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): February 6, 2024
(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 February 6, 2024, Rexford Industrial Realty, Inc. (“Rexford Industrial”) issued a press release announcing its earnings for the quarter ended December 31, 2023, and distributed certain supplemental financial information. On February 6, 2024, 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 December 31, 2023 and distributed certain supplemental information. On February 6, 2024, 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. | |||||
| February 6, 2024 | /s/ Michael S. Frankel | ||||
| Michael S. Frankel Co-Chief Executive Officer (Principal Executive Officer) | |||||
| Rexford Industrial Realty, Inc. | |||||
| February 6, 2024 | /s/ Howard Schwimmer | ||||
| Howard Schwimmer Co-Chief Executive Officer (Principal Executive Officer) | |||||
Exhibit 99.1
Rexford Industrial Announces Fourth Quarter and Full Year 2023 Financial Results
Los Angeles, California - February 6, 2024 - 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 throughout infill Southern California, today announced financial and operating results for the fourth quarter and full year 2023.
Full Year 2023 Financial and Operational Highlights:
•Net income attributable to common stockholders of $227.4 million, or $1.12 per diluted share, as compared to $157.5 million, or $0.92 per diluted share, for the prior year.
•Company share of Core FFO of $444.8 million, an increase of 32.9% as compared to the prior year.
•Company share of Core FFO per diluted share of $2.19, an increase of 11.7% as compared to the prior year.
•Consolidated Portfolio NOI of $606.9 million, an increase of 26.4% as compared to the prior year.
•Same Property Portfolio NOI increased 8.2% and Same Property Portfolio Cash NOI increased 10.0% as compared to the prior year.
•Average Same Property Portfolio occupancy of 97.8%.
•Comparable rental rates increased by 77.5% compared to prior rents on a GAAP basis and by 58.7% on a cash basis on 7.4 million rentable square feet of new and renewal leases.
•Completed 18 transactions for an aggregate investment of $1.5 billion and sold two properties for an aggregate sales price of $28.3 million.
•Ended the quarter with a low-leverage balance sheet measured by a net debt-to-enterprise value ratio of 15.0%.
•Subsequent to quarter end, declared a quarterly common stock dividend of $0.4175 per share, an increase of 10%.
“Rexford Industrial’s strong results demonstrate our focus on creating value that delivers both near- and long-term cash flow and NAV growth,” stated Michael Frankel and Howard Schwimmer, Co-Chief Executive Officers of the Company. “As we look forward, Rexford remains exceptionally well-positioned to continue executing on our entrepreneurial business model in 2024 and beyond.”
Financial Results:
The Company reported net income attributable to common stockholders for the fourth quarter of $61.7 million, or $0.29 per diluted share, compared to $40.7 million, or $0.22 per diluted share for the prior year quarter. For the year ended December 31, 2023, net income attributable to common stockholders was $227.4 million, or $1.12 per diluted share, compared to $157.5 million, or $0.92 per diluted share for the prior year. Net income for the year ended December 31, 2023, includes $19.0 million of gains on sale of real estate, as compared to $8.5 million for the prior year.
The Company reported its share of Core FFO for the fourth quarter of $118.8 million, representing a 31.5% increase compared to $90.3 million for the prior year quarter. The Company reported Core FFO of $0.56 per diluted share, representing an increase of 14.3% compared to $0.49 per diluted share for the prior year quarter. For the year ended December 31, 2023, Core FFO was $444.8 million, representing a 32.9% increase compared to $334.7 million for the prior year. For the year ended December 31, 2023, the Company reported Core FFO of $2.19 per diluted share, representing an increase of 11.7% compared to $1.96 per diluted share for the prior year.
In the fourth quarter, the Company’s consolidated portfolio NOI and Cash NOI increased 16.3% and 22.5%, respectively, compared to the prior year quarter. For the year ended December 31, 2023, the Company’s consolidated portfolio NOI and Cash NOI increased 26.4% and 29.4%, respectively, compared to the prior year.
In the fourth quarter, the Company’s Same Property Portfolio NOI and Cash NOI increased 8.4% and 9.5%, respectively, compared to the prior year quarter. For the year ended December 31, 2023, the Company’s Same Property Portfolio NOI and Cash NOI increased 8.2% and 10.0%, respectively compared to the prior year.
Operating Results:
Fourth quarter and full year 2023 leasing activity demonstrates strong tenant demand fundamentals within Rexford Industrial’s target Southern California infill markets:
Q4-2023 Leasing Activity | ||||||||||||||||||||||||||
Releasing Spreads | ||||||||||||||||||||||||||
# of Leases Executed | SF of Leasing | GAAP | Cash | |||||||||||||||||||||||
New Leases | 47 | 727,886 | 47.8% | 31.8% | ||||||||||||||||||||||
Renewal Leases | 57 | 1,196,023 | 66.4% | 48.5% | ||||||||||||||||||||||
Total Leases | 104 | 1,923,909 | 63.1% | 45.6% | ||||||||||||||||||||||
Full Year 2023 Leasing Activity | ||||||||||||||||||||||||||
Releasing Spreads | ||||||||||||||||||||||||||
# of Leases Executed | SF of Leasing | GAAP | Cash | |||||||||||||||||||||||
New Leases | 211 | 3,073,829 | 80.2% | 62.0% | ||||||||||||||||||||||
Renewal Leases | 248 | 4,282,659 | 76.8% | 57.9% | ||||||||||||||||||||||
Total Leases | 459 | 7,356,488 | 77.5% | 58.7% | ||||||||||||||||||||||
As of December 31, 2023, the Company’s Same Property Portfolio occupancy was 97.5%. Average Same Property Portfolio occupancy for the fourth quarter and full year 2023 was 97.5% and 97.8%, respectively. The Company’s consolidated portfolio, excluding value-add repositioning assets, was 97.6% occupied and 97.9% leased, and the Company’s consolidated portfolio, including value-add repositioning assets, was 94.1% occupied and 94.5% leased.
Transaction Activity:
During the fourth quarter of 2023, the Company completed four investments totaling $314.5 million including 1.1 million square feet of buildings on 92 acres of land and a $125.0 million loan securitized by a 150-acre industrial development site. In aggregate, these investments are projected to generate a weighted average unlevered initial yield of 6.4% and a stabilized yield on total investment of 6.8%. Additionally, the Company sold one property for a sales price of $11.3 million which generated a 28.0% unlevered IRR on investment.
During the full year of 2023, the Company completed $1.5 billion of investments comprised of 4.3 million square feet of buildings on 250 acres of land and the aforementioned securitized loan. In aggregate, these investments are projected to generate a weighted average unlevered initial yield of 5.4% and a weighted average unlevered stabilized yield on total investment of 6.1%. Additionally, the Company sold two properties for an aggregate sales price of $28.3 million, which generated a 21.4% weighted average unlevered IRR on investment.
Subsequent to the fourth quarter of 2023, the Company acquired:
•5000 & 5010 Azusa Canyon Road, Irwindale, located in the LA San Gabriel Valley submarket, through an off-market transaction for $84.0 million or $359 per square foot. The aggregate 10.6-acre site features two 100% leased Class A single-tenant buildings, totaling 233,984 square feet. The investment generates an initial unlevered cash yield of 5.4%. According to CBRE, the vacancy rate in the 161 million square foot LA - San Gabriel Valley submarket was 2.0% at the end of the fourth quarter 2023.
During the fourth quarter of 2023, the Company stabilized two repositioning projects, including one building totaling 116,158 square feet and a 128,532 square foot industrial outdoor storage site, representing a total investment of $66 million. The projects achieved a weighted average unlevered stabilized yield on total investment of 7.0%. For the full
year 2023, the Company stabilized six repositioning and redevelopment projects totaling 490,722 square feet of buildings and two industrial outdoor storage sites totaling 337,508 square feet, representing a total investment of $197.0 million. The six projects achieved a weighted average unlevered stabilized yield on total investment of 6.9%.
Balance Sheet:
The Company ended the fourth quarter with $33.4 million in cash on hand and $1.0 billion available under its unsecured revolving credit facility. As of December 31, 2023, the Company had $2.2 billion of outstanding debt, with an average interest rate of 3.6%, an average term-to-maturity of 4.6 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.
In the fourth quarter of 2023, the Company executed the following equity transactions:
•The at-the-market equity offering program (“ATM program”), selling 3,010,568 shares of common stock subject to forward equity sale agreements at an average price of $55.08 per share, for a gross value of $165.8 million. As of December 31, 2023, the ATM program had approximately $927.4 million of remaining capacity.
•Partial settlement of outstanding forward equity sale agreements related to its May 2023 public offering by issuing 5,846,966 shares of common stock for net proceeds of $325.2 million.
Subsequent to the fourth quarter of 2023, the Company settled the remaining forward equity sale agreement related to its May 2023 public offering and partially settled the outstanding ATM forward equity sale agreements by issuing 2,719,987 shares of common stock in exchange for net proceeds of $151.7 million.
As of February 6, 2024, the Company had approximately $137.7 million of net forward proceeds remaining for settlement.
Dividends:
On February 5, 2024, the Company’s Board of Directors declared a dividend in the amount of $0.4175 per share for the first quarter of 2024, payable in cash on April 15, 2024, to common stockholders and common unit holders of record as of March 28, 2024.
On February 5, 2024, 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 March 28, 2024, to preferred stockholders of record as of March 15, 2024.
Guidance:
The Company is initiating its full year 2024 guidance as indicated below. The Core FFO guidance refers to the Company’s in-place portfolio as of February 6, 2024, 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 2024 Guidance Rollforward.
2024 Outlook (1) | 2023 Actual | 2024 Guidance | ||||||||||||
| Net Income Attributable to Common Stockholders per diluted share | $1.12 | $1.11 - $1.14 | ||||||||||||
| Company share of Core FFO per diluted share | $2.19 | $2.27 - $2.30 | ||||||||||||
| Same Property Portfolio NOI Growth - GAAP | 8.2% | 4.0% - 5.0% | ||||||||||||
| Same Property Portfolio NOI Growth - Cash | 10.0% | 7.0% - 8.0% | ||||||||||||
Average Same Property Portfolio Occupancy (Full Year) (2) | 97.8% | 96.5% - 97.0% | ||||||||||||
General and Administrative Expenses (3) | $75.0M | +/- $83.0M | ||||||||||||
| Net Interest Expense | $61.4M | $60.0M - $61.0M | ||||||||||||
(1)2024 Guidance represents the in-place portfolio as of February 6, 2024, and does not include any assumptions for additional prospective acquisitions, dispositions or related balance sheet activities that have not closed.
(2)Our 2024 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, 2023 through February 6, 2024 and excludes properties that were or will be classified as repositioning/redevelopment (current and future) or lease-up during 2023 and 2024 (unless otherwise noted). As of January 1, 2024, our 2024 Same Property Portfolio consisted of 296 properties aggregating 37.2 million rentable square feet. For the full year 2023, Average Same Property Portfolio occupancy was 97.0% for the 2024 Same Property Portfolio.
(3)2024 General and Administrative expense guidance includes estimated non-cash equity compensation expense of $36.0 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 Updated 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 ir.rexfordindustrial.com.
Earnings Release, Investor Conference Webcast and Conference Call:
A conference call with executive management will be held on Wednesday, February 7, 2024, 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 March 7, 2024, and can be accessed using the following numbers and pass code 13742410.
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 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 374 properties with approximately 46.1 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 2024 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.
| 2024 Estimate | |||||||||||
| Low | High | ||||||||||
| Net income attributable to common stockholders | $ | 1.11 | $ | 1.14 | |||||||
| Company share of depreciation and amortization | 1.16 | 1.16 | |||||||||
| Company share of FFO | $ | 2.27 | $ | 2.30 | |||||||
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) amortization of above/(below) market lease intangibles and amortization of other deferred rent resulting from sale leaseback transactions with below market leaseback payments 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 December 31, 2023, and excludes (i) properties that were acquired or sold during the period from January 1, 2022 through December 31, 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 December 31, 2023, our 2023 Same Property Portfolio consisted of buildings aggregating 32,476,716 rentable square feet at 254 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 December 31, 2023, we had consolidated indebtedness of $2.2 billion, reflecting a net debt to enterprise value of approximately 15.0%. 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)
| December 31, 2023 | December 31, 2022 | ||||||||||
| (unaudited) | |||||||||||
| ASSETS | |||||||||||
| Land | $ | 6,815,622 | $ | 5,841,195 | |||||||
| Buildings and improvements | 3,933,379 | 3,370,494 | |||||||||
| Tenant improvements | 167,251 | 147,632 | |||||||||
| Furniture, fixtures, and equipment | 132 | 132 | |||||||||
| Construction in progress | 240,010 | 110,934 | |||||||||
| Total real estate held for investment | 11,156,394 | 9,470,387 | |||||||||
| Accumulated depreciation | (782,461) | (614,332) | |||||||||
| Investments in real estate, net | 10,373,933 | 8,856,055 | |||||||||
| Cash and cash equivalents | 33,444 | 36,786 | |||||||||
Loan receivable, net | 122,784 | — | |||||||||
| Rents and other receivables, net | 17,494 | 15,227 | |||||||||
| Deferred rent receivable, net | 123,325 | 88,144 | |||||||||
| Deferred leasing costs, net | 59,351 | 45,080 | |||||||||
| Deferred loan costs, net | 3,426 | 4,829 | |||||||||
| Acquired lease intangible assets, net | 153,670 | 169,986 | |||||||||
| Acquired indefinite-lived intangible | 5,156 | 5,156 | |||||||||
| Interest rate swap asset | 9,896 | 11,422 | |||||||||
| Other assets | 25,225 | 24,973 | |||||||||
| Acquisition related deposits | 2,125 | 1,625 | |||||||||
| Total Assets | $ | 10,929,829 | $ | 9,259,283 | |||||||
| LIABILITIES & EQUITY | |||||||||||
| Liabilities | |||||||||||
| Notes payable | $ | 2,225,914 | $ | 1,936,381 | |||||||
| Accounts payable, accrued expenses and other liabilities | 128,842 | 97,496 | |||||||||
| Dividends and distributions payable | 83,733 | 62,033 | |||||||||
| Acquired lease intangible liabilities, net | 147,561 | 147,384 | |||||||||
| Tenant security deposits | 84,872 | 71,935 | |||||||||
Tenant prepaid rents | 115,002 | 20,712 | |||||||||
| Total Liabilities | 2,785,924 | 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 December 31, 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 December 31, 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 212,346,450 and 189,114,129 shares outstanding at December 31, 2023 and December 31, 2022, respectively | 2,123 | 1,891 | |||||||||
| Additional paid in capital | 7,940,781 | 6,646,867 | |||||||||
| Cumulative distributions in excess of earnings | (338,835) | (255,743) | |||||||||
| Accumulated other comprehensive loss | 7,172 | 8,247 | |||||||||
| Total stockholders’ equity | 7,766,917 | 6,556,938 | |||||||||
| Noncontrolling interests | 376,988 | 366,404 | |||||||||
| Total Equity | 8,143,905 | 6,923,342 | |||||||||
| Total Liabilities and Equity | $ | 10,929,829 | $ | 9,259,283 | |||||||
Rexford Industrial Realty, Inc.
Consolidated Statements of Operations
(Unaudited and in thousands, except per share data)
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| REVENUES | |||||||||||||||||||||||
| Rental income | $ | 207,909 | $ | 178,422 | $ | 791,383 | $ | 630,578 | |||||||||||||||
| Management and leasing services | 163 | 160 | 682 | 616 | |||||||||||||||||||
| Interest income | 2,353 | 5 | 5,761 | 10 | |||||||||||||||||||
| TOTAL REVENUES | 210,425 | 178,587 | 797,826 | 631,204 | |||||||||||||||||||
| OPERATING EXPENSES | |||||||||||||||||||||||
| Property expenses | 49,259 | 42,055 | 184,479 | 150,503 | |||||||||||||||||||
| General and administrative | 19,988 | 19,733 | 75,027 | 64,264 | |||||||||||||||||||
| Depreciation and amortization | 65,839 | 56,568 | 244,510 | 196,794 | |||||||||||||||||||
| TOTAL OPERATING EXPENSES | 135,086 | 118,356 | 504,016 | 411,561 | |||||||||||||||||||
| OTHER EXPENSES | |||||||||||||||||||||||
| Other expenses | 316 | 815 | 1,820 | 1,561 | |||||||||||||||||||
| Interest expense | 14,570 | 13,670 | 61,400 | 48,496 | |||||||||||||||||||
| TOTAL EXPENSES | 149,972 | 132,841 | 567,236 | 461,618 | |||||||||||||||||||
| Loss on extinguishment of debt | — | (38) | — | (915) | |||||||||||||||||||
| Gains on sale of real estate | 6,868 | — | 19,001 | 8,486 | |||||||||||||||||||
| NET INCOME | 67,321 | 45,708 | 249,591 | 177,157 | |||||||||||||||||||
| Less: net income attributable to noncontrolling interests | (2,970) | (2,431) | (11,575) | (9,573) | |||||||||||||||||||
| NET INCOME ATTRIBUTABLE TO REXFORD INDUSTRIAL REALTY, INC. | 64,351 | 43,277 | 238,016 | 167,584 | |||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (9,258) | (9,258) | |||||||||||||||||||
| Less: earnings attributable to participating securities | (357) | (240) | (1,309) | (845) | |||||||||||||||||||
| NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 61,679 | $ | 40,722 | $ | 227,449 | $ | 157,481 | |||||||||||||||
Net income attributable to common stockholders per share – basic | $ | 0.29 | $ | 0.22 | $ | 1.12 | $ | 0.92 | |||||||||||||||
Net income attributable to common stockholders per share – diluted | $ | 0.29 | $ | 0.22 | $ | 1.12 | $ | 0.92 | |||||||||||||||
| Weighted-average shares of common stock outstanding – basic | 210,089 | 184,162 | 202,884 | 170,467 | |||||||||||||||||||
| Weighted-average shares of common stock outstanding – diluted | 210,362 | 184,558 | 203,111 | 170,978 | |||||||||||||||||||
Rexford Industrial Realty, Inc.
