 30,881 | 19,851 | |||||||||||||||||||
| Loss on extinguishment of debt | — | 877 | — | 877 | |||||||||||||||||||
| Deduct: | |||||||||||||||||||||||
| Management and leasing services | (171) | (130) | (361) | (293) | |||||||||||||||||||
| Interest income | (1,497) | (1) | (2,379) | (2) | |||||||||||||||||||
| Gains on sale of real estate | — | — | (12,133) | (8,486) | |||||||||||||||||||
| Net operating income (NOI) | $ | 149,788 | $ | 113,582 | $ | 292,127 | $ | 220,741 | |||||||||||||||
| Straight line rental revenue adjustment | (8,653) | (8,441) | (16,281) | (15,342) | |||||||||||||||||||
Amortization of above/below market lease intangibles(1) | (6,232) | (6,126) | (14,522) | (11,217) | |||||||||||||||||||
| Cash NOI | $ | 134,903 | $ | 99,015 | $ | 261,324 | $ | 194,182 | |||||||||||||||
| NOI | $ | 149,788 | $ | 113,582 | $ | 292,127 | $ | 220,741 | |||||||||||||||
| Non-Same Property Portfolio rental income | (57,466) | (20,982) | (109,021) | (35,505) | |||||||||||||||||||
| Non-Same Property Portfolio property expenses | 14,219 | 6,062 | 27,281 | 10,359 | |||||||||||||||||||
| Same Property Portfolio NOI | $ | 106,541 | $ | 98,662 | $ | 210,387 | $ | 195,595 | |||||||||||||||
| Straight line rental revenue adjustment | (5,415) | (5,546) | (9,237) | (11,152) | |||||||||||||||||||
| Amortization of above/below market lease intangibles | (3,651) | (4,505) | (7,400) | (8,772) | |||||||||||||||||||
| Same Property Portfolio Cash NOI | $ | 97,475 | $ | 88,611 | $ | 193,750 | $ | 175,671 | |||||||||||||||
(1)The amortization of net below-market lease intangibles for the six months ended June 30, 2023 includes the write-off of $1,318 that is attributable to a below-market fixed rate renewal option that was not exercised due to the termination of the lease at the end of the initial lease term.
Rexford Industrial Realty, Inc.
Reconciliation of Net Income to Funds From Operations and Core Funds From Operations
(Unaudited and in thousands, except per share data)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Net income | $ | 56,910 | $ | 40,901 | $ | 120,480 | $ | 89,801 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Depreciation and amortization | 58,793 | 46,609 | 118,222 | 89,080 | |||||||||||||||||||
| Gains on sale of real estate | — | — | (12,133) | (8,486) | |||||||||||||||||||
| Funds From Operations (FFO) | $ | 115,703 | $ | 87,510 | $ | 226,569 | $ | 170,395 | |||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (4,629) | (4,629) | |||||||||||||||||||
Less: FFO attributable to noncontrolling interests(1) | (4,812) | (4,131) | (9,645) | (7,918) | |||||||||||||||||||
Less: FFO attributable to participating securities(2) | (451) | (307) | (878) | (603) | |||||||||||||||||||
| Company share of FFO | $ | 108,125 | $ | 80,757 | $ | 211,417 | $ | 157,245 | |||||||||||||||
| Company Share of FFO per common share – basic | $ | 0.54 | $ | 0.49 | $ | 1.07 | $ | 0.97 | |||||||||||||||
| Company Share of FFO per common share – diluted | $ | 0.54 | $ | 0.49 | $ | 1.07 | $ | 0.96 | |||||||||||||||
| FFO | $ | 115,703 | $ | 87,510 | $ | 226,569 | $ | 170,395 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Acquisition expenses | 247 | 56 | 320 | 92 | |||||||||||||||||||
| Impairment of right-of-use asset | — | — | 188 | — | |||||||||||||||||||
| Loss on extinguishment of debt | — | 877 | — | 877 | |||||||||||||||||||
| Amortization of loss on termination of interest rate swaps | 59 | 23 | 118 | 135 | |||||||||||||||||||
| Non-capitalizable demolition costs | — | — | 340 | — | |||||||||||||||||||
Write-offs of below-market lease intangibles related to unexercised renewal options(3) | — | — | (1,318) | — | |||||||||||||||||||
| Core FFO | $ | 116,009 | $ | 88,466 | $ | 226,217 | $ | 171,499 | |||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (4,629) | (4,629) | |||||||||||||||||||
Less: Core FFO attributable to noncontrolling interest(1) | (4,823) | (4,169) | (9,632) | (7,962) | |||||||||||||||||||
Less: Core FFO attributable to participating securities(2) | (452) | (311) | (877) | (607) | |||||||||||||||||||
| Company share of Core FFO | $ | 108,419 | $ | 81,671 | $ | 211,079 | $ | 158,301 | |||||||||||||||
| Company share of Core FFO per common share – basic | $ | 0.54 | $ | 0.50 | $ | 1.07 | $ | 0.97 | |||||||||||||||
| Company share of Core FFO per common share – diluted | $ | 0.54 | $ | 0.49 | $ | 1.06 | $ | 0.97 | |||||||||||||||
| Weighted-average shares of common stock outstanding – basic | 200,611 | 164,896 | 198,003 | 162,774 | |||||||||||||||||||
| Weighted-average shares of common stock outstanding – diluted | 200,667 | 165,201 | 198,238 | 163,136 | |||||||||||||||||||
(1)Noncontrolling interests relate to interests in the Company’s operating partnership, represented by common units and preferred units (Series 1, 2 & 3 CPOP units) of partnership interests in the operating partnership that are owned by unit holders other than the Company.
(2)Participating securities include unvested shares of restricted stock, unvested LTIP units and unvested performance units.
(3)Reflects the write-off of the portion of a below-market lease intangible attributable to a below-market fixed rate renewal option that was not exercised due to the termination of the lease at the end of the initial lease term.