Same Property Portfolio Occupancy and NOI and Cash NOI
(Unaudited, dollars in thousands)
| Same Property Portfolio Occupancy: | |||||||||||||||||
| December 31, | |||||||||||||||||
| 2023 | 2022 | Change (basis points) | |||||||||||||||
Quarterly Weighted Average Occupancy:(1) | |||||||||||||||||
| Los Angeles County | 97.5% | 97.7% | (20) bps | ||||||||||||||
| Orange County | 98.5% | 99.4% | (90) bps | ||||||||||||||
| Riverside / San Bernardino County | 97.1% | 96.6% | 50 bps | ||||||||||||||
| San Diego County | 97.7% | 99.0% | (130) bps | ||||||||||||||
| Ventura County | 97.3% | 99.7% | (240) bps | ||||||||||||||
| Same Property Portfolio Weighted Average Occupancy | 97.5% | 97.9% | (40) bps | ||||||||||||||
| Ending Occupancy: | 97.5% | 98.1% | (60) bps | ||||||||||||||
(1)Calculated by averaging the occupancy rate at the end of each month in 4Q-2023 and September 2023 (for 4Q-2023) and the end of each month in 4Q-2022 and September 2022 (for 4Q-2022).
| Same Property Portfolio NOI and Cash NOI: | |||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||
| Rental income | $ | 141,292 | $ | 130,288 | $ | 11,004 | 8.4 | % | $ | 551,644 | $ | 512,985 | $ | 38,659 | 7.5 | % | |||||||||||||||||||||||||||||||
| Property expenses | 33,163 | 30,536 | 2,627 | 8.6 | % | 125,380 | 118,992 | 6,388 | 5.4 | % | |||||||||||||||||||||||||||||||||||||
| Same Property Portfolio NOI | $ | 108,129 | $ | 99,752 | $ | 8,377 | 8.4 | % | $ | 426,264 | $ | 393,993 | $ | 32,271 | 8.2 | % | |||||||||||||||||||||||||||||||
| Straight line rental revenue adjustment | (2,735) | (2,904) | 169 | (5.8) | % | (16,928) | (18,380) | 1,452 | (7.9) | % | |||||||||||||||||||||||||||||||||||||
| Above/(below) market lease revenue adjustments | (3,540) | (3,840) | 300 | (7.8) | % | (14,497) | (16,547) | 2,050 | (12.4) | % | |||||||||||||||||||||||||||||||||||||
| Same Property Portfolio Cash NOI | $ | 101,854 | $ | 93,008 | $ | 8,846 | 9.5 | % | $ | 394,839 | $ | 359,066 | $ | 35,773 | 10.0 | % | |||||||||||||||||||||||||||||||
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 December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Net income | $ | 67,321 | $ | 45,708 | $ | 249,591 | $ | 177,157 | |||||||||||||||
| General and administrative | 19,988 | 19,733 | 75,027 | 64,264 | |||||||||||||||||||
| Depreciation and amortization | 65,839 | 56,568 | 244,510 | 196,794 | |||||||||||||||||||
| Other expenses | 316 | 815 | 1,820 | 1,561 | |||||||||||||||||||
| Interest expense | 14,570 | 13,670 | 61,400 | 48,496 | |||||||||||||||||||
| Loss on extinguishment of debt | — | 38 | — | 915 | |||||||||||||||||||
| Management and leasing services | (163) | (160) | (682) | (616) | |||||||||||||||||||
| Interest income | (2,353) | (5) | (5,761) | (10) | |||||||||||||||||||
| Gains on sale of real estate | (6,868) | — | (19,001) | (8,486) | |||||||||||||||||||
| Net operating income (NOI) | $ | 158,650 | $ | 136,367 | $ | 606,904 | $ | 480,075 | |||||||||||||||
| Straight line rental revenue adjustment | (8,514) | (7,467) | (36,587) | (31,220) | |||||||||||||||||||
Above/(below) market lease revenue adjustments(1) | (8,119) | (12,959) | (29,882) | (31,209) | |||||||||||||||||||
| Cash NOI | $ | 142,017 | $ | 115,941 | $ | 540,435 | $ | 417,646 | |||||||||||||||
| NOI | $ | 158,650 | $ | 136,367 | $ | 606,904 | $ | 480,075 | |||||||||||||||
| Non-Same Property Portfolio rental income | (66,617) | (48,134) | (239,739) | (117,593) | |||||||||||||||||||
| Non-Same Property Portfolio property expenses | 16,096 | 11,519 | 59,099 | 31,511 | |||||||||||||||||||
| Same Property Portfolio NOI | $ | 108,129 | $ | 99,752 | $ | 426,264 | $ | 393,993 | |||||||||||||||
| Straight line rental revenue adjustment | (2,735) | (2,904) | (16,928) | (18,380) | |||||||||||||||||||
| Above/(below) market lease revenue adjustments | (3,540) | (3,840) | (14,497) | (16,547) | |||||||||||||||||||
| Same Property Portfolio Cash NOI | $ | 101,854 | $ | 93,008 | $ | 394,839 | $ | 359,066 | |||||||||||||||
(1)Above/(below) market lease revenue adjustments include the write-off of $1,318 for the year ended December 31, 2023, and $5,792 for the three months and year ended December 31, 2022, 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 December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Net income | $ | 67,321 | $ | 45,708 | $ | 249,591 | $ | 177,157 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Depreciation and amortization | 65,839 | 56,568 | 244,510 | 196,794 | |||||||||||||||||||
| Gains on sale of real estate | (6,868) | — | (19,001) | (8,486) | |||||||||||||||||||
| Funds From Operations (FFO) | $ | 126,292 | $ | 102,276 | $ | 475,100 | $ | 365,465 | |||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (9,258) | (9,258) | |||||||||||||||||||
Less: FFO attributable to noncontrolling interests(1) | (4,960) | (4,591) | (19,514) | (16,963) | |||||||||||||||||||
Less: FFO attributable to participating securities(2) | (504) | (387) | (1,843) | (1,296) | |||||||||||||||||||
| Company share of FFO | $ | 118,513 | $ | 94,983 | $ | 444,485 | $ | 337,948 | |||||||||||||||
| Company Share of FFO per common share – basic | $ | 0.56 | $ | 0.52 | $ | 2.19 | $ | 1.98 | |||||||||||||||
| Company Share of FFO per common share – diluted | $ | 0.56 | $ | 0.51 | $ | 2.19 | $ | 1.98 | |||||||||||||||
| FFO | $ | 126,292 | $ | 102,276 | $ | 475,100 | $ | 365,465 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Acquisition expenses | 39 | 162 | 369 | 613 | |||||||||||||||||||
| Impairment of right-of-use asset | — | — | 188 | — | |||||||||||||||||||
| Loss on extinguishment of debt | — | 38 | — | 915 | |||||||||||||||||||
| Amortization of loss on termination of interest rate swaps | 59 | 59 | 236 | 253 | |||||||||||||||||||
| Non-capitalizable demolition costs | 180 | 663 | 881 | 663 | |||||||||||||||||||
Write-offs of below-market lease intangibles related to unexercised renewal options(3) | — | (5,792) | (1,318) | (5,792) | |||||||||||||||||||
| Core FFO | $ | 126,570 | $ | 97,406 | $ | 475,456 | $ | 362,117 | |||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (9,258) | (9,258) | |||||||||||||||||||
Less: Core FFO attributable to noncontrolling interest(1) | (4,969) | (4,405) | (19,525) | (16,838) | |||||||||||||||||||
Less: Core FFO attributable to participating securities(2) | (505) | (368) | (1,844) | (1,282) | |||||||||||||||||||
| Company share of Core FFO | $ | 118,781 | $ | 90,318 | $ | 444,829 | $ | 334,739 | |||||||||||||||
| Company share of Core FFO per common share – basic | $ | 0.57 | $ | 0.49 | $ | 2.19 | $ | 1.96 | |||||||||||||||
| Company share of Core FFO per common share – diluted | $ | 0.56 | $ | 0.49 | $ | 2.19 | $ | 1.96 | |||||||||||||||
| Weighted-average shares of common stock outstanding – basic | 210,089 | 184,162 | 202,884 | 170,467 | |||||||||||||||||||
| Weighted-average shares of common stock outstanding – diluted | 210,362 | 184,558 | 203,111 | 170,978 | |||||||||||||||||||
(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: | |||||
Guidance | |||||
| 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.
Fourth 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) 342-1588 | ||||||||||||
| Citigroup Investment Research | Craig Mailman | (212) 816-4471 | ||||||||||||
Colliers Securities | Barry Oxford | (203) 961-6573 | ||||||||||||
| 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 | ||||||||||||
| Scotiabank | Greg McGinniss | (212) 225-6906 | ||||||||||||
| Stifel | Stephen Manaker | (212) 271-3716 | ||||||||||||
Truist Securities | Anthony Hau | (212) 303-4176 | ||||||||||||
| 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.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 3 | | ||||||
Company Overview. | ||||||||
| For the Quarter Ended December 31, 2023 | ||||||||
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 4 | | ||||||
Highlights - Consolidated Financial Results. | ||||||||
| Quarterly Results | (in millions) | |||||||
Fourth 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 | |||||||||||||||||||||||||||||
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||
| Financial Results: | |||||||||||||||||||||||||||||
| Total rental income | $ | 207,909 | $ | 204,212 | $ | 194,098 | $ | 185,164 | $ | 178,422 | |||||||||||||||||||
| Net income | $ | 67,321 | $ | 61,790 | $ | 56,910 | $ | 63,570 | $ | 45,708 | |||||||||||||||||||
| Net Operating Income (NOI) | $ | 158,650 | $ | 156,127 | $ | 149,788 | $ | 142,339 | $ | 136,367 | |||||||||||||||||||
| Company share of Core FFO | $ | 118,781 | $ | 114,969 | $ | 108,419 | $ | 102,660 | $ | 90,318 | |||||||||||||||||||
| Company share of Core FFO per common share - diluted | $ | 0.56 | $ | 0.56 | $ | 0.54 | $ | 0.52 | $ | 0.49 | |||||||||||||||||||
| Adjusted EBITDA | $ | 152,126 | $ | 147,925 | $ | 141,258 | $ | 139,755 | $ | 129,451 | |||||||||||||||||||
| Dividend declared per common share | $ | 0.380 | $ | 0.380 | $ | 0.380 | $ | 0.380 | $ | 0.315 | |||||||||||||||||||
| Portfolio Statistics: | |||||||||||||||||||||||||||||
| Portfolio rentable square feet (“RSF”) | 45,860,368 | 44,998,613 | 44,167,774 | 43,954,272 | 42,403,735 | ||||||||||||||||||||||||
| Ending occupancy | 94.1% | 94.1% | 94.0% | 93.8% | 94.6% | ||||||||||||||||||||||||
Ending occupancy excluding repositioning/redevelopment(2) | 97.6% | 97.9% | 97.3% | 97.4% | 97.9% | ||||||||||||||||||||||||
| Rent Change - GAAP | 63.1% | 64.8% | 96.8% | 80.2% | 77.0% | ||||||||||||||||||||||||
| Rent Change - Cash | 45.6% | 51.4% | 74.8% | 59.7% | 52.4% | ||||||||||||||||||||||||
| Same Property Portfolio Performance: | |||||||||||||||||||||||||||||
Same Property Portfolio ending occupancy(3)(4) | 97.5% | 97.9% | 98.1% | 98.0% | 98.1% | ||||||||||||||||||||||||
Same Property Portfolio NOI growth(4)(5) | 8.4% | 9.5% | 7.7% | 7.2% | |||||||||||||||||||||||||
Same Property Portfolio Cash NOI growth(4)(5) | 9.5% | 9.8% | 10.0% | 10.6% | |||||||||||||||||||||||||
| Capitalization: | |||||||||||||||||||||||||||||
Total shares and units issued and outstanding at period end(6) | 219,629,857 | 213,435,271 | 208,031,757 | 208,016,268 | 196,400,973 | ||||||||||||||||||||||||
| 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 | $ | 12,562,303 | $ | 10,774,099 | $ | 11,104,486 | $ | 12,649,238 | $ | 10,972,417 | |||||||||||||||||||
| Total consolidated debt | $ | 2,243,025 | $ | 2,245,605 | $ | 2,245,972 | $ | 2,250,136 | $ | 1,950,515 | |||||||||||||||||||
| Total combined market capitalization (net debt plus equity) | $ | 14,771,884 | $ | 12,936,436 | $ | 13,214,176 | $ | 14,645,756 | $ | 12,886,146 | |||||||||||||||||||
| Ratios: | |||||||||||||||||||||||||||||
| Net debt to total combined market capitalization | 15.0% | 16.7% | 16.0% | 13.6% | 14.9% | ||||||||||||||||||||||||
| Net debt to Adjusted EBITDA (quarterly results annualized) | 3.6x | 3.7x | 3.7x | 3.6x | 3.7x | ||||||||||||||||||||||||
(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 32 and page 12 of this report, respectively.
(2)Ending occupancy excluding repositioning/redevelopment excludes “Other Repositioning” projects as well as those listed individually on pages 26-27.
(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 35.
(4)For comparability, Same Property Portfolio ending occupancy, NOI growth and Cash NOI growth for all comparable periods has been restated to remove the results of 3720-3750 W. Warner Avenue, which was sold during Q4’23. See page 29 for details related to dispositions.
(5)Represents the year over year percentage change in NOI and Cash NOI for the Same Property Portfolio.
(6)Includes the following # of OP Units/vested LTIP units held by noncontrolling interests: 7,631,847 (Dec 31, 2023), 7,300,541 (Sep 30, 2023), 7,351,049 (Jun 30, 2023), 7,597,554 (Mar 31, 2023) and 7,561,260 (Dec 31, 2022). Excludes the following # of shares of unvested restricted stock: 348,440 (Dec 31, 2023), 349,557 (Sep 30, 2023), 361,033 (Jun 30, 2023), 365,416 (Mar 31, 2023) and 274,416 (Dec 31, 2022). Excludes unvested LTIP units and unvested performance units.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 6 | | ||||||
Guidance. | ||||||||
| As of December 31, 2023 | ||||||||
2024 OUTLOOK*
| METRIC | YTD RESULTS AS OF DECEMBER 31, 2023 | 2024 GUIDANCE | |||||||||||||||
Net Income Attributable to Common Stockholders per diluted share (1)(2) | $1.12 | $1.11 - $1.14 | |||||||||||||||
Company share of Core FFO per diluted share (1)(2) | $2.19 | $2.27 - $2.30 | |||||||||||||||
Same Property Portfolio NOI Growth - GAAP (3) | 8.2% | 4.0% - 5.0% | |||||||||||||||
Same Property Portfolio NOI Growth - Cash (3) | 10.0% | 7.0% - 8.0% | |||||||||||||||
Average Same Property Portfolio Occupancy (Full Year) (3) | 97.8% | 96.5% - 97.0% | |||||||||||||||
General and Administrative Expenses (4) | $75.0M | +/- $83.0M | |||||||||||||||
| Net Interest Expense | $61.4M | $60.0M - $61.0M | |||||||||||||||
(1)Our 2024 Net Income and Core FFO guidance refers to the Company's in-place portfolio as of February 6, 2024, and does not include any assumptions for prospective acquisitions, dispositions or related balance sheet activities that have not closed.
(2)See page 36 for a reconciliation of the Company’s 2024 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 2024 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, 2023 through February 6, 2024 and excludes properties that were or will be classified as repositioning/redevelopment (current and future) or lease-up during 2023 and 2024 (unless otherwise noted). As of January 1, 2024, our 2024 Same Property Portfolio consisted of 296 properties aggregating 37.2 million rentable square feet. For the full year 2023, Average Same Property Portfolio occupancy was 97.0% for the 2024 Same Property Portfolio.
(4)Our 2024 General and Administrative expense guidance includes estimated non-cash equity compensation expense of $36.0 million.
* A number of factors could impact the Company’s ability to deliver results in line with its guidance, including, but not limited to interest rates, inflation, the economy, the supply and demand of industrial real estate, the availability and terms of financing to the Company or to potential acquirers of real estate and the timing and yields for divestment and investment. There can be no assurance that the Company can achieve such results.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 7 | | ||||||
Guidance (Continued). | ||||||||
| As of December 31, 2023 | ||||||||
2024 Guidance Rollforward(1)
| Earnings Components | Range ($ per share) | Notes | ||||||||||||||||||
2023 Core FFO Per Diluted Share | $2.19 | $2.19 | ||||||||||||||||||
| Same Property Portfolio NOI Growth | 0.10 | 0.12 | Guidance range of 4.0% - 5.0% SPP NOI Growth | |||||||||||||||||
| Repositioning/Redevelopment NOI | — | — | Incremental contribution of +$0.06/sh from projected repositioning/redevelopment stabilizations offset by ($0.06/sh) NOI decrease from properties moving into repo/redev | |||||||||||||||||
2023 Investments | 0.17 | 0.17 | 2023 Investments projected to contribute incremental contribution of ~$35M | |||||||||||||||||
2024 Investments Closed to Date | 0.02 | 0.02 | $84M of YTD acquisitions; no prospective activity is assumed for guidance purposes | |||||||||||||||||
Net General & Administrative Expenses (2) | (0.04) | (0.04) | Guidance range of +/- $83.0M | |||||||||||||||||
| Net Interest Expense | — | 0.01 | Guidance range of $60.0M - $61.0M | |||||||||||||||||
Equity Funding (3) | (0.14) | (0.14) | Incremental impact of 2023/2024 equity issuance | |||||||||||||||||
Other Items | (0.03) | (0.03) | ||||||||||||||||||
| 2024 Core FFO Per Diluted Share Guidance | $2.27 | $2.30 | ||||||||||||||||||
| Core FFO Annual Growth Per Diluted Share (excludes prospective acquisitions) | 4% | 5% | ||||||||||||||||||
(1)2024 Guidance and Guidance Rollforward represent the in-place portfolio as of February 6, 2024, and does not include any assumptions for prospective acquisitions, dispositions or related balance sheet activities that have not closed.
(2)2024 General and Administrative expense guidance includes estimated non-cash equity compensation expense of $36.0 million. Non-cash equity compensation includes performance-based units that are tied to the Company's overall performance and may or may not be realized based on actual results.
(3)As of December 31, 2023, 212.0 million shares were outstanding, excluding restricted shares, compared to the weighted average diluted shares outstanding of 203.1 million in 2023. "Equity Funding" includes the full year impact related to equity issuance in 2023 and 2024 year-to-date, plus estimated funding for 2024 in-process and pipeline repositioning and redevelopment projects disclosed on pages 26 and 27.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 8 | | ||||||
Consolidated Balance Sheets. | (unaudited and in thousands) | |||||||
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||
| ASSETS | |||||||||||||||||||||||||||||
| Land | $ | 6,815,622 | $ | 6,606,022 | $ | 6,400,698 | $ | 6,334,926 | $ | 5,841,195 | |||||||||||||||||||
| Buildings and improvements | 3,933,379 | 3,869,303 | 3,723,837 | 3,671,384 | 3,370,494 | ||||||||||||||||||||||||
| Tenant improvements | 167,251 | 160,108 | 155,182 | 153,019 | 147,632 | ||||||||||||||||||||||||
| Furniture, fixtures, and equipment | 132 | 132 | 132 | 132 | 132 | ||||||||||||||||||||||||
| Construction in progress | 240,010 | 188,079 | 127,416 | 102,633 | 110,934 | ||||||||||||||||||||||||
| Total real estate held for investment | 11,156,394 | 10,823,644 | 10,407,265 | 10,262,094 | 9,470,387 | ||||||||||||||||||||||||
| Accumulated depreciation | (782,461) | (739,369) | (695,129) | (652,722) | (614,332) | ||||||||||||||||||||||||
| Investments in real estate, net | 10,373,933 | 10,084,275 | 9,712,136 | 9,609,372 | 8,856,055 | ||||||||||||||||||||||||
| Cash and cash equivalents | 33,444 | 83,268 | 136,282 | 253,618 | 36,786 | ||||||||||||||||||||||||
| Restricted cash | — | — | — | 16,239 | — | ||||||||||||||||||||||||
| Loan receivable, net | 122,784 | — | — | — | — | ||||||||||||||||||||||||
| Rents and other receivables, net | 17,494 | 18,973 | 14,126 | 13,845 | 15,227 | ||||||||||||||||||||||||
| Deferred rent receivable, net | 123,325 | 114,927 | 103,192 | 94,980 | 88,144 | ||||||||||||||||||||||||
| Deferred leasing costs, net | 59,351 | 56,735 | 54,848 | 47,739 | 45,080 | ||||||||||||||||||||||||
| Deferred loan costs, net | 3,426 | 3,783 | 4,139 | 4,474 | 4,829 | ||||||||||||||||||||||||
Acquired lease intangible assets, net(1) | 153,670 | 154,036 | 147,990 | 161,339 | 169,986 | ||||||||||||||||||||||||
| Acquired indefinite-lived intangible | 5,156 | 5,156 | 5,156 | 5,156 | 5,156 | ||||||||||||||||||||||||
| Interest rate swap asset | 9,896 | 24,494 | 19,869 | 6,947 | 11,422 | ||||||||||||||||||||||||
| Other assets | 25,225 | 31,817 | 19,055 | 21,811 | 24,973 | ||||||||||||||||||||||||
| Acquisition related deposits | 2,125 | — | 8,700 | 3,625 | 1,625 | ||||||||||||||||||||||||
| Total Assets | $ | 10,929,829 | $ | 10,577,464 | $ | 10,225,493 | $ | 10,239,145 | $ | 9,259,283 | |||||||||||||||||||
| LIABILITIES & EQUITY | |||||||||||||||||||||||||||||
| Liabilities | |||||||||||||||||||||||||||||
| Notes payable | $ | 2,225,914 | $ | 2,227,637 | $ | 2,227,154 | $ | 2,230,687 | $ | 1,936,381 | |||||||||||||||||||
| Interest rate swap liability | — | — | — | 835 | — | ||||||||||||||||||||||||
| Accounts payable, accrued expenses and other liabilities | 128,842 | 155,103 | 109,881 | 110,272 | 97,496 | ||||||||||||||||||||||||
| Dividends and distributions payable | 83,733 | 81,423 | 79,370 | 79,370 | 62,033 | ||||||||||||||||||||||||
Acquired lease intangible liabilities, net(2) | 147,561 | 155,582 | 130,511 | 138,339 | 147,384 | ||||||||||||||||||||||||
| Tenant security deposits | 84,872 | 83,643 | 81,163 | 77,029 | 71,935 | ||||||||||||||||||||||||
Tenant prepaid rents(3) | 115,002 | 30,772 | 42,600 | 44,303 | 20,712 | ||||||||||||||||||||||||
| Total Liabilities | 2,785,924 | 2,734,160 | 2,670,679 | 2,680,835 | 2,335,941 | ||||||||||||||||||||||||
| 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 | 2,123 | 2,065 | 2,010 | 2,008 | 1,891 | ||||||||||||||||||||||||
| Additional paid in capital | 7,940,781 | 7,613,354 | 7,311,458 | 7,299,837 | 6,646,867 | ||||||||||||||||||||||||
| Cumulative distributions in excess of earnings | (338,835) | (320,180) | (298,367) | (273,849) | (255,743) | ||||||||||||||||||||||||
| Accumulated other comprehensive income (loss) | 7,172 | 21,142 | 16,525 | 3,117 | 8,247 | ||||||||||||||||||||||||
| Total stockholders’ equity | 7,766,917 | 7,472,057 | 7,187,302 | 7,186,789 | 6,556,938 | ||||||||||||||||||||||||
| Noncontrolling interests | 376,988 | 371,247 | 367,512 | 371,521 | 366,404 | ||||||||||||||||||||||||
| Total Equity | 8,143,905 | 7,843,304 | 7,554,814 | 7,558,310 | 6,923,342 | ||||||||||||||||||||||||
| Total Liabilities and Equity | $ | 10,929,829 | $ | 10,577,464 | $ | 10,225,493 | $ | 10,239,145 | $ | 9,259,283 | |||||||||||||||||||
(1)Includes net above-market tenant lease intangibles of $10,790 (Dec 31, 2023), $11,402 (Sep 30, 2023), $12,034 (Jun 30, 2023), $13,587 (Mar 31, 2023) and $14,181 (Dec 31, 2022). Balance also includes net below-market ground lease intangible of $12,682 (Dec 31, 2023), $12,724 (Sep 30, 2023), $12,765 (Jun 30, 2023), $12,806 (Mar 31, 2023) and $12,847 (Dec 31, 2022) related to the acquisition of 2970 East 50th Street.
(2)Represents net below-market tenant lease intangibles as of the balance sheet date.
(3)On October 26, 2023, we acquired the property located at West 1st Street through a sale lease-back transaction and recorded tenant prepaid rent of $62.8 million (unamortized balance of $62.1 million as of Dec 31, 2023) which reflects the difference between the purchase price and fair value of the underlying assets and also relates to the below market leaseback payments.
Fourth 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 | |||||||||||||||||||||||||||||
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | |||||||||||||||||||||||||
| Revenues | |||||||||||||||||||||||||||||
Rental income(1) | $ | 207,909 | $ | 204,212 | $ | 194,098 | $ | 185,164 | $ | 178,422 | |||||||||||||||||||
| Management and leasing services | 163 | 158 | 171 | 190 | 160 | ||||||||||||||||||||||||
| Interest income | 2,353 | 1,029 | 1,497 | 882 | 5 | ||||||||||||||||||||||||
| Total Revenues | 210,425 | 205,399 | 195,766 | 186,236 | 178,587 | ||||||||||||||||||||||||
| Operating Expenses | |||||||||||||||||||||||||||||
| Property expenses | 49,259 | 48,085 | 44,310 | 42,825 | 42,055 | ||||||||||||||||||||||||
| General and administrative | 19,988 | 18,575 | 18,267 | 18,197 | 19,733 | ||||||||||||||||||||||||
| Depreciation and amortization | 65,839 | 60,449 | 58,793 | 59,429 | 56,568 | ||||||||||||||||||||||||
| Total Operating Expenses | 135,086 | 127,109 | 121,370 | 120,451 | 118,356 | ||||||||||||||||||||||||
| Other Expenses | |||||||||||||||||||||||||||||
| Other expenses | 316 | 551 | 306 | 647 | 815 | ||||||||||||||||||||||||
| Interest expense | 14,570 | 15,949 | 17,180 | 13,701 | 13,670 | ||||||||||||||||||||||||
| Total Expenses | 149,972 | 143,609 | 138,856 | 134,799 | 132,841 | ||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | — | — | (38) | ||||||||||||||||||||||||
| Gains on sale of real estate | 6,868 | — | — | 12,133 | — | ||||||||||||||||||||||||
| Net Income | 67,321 | 61,790 | 56,910 | 63,570 | 45,708 | ||||||||||||||||||||||||
| Less: net income attributable to noncontrolling interests | (2,970) | (2,824) | (2,717) | (3,064) | (2,431) | ||||||||||||||||||||||||
| Net income attributable to Rexford Industrial Realty, Inc. | 64,351 | 58,966 | 54,193 | 60,506 | 43,277 | ||||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,314) | (2,315) | (2,314) | (2,315) | ||||||||||||||||||||||||
| Less: earnings allocated to participating securities | (357) | (314) | (318) | (320) | (240) | ||||||||||||||||||||||||
| Net income attributable to common stockholders | $ | 61,679 | $ | 56,338 | $ | 51,560 | $ | 57,872 | $ | 40,722 | |||||||||||||||||||
| Earnings per Common Share | |||||||||||||||||||||||||||||
| Net income attributable to common stockholders per share - basic | $ | 0.29 | $ | 0.27 | $ | 0.26 | $ | 0.30 | $ | 0.22 | |||||||||||||||||||
| Net income attributable to common stockholders per share - diluted | $ | 0.29 | $ | 0.27 | $ | 0.26 | $ | 0.30 | $ | 0.22 | |||||||||||||||||||
| Weighted average shares outstanding - basic | 210,089,164 | 205,279,681 | 200,610,890 | 195,366,969 | 184,161,577 | ||||||||||||||||||||||||
| Weighted average shares outstanding - diluted | 210,362,069 | 205,447,532 | 200,667,250 | 195,779,007 | 184,558,301 | ||||||||||||||||||||||||
(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 35 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.
Fourth 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 December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Revenues | |||||||||||||||||||||||
| Rental income | $ | 207,909 | $ | 178,422 | $ | 791,383 | $ | 630,578 | |||||||||||||||
| Management and leasing services | 163 | 160 | 682 | 616 | |||||||||||||||||||
| Interest income | 2,353 | 5 | 5,761 | 10 | |||||||||||||||||||
| Total Revenues | 210,425 | 178,587 | 797,826 | 631,204 | |||||||||||||||||||
| Operating Expenses | |||||||||||||||||||||||
| Property expenses | 49,259 | 42,055 | 184,479 | 150,503 | |||||||||||||||||||
| General and administrative | 19,988 | 19,733 | 75,027 | 64,264 | |||||||||||||||||||
| Depreciation and amortization | 65,839 | 56,568 | 244,510 | 196,794 | |||||||||||||||||||
| Total Operating Expenses | 135,086 | 118,356 | 504,016 | 411,561 | |||||||||||||||||||
| Other Expenses | |||||||||||||||||||||||
| Other expenses | 316 | 815 | 1,820 | 1,561 | |||||||||||||||||||
| Interest expense | 14,570 | 13,670 | 61,400 | 48,496 | |||||||||||||||||||
| Total Expenses | 149,972 | 132,841 | 567,236 | 461,618 | |||||||||||||||||||
| Loss on extinguishment of debt | — | (38) | — | (915) | |||||||||||||||||||
| Gains on sale of real estate | 6,868 | — | 19,001 | 8,486 | |||||||||||||||||||
| Net Income | 67,321 | 45,708 | 249,591 | 177,157 | |||||||||||||||||||
| Less: net income attributable to noncontrolling interests | (2,970) | (2,431) | (11,575) | (9,573) | |||||||||||||||||||
| Net income attributable to Rexford Industrial Realty, Inc. | 64,351 | 43,277 | 238,016 | 167,584 | |||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (9,258) | (9,258) | |||||||||||||||||||
| Less: earnings allocated to participating securities | (357) | (240) | (1,309) | (845) | |||||||||||||||||||
| Net income attributable to common stockholders | $ | 61,679 | $ | 40,722 | $ | 227,449 | $ | 157,481 | |||||||||||||||
| Net income attributable to common stockholders per share – basic | $ | 0.29 | $ | 0.22 | $ | 1.12 | $ | 0.92 | |||||||||||||||
| Net income attributable to common stockholders per share – diluted | $ | 0.29 | $ | 0.22 | $ | 1.12 | $ | 0.92 | |||||||||||||||
| Weighted-average shares of common stock outstanding – basic | 210,089,164 | 184,161,577 | 202,883,704 | 170,467,365 | |||||||||||||||||||
| Weighted-average shares of common stock outstanding – diluted | 210,362,069 | 184,558,301 | 203,110,993 | 170,978,272 | |||||||||||||||||||
Fourth 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 | |||||||||||||||||||||||||||||
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||
| Net Income | $ | 67,321 | $ | 61,790 | $ | 56,910 | $ | 63,570 | $ | 45,708 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Depreciation and amortization | 65,839 | 60,449 | 58,793 | 59,429 | 56,568 | ||||||||||||||||||||||||
| Gains on sale of real estate | (6,868) | — | — | (12,133) | — | ||||||||||||||||||||||||
NAREIT Defined Funds From Operations (FFO) | 126,292 | 122,239 | 115,703 | 110,866 | 102,276 | ||||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,314) | (2,315) | (2,314) | (2,315) | ||||||||||||||||||||||||
Less: FFO attributable to noncontrolling interests(2) | (4,960) | (4,909) | (4,812) | (4,833) | (4,591) | ||||||||||||||||||||||||
Less: FFO attributable to participating securities(3) | (504) | (461) | (451) | (427) | (387) | ||||||||||||||||||||||||
| Company share of FFO | $ | 118,513 | $ | 114,555 | $ | 108,125 | $ | 103,292 | $ | 94,983 | |||||||||||||||||||
| Company share of FFO per common share‐basic | $ | 0.56 | $ | 0.56 | $ | 0.54 | $ | 0.53 | $ | 0.52 | |||||||||||||||||||
| Company share of FFO per common share‐diluted | $ | 0.56 | $ | 0.56 | $ | 0.54 | $ | 0.53 | $ | 0.51 | |||||||||||||||||||
| FFO | $ | 126,292 | $ | 122,239 | $ | 115,703 | $ | 110,866 | $ | 102,276 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Acquisition expenses | 39 | 10 | 247 | 73 | 162 | ||||||||||||||||||||||||
Impairment of right-of-use asset(4) | — | — | — | 188 | — | ||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | — | — | 38 | ||||||||||||||||||||||||
| Amortization of loss on termination of interest rate swaps | 59 | 59 | 59 | 59 | 59 | ||||||||||||||||||||||||
| Non-capitalizable demolition costs | 180 | 361 | — | 340 | 663 | ||||||||||||||||||||||||
Write-offs of below-market lease intangibles related to unexercised renewal options(5) | — | — | — | (1,318) | (5,792) | ||||||||||||||||||||||||
| Core FFO | 126,570 | 122,669 | 116,009 | 110,208 | 97,406 | ||||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,314) | (2,315) | (2,314) | (2,315) | ||||||||||||||||||||||||
Less: Core FFO attributable to noncontrolling interests(2) | (4,969) | (4,924) | (4,823) | (4,809) | (4,405) | ||||||||||||||||||||||||
Less: Core FFO attributable to participating securities(3) | (505) | (462) | (452) | (425) | (368) | ||||||||||||||||||||||||
| Company share of Core FFO | $ | 118,781 | $ | 114,969 | $ | 108,419 | $ | 102,660 | $ | 90,318 | |||||||||||||||||||
| Company share of Core FFO per common share‐basic | $ | 0.57 | $ | 0.56 | $ | 0.54 | $ | 0.53 | $ | 0.49 | |||||||||||||||||||
| Company share of Core FFO per common share‐diluted | $ | 0.56 | $ | 0.56 | $ | 0.54 | $ | 0.52 | $ | 0.49 | |||||||||||||||||||
| Weighted-average shares outstanding-basic | 210,089,164 | 205,279,681 | 200,610,890 | 195,366,969 | 184,161,577 | ||||||||||||||||||||||||
Weighted-average shares outstanding-diluted(6) | 210,362,069 | 205,447,532 | 200,667,250 | 195,779,007 | 184,558,301 | ||||||||||||||||||||||||
(1)For a definition and discussion of non-GAAP financial measures, see the definitions section beginning on page 32 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.