Exhibit 99.2
Table of Contents. | ||||||||
| Section | Page | ||||
| Corporate Data: | |||||
| Consolidated Financial Results: | |||||
| Portfolio Data: | |||||
Disclosures:
Forward-Looking Statements: This supplemental package contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. We caution investors that any forward-looking statements presented herein are based on management’s beliefs and assumptions and information currently available to management. Such statements are subject to risks, uncertainties and assumptions and may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. These risks and uncertainties include, without limitation: general risks affecting the real estate industry (including, without limitation, the market value of our properties, the inability to enter into or renew leases at favorable rates, portfolio occupancy varying from our expectations, dependence on tenants’ financial condition, and competition from other developers, owners and operators of real estate); risks associated with the disruption of credit markets or a global economic slowdown; risks associated with the potential loss of key personnel (most importantly, members of senior management); risks associated with our failure to maintain our status as a Real Estate Investment Trust under the Internal Revenue Code of 1986, as amended; possible adverse changes in tax and environmental laws; an epidemic or pandemic (such as the outbreak and worldwide spread of novel coronavirus (COVID-19), and the measures that international, federal, state and local governments, agencies, law enforcement and/or health authorities may implement to address it, which may (as with COVID-19) precipitate or exacerbate one or more of the above-mentioned factors and/or other risks, and significantly disrupt or prevent us from operating our business in the ordinary course for an extended period; litigation, including costs associated with prosecuting or defending pending or threatened claims and any adverse outcomes, and potential liability for uninsured losses and environmental contamination.
For a further discussion of these and other factors that could cause our future results to differ materially from any forward-looking statements, see Item 1A. Risk Factors in our 2022 Annual Report on Form 10-K, which was filed with the Securities and Exchange Commission (“SEC”) on February 13, 2023, and other risks described in documents we subsequently file from time to time with the SEC. We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes.
Our credit ratings, which are disclosed on page 4, may not reflect the potential impact of risks relating to the structure or trading of the Company's securities and are provided solely for informational purposes. Credit ratings are not recommendations to buy, sell or hold any security, and may be revised or withdrawn at any time by the issuing organization in its sole discretion. The Company does not undertake any obligation to maintain the ratings or to advise of any change in ratings. Each agency's rating should be evaluated independently of any other agency's rating. An explanation of the significance of the ratings may be obtained from each of the rating agencies.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 2 |  | ||||||
Investor Company Summary. | ||||||||
| Executive Management Team | ||||||||
| Howard Schwimmer | Co-Chief Executive Officer, Director | |||||||
| Michael S. Frankel | Co-Chief Executive Officer, Director | |||||||
| Laura Clark | Chief Financial Officer | |||||||
| David Lanzer | General Counsel and Corporate Secretary | |||||||
| Board of Directors | ||||||||
| Richard Ziman | Chairman | |||||||
| Tyler H. Rose | Lead Independent Director | |||||||
| Howard Schwimmer | Co-Chief Executive Officer, Director | |||||||
| Michael S. Frankel | Co-Chief Executive Officer, Director | |||||||
| Robert L. Antin | Director | |||||||
| Diana J. Ingram | Director | |||||||
| Angela L. Kleiman | Director | |||||||
| Debra L. Morris | Director | |||||||
| Investor Relations Information | ||||||||
| investorrelations@rexfordindustrial.com | ||||||||
| Equity Research Coverage | ||||||||||||||
| BofA Securities | Camille Bonnel | (646) 855-5042 | ||||||||||||
| BMO Capital Markets | John Kim | (212) 885-4115 | ||||||||||||
| BNP Paribas Exane | Nate Crossett | (646) 725-3716 | ||||||||||||
| Citigroup Investment Research | Craig Mailman | (212) 816-4471 | ||||||||||||
| Green Street Advisors | Vince Tibone | (949) 640-8780 | ||||||||||||
| J.P. Morgan Securities | Michael Mueller | (212) 622-6689 | ||||||||||||
| Jefferies LLC | Jonathan Petersen | (212) 284-1705 | ||||||||||||
| Mizuho Securities USA | Vikram Malhotra | (212) 282-3827 | ||||||||||||
| Robert W. Baird & Co. | Nicholas Thillman | (414) 298-5053 | ||||||||||||
| Stifel | Stephen Manaker | (212) 271-3716 | ||||||||||||
| Wells Fargo Securities | Blaine Heck | (443) 263-6529 | ||||||||||||
| Wolfe Research | Andrew Rosivach | (646) 582-9250 | ||||||||||||
Disclaimer: This list may not be complete and is subject to change as firms add or delete coverage of our company. Please note that any opinions, estimates, forecasts or predictions regarding our historical or predicted performance made by these analysts are theirs alone and do not represent opinions, estimates, forecasts or predictions of Rexford Industrial Realty, Inc. or its management. We are providing this listing as a service to our stockholders and do not by listing these firms imply our endorsement of, or concurrence with, such information, conclusions or recommendations. Interested persons may obtain copies of analysts’ reports on their own; we do not distribute these reports.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 3 | | ||||||
Company Overview. | ||||||||
| For the Quarter Ended June 30, 2023 | ||||||||
Second Quarter 2023 Supplemental Financial Reporting Package | Page 4 | | ||||||