Fourth 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 December 31, | Year Ended December 31, | |||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| Net Income | $ | 67,321 | $ | 45,708 | $ | 249,591 | $ | 177,157 | ||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Depreciation and amortization | 65,839 | 56,568 | 244,510 | 196,794 | ||||||||||||||||||||||
| Gains on sale of real estate | (6,868) | — | (19,001) | (8,486) | ||||||||||||||||||||||
| Funds From Operations (FFO) | 126,292 | 102,276 | 475,100 | 365,465 | ||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (9,258) | (9,258) | ||||||||||||||||||||||
| Less: FFO attributable to noncontrolling interests | (4,960) | (4,591) | (19,514) | (16,963) | ||||||||||||||||||||||
| Less: FFO attributable to participating securities | (504) | (387) | (1,843) | (1,296) | ||||||||||||||||||||||
| Company share of FFO | $ | 118,513 | $ | 94,983 | $ | 444,485 | $ | 337,948 | ||||||||||||||||||
| Company share of FFO per common share‐basic | $ | 0.56 | $ | 0.52 | $ | 2.19 | $ | 1.98 | ||||||||||||||||||
| Company share of FFO per common share‐diluted | $ | 0.56 | $ | 0.51 | $ | 2.19 | $ | 1.98 | ||||||||||||||||||
| FFO | $ | 126,292 | $ | 102,276 | $ | 475,100 | $ | 365,465 | ||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Acquisition expenses | 39 | 162 | 369 | 613 | ||||||||||||||||||||||
| Impairment of right-of-use asset | — | — | 188 | — | ||||||||||||||||||||||
| Loss on extinguishment of debt | — | 38 | — | 915 | ||||||||||||||||||||||
| Amortization of loss on termination of interest rate swaps | 59 | 59 | 236 | 253 | ||||||||||||||||||||||
| Non-capitalizable demolition costs | 180 | 663 | 881 | 663 | ||||||||||||||||||||||
Write-offs of below-market lease intangibles related to unexercised renewal options(2) | — | (5,792) | (1,318) | (5,792) | ||||||||||||||||||||||
| Core FFO | 126,570 | 97,406 | 475,456 | 362,117 | ||||||||||||||||||||||
| Less: preferred stock dividends | (2,315) | (2,315) | (9,258) | (9,258) | ||||||||||||||||||||||
| Less: Core FFO attributable to noncontrolling interests | (4,969) | (4,405) | (19,525) | (16,838) | ||||||||||||||||||||||
| Less: Core FFO attributable to participating securities | (505) | (368) | (1,844) | (1,282) | ||||||||||||||||||||||
| Company share of Core FFO | $ | 118,781 | $ | 90,318 | $ | 444,829 | $ | 334,739 | ||||||||||||||||||
| Company share of Core FFO per common share‐basic | $ | 0.57 | $ | 0.49 | $ | 2.19 | $ | 1.96 | ||||||||||||||||||
| Company share of Core FFO per common share‐diluted | $ | 0.56 | $ | 0.49 | $ | 2.19 | $ | 1.96 | ||||||||||||||||||
| Weighted-average shares outstanding-basic | 210,089,164 | 184,161,577 | 202,883,704 | 170,467,365 | ||||||||||||||||||||||
| Weighted-average shares outstanding-diluted | 210,362,069 | 184,558,301 | 203,110,993 | 170,978,272 | ||||||||||||||||||||||
(1)For a definition and discussion of non-GAAP financial measures, see the definitions section beginning on page 32 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.
Fourth 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 | |||||||||||||||||||||||||||||
| December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||
Funds From Operations(2) | $ | 126,292 | $ | 122,239 | $ | 115,703 | $ | 110,866 | $ | 102,276 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Amortization of deferred financing costs | 1,000 | 1,001 | 999 | 856 | 840 | ||||||||||||||||||||||||
| Non-cash stock compensation | 9,338 | 8,166 | 7,956 | 8,178 | 9,716 | ||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | — | — | 38 | ||||||||||||||||||||||||
| Impairment of right-of-use asset | — | — | — | 188 | — | ||||||||||||||||||||||||
| Amortization related to termination/settlement of interest rate derivatives | 137 | 137 | 136 | 129 | 129 | ||||||||||||||||||||||||
| Note payable (discount) premium amortization, net | 214 | 205 | 203 | 66 | 64 | ||||||||||||||||||||||||
| Non-capitalizable demolition costs | 180 | 361 | — | 340 | 663 | ||||||||||||||||||||||||
| Deduct: | |||||||||||||||||||||||||||||
| Preferred stock dividends | (2,315) | (2,314) | (2,315) | (2,314) | (2,315) | ||||||||||||||||||||||||
Straight line rental revenue adjustment(3) | (8,514) | (11,792) | (8,653) | (7,628) | (7,467) | ||||||||||||||||||||||||
Above/(below) market lease revenue adjustments(4) | (8,119) | (7,241) | (6,232) | (8,290) | (12,959) | ||||||||||||||||||||||||
Capitalized payments(5) | (12,443) | (10,581) | (8,885) | (8,924) | (7,757) | ||||||||||||||||||||||||
| Accretion of net loan origination fees | (84) | — | — | — | — | ||||||||||||||||||||||||
Recurring capital expenditures(6) | (7,047) | (10,874) | (6,683) | (2,194) | (2,593) | ||||||||||||||||||||||||
2nd generation tenant improvements and leasing commissions(7) | (3,611) | (4,406) | (5,623) | (5,259) | (5,437) | ||||||||||||||||||||||||
| Adjusted Funds From Operations (AFFO) | $ | 95,028 | $ | 84,901 | $ | 86,606 | $ | 86,014 | $ | 75,198 | |||||||||||||||||||
(1)For a definition and discussion of non-GAAP financial measures, see the definitions section beginning on page 32 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 $4,285, $6,745, $3,179, $3,492 and $2,678 for the three months ended December 31, 2023, September 30, 2023, June 30, 2023, March 31, 2023 and December 31, 2022, respectively.
(4)Above/(below) market lease revenue adjustments include the write-off of $0, $0, $0, $1,318 and $5,792 for the three months ended December 31, 2023, September 30, 2023, 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 $80,398, $67,472, $45,902, $28,937 and $34,626 for the three months ended December 31, 2023, September 30, 2023, June 30, 2023, March 31, 2023 and December 31, 2022, respectively.
(7)Excludes 1st generation tenant improvements and leasing commissions of $4,393, $1,256, $4,745, $666 and $552 for the three months ended December 31, 2023, September 30, 2023, June 30, 2023, March 31, 2023 and December 31, 2022, respectively.
Fourth 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 | |||||||||||||||||||||||||||||
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | |||||||||||||||||||||||||
Rental income(2)(3) | $ | 207,909 | $ | 204,212 | $ | 194,098 | $ | 185,164 | $ | 178,422 | |||||||||||||||||||
| Less: Property expenses | 49,259 | 48,085 | 44,310 | 42,825 | 42,055 | ||||||||||||||||||||||||
| Net Operating Income (NOI) | $ | 158,650 | $ | 156,127 | $ | 149,788 | $ | 142,339 | $ | 136,367 | |||||||||||||||||||
Above/(below) market lease revenue adjustments | (8,119) | (7,241) | (6,232) | (8,290) | (12,959) | ||||||||||||||||||||||||
| Straight line rental revenue adjustment | (8,514) | (11,792) | (8,653) | (7,628) | (7,467) | ||||||||||||||||||||||||
| Cash NOI | $ | 142,017 | $ | 137,094 | $ | 134,903 | $ | 126,421 | $ | 115,941 | |||||||||||||||||||
EBITDAre and Adjusted EBITDA | |||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | |||||||||||||||||||||||||
| Net income | $ | 67,321 | $ | 61,790 | $ | 56,910 | $ | 63,570 | $ | 45,708 | |||||||||||||||||||
| Interest expense | 14,570 | 15,949 | 17,180 | 13,701 | 13,670 | ||||||||||||||||||||||||
| Depreciation and amortization | 65,839 | 60,449 | 58,793 | 59,429 | 56,568 | ||||||||||||||||||||||||
| Gains on sale of real estate | (6,868) | — | — | (12,133) | — | ||||||||||||||||||||||||
EBITDAre | $ | 140,862 | $ | 138,188 | $ | 132,883 | $ | 124,567 | $ | 115,946 | |||||||||||||||||||
| Stock-based compensation amortization | 9,338 | 8,166 | 7,956 | 8,178 | 9,716 | ||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | — | — | 38 | ||||||||||||||||||||||||
| Acquisition expenses | 39 | 10 | 247 | 73 | 162 | ||||||||||||||||||||||||
| Impairment of right-of-use asset | — | — | — | 188 | — | ||||||||||||||||||||||||
Pro forma effect of acquisitions and loan issuance(4) | 1,976 | 1,561 | 172 | 6,927 | 3,589 | ||||||||||||||||||||||||
Pro forma effect of dispositions(5) | (89) | — | — | (178) | — | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | 152,126 | $ | 147,925 | $ | 141,258 | $ | 139,755 | $ | 129,451 | |||||||||||||||||||
(1)For a definition and discussion of non-GAAP financial measures, see the definitions section beginning on page 32 of this report.
(2)See footnote (1) on page 10 for details related to our presentation of “Rental income” in the consolidated statements of operations for all periods presented.
(3)Reflects (reduction) increase to rental income due to changes in the Company’s assessment of lease payment collectability as follows (in thousands): $(948), $(1,033), $(746), $(340) and $71 for the three months ended December 31, 2023, September 30, 2023, June 30, 2023, March 31, 2023 and December 31, 2022, respectively.
(4)Represents the estimated impact on Q4'23 EBITDAre of Q4'23 acquisitions and the issuance of the $125 million loan receivable as if they had been acquired/issued on October 1, 2023, the impact on Q3'23 EBITDAre of Q3'23 acquisitions as if they had been acquired on July 1, 2023, the impact on Q2'23 EBITDAre of Q2'23 acquisitions as if they had been acquired on April 1, 2023, the impact on Q1'23 EBITDAre of Q1'23 acquisitions as if they had been acquired on January 1, 2023 and the impact on Q4'22 EBITDAre of Q4'22 acquisitions as if they had been acquired on October 1, 2022. We have made a number of assumptions in such estimates and there can be no assurance that we would have generated the projected levels of EBITDAre had we owned the acquired entities as of the beginning of each period.
(5)Represents the impact on Q4'23 EBITDAre of Q4'23 dispositions as if they had been sold as of October 1, 2023 and Q1'23 EBITDAre of Q1'23 dispositions as if they had been sold as of January 1, 2023.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 15 | | ||||||
Same Property Portfolio Performance.(1) | ||||||||
| (unaudited and dollars in thousands) | ||||||||
| Same Property Portfolio: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of properties | 254 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Square Feet | 32,476,716 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Same Property Portfolio NOI and Cash NOI: | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | 2023 | 2022 | $ Change | % Change | |||||||||||||||||||||||||||||||||||||||||||
Rental income(2)(3)(4) | $ | 141,292 | $ | 130,288 | $ | 11,004 | 8.4% | $ | 551,644 | $ | 512,985 | $ | 38,659 | 7.5% | ||||||||||||||||||||||||||||||||||||
| Property expenses | 33,163 | 30,536 | 2,627 | 8.6% | 125,380 | 118,992 | 6,388 | 5.4% | ||||||||||||||||||||||||||||||||||||||||||
| Same Property Portfolio NOI | $ | 108,129 | $ | 99,752 | $ | 8,377 | 8.4% | (4) | $ | 426,264 | $ | 393,993 | $ | 32,271 | 8.2% | (4) | ||||||||||||||||||||||||||||||||||
Straight-line rental revenue adjustment | (2,735) | (2,904) | 169 | (5.8)% | (16,928) | (18,380) | 1,452 | (7.9)% | ||||||||||||||||||||||||||||||||||||||||||
Above/(below) market lease revenue adjustments | (3,540) | (3,840) | 300 | (7.8)% | (14,497) | (16,547) | 2,050 | (12.4)% | ||||||||||||||||||||||||||||||||||||||||||
| Same Property Portfolio Cash NOI | $ | 101,854 | $ | 93,008 | $ | 8,846 | 9.5% | (4) | $ | 394,839 | $ | 359,066 | $ | 35,773 | 10.0% | (4) | ||||||||||||||||||||||||||||||||||
| Same Property Portfolio Occupancy: | |||||||||||||||||||||||||||||
| Three Months Ended December 31, | Three Months Ended September 30, 2023 | ||||||||||||||||||||||||||||
| 2023 | 2022 | Year-over-Year Change (basis points) | Sequential Change (basis points) | ||||||||||||||||||||||||||
Quarterly Weighted Average Occupancy:(5) | |||||||||||||||||||||||||||||
| Los Angeles County | 97.5% | 97.7% | (20) bps | 97.7% | (20) bps | ||||||||||||||||||||||||
| Orange County | 98.5% | 99.4% | (90) bps | 98.7% | (20) bps | ||||||||||||||||||||||||
| Riverside / San Bernardino County | 97.1% | 96.6% | 50 bps | 97.5% | (40) bps | ||||||||||||||||||||||||
| San Diego County | 97.7% | 99.0% | (130) bps | 97.1% | 60 bps | ||||||||||||||||||||||||
| Ventura County | 97.3% | 99.7% | (240) bps | 98.4% | (110) bps | ||||||||||||||||||||||||
| Quarterly Weighted Average Occupancy | 97.5% | 97.9% | (40) bps | 97.8% | (30) bps | ||||||||||||||||||||||||
| Ending Occupancy: | 97.5% | 98.1% | (60) bps | 97.9% | (40) bps | ||||||||||||||||||||||||
(1)For a definition and discussion of non-GAAP financial measures, see the definitions section beginning on page 32 of this report.
(2)See “Same Property Portfolio Rental Income” on page 35 of the definitions section of this report for a breakdown of rental income into rental revenues, tenant reimbursements and other income for the three months ended December 31, 2023 and 2022.
(3)Reflects (decrease) increase to rental income due to changes in the Company’s assessment of lease payment collectability as follows: $(544) thousand and $50 thousand for the three months ended December 31, 2023 and 2022, respectively and $(1.4) million and $512 thousand for the year ended December 31, 2023 and 2022, respectively.
(4)Rental income includes lease termination fees of $3 thousand and $5 thousand for the three months ended December 31, 2023 and 2022, respectively, and $233 thousand and $101 thousand for the year ended December 31, 2023 and 2022, respectively. Excluding these lease termination fees, Same Property Portfolio NOI increased by approximately 8.4% and 8.2% and Same Property Portfolio Cash NOI increased by approximately 9.5% and 9.9% during the three months and year ended December 31, 2023, compared to the three months and year ended December 31, 2022, respectively.
(5)Calculated by averaging the occupancy rate at the end of each month in 4Q-2023 and September 2023 (for 4Q-2023), the end of each month in 4Q-2022 and September 2022 (for 4Q-2022) and the end of each month in 3Q-2023 and June 2023 (for 3Q-2023).
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 16 | | ||||||
Capitalization Summary. | ||||||||
| (unaudited and in thousands, except share and per share data) | ||||||||
| Capitalization as of December 31, 2023 | ||||||||
| Description | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||
Common shares outstanding(1) | 211,998,010 | 206,134,730 | 200,680,708 | 200,418,714 | 188,839,713 | |||||||||||||||||||||||||||
Operating partnership units outstanding(2) | 7,631,847 | 7,300,541 | 7,351,049 | 7,597,554 | 7,561,260 | |||||||||||||||||||||||||||
| Total shares and units outstanding at period end | 219,629,857 | 213,435,271 | 208,031,757 | 208,016,268 | 196,400,973 | |||||||||||||||||||||||||||
| Share price at end of quarter | $ | 56.10 | $ | 49.35 | $ | 52.22 | $ | 59.65 | $ | 54.64 | ||||||||||||||||||||||
| Common Stock and Operating Partnership Units - Capitalization | $ | 12,321,235 | $ | 10,533,031 | $ | 10,863,418 | $ | 12,408,170 | $ | 10,731,349 | ||||||||||||||||||||||
Series B and C Cumulative Redeemable Preferred Stock(3) | $ | 161,250 | $ | 161,250 | $ | 161,250 | $ | 161,250 | $ | 161,250 | ||||||||||||||||||||||
4.43937% Series 1 Cumulative Redeemable Convertible Preferred Units(4) | 27,031 | 27,031 | 27,031 | 27,031 | 27,031 | |||||||||||||||||||||||||||
4.00% Series 2 Cumulative Redeemable Convertible Preferred Units(4) | 40,787 | 40,787 | 40,787 | 40,787 | 40,787 | |||||||||||||||||||||||||||
3.00% Series 3 Cumulative Redeemable Convertible Preferred Units(4) | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | |||||||||||||||||||||||||||
| Preferred Equity | $ | 241,068 | $ | 241,068 | $ | 241,068 | $ | 241,068 | $ | 241,068 | ||||||||||||||||||||||
| Total Equity Market Capitalization | $ | 12,562,303 | $ | 10,774,099 | $ | 11,104,486 | $ | 12,649,238 | $ | 10,972,417 | ||||||||||||||||||||||
| Total Debt | $ | 2,243,025 | $ | 2,245,605 | $ | 2,245,972 | $ | 2,250,136 | $ | 1,950,515 | ||||||||||||||||||||||
| Less: Cash and cash equivalents | (33,444) | (83,268) | (136,282) | (253,618) | (36,786) | |||||||||||||||||||||||||||
| Net Debt | $ | 2,209,581 | $ | 2,162,337 | $ | 2,109,690 | $ | 1,996,518 | $ | 1,913,729 | ||||||||||||||||||||||
| Total Combined Market Capitalization (Net Debt plus Equity) | $ | 14,771,884 | $ | 12,936,436 | $ | 13,214,176 | $ | 14,645,756 | $ | 12,886,146 | ||||||||||||||||||||||
| Net debt to total combined market capitalization | 15.0 | % | 16.7 | % | 16.0 | % | 13.6 | % | 14.9 | % | ||||||||||||||||||||||
Net debt to Adjusted EBITDA (quarterly results annualized)(5) | 3.6x | 3.7x | 3.7x | 3.6x | 3.7x | |||||||||||||||||||||||||||
Net debt & preferred equity to Adjusted EBITDA (quarterly results annualized)(5) | 4.0x | 4.1x | 4.2x | 4.0x | 4.2x | |||||||||||||||||||||||||||
(1)Excludes the following number of shares of unvested restricted stock: 348,440 (Dec 31, 2023), 349,557 (Sep 30, 2023), 361,033 (Jun 30, 2023), 365,416 (Mar 31, 2023) and 274,416 (Dec 31, 2022).
(2)Represents outstanding common units of the Company’s operating partnership (“OP”), Rexford Industrial Realty, LP, that are owned by unitholders other than Rexford Industrial Realty, Inc. Represents the noncontrolling interest in our OP. As of Dec 31, 2023, includes 919,086 vested LTIP Units & 1,160,454 vested performance units & excludes 368,905 unvested LTIP Units & 1,740,217 unvested performance units.
(3)Values based on liquidation preference of $25 per share and the following number of outstanding shares of preferred stock: 5.875% Series B (3,000,000); 5.625% Series C (3,450,000).
(4)Value based on 593,960 outstanding Series 1 preferred units at a liquidation preference of $45.50952 per unit, 906,374 outstanding Series 2 preferred units at a liquidation preference of $45 per unit and 164,998 outstanding Series 3 preferred units at a liquidation preference of $72.72825 per unit.
(5)For definition/discussion of non-GAAP financial measures and reconciliations to their nearest GAAP equivalents, see the definitions section & reconciliation section beginning on page 32 and page 12 of this report, respectively.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 17 | | ||||||
Debt Summary. | ||||||||
| (unaudited and dollars in thousands) | ||||||||
| Debt Detail: | ||||||||||||||||||||||||||
| As of December 31, 2023 | ||||||||||||||||||||||||||
| Debt Description | Maturity Date | Stated Interest Rate | Effective Interest Rate(1) | Principal Balance(2) | ||||||||||||||||||||||
| Unsecured Debt: | ||||||||||||||||||||||||||
$1.0 Billion Revolving Credit Facility(3) | 5/26/2026(4) | SOFR+0.685%(5) | 6.165% | $ | — | |||||||||||||||||||||
| $400M Term Loan Facility | 7/19/2024(4) | SOFR+0.76%(5) | 4.832%(6) | 400,000 | ||||||||||||||||||||||
| $100M Senior Notes | 8/6/2025 | 4.290% | 4.290% | 100,000 | ||||||||||||||||||||||
| $300M Term Loan Facility | 5/26/2027 | SOFR+0.76%(5) | 3.677%(7) | 300,000 | ||||||||||||||||||||||
| $125M Senior Notes | 7/13/2027 | 3.930% | 3.930% | 125,000 | ||||||||||||||||||||||
| $300M Senior Notes | 6/15/2028 | 5.000% | 5.000% | 300,000 | ||||||||||||||||||||||
| $25M Series 2019A Senior Notes | 7/16/2029 | 3.880% | 3.880% | 25,000 | ||||||||||||||||||||||
| $400M Senior Notes | 12/1/2030 | 2.125% | 2.125% | 400,000 | ||||||||||||||||||||||
| $400M Senior Notes - Green Bond | 9/1/2031 | 2.150% | 2.150% | 400,000 | ||||||||||||||||||||||
| $75M Series 2019B Senior Notes | 7/16/2034 | 4.030% | 4.030% | 75,000 | ||||||||||||||||||||||
| Secured Debt: | ||||||||||||||||||||||||||
| 7612-7642 Woodwind Drive | 1/5/2024 | 5.240% | 5.240% | 3,613 | ||||||||||||||||||||||
| 11600 Los Nietos Road | 5/1/2024 | 4.190% | 4.190% | 2,290 | ||||||||||||||||||||||
| $60M Term Loan Facility | 10/27/2024(8) | SOFR+1.250%(8) | 5.060%(9) | 60,000 | ||||||||||||||||||||||
| 5160 Richton Street | 11/15/2024 | 3.790% | 3.790% | 4,029 | ||||||||||||||||||||||
| 22895 Eastpark Drive | 11/15/2024 | 4.330% | 4.330% | 2,539 | ||||||||||||||||||||||
| 701-751 Kingshill Place | 1/5/2026 | 3.900% | 3.900% | 6,984 | ||||||||||||||||||||||
| 13943-13955 Balboa Boulevard | 7/1/2027 | 3.930% | 3.930% | 14,596 | ||||||||||||||||||||||
| 2205 126th Street | 12/1/2027 | 3.910% | 3.910% | 5,200 | ||||||||||||||||||||||
| 2410-2420 Santa Fe Avenue | 1/1/2028 | 3.700% | 3.700% | 10,300 | ||||||||||||||||||||||
| 11832-11954 La Cienega Boulevard | 7/1/2028 | 4.260% | 4.260% | 3,852 | ||||||||||||||||||||||
| 1100-1170 Gilbert Street (Gilbert/La Palma) | 3/1/2031 | 5.125% | 5.125% | 1,741 | ||||||||||||||||||||||
| 7817 Woodley Avenue | 8/1/2039 | 4.140% | 4.140% | 2,881 | ||||||||||||||||||||||
| 3.613% | $ | 2,243,025 | ||||||||||||||||||||||||
Debt Composition(1): | ||||||||||||||||||||||||||||||||
| Category | Weighted Average Term Remaining (yrs)(10) | Stated Interest Rate | Effective Interest Rate | Balance | % of Total | |||||||||||||||||||||||||||
| Fixed | 4.6 | 3.613% (See Table Above) | 3.613% | $ | 2,243,025 | 100% | ||||||||||||||||||||||||||
| Variable | — | — | —% | $ | — | 0% | ||||||||||||||||||||||||||
| Secured | 2.2 | 4.564% | $ | 118,025 | 5% | |||||||||||||||||||||||||||
| Unsecured | 4.7 | 3.560% | $ | 2,125,000 | 95% | |||||||||||||||||||||||||||
*See footnotes on the following page*
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 18 | | ||||||
Debt Summary (Continued). | ||||||||
| (unaudited and dollars in thousands) | ||||||||
Debt Maturity Schedule(11): | ||||||||||||||||||||||||||||||||
| Year | Secured(12) | Unsecured | Total | % Total | Effective Interest Rate(1) | |||||||||||||||||||||||||||
| 2024 | $ | 72,471 | $ | 400,000 | $ | 472,471 | 21 | % | 4.850 | % | ||||||||||||||||||||||
| 2025 | — | 100,000 | 100,000 | 4 | % | 4.290 | % | |||||||||||||||||||||||||
| 2026 | 6,984 | — | 6,984 | — | % | 3.900 | % | |||||||||||||||||||||||||
| 2027 | 19,796 | 425,000 | 444,796 | 20 | % | 3.759 | % | |||||||||||||||||||||||||
| 2028 | 14,152 | 300,000 | 314,152 | 14 | % | 4.948 | % | |||||||||||||||||||||||||
| 2029 | — | 25,000 | 25,000 | 1 | % | 3.880 | % | |||||||||||||||||||||||||
| 2030 | — | 400,000 | 400,000 | 18 | % | 2.125 | % | |||||||||||||||||||||||||
| 2031 | 1,741 | 400,000 | 401,741 | 18 | % | 2.163 | % | |||||||||||||||||||||||||
| 2032 | — | — | — | — | % | — | % | |||||||||||||||||||||||||
| 2033 | — | — | — | — | % | — | % | |||||||||||||||||||||||||
| Thereafter | 2,881 | 75,000 | 77,881 | 4 | % | 4.034 | % | |||||||||||||||||||||||||
| Total | $ | 118,025 | $ | 2,125,000 | $ | 2,243,025 | 100 | % | 3.613 | % | ||||||||||||||||||||||
(1)Includes the effect of interest rate swaps effective as of December 31, 2023. See notes (6), (7) & (9) below. Excludes the effect of premiums/discounts, deferred loan costs and the credit facility fee.
(2)Excludes unamortized debt issuance costs, premiums and discounts aggregating $17.1 million as of December 31, 2023.
(3)The credit facility is subject to a facility fee which is calculated as a percentage of the total commitment amount, regardless of usage. The facility fee ranges from 0.125% to 0.300% depending on our investment grade rating, not including the impact of the sustainability-linked pricing component. In February 2023, the facility fee decreased by 0.01% to 0.115% from 0.125% after certifying that our sustainability performance target was met for 2022.
(4)The $1.0B revolving credit facility has two six-month extensions and the $400M term loan facility has two one-year extensions at the borrower’s option, subject to certain terms and conditions.
(5)The interest rates on these loans are comprised of Daily SOFR for the revolving credit facility and $400M term loan facility and 1M SOFR for the $300M term loan facility, plus a SOFR adjustment of 0.10%, and an applicable margin ranging from 0.725% to 1.40% for the revolving credit facility and 0.80% to 1.60% for the $300M and $400M term loan facilities depending on our credit ratings and leverage ratio, not including the impact of the sustainability-linked pricing component, all of which may change from time to time. In February 2023, the applicable margin decreased by 0.04% to 0.685% from 0.725% for the revolving credit facility and to 0.76% from 0.80% for the $300M and $400M term loan facilities after certifying that our sustainability performance target was met for 2022.
(6)We effectively fixed Daily SOFR related to our $400M term loan facility at a weighted average rate of 3.97231%, commencing on April 3, 2023 through June 30, 2025, by executing four interest rate swap transactions with an aggregate notional value of $400.0 million. The hedged effective interest rate on the $400M term loan facility is 4.832%.
(7)We effectively fixed 1M SOFR related to our $300M term loan facility at a weighted average rate of 2.81725%, commencing on July 27, 2022 through May 26, 2027, by executing five interest rate swap transactions with an aggregate notional value of $300.0 million. The hedged effective interest rate on the $300M term loan facility is 3.677%.
(8)The $60M term loan facility has interest-only payment terms (1M SOFR + SOFR adjustment of 0.10% + margin of 1.250%) and three one-year extensions available at the borrower’s option, subject to certain terms & conditions.
(9)We effectively fixed 1M SOFR related to our $60M term loan facility at 3.710%, commencing on April 3, 2023 through July 30, 2026, by executing an interest rate swap with a notional value of $60.0 million. The hedged effective interest rate on the $60M term loan facility is 5.060%.
(10)The weighted average remaining term to maturity of our consolidated debt is 4.6 years, or 5.0 years including extension options.
(11)Excludes potential exercise of extension options.
(12)Excludes the effect of scheduled monthly principal payments on amortizing loans.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 19 | | ||||||
Operations. | ||||||||
| Quarterly Results | ||||||||
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 20 | | ||||||
Portfolio Overview. | ||||||||
| At December 31, 2023 | (unaudited results) | |||||||
| Consolidated Portfolio: | ||||||||
| Rentable Square Feet | Ending Occupancy % | In-Place ABR(3) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Market | # of Properties | Same Property Portfolio | Non-Same Property Portfolio | Total Portfolio | Same Property Portfolio | Non-Same Property Portfolio | Total Portfolio(1) | Total Portfolio Excluding Repositioning/ Redevelopment(2) | Total (in 000’s) | Per Square Foot | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Central LA | 22 | 2,721,277 | 468,407 | 3,189,684 | 95.7 | % | 87.8 | % | 94.5 | % | 98.2 | % | $ | 37,224 | $12.35 | |||||||||||||||||||||||||||||||||||||||||||||||
| Greater San Fernando Valley | 58 | 4,756,805 | 1,760,982 | 6,517,787 | 97.9 | % | 89.1 | % | 95.6 | % | 98.2 | % | 91,384 | $14.67 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Mid-Counties | 28 | 2,258,247 | 962,172 | 3,220,419 | 97.8 | % | 100.0 | % | 98.5 | % | 98.5 | % | 49,651 | $15.66 | ||||||||||||||||||||||||||||||||||||||||||||||||
| San Gabriel Valley | 37 | 3,735,517 | 1,535,696 | 5,271,213 | 97.4 | % | 95.7 | % | 96.9 | % | 98.3 | % | 59,897 | $11.72 | ||||||||||||||||||||||||||||||||||||||||||||||||
| South Bay | 80 | 5,028,558 | 2,302,801 | 7,331,359 | 98.2 | % | 82.7 | % | 93.3 | % | 97.2 | % | 144,019 | $21.05 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Los Angeles County | 225 | 18,500,404 | 7,030,058 | 25,530,462 | 97.6 | % | 89.9 | % | 95.4 | % | 98.0 | % | 382,175 | $15.68 | ||||||||||||||||||||||||||||||||||||||||||||||||
| North Orange County | 19 | 1,341,725 | 316,693 | 1,658,418 | 97.9 | % | 68.0 | % | 92.2 | % | 99.7 | % | 25,525 | $16.70 | ||||||||||||||||||||||||||||||||||||||||||||||||
| OC Airport | 9 | 795,313 | 304,672 | 1,099,985 | 99.9 | % | 100.0 | % | 99.9 | % | 99.9 | % | 20,773 | $18.90 | ||||||||||||||||||||||||||||||||||||||||||||||||
| South Orange County | 5 | 448,762 | — | 448,762 | 100.0 | % | — | % | 100.0 | % | 100.0 | % | 6,736 | $15.01 | ||||||||||||||||||||||||||||||||||||||||||||||||
| West Orange County | 10 | 725,788 | 576,071 | 1,301,859 | 100.0 | % | 63.6 | % | 83.9 | % | 100.0 | % | 15,817 | $14.48 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Orange County | 43 | 3,311,588 | 1,197,436 | 4,509,024 | 99.1 | % | 74.0 | % | 92.4 | % | 99.9 | % | 68,851 | $16.52 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Inland Empire East | 1 | 33,258 | — | 33,258 | 100.0 | % | — | % | 100.0 | % | 100.0 | % | 635 | $19.09 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Inland Empire West | 50 | 5,818,077 | 3,323,662 | 9,141,739 | 96.3 | % | 80.9 | % | 90.7 | % | 95.8 | % | 114,888 | $13.85 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Riverside / San Bernardino County | 51 | 5,851,335 | 3,323,662 | 9,174,997 | 96.4 | % | 80.9 | % | 90.8 | % | 95.8 | % | 115,523 | $13.87 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Central San Diego | 21 | 1,237,370 | 772,591 | 2,009,961 | 97.4 | % | 85.2 | % | 92.7 | % | 93.8 | % | 33,984 | $18.24 | ||||||||||||||||||||||||||||||||||||||||||||||||
| North County San Diego | 14 | 1,301,280 | 178,212 | 1,479,492 | 98.6 | % | 58.8 | % | 93.8 | % | 100.0 | % | 19,801 | $14.27 | ||||||||||||||||||||||||||||||||||||||||||||||||
| San Diego County | 35 | 2,538,650 | 950,803 | 3,489,453 | 98.0 | % | 80.2 | % | 93.2 | % | 96.4 | % | 53,785 | $16.54 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Ventura | 19 | 2,274,739 | 881,693 | 3,156,432 | 96.7 | % | 96.7 | % | 96.7 | % | 97.9 | % | 36,600 | $11.99 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Ventura County | 19 | 2,274,739 | 881,693 | 3,156,432 | 96.7 | % | 96.7 | % | 96.7 | % | 97.9 | % | 36,600 | $11.99 | ||||||||||||||||||||||||||||||||||||||||||||||||
| CONSOLIDATED TOTAL / WTD AVG | 373 | 32,476,716 | 13,383,652 | 45,860,368 | 97.5 | % | 86.0 | % | 94.1 | % | 97.6 | % | $ | 656,934 | $15.22 | |||||||||||||||||||||||||||||||||||||||||||||||
(1)See page 36 for historical occupancy by County.