Highlights - Consolidated Financial Results. | ||||||||
| Quarterly Results | (in millions) | |||||||
Second Quarter 2023 Supplemental Financial Reporting Package | Page 5 | | ||||||
Financial and Portfolio Highlights and Capitalization Data. (1) | ||||||||
| (in thousands except share and per share data and portfolio statistics) | ||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | |||||||||||||||||||||||||
| Financial Results: | |||||||||||||||||||||||||||||
| Total rental income | $ | 194,098 | $ | 185,164 | $ | 178,422 | $ | 162,581 | $ | 148,987 | |||||||||||||||||||
| Net income | $ | 56,910 | $ | 63,570 | $ | 45,708 | $ | 41,648 | $ | 40,901 | |||||||||||||||||||
| Net Operating Income (NOI) | $ | 149,788 | $ | 142,339 | $ | 136,367 | $ | 122,967 | $ | 113,582 | |||||||||||||||||||
| Company share of Core FFO | $ | 108,419 | $ | 102,660 | $ | 90,318 | $ | 86,120 | $ | 81,671 | |||||||||||||||||||
| Company share of Core FFO per common share - diluted | $ | 0.54 | $ | 0.52 | $ | 0.49 | $ | 0.50 | $ | 0.49 | |||||||||||||||||||
| Adjusted EBITDA | $ | 141,258 | $ | 139,755 | $ | 129,451 | $ | 117,532 | $ | 108,329 | |||||||||||||||||||
| Dividend declared per common share | $ | 0.380 | $ | 0.380 | $ | 0.315 | $ | 0.315 | $ | 0.315 | |||||||||||||||||||
| Portfolio Statistics: | |||||||||||||||||||||||||||||
| Portfolio rentable square feet (“RSF”) | 44,167,774 | 43,954,272 | 42,403,735 | 41,716,182 | 39,441,055 | ||||||||||||||||||||||||
| Ending occupancy | 94.0% | 93.8% | 94.6% | 94.5% | 95.2% | ||||||||||||||||||||||||
Ending occupancy excluding repositioning/redevelopment(2) | 97.3% | 97.4% | 97.9% | 97.8% | 98.8% | ||||||||||||||||||||||||
| Rent Change - GAAP | 96.8% | 80.2% | 77.0% | 88.6% | 83.0% | ||||||||||||||||||||||||
| Rent Change - Cash | 74.8% | 59.7% | 52.4% | 62.9% | 61.5% | ||||||||||||||||||||||||
| Same Property Portfolio Performance: | |||||||||||||||||||||||||||||
Same Property Portfolio ending occupancy(3) | 98.1% | 98.0% | 98.1% | 98.1% | 98.6% | ||||||||||||||||||||||||
Same Property Portfolio NOI growth(4) | 8.0% | 7.1% | |||||||||||||||||||||||||||
Same Property Portfolio Cash NOI growth(4) | 10.0% | 10.6% | |||||||||||||||||||||||||||
| Capitalization: | |||||||||||||||||||||||||||||
Total shares and units issued and outstanding at period end(5) | 208,031,757 | 208,016,268 | 196,400,973 | 189,606,738 | 178,087,557 | ||||||||||||||||||||||||
| Series B and C Preferred Stock and Series 1, 2 and 3 CPOP Units | $ | 241,068 | $ | 241,068 | $ | 241,068 | $ | 241,068 | $ | 241,068 | |||||||||||||||||||
| Total equity market capitalization | $ | 11,104,486 | $ | 12,649,238 | $ | 10,972,417 | $ | 10,100,618 | $ | 10,497,130 | |||||||||||||||||||
| Total consolidated debt | $ | 2,245,972 | $ | 2,250,136 | $ | 1,950,515 | $ | 1,948,390 | $ | 1,673,936 | |||||||||||||||||||
| Total combined market capitalization (net debt plus equity) | $ | 13,214,176 | $ | 14,645,756 | $ | 12,886,146 | $ | 12,011,867 | $ | 12,136,749 | |||||||||||||||||||
| Ratios: | |||||||||||||||||||||||||||||
| Net debt to total combined market capitalization | 16.0% | 13.6% | 14.9% | 15.9% | 13.5% | ||||||||||||||||||||||||
| Net debt to Adjusted EBITDA (quarterly results annualized) | 3.7x | 3.6x | 3.7x | 4.1x | 3.8x | ||||||||||||||||||||||||
(1)For definition/discussion of non-GAAP financial measures and reconciliations to their nearest GAAP equivalents, see the definitions section & reconciliation section beginning on page 31 and page 12 of this report, respectively.
(2)Beginning in Q3-22, “Ending occupancy excluding repositioning/redevelopment” excludes “Other Repositioning” projects as well as those listed individually on pages 26-27. Prior quarters have been adjusted to conform to the current definition.
(3)Reflects the ending occupancy for the current 2023 Same Property Portfolio for each period presented. For historical ending occupancy as reported in prior Supplemental packages, see “SPP Historical Information” on page 34.
(4)Represents the year over year percentage change in NOI and Cash NOI for the Same Property Portfolio.
(5)Includes the following # of OP Units/vested LTIP units held by noncontrolling interests: 7,351,049 (Jun 30, 2023), 7,597,554 (Mar 31, 2023), 7,561,260 (Dec 31, 2022), 7,305,749 (Sep 30, 2022) and 7,305,749 (Jun 30, 2022). Excludes the following # of shares of unvested restricted stock: 361,033 (Jun 30, 2023), 365,416 (Mar 31, 2023), 274,416 (Dec 31, 2022), 275,717 (Sep 30, 2022) and 282,611 (Jun 30, 2022). Excludes unvested LTIP units and unvested performance units.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 6 | | ||||||
Guidance. | ||||||||
| As of June 30, 2023 | ||||||||
2023 OUTLOOK*
| METRIC | YTD RESULTS AS OF JUNE 30, 2023 | Q2-2023 UPDATED GUIDANCE | Q1-2023 GUIDANCE | |||||||||||||||||
Net Income Attributable to Common Stockholders per diluted share (1)(2) | $0.55 | $1.03 - $1.06 | $1.01 - $1.05 | |||||||||||||||||
Company share of Core FFO per diluted share (1)(2) | $1.06 | $2.13 - $2.16 | $2.11 - $2.15 | |||||||||||||||||
Same Property Portfolio NOI Growth - GAAP (3) | 7.6% | 7.75% - 8.50% | 7.75% - 8.50% | |||||||||||||||||
Same Property Portfolio NOI Growth - Cash (3) | 10.3% | 9.50% - 10.25% | 9.50% - 10.25% | |||||||||||||||||
Average Same Property Portfolio Occupancy (Full Year) (3) | 98.0% | 97.5% - 98.0% | 97.5% - 98.0% | |||||||||||||||||
General and Administrative Expenses (4) | $36.5M | $75.0M - $76.0M | $75.0M - $76.0M | |||||||||||||||||
| Net Interest Expense | $30.9M | $64.5M - $65.5M | $65.0M - $66.0M | |||||||||||||||||
(1)Our 2023 Net Income and Core FFO guidance refers to the Company's in-place portfolio as of July 19, 2023 and the imminent closing of a $210.0 million transaction in the LA-Mid-Counties market, and does not include any assumptions for additional prospective acquisitions, dispositions or related balance sheet activities that have not closed.