(2)Excludes space aggregating 1,625,212 square feet at our properties that were in various stages of repositioning, redevelopment or lease-up as of December 31, 2023. See pages 26-27 for additional details on these properties.
(3)See page 32 for definitions and details on how these amounts are calculated.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 21 | | ||||||
Leasing Statistics and Trends. | ||||||||
| (unaudited results) | ||||||||
| Leasing Activity and Weighted Average New / Renewal Leasing Spreads: | ||||||||
| Three Months Ended | ||||||||||||||||||||||||||||||||
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023(1) | Dec 31, 2022(2) | ||||||||||||||||||||||||||||
| Leasing Spreads: | ||||||||||||||||||||||||||||||||
| GAAP Rent Change | 63.1 | % | 64.8 | % | 96.8 | % | 80.2 | % | 77.0 | % | ||||||||||||||||||||||
| Cash Rent Change | 45.6 | % | 51.4 | % | 74.8 | % | 59.7 | % | 52.4 | % | ||||||||||||||||||||||
Leasing Activity (SF):(3) | ||||||||||||||||||||||||||||||||
| New leases | 727,886 | 862,420 | 961,235 | 522,288 | 411,428 | |||||||||||||||||||||||||||
| Renewal leases | 1,196,023 | 667,179 | 1,165,452 | 1,254,005 | 736,124 | |||||||||||||||||||||||||||
| Total leasing activity | 1,923,909 | 1,529,599 | 2,126,687 | 1,776,293 | 1,147,552 | |||||||||||||||||||||||||||
| Total expiring leases | (2,193,335) | (1,653,111) | (2,065,869) | (2,461,943) | (1,457,914) | |||||||||||||||||||||||||||
| Expiring leases - placed into repositioning/redevelopment | 473,701 | 557,387 | 395,180 | 720,119 | 301,572 | |||||||||||||||||||||||||||
Net absorption(4) | 204,275 | 433,875 | 455,998 | 34,469 | (8,790) | |||||||||||||||||||||||||||
Retention rate(5) | 77 | % | 62 | % | 71 | % | 83 | % | 70 | % | ||||||||||||||||||||||
Retention + Backfill rate(6) | 84 | % | 80 | % | 79 | % | 90 | % | 83 | % | ||||||||||||||||||||||
Leasing Activity and Change in Annual Rental Rates and Turnover Costs for Current Quarter Leases:(7) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| GAAP Rent | Cash Rent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fourth Quarter 2023: | # Leases Signed | SF of Leasing | Weighted Average Lease Term (Years) | Current Lease | Prior Lease | Rent Change - GAAP | Current Lease | Prior Lease | Rent Change - Cash | Weighted Average Abatement (Months) | Turnover Costs per SF(8) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
New | 47 | 727,886 | 4.1 | $19.90 | $13.47 | 47.8% | $19.20 | $14.56 | 31.8% | 0.9 | $6.58 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Renewal | 57 | 1,196,023 | 4.0 | $21.08 | $12.67 | 66.4% | $20.27 | $13.65 | 48.5% | 1.3 | $2.95 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total / Wtd. Average | 104 | 1,923,909 | 4.0 | $20.89 | $12.81 | 63.1% | $20.09 | $13.80 | 45.6% | 1.2 | $3.56 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(1)Q1-23 leasing spreads included a 164,500 RSF tenant with a below-market fixed rate renewal option. This lease impacted quarterly leasing spreads by ~1,700 basis points on both a GAAP and cash basis.
(2)Q4-22 leasing spreads included a 112,000 RSF tenant with a below-market fixed rate renewal option. This lease impacted quarterly leasing spreads by ~700 basis points on both a GAAP and cash basis.
(3)Excludes month-to-month tenants.
(4)Net absorption represents total leasing activity, less expiring leases adjusted for square footage placed into Repositioning, Redevelopment or “Other Repositioning.” Net absorption for all stated periods reflects the current definition.
(5)Retention rate is calculated as renewal lease square footage plus relocation/expansion square footage, divided by expiring lease square footage. Retention excludes square footage related to the following: (i) expiring leases associated with space that is placed into repositioning/redevelopment (including “Other Repositioning” projects) after the tenant vacates, (ii) early terminations with prenegotiated replacement leases and (iii) move outs where space is directly leased by subtenants.
(6)Retention + Backfill rate represents square feet retained (per Retention rate definition in footnote 5) plus the square footage of move outs in the quarter which were re-leased prior to or during the same quarter, divided by expiring lease square footage.
(7)GAAP and cash rent statistics and turnover costs exclude 23 leases aggregating 943,916 RSF for which there was no comparable lease data. Comparable leases generally exclude: (i) space that has never been occupied under our ownership, (ii) repositioned/redeveloped space, including space in pre-development/entitlement process, (iii) space that has been vacant for over one year or (iv) lease terms shorter than six months.
(8)Turnover costs include estimated tenant improvement and leasing costs associated with leases executed during the current period. Excludes costs for 1st generation leases.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 22 | | ||||||
Leasing Statistics (Continued). | ||||||||
| (unaudited results) | ||||||||
| Lease Expiration Schedule as of December 31, 2023: | ||||||||
| Year of Lease Expiration | # of Leases Expiring | Total Rentable Square Feet | In-Place + Uncommenced ABR (in thousands) | In-Place + Uncommenced ABR per SF | ||||||||||||||||||||||
| Available | — | 1,273,392 | $ | — | $— | |||||||||||||||||||||
Repositioning/Redevelopment(1) | — | 1,237,652 | — | $— | ||||||||||||||||||||||
| MTM Tenants | 5 | 93,611 | 1,489 | $15.90 | ||||||||||||||||||||||
| 2023 | 30 | 433,258 | 6,932 | $16.00 | ||||||||||||||||||||||
| 2024 | 391 | 6,358,594 | 84,128 | $13.23 | ||||||||||||||||||||||
| 2025 | 395 | 7,654,735 | 109,179 | $14.26 | ||||||||||||||||||||||
| 2026 | 353 | 7,958,431 | 111,096 | $13.96 | ||||||||||||||||||||||
| 2027 | 168 | 5,322,545 | 86,243 | $16.20 | ||||||||||||||||||||||
| 2028 | 127 | 4,061,486 | 72,633 | $17.88 | ||||||||||||||||||||||
| 2029 | 59 | 2,773,634 | 46,495 | $16.76 | ||||||||||||||||||||||
| 2030 | 24 | 1,944,102 | 29,815 | $15.34 | ||||||||||||||||||||||
| 2031 | 23 | 3,328,558 | 48,216 | $14.49 | ||||||||||||||||||||||
| 2032 | 15 | 973,530 | 20,647 | $21.21 | ||||||||||||||||||||||
| Thereafter | 35 | 2,446,840 | 49,884 | $20.39 | ||||||||||||||||||||||
| Total Portfolio | 1,625 | 45,860,368 | $ | 666,757 | $15.38 | |||||||||||||||||||||
(1)Represents vacant space at properties that were classified as repositioning or redevelopment as of December 31, 2023. Excludes completed or pre-leased repositioning/redevelopment properties and properties in lease-up. See pages 26-27 for additional details on these properties.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 23 | | ||||||
Top Tenants and Lease Segmentation. | ||||||||
| (unaudited results) | ||||||||
Top 20 Tenants as of December 31, 2023 | ||||||||
| Tenant | Submarket | Leased Rentable SF | In-Place + Uncommenced ABR (in 000’s)(1) | % of In-Place + Uncommenced ABR(1) | In-Place + Uncommenced ABR per SF(1) | Lease Expiration | ||||||||||||||||||||||||||||||||
| Tireco, Inc. | Inland Empire West | 1,101,840 | $18,511 | 2.8% | $16.80 | 1/31/2025 | ||||||||||||||||||||||||||||||||
| L3 Technologies, Inc. | Multiple Submarkets(2) | 595,267 | $12,555 | 1.9% | $21.09 | 9/30/2031 | ||||||||||||||||||||||||||||||||
| Zenith Energy West Coast Terminals LLC | South Bay | —(3) | $11,446 | 1.7% | $3.28(3) | 9/29/2041 | ||||||||||||||||||||||||||||||||
| Federal Express Corporation | Multiple Submarkets(4) | 527,861 | $10,824 | 1.6% | $20.51 | 11/30/2032(4) | ||||||||||||||||||||||||||||||||
| Cubic Corporation | Central San Diego | 515,382 | $10,786 | 1.6% | $20.93 | 3/31/2038(5) | ||||||||||||||||||||||||||||||||
GXO Logistics Supply Chain, Inc. | Mid-Counties | 411,034 | $8,385 | 1.3% | $20.40 | 11/30/2028 | ||||||||||||||||||||||||||||||||
| Best Buy Stores, L.P. | Inland Empire West | 501,649 | $8,201 | 1.2% | $16.35 | 6/30/2029 | ||||||||||||||||||||||||||||||||
| The Hertz Corporation | South Bay | 38,680(6) | $7,932 | 1.2% | $9.90(6) | 3/31/2026 | ||||||||||||||||||||||||||||||||
| IBY, LLC | San Gabriel Valley | 993,142 | $6,837 | 1.0% | $6.88 | 4/5/2031 | ||||||||||||||||||||||||||||||||
| Michael Kors (USA) | Mid-Counties | 565,619 | $6,098 | 0.9% | $10.78 | 11/30/2026 | ||||||||||||||||||||||||||||||||
| Top 10 Tenants | 5,250,474 | $101,575 | 15.2% | |||||||||||||||||||||||||||||||||||
| Top 11 - 20 Tenants | 2,714,416 | $44,134 | 6.6% | |||||||||||||||||||||||||||||||||||
| Total Top 20 Tenants | 7,964,890 | $145,709 | 21.8% | |||||||||||||||||||||||||||||||||||
(1)See page 32 for further details on how these amounts are calculated.
(2)Includes (i) 133,836 RSF expiring Dec 31, 2024 and (ii) 461,431 RSF expiring Sep 30, 2031.
(3)The tenant is leasing an 80.2 acre industrial outdoor storage site with ABR of $11.4 million or $3.28 per land square foot.
(4)Includes (i) one land lease in North OC expiring Dec 31, 2023, (ii) one land lease in LA-Mid-Counties expiring Jul 31, 2025, (iii) one land lease in North OC expiring Oct 31, 2026, (iv) 30,160 RSF in Ventura expiring Sep 30, 2027, (v) one land lease in LA-Mid-Counties expiring Jun 30, 2029, (vi) 42,270 RSF in LA-South Bay expiring Oct 31, 2030, (vii) 311,995 RSF in North County San Diego expiring Feb 28, 2031, & (viii) 143,436 RSF in LA-South Bay expiring Nov 30, 2032.
(5)Includes (i) 200,155 RSF expiring Mar 31, 2026 and (ii) 315,227 RSF expiring Mar 31, 2038.
(6)The tenant is leasing 18.4 acres of land with ABR of $7.9 million or $9.90 per land square foot.
| Lease Segmentation by Size: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Square Feet | Number of Leases | Leased Building Rentable SF | Building Rentable SF | Building Leased % | Building Leased % Excl. Repo/Redev | In-Place + Uncommenced ABR (in 000’s)(1) | % of In-Place + Uncommenced ABR(1) | In-Place + Uncommenced ABR per SF(1) | |||||||||||||||||||||||||||||||||||||||||||||
| <4,999 | 640 | 1,554,953 | 1,677,171 | 92.7% | 93.9% | $ | 28,062 | 4.2% | $18.05 | ||||||||||||||||||||||||||||||||||||||||||||
| 5,000 - 9,999 | 230 | 1,628,680 | 1,789,076 | 91.0% | 93.5% | 28,833 | 4.3% | $17.70 | |||||||||||||||||||||||||||||||||||||||||||||
| 10,000 - 24,999 | 303 | 4,884,429 | 5,363,457 | 91.1% | 94.7% | 83,074 | 12.5% | $17.01 | |||||||||||||||||||||||||||||||||||||||||||||
| 25,000 - 49,999 | 168 | 6,200,744 | 6,721,778 | 92.2% | 96.0% | 94,004 | 14.1% | $15.16 | |||||||||||||||||||||||||||||||||||||||||||||
| 50,000 - 99,999 | 118 | 8,458,195 | 8,953,947 | 94.5% | 100.0% | 127,786 | 19.2% | $15.11 | |||||||||||||||||||||||||||||||||||||||||||||
| >100,000 | 108 | 20,429,021 | 21,106,399 | 96.8% | 99.0% | 262,925 | 39.4% | $12.87 | |||||||||||||||||||||||||||||||||||||||||||||
| Building Subtotal / Wtd. Avg. | 1,567 | 43,156,022 | (2) | 45,611,828 | (2) | 94.6% | (2) | 97.9% | $ | 624,684 | 93.7% | $14.48 | |||||||||||||||||||||||||||||||||||||||||
Land/IOS(3) | 25 | 8,920,259 | (4) | 39,862 | 6.0% | $4.47 | (4) | ||||||||||||||||||||||||||||||||||||||||||||||
Other(3) | 33 | 2,211 | 0.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 1,625 | $ | 666,757 | 100.0% | |||||||||||||||||||||||||||||||||||||||||||||||||
(1)See page 32 for further details on how these amounts are calculated.
(2)Excludes 193,302 leased RSF and 248,540 building RSF that are associated with “Land/IOS.” Including this RSF, total portfolio is 94.5% leased.
(3)“Land/IOS” includes leases for improved land sites and industrial outdoor storage (IOS) sites. “Other” includes amounts related to cellular tower, solar and parking lot leases.
(4)Represents land square feet and ABR per land square foot.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 24 | | ||||||
Capital Expenditure Summary. | ||||||||
| (unaudited results, in thousands, except square feet and per square foot data) | ||||||||
| Year Ended December 31, 2023 | ||||||||
| Year to Date | |||||||||||||||||||||||||||||||||||||||||
| Q4-2023 | Q3-2023 | Q2-2023 | Q1-2023 | Total | SF(1) | PSF | |||||||||||||||||||||||||||||||||||
| Tenant Improvements: | |||||||||||||||||||||||||||||||||||||||||
New Leases – 1st Generation(2) | $ | 1,401 | $ | 77 | $ | 56 | $ | 38 | $ | 1,572 | 1,400,053 | $ | 1.12 | ||||||||||||||||||||||||||||
| New Leases – 2nd Generation | 20 | 89 | — | 4 | 113 | 90,902 | $ | 1.24 | |||||||||||||||||||||||||||||||||
| Renewals | 108 | 324 | 139 | 255 | 826 | 536,858 | $ | 1.54 | |||||||||||||||||||||||||||||||||
| Total Tenant Improvements | $ | 1,529 | $ | 490 | $ | 195 | $ | 297 | $ | 2,511 | |||||||||||||||||||||||||||||||
| Leasing Commissions & Lease Costs: | |||||||||||||||||||||||||||||||||||||||||
| New Leases – 1st Generation | $ | 2,992 | $ | 1,179 | $ | 4,689 | $ | 628 | $ | 9,488 | 1,171,683 | $ | 8.10 | ||||||||||||||||||||||||||||
| New Leases – 2nd Generation | 456 | 3,239 | 2,404 | 1,553 | 7,652 | 1,832,823 | $ | 4.17 | |||||||||||||||||||||||||||||||||
| Renewals | 3,027 | 754 | 3,080 | 3,447 | 10,308 | 3,530,689 | $ | 2.92 | |||||||||||||||||||||||||||||||||
| Total Leasing Commissions & Lease Costs | $ | 6,475 | $ | 5,172 | $ | 10,173 | $ | 5,628 | $ | 27,448 | |||||||||||||||||||||||||||||||
| Total Recurring Capex | $ | 7,047 | $ | 10,874 | $ | 6,683 | $ | 2,194 | $ | 26,798 | 44,002,786 | $ | 0.61 | ||||||||||||||||||||||||||||
| Recurring Capex % of NOI | 4.4 | % | 7.0 | % | 4.5 | % | 1.5 | % | 4.4 | % | |||||||||||||||||||||||||||||||
| Recurring Capex % of Rental Income | 3.4 | % | 5.3 | % | 3.4 | % | 1.2 | % | 3.4 | % | |||||||||||||||||||||||||||||||
| Nonrecurring Capex: | |||||||||||||||||||||||||||||||||||||||||
Repositioning and Redevelopment in Process(3) | $ | 72,830 | $ | 59,869 | $ | 39,094 | $ | 24,621 | $ | 196,414 | |||||||||||||||||||||||||||||||
Unit Renovation(4) | 2,293 | 2,058 | 1,000 | 1,086 | 6,437 | ||||||||||||||||||||||||||||||||||||
Other(5) | 5,275 | 5,545 | 5,808 | 3,230 | 19,858 | ||||||||||||||||||||||||||||||||||||
| Total Nonrecurring Capex | $ | 80,398 | $ | 67,472 | $ | 45,902 | $ | 28,937 | $ | 222,709 | 32,392,200 | $ | 6.88 | ||||||||||||||||||||||||||||
Other Capitalized Costs(6) | $ | 12,721 | $ | 10,855 | $ | 9,154 | $ | 9,120 | $ | 41,850 | |||||||||||||||||||||||||||||||
(1)For tenant improvements and leasing commissions, reflects the aggregate square footage of the leases in which we incurred such costs, excluding new/renewal leases in which there were no tenant improvements and/or leasing commissions. For recurring capex, reflects the weighted average square footage of our consolidated portfolio for the period (including properties that were sold during the period). For nonrecurring capex, reflects the aggregate square footage of the properties in which we incurred such capital expenditures.
(2)Q4-2023 spend is related to leases that were executed in prior years and assumed through prior year acquisitions.
(3)Includes capital expenditures related to properties that were under repositioning or redevelopment as of December 31, 2023. See pages 26-27 for details of these properties.
(4)Includes non-tenant-specific capital expenditures with costs less than $100,000 per unit.
(5)Includes other nonrecurring capital expenditures including, but not limited to, seismic and fire sprinkler upgrades, replacements of either roof or parking lots, ADA related construction and capital expenditures for deferred maintenance existing at the time such property was acquired.
(6)Includes the following capitalized costs: (i) compensation costs of personnel directly responsible for and who spend their time on redevelopment, renovation and rehabilitation activity and (ii) interest, property taxes and insurance costs incurred during the pre-development and construction periods of repositioning or redevelopment projects.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 25 | | ||||||
Properties and Space Under Repositioning/Redevelopment.(1) | ||||||||
| As of December 31, 2023 | (unaudited results, $ in millions) | |||||||
| Repositioning | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Property RSF(2) | Repo/ Lease-Up RSF(2) | Total Property Leased % 12/31/23 | Est. Constr. Period(1) | Est. Stabilization Period(1)(3) | Purch. Price(1) | Proj. Repo Costs(1) | Proj. Total Invest.(1) | Cumulative Investment to Date(1) | Actual Cash NOI 4Q-2023(1) | Est. Annual Stabilized Cash NOI(1) | Est. Unlevered Stabilized Yield(1) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property (Submarket) | Start | Target Complet. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CURRENT REPOSITIONING: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 444 Quay Avenue (South Bay) | 26,700 | 26,700 | 100%(4) | 1Q-23 | 1Q-24 | 2Q-24 | $ | 25.8 | $ | 10.0 | $ | 35.8 | $ | 34.0 | $ | 0.0 | $ | 3.2 | 8.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 500 Dupont Avenue (Inland Empire West) | 274,852 | 274,852 | —% | 1Q-23 | 1Q-24 | 3Q-24 | 58.8 | 10.6 | 69.4 | 65.6 | 0.0 | 4.2 | 6.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11308-11350 Penrose Street (SF Valley)(5) | 151,011 | 71,547 | 53% | 1Q-23 | 1Q-24 | 3Q-24 | 12.1 | 5.2 | 17.3 | 16.5 | 0.0 | 1.4 | 7.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 4039 Calle Platino (North County SD) | 143,552 | 73,696 | 70% | 2Q-23 | 1Q-24 | 3Q-24 | 20.5 | 4.2 | 24.7 | 23.4 | 0.2 | 2.0 | 8.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8902-8940 Activity Road (Central SD)(6) | 112,876 | 13,950 | 98%(6) | 3Q-23 | 1Q-24 | 1Q-24 | 3.3 | 1.8 | 5.1 | 4.6 | 0.0 | 0.4 | 7.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2880 Ana Street (South Bay) | LAND | LAND | —% | 3Q-23 | 2Q-24 | 4Q-24 | 34.9 | 5.5 | 40.4 | 35.7 | 0.0 | 1.8 | 4.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 14434-14527 San Pedro Street (South Bay) | 58,094 | 58,094 | —% | 3Q-23 | 2Q-25 | 4Q-25 | 49.8 | 14.6 | 64.4 | 49.8 | 0.0 | 3.6 | 5.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 29120 Commerce Center Drive (SF Valley) | 135,258 | 135,258 | 100%(7) | 3Q-23 | 4Q-25 | 3Q-26 | 27.1 | 4.0 | 31.1 | 30.8 | 0.3 | 2.4 | 7.8% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 263-321 Gardena Blvd (South Bay) | 55,238 | 55,238 | —% | 4Q-23 | 3Q-24 | 1Q-25 | 16.2 | 2.9 | 19.1 | 16.4 | 0.2 | 2.2 | 11.7% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 957,581 | 709,335 | $ | 248.5 | $ | 58.8 | $ | 307.3 | $ | 276.8 | $ | 0.7 | $ | 21.2 | 6.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| LEASE-UP REPOSITIONING: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 8210-8240 Haskell Avenue (SF Valley) | 52,934 | 52,934 | 28% | 1Q-22 | 1Q-23 | 1Q-24 | $ | 12.5 | $ | 2.3 | $ | 14.8 | $ | 14.3 | $ | 0.0 | $ | 0.9 | 6.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 20851 Currier Road (SG Valley) | 59,412 | 59,412 | —% | 1Q-23 | 2Q-23 | 2Q-24 | 22.0 | 2.1 | 24.1 | 23.6 | (0.1) | 1.1 | 4.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 9755 Distribution Avenue (Central SD) | 47,666 | 23,726 | 50% | 2Q-23 | 4Q-23 | 3Q-24 | 5.5 | 1.9 | 7.4 | 7.0 | 0.1 | 0.9 | 12.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 160,012 | 136,072 | $ | 40.0 | $ | 6.3 | $ | 46.3 | $ | 44.9 | $ | 0.0 | $ | 2.9 | 6.3% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| STABILIZED REPOSITIONING: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 19431 Santa Fe Avenue (South Bay) | LAND | LAND | 100% | 1Q-22 | 4Q-23 | 4Q-23 | $ | 10.8 | $ | 3.4 | $ | 14.2 | $ | 14.2 | $ | 0.4 | $ | 1.8 | 12.9% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2800 Casitas Avenue (SF Valley) | 116,158 | 116,158 | 100% | 1Q-23 | 4Q-23 | 4Q-23 | 43.9 | 8.3 | 52.2 | 52.0 | 0.0 | 2.8 | 5.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 116,158 | 116,158 | $ | 54.7 | $ | 11.7 | $ | 66.4 | $ | 66.2 | $ | 0.4 | $ | 4.6 | 7.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| FUTURE REPOSITIONING: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 17311 Nichols Lane (OC West) | 104,182 | 104,182 | 100% | 1Q-24 | 2Q-24 | 3Q-24 | $ | 17.1 | $ | 4.6 | $ | 21.7 | $ | 17.3 | $ | 0.2 | $ | 1.7 | 8.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
East 27th Street (Central LA)(8) | 300,389 | 126,563 | 43% | 1Q-24 | 4Q-24 | 2Q-25 | 26.9 | 6.5 | 33.4 | 27.1 | 0.1 | 2.0 | 6.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 19301 Santa Fe Avenue (South Bay) | LAND | LAND | 76% | 1Q-24 | 4Q-24 | 2Q-25 | 14.7 | 4.6 | 19.3 | 14.9 | 0.0 | 1.0 | 5.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 122-125 N. Vinedo Avenue (SF Valley) | 48,381 | 48,381 | 100% | 1Q-24 | 4Q-24 | 3Q-25 | 5.3 | 3.2 | 8.5 | 5.5 | 0.2 | 1.2 | 13.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1020 Bixby Drive (SG Valley) | 56,915 | 56,915 | 100% | 1Q-24 | 4Q-24 | 3Q-25 | 16.5 | 3.2 | 19.7 | 16.7 | 0.3 | 0.9 | 4.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 12907 Imperial Highway (Mid-Counties) | 101,080 | 101,080 | 100% | 1Q-24 | 4Q-24 | 3Q-25 | 12.3 | 3.5 | 15.8 | 12.4 | 0.3 | 2.0 | 12.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
17000 Kingsview Avenue (South Bay) | 100,121 | 100,121 | 100% | 1Q-24 | 1Q-25 | 4Q-25 | 14.0 | 4.4 | 18.4 | 14.1 | 0.3 | 1.6 | 8.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 29125 Avenue Paine (SF Valley) | 176,107 | 176,107 | 100%(9) | 1Q-24 | 3Q-25 | 1Q-26 | 45.3 | 5.9 | 51.2 | 45.7 | 0.2 | 3.1 | 6.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
East 46th Street (Central LA) | 190,663 | 78,928 | 100% | 2Q-24 | 2Q-25 | 1Q-26 | 14.7 | 6.0 | 20.7 | 14.7 | 0.5 | 2.0 | 9.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3131 Harcourt Street (South Bay) | 34,000 | 34,000 | 100% | 3Q-24 | 3Q-25 | 2Q-26 | 54.4 | 9.9 | 64.3 | 54.9 | 0.4 | 2.6 | 4.1% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14400 Figueroa Street (South Bay) | 56,700 | 56,700 | —% | 3Q-24 | 4Q-25 | 3Q-26 | 61.4 | 13.1 | 74.5 | 62.1 | 0.0 | 3.0 | 4.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8985 Crestmar Point (Central SD) | 53,395 | 53,395 | 87% | 4Q-24 | 3Q-25 | 2Q-26 | 8.1 | 6.4 | 14.5 | 8.1 | 0.1 | 0.8 | 5.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 1,221,933 | 936,372 | $ | 290.7 | $ | 71.3 | $ | 362.0 | $ | 293.5 | $ | 2.6 | $ | 21.9 | 6.0% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Repositioning (Excluding Other) | 2,455,684 | 1,897,937 | $ | 633.9 | $ | 148.1 | $ | 782.0 | $ | 681.4 | $ | 3.7 | $ | 50.6 | 6.4% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 26 | | ||||||
Properties and Space Under Repositioning/Redevelopment (Continued).(1) | ||||||||
| As of December 31, 2023 | (unaudited results, $ in millions) | |||||||
| Redevelopment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Projected RSF(10) | Total Property Leased % 12/31/2023 | Est. Constr. Period(1) | Est. Stabilization Period(1)(3) | Purch. Price(1) | Proj. Redev Costs(1) | Proj. Total Invest.(1) | Cumulative Investment to Date(1) | Actual Cash NOI 4Q-2023(1) | Est. Annual Stabilized Cash NOI(1) | Est. Unlevered Stabilized Yield(1) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property (Submarket) | Start | Target Complet. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CURRENT REDEVELOPMENT: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1055 Sandhill Avenue (South Bay) | 127,857 | —% | 3Q-21 | 2Q-24 | 4Q-24 | $ | 12.0 | $ | 18.6 | $ | 30.6 | $ | 26.3 | $ | 0.0 | $ | 2.6 | 8.6% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 9615 Norwalk Boulevard (Mid-Counties) | 201,571 | —% | 3Q-21 | 1Q-25 | 3Q-25 | 9.6 | 46.4 | 56.0 | 30.5 | 0.0 | 4.5 | 8.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 9920-10020 Pioneer Blvd (Mid-Counties) | 162,231 | —% | 4Q-21 | 2Q-24 | 4Q-24 | 23.6 | 33.4 | 57.0 | 46.0 | 0.0 | 3.3 | 5.9% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1901 Via Burton (North OC) | 139,449 | —% | 1Q-22 | 2Q-24 | 4Q-24 | 24.5 | 21.2 | 45.7 | 37.5 | 0.0 | 3.0 | 6.5% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3233 Mission Oaks Blvd. (Ventura)(11) | 117,358 | —% | 2Q-22 | 2Q-24 | 2Q-25 | 40.7 | 27.8 | 68.5 | 55.1 | 0.9 | 5.6 | 8.1% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 6027 Eastern Avenue (Central LA) | 93,498 | —% | 3Q-22 | 3Q-24 | 1Q-25 | 23.4 | 19.9 | 43.3 | 32.6 | 0.0 | 1.9 | 4.4% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 8888-8992 Balboa Avenue (Central SD) | 123,488 | —% | 3Q-22 | 3Q-24 | 2Q-25 | 19.9 | 20.9 | 40.8 | 29.2 | 0.0 | 2.5 | 6.1% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2390-2444 American Way (North OC) | 100,483 | —% | 4Q-22 | 2Q-24 | 4Q-24 | 17.1 | 19.3 | 36.4 | 32.3 | 0.0 | 2.0 | 5.5% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 12118 Bloomfield Avenue (Mid-Counties) | 109,447 | —% | 4Q-22 | 4Q-24 | 1Q-25 | 16.7 | 20.4 | 37.1 | 20.0 | 0.0 | 2.4 | 6.6% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 4416 Azusa Canyon Road (SG Valley) | 130,063 | —% | 4Q-22 | 4Q-24 | 3Q-25 | 12.3 | 20.9 | 33.2 | 15.9 | 0.0 | 2.5 | 7.7% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 3071 Coronado Street (North OC) | 105,173 | —% | 1Q-23 | 1Q-24 | 3Q-24 | 28.2 | 17.8 | 46.0 | 41.6 | 0.0 | 2.2 | 4.8% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 15010 Don Julian Road (SG Valley) | 219,242 | —% | 1Q-23 | 1Q-25 | 3Q-25 | 22.9 | 31.7 | 54.6 | 26.7 | 0.0 | 3.9 | 7.1% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 21515 Western Avenue (South Bay) | 84,100 | —% | 2Q-23 | 1Q-25 | 4Q-25 | 19.1 | 19.3 | 38.4 | 21.7 | 0.0 | 1.8 | 4.6% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 12772 San Fernando Road (SF Valley) | 143,421 | —% | 3Q-23 | 3Q-24 | 1Q-25 | 22.1 | 23.8 | 45.9 | 24.3 | 0.0 | 3.0 | 6.6% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 19900 Plummer Street (SF Valley) | 79,900 | —% | 3Q-23 | 4Q-24 | 2Q-25 | 15.5 | 15.8 | 31.3 | 16.8 | 0.0 | 1.6 | 5.1% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 17907-18001 Figueroa Street (South Bay) | 76,722 | —% | 4Q-23 | 4Q-24 | 3Q-25 | 20.2 | 17.7 | 37.9 | 20.2 | 0.0 | 2.5 | 6.5% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rancho Pacifica - Bldg 5 (South Bay)(12) | 76,500 | —% | 4Q-23 | 4Q-24 | 3Q-25 | 9.3 | 16.3 | 25.6 | 10.6 | 0.0 | 1.5 | 5.8% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 1500 Raymond Avenue (North OC) | 138,497 | —% | 4Q-23 | 1Q-25 | 3Q-25 | 46.1 | 25.0 | 71.1 | 48.9 | 0.0 | 3.1 | 4.4% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 2,229,000 | $ | 383.2 | $ | 416.2 | $ | 799.4 | $ | 536.2 | $ | 0.9 | $ | 49.9 | 6.2% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| LEASE-UP REDEVELOPMENT: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
12752-12822 Monarch St. (West OC)(13) | 163,864 | 24% | 1Q-22 | 2Q-23 | 2Q-24 | $ | 34.1 | $ | 18.6 | $ | 52.7 | $ | 51.2 | $ | 0.0 | $ | 4.0 | 7.7% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| FUTURE REDEVELOPMENT: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 13711 Freeway Drive (Mid-Counties) | 104,500 | 100% | 2Q-24 | 3Q-25 | 1Q-26 | $ | 34.1 | $ | 21.4 | $ | 55.5 | $ | 34.6 | $ | 0.3 | $ | 2.6 | 4.6% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 14940 Proctor Road (SG Valley) | 165,537 | 100% | 3Q-24 | 4Q-25 | 2Q-26 | 28.8 | 25.3 | 54.1 | 29.6 | 0.4 | 2.8 | 5.1% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 7815 Van Nuys Blvd (SF Valley) | 77,000 | 88% | 3Q-24 | 4Q-25 | 2Q-26 | 25.6 | 16.3 | 41.9 | 25.7 | 0.1 | 1.9 | 4.5% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 404-430 Berry Way (North OC) | 147,000 | 16% | 2Q-25 | 3Q-26 | 1Q-27 | 23.8 | 27.5 | 51.3 | 24.0 | 0.1 | 2.9 | 5.7% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total/Weighted Average | 494,037 | $ | 112.3 | $ | 90.5 | $ | 202.8 | $ | 113.9 | $ | 0.9 | $ | 10.2 | 5.0% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Redevelopment | 2,886,901 | $ | 529.6 | $ | 525.3 | $ | 1,054.9 | $ | 701.3 | $ | 1.8 | $ | 64.1 | 6.1% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Repositioning / Redevelopment | 4,784,838 | $ | 1,163.5 | $ | 673.4 | $ | 1,836.9 | $ | 1,382.7 | $ | 5.5 | $ | 114.7 | 6.2% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
OTHER REPOSITIONING: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21 projects totaling 639,806 RSF with estimated costs < $2 million individually(14) | $ | 25.7 | $ | 9.2 | $ | 2.0 | $ | 21.4 | 6.5% - 7.5% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
— See numbered footnotes on page 28 —
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 27 | | ||||||
Properties and Space Under Repositioning/Redevelopment (Continued).(1) | |||||||||||
| As of December 31, 2023 | (unaudited results, in thousands, except square feet) | ||||||||||
| Prior and Current Year Stabilized Repositioning/Redevelopment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property (Submarket) | Rentable Square Feet | Stabilized Period | Unlevered Stabilized Yield | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 29025 Avenue Paine (SF Valley) | 111,260 | 1Q-22 | 6.6% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 900 East Ball Road (North OC) | 62,607 | 2Q-22 | 6.9% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 11600 Los Nietos Road (Mid-Counties) | 106,251 | 3Q-22 | 9.3% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 3441 MacArthur Boulevard (OC Airport) | 124,102 | 3Q-22 | 14.4% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 415-435 Motor Avenue (SG Valley) | 94,321 | 4Q-22 | 12.2% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 15650-15700 Avalon Boulevard (South Bay) | 98,259 | 4Q-22 | 7.7% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 19475 Gramercy Place (South Bay) | 47,712 | 4Q-22 | 7.7% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 12821 Knott Street (West OC) | 165,171 | 2Q-23 | 10.3% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 12133 Greenstone Avenue (Mid-Counties) | LAND | 2Q-23 | 7.2% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 14100 Vine Place (Mid-Counties) | 122,514 | 2Q-23 | 4.5% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 15601 Avalon Boulevard (South Bay) | 86,879 | 2Q-23 | 6.5% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 19431 Santa Fe Avenue (South Bay) | LAND | 4Q-23 | 12.9% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2800 Casitas Avenue (SF Valley) | 116,158 | 4Q-23 | 5.4% | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(1)For definitions of “Properties and Space Under Repositioning/Redevelopment,” “Estimated Construction Period,” “Purchase Price,” “Projected Repositioning/Redevelopment Costs,” “Projected Total Investment,” “Cumulative Investment to Date,” “Estimated Annual Stabilized Cash NOI,” “Actual Cash NOI,” “Estimated Unlevered Stabilized Yield” and “Stabilization Date - Properties and Space Under Repositioning” see pages 34 - 35 in the Notes and Definitions section of this report.