(2)See page 35 for a reconciliation of the Company’s 2023 guidance range of net income attributable to common stockholders per diluted share, the most directly comparable forward-looking GAAP financial measure, to Company share of Core FFO per diluted share.
(3)Our 2023 Same Property Portfolio is a subset of our consolidated portfolio and includes properties that were wholly owned by us for the period from January 1, 2022 through July 19, 2023, and excludes properties that were or will be classified as repositioning/redevelopment (current and future) or lease-up during 2022 and 2023 (as separately listed on pages 26-27) and select buildings in “Other Repositioning.” As of June 30, 2023, our 2023 Same Property Portfolio consists of buildings aggregating 32.5 million rentable square feet at 256 of our properties. Same Property Portfolio Occupancy at year end 2023 is projected to be approximately 98.0%.
(4)Our 2023 General and Administrative expense guidance includes estimated non-cash equity compensation expense of $31.0 million.
* A number of factors could impact the Company’s ability to deliver results in line with its guidance, including, but not limited to, interest rates, inflation, the economy, the supply and demand of industrial real estate, the availability and terms of financing to the Company or to potential acquirers of real estate and the timing and yields for divestment and investment. There can be no assurance that the Company can achieve such results.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 7 | | ||||||
Guidance (Continued). | ||||||||
| As of June 30, 2023 | ||||||||
2023 Guidance Rollforward (1)
| Earnings Components | Range ($ per share) | Notes | ||||||||||||||||||
2023 Core FFO Per Diluted Share Guidance (Previous) | $2.11 | $2.15 | Q1 2023 Guidance | |||||||||||||||||
| Same Property Portfolio NOI Growth | — | — | FY 2023 SP NOI (GAAP) Guidance range of 7.75% - 8.50% | |||||||||||||||||
| 2Q-3Q Acquisitions NOI | 0.04 | 0.04 | Incremental NOI related to $101M of acquisitions already closed since prior guidance and the imminent closing of a $210M transaction; no additional prospective activity included for guidance purposes | |||||||||||||||||
| Repositioning/Redevelopment NOI | — | — | Incremental NOI from repositionings/redevelopments | |||||||||||||||||
| Net G&A Expense | — | — | FY 2023 Guidance range of $75.0M - $76.0M | |||||||||||||||||
| Net Interest Expense | — | — | FY 2023 Guidance range of $64.5M - $65.5M | |||||||||||||||||
| Other | (0.02) | (0.03) | Includes impact from incremental investment related funding and Non-Same Property NOI | |||||||||||||||||
2023 Core FFO Per Diluted Share Guidance (Current) | $2.13 | $2.16 | ||||||||||||||||||
| Core FFO Per Diluted Share Annual Growth | 9% | 10% | ||||||||||||||||||
(1)2023 Guidance and Guidance Rollforward represent the in-place portfolio as of July 19, 2023, including the imminent closing of a $210.0 million transaction in the LA-Mid-Counties market, and does not include any assumptions for additional prospective acquisitions, dispositions or related balance sheet activities that have not closed unless otherwise noted.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 8 | | ||||||
Consolidated Balance Sheets. | ||||||||
| (unaudited and in thousands) | ||||||||
| June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | |||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||
| Land | $ | 6,400,698 | $ | 6,334,926 | $ | 5,841,195 | $ | 5,559,795 | $ | 4,896,343 | |||||||||||||||||||
| Buildings and improvements | 3,723,837 | 3,671,384 | 3,370,494 | 3,275,572 | 2,923,571 | ||||||||||||||||||||||||
| Tenant improvements | 155,182 | 153,019 | 147,632 | 141,413 | 136,905 | ||||||||||||||||||||||||
| Furniture, fixtures, and equipment | 132 | 132 | 132 | 132 | 132 | ||||||||||||||||||||||||
| Construction in progress | 127,416 | 102,633 | 110,934 | 88,545 | 90,192 | ||||||||||||||||||||||||
| Total real estate held for investment | 10,407,265 | 10,262,094 | 9,470,387 | 9,065,457 | 8,047,143 | ||||||||||||||||||||||||
| Accumulated depreciation | (695,129) | (652,722) | (614,332) | (576,004) | (538,711) | ||||||||||||||||||||||||
| Investments in real estate, net | 9,712,136 | 9,609,372 | 8,856,055 | 8,489,453 | 7,508,432 | ||||||||||||||||||||||||
| Cash and cash equivalents | 136,282 | 253,618 | 36,786 | 37,141 | 34,317 | ||||||||||||||||||||||||
| Restricted cash | — | 16,239 | — | — | — | ||||||||||||||||||||||||
| Rents and other receivables, net | 14,126 | 13,845 | 15,227 | 12,592 | 10,382 | ||||||||||||||||||||||||
| Deferred rent receivable, net | 103,192 | 94,980 | 88,144 | 81,867 | 75,024 | ||||||||||||||||||||||||
| Deferred leasing costs, net | 54,848 | 47,739 | 45,080 | 42,758 | 37,343 | ||||||||||||||||||||||||
| Deferred loan costs, net | 4,139 | 4,474 | 4,829 | 5,184 | 5,532 | ||||||||||||||||||||||||
Acquired lease intangible assets, net(1) | 147,990 | 161,339 | 169,986 | 175,913 | 164,764 | ||||||||||||||||||||||||
| Acquired indefinite-lived intangible | 5,156 | 5,156 | 5,156 | 5,156 | 5,156 | ||||||||||||||||||||||||
| Interest rate swap asset | 19,869 | 6,947 | 11,422 | 12,565 | — | ||||||||||||||||||||||||
| Other assets | 19,055 | 21,811 | 24,973 | 27,868 | 19,513 | ||||||||||||||||||||||||
| Acquisition related deposits | 8,700 | 3,625 | 1,625 | 8,200 | 18,475 | ||||||||||||||||||||||||
| Total Assets | $ | 10,225,493 | $ | 10,239,145 | $ | 9,259,283 | $ | 8,898,697 | $ | 7,878,938 | |||||||||||||||||||
| LIABILITIES & EQUITY | |||||||||||||||||||||||||||||
| Liabilities | |||||||||||||||||||||||||||||
| Notes payable | $ | 2,227,154 | $ | 2,230,687 | $ | 1,936,381 | $ | 1,934,082 | $ | 1,660,521 | |||||||||||||||||||
| Interest rate swap liability | — | 835 | — | — | — | ||||||||||||||||||||||||
| Accounts payable, accrued expenses and other liabilities | 109,881 | 110,272 | 97,496 | 113,770 | 81,742 | ||||||||||||||||||||||||
| Dividends and distributions payable | 79,370 | 79,370 | 62,033 | 59,926 | 56,300 | ||||||||||||||||||||||||
Acquired lease intangible liabilities, net(2) | 130,511 | 138,339 | 147,384 | 154,851 | 149,580 | ||||||||||||||||||||||||
| Tenant security deposits | 81,163 | 77,029 | 71,935 | 69,756 | 64,436 | ||||||||||||||||||||||||
| Prepaid rents | 42,600 | 44,303 | 20,712 | 19,992 | 14,661 | ||||||||||||||||||||||||
| Total Liabilities | 2,670,679 | 2,680,835 | 2,335,941 | 2,352,377 | 2,027,240 | ||||||||||||||||||||||||
| Equity | |||||||||||||||||||||||||||||
| Series B preferred stock, net ($75,000 liquidation preference) | 72,443 | 72,443 | 72,443 | 72,443 | 72,443 | ||||||||||||||||||||||||
| Series C preferred stock, net ($86,250 liquidation preference) | 83,233 | 83,233 | 83,233 | 83,233 | 83,233 | ||||||||||||||||||||||||
| Preferred stock | 155,676 | 155,676 | 155,676 | 155,676 | 155,676 | ||||||||||||||||||||||||
| Common stock | 2,010 | 2,008 | 1,891 | 1,826 | 1,711 | ||||||||||||||||||||||||
| Additional paid in capital | 7,311,458 | 7,299,837 | 6,646,867 | 6,254,853 | 5,556,819 | ||||||||||||||||||||||||
| Cumulative distributions in excess of earnings | (298,367) | (273,849) | (255,743) | (237,135) | (216,588) | ||||||||||||||||||||||||
| Accumulated other comprehensive income (loss) | 16,525 | 3,117 | 8,247 | 9,223 | (2,974) | ||||||||||||||||||||||||
| Total stockholders’ equity | 7,187,302 | 7,186,789 | 6,556,938 | 6,184,443 | 5,494,644 | ||||||||||||||||||||||||
| Noncontrolling interests | 367,512 | 371,521 | 366,404 | 361,877 | 357,054 | ||||||||||||||||||||||||
| Total Equity | 7,554,814 | 7,558,310 | 6,923,342 | 6,546,320 | 5,851,698 | ||||||||||||||||||||||||
| Total Liabilities and Equity | $ | 10,225,493 | $ | 10,239,145 | $ | 9,259,283 | $ | 8,898,697 | $ | 7,878,938 | |||||||||||||||||||
(1)Includes net above-market tenant lease intangibles of $12,034 (June 30, 2023), $13,587 (March 31, 2023), $14,181 (December 31, 2022), $14,434 (September 30, 2022) and $13,810 (June 30, 2022). Balance also includes net below-market ground lease intangible of $12,765 (June 30, 2023), $12,806 (March 31, 2023), $12,847 (December 31, 2022), $12,888 (September 30, 2022) and $12,929 (June 30, 2022) related to a ground lease that was assumed by Company, for which the Company is the lessee, in connection with its acquisition of 2970 East 50th Street.
(2)Represents net below-market tenant lease intangibles as of the balance sheet date.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 9 | | ||||||
Consolidated Statements of Operations. | ||||||||
| Quarterly Results | (unaudited and in thousands, except share and per share data) | |||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | |||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||
Rental income(1) | $ | 194,098 | $ | 185,164 | $ | 178,422 | $ | 162,581 | $ | 148,987 | |||||||||||||||||||
| Management and leasing services | 171 | 190 | 160 | 163 | 130 | ||||||||||||||||||||||||
| Interest income | 1,497 | 882 | 5 | 3 | 1 | ||||||||||||||||||||||||
| Total Revenues | 195,766 | 186,236 | 178,587 | 162,747 | 149,118 | ||||||||||||||||||||||||
| Operating Expenses | |||||||||||||||||||||||||||||
| Property expenses | 44,310 | 42,825 | 42,055 | 39,614 | 35,405 | ||||||||||||||||||||||||
| General and administrative | 18,267 | 18,197 | 19,733 | 14,951 | 14,863 | ||||||||||||||||||||||||
| Depreciation and amortization | 58,793 | 59,429 | 56,568 | 51,146 | 46,609 | ||||||||||||||||||||||||
| Total Operating Expenses | 121,370 | 120,451 | 118,356 | 105,711 | 96,877 | ||||||||||||||||||||||||
| Other Expenses | |||||||||||||||||||||||||||||
| Other expenses | 306 | 647 | 815 | 413 | 295 | ||||||||||||||||||||||||
| Interest expense | 17,180 | 13,701 | 13,670 | 14,975 | 10,168 | ||||||||||||||||||||||||
| Total Expenses | 138,856 | 134,799 | 132,841 | 121,099 | 107,340 | ||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | (38) | — | (877) | ||||||||||||||||||||||||
| Gains on sale of real estate | — | 12,133 | — | — | — | ||||||||||||||||||||||||
| Net Income | 56,910 | 63,570 | 45,708 | 41,648 | 40,901 | ||||||||||||||||||||||||
| Less: net income attributable to noncontrolling interests | (2,717) | (3,064) | (2,431) | (2,368) | (2,290) | ||||||||||||||||||||||||
| Net income attributable to Rexford Industrial Realty, Inc. | 54,193 | 60,506 | 43,277 | 39,280 | 38,611 | ||||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,314) | (2,315) | (2,314) | (2,315) | ||||||||||||||||||||||||
| Less: earnings allocated to participating securities | (318) | (320) | (240) | (201) | (203) | ||||||||||||||||||||||||
| Net income attributable to common stockholders | $ | 51,560 | $ | 57,872 | $ | 40,722 | $ | 36,765 | $ | 36,093 | |||||||||||||||||||
| Earnings per Common Share | |||||||||||||||||||||||||||||
| Net income attributable to common stockholders per share - basic | $ | 0.26 | $ | 0.30 | $ | 0.22 | $ | 0.21 | $ | 0.22 | |||||||||||||||||||
| Net income attributable to common stockholders per share - diluted | $ | 0.26 | $ | 0.30 | $ | 0.22 | $ | 0.21 | $ | 0.22 | |||||||||||||||||||
| Weighted average shares outstanding - basic | 200,610,890 | 195,366,969 | 184,161,577 | 171,908,895 | 164,895,701 | ||||||||||||||||||||||||
| Weighted average shares outstanding - diluted | 200,667,250 | 195,779,007 | 184,558,301 | 172,831,173 | 165,200,577 | ||||||||||||||||||||||||
(1)We elected the “non-separation practical expedient” in ASC 842, which allows us to avoid separating lease and non-lease rental income. As a result of this election, all rental income earned pursuant to tenant leases, including tenant reimbursements, is reflected as one line, “Rental income,” in the consolidated statements of operations. Under the section “Rental Income” on page 34 in the definitions section of this report, we include a presentation of rental revenues, tenant reimbursements and other income for all periods because we believe this information is frequently used by management, investors, securities analysts and other interested parties to evaluate our performance.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 10 | | ||||||
Consolidated Statements of Operations. | ||||||||
| Quarterly Results (continued) | (unaudited and in thousands, except share and per share data) | |||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Rental income | $ | 194,098 | $ | 148,987 | $ | 379,262 | $ | 289,575 | |||||||||||||||
| Management and leasing services | 171 | 130 | 361 | 293 | |||||||||||||||||||
| Interest income | 1,497 | 1 | 2,379 | 2 | |||||||||||||||||||
| Total Revenues | 195,766 | 149,118 | 382,002 | 289,870 | |||||||||||||||||||
| Operating Expenses | |||||||||||||||||||||||
| Property expenses | 44,310 | 35,405 | 87,135 | 68,834 | |||||||||||||||||||
| General and administrative | 18,267 | 14,863 | 36,464 | 29,580 | |||||||||||||||||||
| Depreciation and amortization | 58,793 | 46,609 | 118,222 | 89,080 | |||||||||||||||||||
| Total Operating Expenses | 121,370 | 96,877 | 241,821 | 187,494 | |||||||||||||||||||
| Other Expenses | |||||||||||||||||||||||
| Other expenses | 306 | 295 | 953 | 333 | |||||||||||||||||||
| Interest expense | 17,180 | 10,168 | 30,881 | 19,851 | |||||||||||||||||||
| Total Expenses | 138,856 | 107,340 | 273,655 | 207,678 | |||||||||||||||||||
| Loss on extinguishment of debt | — | (877) | — | (877) | |||||||||||||||||||
| Gains on sale of real estate | — | — | 12,133 | 8,486 | |||||||||||||||||||
| Net Income | 56,910 | 40,901 | 120,480 | 89,801 | |||||||||||||||||||
| Less: net income attributable to noncontrolling interests | (2,717) | (2,290) | (5,781) | (4,774) | |||||||||||||||||||
| Net income attributable to Rexford Industrial Realty, Inc. | 54,193 | 38,611 | 114,699 | 85,027 | |||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (4,629) | (4,629) | |||||||||||||||||||
| Less: earnings allocated to participating securities | (318) | (203) | (638) | (404) | |||||||||||||||||||
| Net income attributable to common stockholders | $ | 51,560 | $ | 36,093 | $ | 109,432 | $ | 79,994 | |||||||||||||||
| Net income attributable to common stockholders per share – basic | $ | 0.26 | $ | 0.22 | $ | 0.55 | $ | 0.49 | |||||||||||||||
| Net income attributable to common stockholders per share – diluted | $ | 0.26 | $ | 0.22 | $ | 0.55 | $ | 0.49 | |||||||||||||||
| Weighted-average shares of common stock outstanding – basic | 200,610,890 | 164,895,701 | 198,003,415 | 162,774,059 | |||||||||||||||||||
| Weighted-average shares of common stock outstanding – diluted | 200,667,250 | 165,200,577 | 198,237,614 | 163,136,372 | |||||||||||||||||||
Second Quarter 2023 Supplemental Financial Reporting Package | Page 11 | | ||||||
Non-GAAP FFO and Core FFO Reconciliations. (1) | ||||||||
| (unaudited and in thousands, except share and per share data) | ||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | |||||||||||||||||||||||||
| Net Income | $ | 56,910 | $ | 63,570 | $ | 45,708 | $ | 41,648 | $ | 40,901 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Depreciation and amortization | 58,793 | 59,429 | 56,568 | 51,146 | 46,609 | ||||||||||||||||||||||||
| Gains on sale of real estate | — | (12,133) | — | — | — | ||||||||||||||||||||||||
NAREIT Defined Funds From Operations (FFO) | 115,703 | 110,866 | 102,276 | 92,794 | 87,510 | ||||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,314) | (2,315) | (2,314) | (2,315) | ||||||||||||||||||||||||
Less: FFO attributable to noncontrolling interests(2) | (4,812) | (4,833) | (4,591) | (4,454) | (4,131) | ||||||||||||||||||||||||
Less: FFO attributable to participating securities(3) | (451) | (427) | (387) | (306) | (307) | ||||||||||||||||||||||||
| Company share of FFO | 108,125 | 103,292 | 94,983 | 85,720 | 80,757 | ||||||||||||||||||||||||
| Company share of FFO per common share‐basic | $ | 0.54 | $ | 0.53 | $ | 0.52 | $ | 0.50 | $ | 0.49 | |||||||||||||||||||
| Company share of FFO per common share‐diluted | $ | 0.54 | $ | 0.53 | $ | 0.51 | $ | 0.50 | $ | 0.49 | |||||||||||||||||||
| FFO | $ | 115,703 | $ | 110,866 | $ | 102,276 | $ | 92,794 | $ | 87,510 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Acquisition expenses | 247 | 73 | 162 | 359 | 56 | ||||||||||||||||||||||||
Impairment of right-of-use asset(4) | — | 188 | — | — | — | ||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | 38 | — | 877 | ||||||||||||||||||||||||
| Amortization of loss on termination of interest rate swaps | 59 | 59 | 59 | 59 | 23 | ||||||||||||||||||||||||
| Non-capitalizable demolition costs | — | 340 | 663 | — | — | ||||||||||||||||||||||||
Write-offs of below-market lease intangibles related to unexercised renewal options(5) | — | (1,318) | (5,792) | — | — | ||||||||||||||||||||||||
| Core FFO | 116,009 | 110,208 | 97,406 | 93,212 | 88,466 | ||||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,314) | (2,315) | (2,314) | (2,315) | ||||||||||||||||||||||||
Less: Core FFO attributable to noncontrolling interests(2) | (4,823) | (4,809) | (4,405) | (4,471) | (4,169) | ||||||||||||||||||||||||
Less: Core FFO attributable to participating securities(3) | (452) | (425) | (368) | (307) | (311) | ||||||||||||||||||||||||
| Company share of Core FFO | 108,419 | 102,660 | 90,318 | 86,120 | 81,671 | ||||||||||||||||||||||||
| Company share of Core FFO per common share‐basic | $ | 0.54 | $ | 0.53 | $ | 0.49 | $ | 0.50 | $ | 0.50 | |||||||||||||||||||
| Company share of Core FFO per common share‐diluted | $ | 0.54 | $ | 0.52 | $ | 0.49 | $ | 0.50 | $ | 0.49 | |||||||||||||||||||
| Weighted-average shares outstanding-basic | 200,610,890 | 195,366,969 | 184,161,577 | 171,908,895 | 164,895,701 | ||||||||||||||||||||||||
Weighted-average shares outstanding-diluted(6) | 200,667,250 | 195,779,007 | 184,558,301 | 172,831,173 | 165,200,577 | ||||||||||||||||||||||||
(1)For a definition and discussion of non-GAAP financial measures, see the definitions section beginning on page 31 of this report.
(2)Noncontrolling interests relate to interests in the Company’s operating partnership, represented by common units and preferred units (Series 1, Series 2 and Series 3 CPOP units) of partnership interests in the operating partnership that are owned by unit holders other than the Company.
(3)Participating securities include unvested shares of restricted stock, unvested LTIP units and unvested performance units.
(4)Represents an impairment charge related to the right-of-use asset for one of our leased office spaces.
(5)Reflects the write-off of the portion of a below-market lease intangible attributable to below-market fixed rate renewal options that were not exercised due to the termination of the lease at the end of the initial lease term.
(6)Weighted-average shares outstanding-diluted includes adjustments for unvested performance units and shares issuable under forward equity sales agreements if the effect is dilutive for the reported period.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 12 | | ||||||
Non-GAAP FFO and Core FFO Reconciliations. (1) | ||||||||
| (unaudited and in thousands, except share and per share data) | ||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| Net Income | $ | 56,910 | $ | 40,901 | $ | 120,480 | $ | 89,801 | ||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Depreciation and amortization | 58,793 | 46,609 | 118,222 | 89,080 | ||||||||||||||||||||||
| Gains on sale of real estate | — | — | (12,133) | (8,486) | ||||||||||||||||||||||
| Funds From Operations (FFO) | 115,703 | 87,510 | 226,569 | 170,395 | ||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (4,629) | (4,629) | ||||||||||||||||||||||
| Less: FFO attributable to noncontrolling interests | (4,812) | (4,131) | (9,645) | (7,918) | ||||||||||||||||||||||
| Less: FFO attributable to participating securities | (451) | (307) | (878) | (603) | ||||||||||||||||||||||
| Company share of FFO | $ | 108,125 | $ | 80,757 | $ | 211,417 | $ | 157,245 | ||||||||||||||||||
| Company share of FFO per common share‐basic | $ | 0.54 | $ | 0.49 | $ | 1.07 | $ | 0.97 | ||||||||||||||||||
| Company share of FFO per common share‐diluted | $ | 0.54 | $ | 0.49 | $ | 1.07 | $ | 0.96 | ||||||||||||||||||
| FFO | $ | 115,703 | $ | 87,510 | $ | 226,569 | $ | 170,395 | ||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Acquisition expenses | 247 | 56 | 320 | 92 | ||||||||||||||||||||||
| Impairment of right-of-use asset | — | — | 188 | — | ||||||||||||||||||||||
| Loss on extinguishment of debt | — | 877 | — | 877 | ||||||||||||||||||||||
| Amortization of loss on termination of interest rate swaps | 59 | 23 | 118 | 135 | ||||||||||||||||||||||
| Non-capitalizable demolition costs | — | — | 340 | — | ||||||||||||||||||||||
Write-offs of below-market lease intangibles related to unexercised renewal options(2) | — | — | (1,318) | — | ||||||||||||||||||||||
| Core FFO | 116,009 | 88,466 | 226,217 | 171,499 | ||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (4,629) | (4,629) | ||||||||||||||||||||||
| Less: Core FFO attributable to noncontrolling interests | (4,823) | (4,169) | (9,632) | (7,962) | ||||||||||||||||||||||
| Less: Core FFO attributable to participating securities | (452) | (311) | (877) | (607) | ||||||||||||||||||||||
| Company share of Core FFO | $ | 108,419 | $ | 81,671 | $ | 211,079 | $ | 158,301 | ||||||||||||||||||
| Company share of Core FFO per common share‐basic | $ | 0.54 | $ | 0.50 | $ | 1.07 | $ | 0.97 | ||||||||||||||||||
| Company share of Core FFO per common share‐diluted | $ | 0.54 | $ | 0.49 | $ | 1.06 | $ | 0.97 | ||||||||||||||||||
| Weighted-average shares outstanding-basic | 200,610,890 | 164,895,701 | 198,003,415 | 162,774,059 | ||||||||||||||||||||||
| Weighted-average shares outstanding-diluted | 200,667,250 | 165,200,577 | 198,237,614 | 163,136,372 | ||||||||||||||||||||||
(1)For a definition and discussion of non-GAAP financial measures, see the definitions section beginning on page 31 of this report.
(2)Reflects the write-off of the portion of a below-market lease intangible attributable to below-market fixed rate renewal options that were not exercised due to the termination of the lease at the end of the initial lease term.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 13 | | ||||||
Non-GAAP AFFO Reconciliation. (1) | ||||||||
| (unaudited and in thousands, except share and per share data) | ||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| June 30, 2023 | March 31, 2023 | December 31, 2022 | September 30, 2022 | June 30, 2022 | |||||||||||||||||||||||||
Funds From Operations(2) | $ | 115,703 | $ | 110,866 | $ | 102,276 | $ | 92,794 | $ | 87,510 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Amortization of deferred financing costs | 999 | 856 | 840 | 766 | 563 | ||||||||||||||||||||||||
| Non-cash stock compensation | 7,956 | 8,178 | 9,716 | 6,316 | 6,342 | ||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | 38 | — | 877 | ||||||||||||||||||||||||
| Impairment of right-of-use asset | — | 188 | — | — | — | ||||||||||||||||||||||||
| Amortization related to termination/settlement of interest rate derivatives | 136 | 129 | 129 | 128 | 93 | ||||||||||||||||||||||||
| Note payable (discount) premium amortization, net | 203 | 66 | 64 | 63 | 62 | ||||||||||||||||||||||||
| Non-capitalizable demolition costs | — | 340 | 663 | — | — | ||||||||||||||||||||||||
| Deduct: | |||||||||||||||||||||||||||||
| Preferred stock dividends | (2,315) | (2,314) | (2,315) | (2,314) | (2,315) | ||||||||||||||||||||||||
Straight line rental revenue adjustment(3) | (8,653) | (7,628) | (7,467) | (8,411) | (8,441) | ||||||||||||||||||||||||
Amortization of net below-market lease intangibles(4) | (6,232) | (8,290) | (12,959) | (7,033) | (6,126) | ||||||||||||||||||||||||
Capitalized payments(5) | (8,885) | (8,924) | (7,757) | (7,272) | (5,715) | ||||||||||||||||||||||||
Recurring capital expenditures(6) | (6,683) | (2,194) | (2,593) | (2,658) | (2,063) | ||||||||||||||||||||||||
2nd generation tenant improvements and leasing commissions(7) | (5,623) | (5,259) | (5,437) | (3,940) | (4,031) | ||||||||||||||||||||||||
| Adjusted Funds From Operations (AFFO) | $ | 86,606 | $ | 86,014 | $ | 75,198 | $ | 68,439 | $ | 66,756 | |||||||||||||||||||
(1)For a definition and discussion of non-GAAP financial measures, see the definitions section beginning on page 31 of this report.
(2)A quarterly reconciliation of net income to Funds From Operations is set forth on page 12 of this report.
(3)The straight line rental revenue adjustment includes concessions of $3,179, $3,492, $2,678, $2,952 and $3,785 for the three months ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively.
(4)The amortization of net below-market lease intangibles includes the write-off of $0, $1,318 and $5,792 for the three months ended June 30, 2023, March 31, 2023 and December 31, 2022, respectively, that is attributable to below-market fixed rate renewal options that were not exercised due to the termination of the lease at the end of the initial lease term.
(5)Includes capitalized interest, taxes, insurance and construction related compensation costs.
(6)Excludes nonrecurring capital expenditures of $45,902, $28,937, $34,626, $33,444 and $22,644 for the three months ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively.
(7)Excludes 1st generation tenant improvements and leasing commissions of $4,745, $666, $552, $5,190 and $2,146 for the three months ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022 and June 30, 2022, respectively.
Second Quarter 2023 Supplemental Financial Reporting Package | Page 14 | | ||||||
Statement of Operations Reconciliations - NOI, Cash NOI, EBITDAre and Adjusted EBITDA. (1) | ||||||||
| (unaudited and in thousands) | ||||||||
| NOI and Cash NOI | |||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 | Jun 30, 2022 | |||||||||||||||||||||||||
Rental income(2)(3) | $ | 194,098 | $ | 185,164 | $ | 178,422 | $ | 162,581 | $ | 148,987 | |||||||||||||||||||
| Less: Property expenses | 44,310 | 42,825 | 42,055 | 39,614 | 35,405 | ||||||||||||||||||||||||
| Net Operating Income (NOI) | $ | 149,788 | $ | 142,339 | $ | 136,367 | $ | 122,967 | $ | 113,582 | |||||||||||||||||||
| Amortization of above/below market lease intangibles | (6,232) | (8,290) | (12,959) | (7,033) | (6,126) | ||||||||||||||||||||||||
| Straight line rental revenue adjustment | (8,653) | (7,628) | (7,467) | (8,411) | (8,441) | ||||||||||||||||||||||||
| Cash NOI | $ | 134,903 | $ | 126,421 | $ | 115,941 | $ | 107,523 | $ | 99,015 | |||||||||||||||||||