(2)“Total Property RSF” is the total RSF of the entire property or particular building(s) (footnoted if applicable) under repositioning. “Repositioning/Lease-up RSF” is the actual RSF that is subject to repositioning at the property/building, and may be less than Total Property RSF.
(3)Represents the estimated quarter that the project will reach stabilization. Includes time to complete construction and lease-up the project. The actual period of stabilization may vary materially from our estimates.
(4)As of December 31, 2023, 444 Quay has been leased and the tenant is expected to take occupancy in 2Q-24.
(5)Costs and yield shown reflect only the 8430 Tujunga Avenue & 11320-11350 Penrose Street building being repositioned.
(6)Costs and yield shown reflect only the 8902 Activity Road building being repositioned. As of December 31, 2023, the 8902 Activity Road building has been leased and the tenants are expected to take occupancy in 1Q-24.
(7)As of December 31, 2023, 29120 Commerce Center Drive has been leased on a short-term basis through June 30, 2025. We are currently performing repositioning work around the short-term tenant.
(8)Costs and yield shown reflect only the 2034-2040 East 27th Street building being repositioned.
(9)As of December 31, 2023, 29125 Avenue Paine has been leased on a short-term basis through June 30, 2025. We are planning to perform repositioning work around the short-term tenant.
(10)Represents the estimated rentable square footage of the project upon completion of redevelopment.
(11)As of December 31, 2023, 3233 Mission Oaks Blvd comprises 409,217 RSF which are not being redeveloped. We are constructing one new building comprising 117,358 RSF. We are also performing site work across the entire project. At completion, the total project will contain 526,575 RSF. Costs and yield shown reflect the entire project.
(12)Rancho Pacifica Building 5 is located at 2370-2398 Pacifica Place and represents one building totaling 51,594 RSF, out of six buildings at our Rancho Pacifica Park property, which had a total of 1,111,885 RSF. We are demolishing the existing building and are constructing a new building comprising approximately 76,500 RSF. Amounts detailed in the tables above (RSF, leased %, costs, NOI and stabilized yield) reflect only this one building.
(13)As of December 31, 2023, 12752-12822 Monarch Street comprises 275,189 RSF. The project includes 111,325 RSF that were not redeveloped. We repositioned 65,968 RSF, and demolished 99,925 RSF and constructed a new 97,896 RSF building in its place. Costs and yield shown reflect the entire project.
(14)“Other Repositioning” includes 21 projects where estimated costs are generally less than $2.0 million individually. Repositioning at these 21 projects totals 639,806 RSF.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 28 | | ||||||
Current Year Investments and Dispositions Summary. | ||||||||||||||||||||||||||||||||||||||||||||
| As of December 31, 2023 | (unaudited results) | |||||||||||||||||||||||||||||||||||||||||||
| 2023 Acquisitions | ||||||||||||||||||||||||||||||||||||||||||||
| Investment Date | Property Address | County | Submarket | Rentable Square Feet | Investment Price ($ in MM) | Occ. % at Acquisition | Est. Unlevered Stabilized Yield | |||||||||||||||||||||||||||||||||||||
| 1/6/2023 | 16752 Armstrong Avenue | Orange | OC Airport | 81,600 | $ | 40.00 | 100% | 5.7% | ||||||||||||||||||||||||||||||||||||
| 1/30/2023 | 10545 Production Avenue | Riverside / San Bernardino | Inland Empire West | 1,101,840 | 365.00 | 100% | 5.0% | |||||||||||||||||||||||||||||||||||||
| 2/28/2023 | 3520 Challenger Street | Los Angeles | South Bay | 49,336 | 14.20 | 100% | 6.3% | |||||||||||||||||||||||||||||||||||||
| 3/28/2023 | 9000 Airport Blvd | Los Angeles | South Bay | 38,680 | (1) | 143.00 | 100% | 6.3% | ||||||||||||||||||||||||||||||||||||
| 3/30/2023 | 9223-33 & 9323 Balboa Avenue and 4285 Ponderosa Avenue(2) | San Diego | Central San Diego | 515,382 | 200.00 | 100% | 7.4% | |||||||||||||||||||||||||||||||||||||
| 4/7/2023 | 13925 Benson Avenue | Riverside / San Bernardino | Inland Empire West | 38,143 | 27.50 | 100% | 6.3% | |||||||||||||||||||||||||||||||||||||
| 4/14/2023 | 19301 Santa Fe Avenue(3) | Los Angeles | South Bay | 41,638 | 14.60 | 81% | 5.3% | |||||||||||||||||||||||||||||||||||||
| 4/21/2023 | 2395-2399 Bateman Avenue | Los Angeles | San Gabriel Valley | 134,952 | 41.20 | 100% | 5.4% | |||||||||||||||||||||||||||||||||||||
| 7/13/2023 | 27712 & 27756 Avenue Mentry | Los Angeles | Greater San Fernando Valley | 220,752 | 38.01 | 100% | 5.5% | |||||||||||||||||||||||||||||||||||||
| 7/14/2023 | 5630 Cerritos Avenue | Orange | West Orange County | 76,032 | 21.35 | 100% | 6.4% | |||||||||||||||||||||||||||||||||||||
| 7/20/2023 | 9400-9500 Santa Fe Springs Road | Los Angeles | Mid-Counties | 595,304 | 210.00 | 100% | 6.2% | |||||||||||||||||||||||||||||||||||||
| 7/26/2023 | 422 Rosecrans Avenue(3) | Los Angeles | South Bay | 9,350 | 2.85 | 100% | 6.6% | |||||||||||||||||||||||||||||||||||||
| 7/27/2023 | 14650 Hoover Street | Orange | West Orange County | 59,679 | 22.30 | 100% | 5.1% | |||||||||||||||||||||||||||||||||||||
| 8/18/2023 | 2500 Thompson Street | Los Angeles | South Bay | 174,691 | 20.25 | 100% | 5.3% | |||||||||||||||||||||||||||||||||||||
| 10/26/2023 | 15801 West 1st Street(4) | Los Angeles | San Gabriel Valley | 993,142 | 120.00 | 100% | 5.6% | |||||||||||||||||||||||||||||||||||||
| 12/15/2023 | 600-708 Vermont Avenue | Orange | North Orange County | 133,836 | 57.03 | 100% | 6.7% | |||||||||||||||||||||||||||||||||||||
| 12/28/2023 | 11234 Rush Street(3) | Los Angeles | San Gabriel Valley | 6,370 | 12.50 | —% | 6.4% | |||||||||||||||||||||||||||||||||||||
| Total 2023 Acquisitions | 4,270,727 | $ | 1,349.79 | |||||||||||||||||||||||||||||||||||||||||
| 2023 Secured Loan Issuance | ||||||||||||||||||||||||||||||||||||||||||||
| 10/26/2023 | San Gabriel Valley Secured Loan(4) | Los Angeles | San Gabriel Valley | — | $ | 125.00 | N/A | 8.0% | ||||||||||||||||||||||||||||||||||||
Total 2023 Investments (Acquisitions + Secured Loan Issuance) | 4,270,727 | $ | 1,474.79 | |||||||||||||||||||||||||||||||||||||||||
| 2023 Dispositions | ||||||||||||||||||||||||||||||||
| Disposition Date | Property Address | County | Submarket | Rentable Square Feet | Sale Price ($ in MM) | |||||||||||||||||||||||||||
| 3/28/2023 | 8101-8117 Orion Ave. | Los Angeles | Greater San Fernando Valley | 48,394 | $ | 17.00 | ||||||||||||||||||||||||||
| 12/5/2023 | 3720-3750 W. Warner Avenue | Orange | OC Airport | 38,643 | 11.28 | |||||||||||||||||||||||||||
Total 2023 Dispositions | 87,037 | $ | 28.28 | |||||||||||||||||||||||||||||
(1)Represents acquisition of 18.4 acres of industrial zoned land.
(2)Represents acquisition of three properties in one consolidated transaction.
(3)Represents acquisition of a current or near-term redevelopment site.
(4)In conjunction with the acquisition of 15801 West 1st Street, the Company issued a $125.0 million loan to the seller securitized by an adjacent 150-acre industrial development site. The five-year, fixed rate loan has an effective interest rate of 8.0% and includes a right of first offer for the Company to acquire the underlying industrial development site in the future.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 29 | | ||||||
Subsequent Investments and Dispositions Summary. | ||||||||||||||||||||||||||||||||||||||||||||
| As of February 6, 2024 | (unaudited results) | |||||||||||||||||||||||||||||||||||||||||||
2024 Subsequent Period Acquisitions | ||||||||||||||||||||||||||||||||||||||||||||
| Acquisition Date | Property Address | County | Submarket | Rentable Square Feet | Acquisition Price ($ in MM) | Occ. % at Acquisition | Est. Unlevered Stabilized Yield | |||||||||||||||||||||||||||||||||||||
| 1/31/2024 | 5000 & 5010 Azusa Canyon Rd | Los Angeles | San Gabriel Valley | 233,984 | $ | 84.00 | 100% | 5.4% | ||||||||||||||||||||||||||||||||||||
Total 2024 Subsequent Investments | 233,984 | $ | 84.00 | |||||||||||||||||||||||||||||||||||||||||
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 30 | | ||||||
Net Asset Value Components. | ||||||||
| As of December 31, 2023 | (unaudited and in thousands, except share data) | |||||||
| Net Operating Income | ||||||||
Pro Forma Net Operating Income (NOI)(1) | Three Months Ended Dec 31, 2023 | |||||||
| Total operating rental income | $207,909 | |||||||
| Property operating expenses | (49,259) | |||||||
Pro forma effect of uncommenced leases(2) | 1,436 | |||||||
Pro forma effect of acquisitions(3) | 1,294 | |||||||
Pro forma effect of dispositions(4) | (89) | |||||||
Pro forma NOI effect of significant properties classified as repositioning, redevelopment and lease-up(5) | 23,485 | |||||||
| Pro Forma NOI | 184,776 | |||||||
Above/(below) market lease revenue adjustments | (8,119) | |||||||
| Straight line rental revenue adjustment | (8,514) | |||||||
| Pro Forma Cash NOI | $168,143 | |||||||
| Balance Sheet Items | ||||||||
| Other assets and liabilities | December 31, 2023 | |||||||
| Cash and cash equivalents | $33,444 | |||||||
| Loan receivable, net | 122,784 | |||||||
| Rents and other receivables, net | 17,494 | |||||||
| Other assets | 25,225 | |||||||
| Acquisition related deposits | 2,125 | |||||||
| Accounts payable, accrued expenses and other liabilities | (128,842) | |||||||
| Dividends payable | (83,733) | |||||||
| Tenant security deposits | (84,872) | |||||||
| Prepaid rents | (115,002) | |||||||
| Estimated remaining cost to complete repositioning/redevelopment projects | (452,011) | |||||||
| Total other assets and liabilities | $(663,388) | |||||||
| Debt and Shares Outstanding | ||||||||
Total consolidated debt(6) | $2,243,025 | |||||||
| Preferred stock/units - liquidation preference | $241,068 | |||||||
Common shares outstanding(7) | 211,998,010 | |||||||
Operating partnership units outstanding(8) | 7,631,847 | |||||||
| Total common shares and operating partnership units outstanding | 219,629,857 | |||||||
(1)For definition/discussion of non-GAAP financial measures and reconciliations to their nearest GAAP equivalents, see the definitions & reconciliation section beginning on page 32 and page 12 of this report, respectively.
(2)Represents the estimated incremental base rent from uncommenced new and renewal leases as if they had commenced as of October 1, 2023.
(3)Represents the estimated incremental NOI from Q4'23 acquisitions as if they had been acquired on October 1, 2023. We have made a number of assumptions in such estimates and there can be no assurance that we would have generated the projected levels of NOI had we actually owned the acquired entities as of October 1, 2023.
(4)Represents the deduction of actual Q4'23 NOI for the properties that were sold during the current quarter. See page 29 for a detail of current year disposition properties.
(5)Represents the estimated incremental NOI from the properties that were classified as current or future repositioning/redevelopment, lease-up or stabilized during the three months ended December 31, 2023, assuming that all repositioning/redevelopment work had been completed and all of the properties were fully stabilized as of October 1, 2023. Includes all properties that are separately listed on pages 26 - 27 and excludes “Other Repositionings.” We have made a number of assumptions in such estimates & there can be no assurance that we would have generated the projected levels of NOI had these properties actually been stabilized as of October 1, 2023.
(6)Excludes unamortized loan discount and debt issuance costs totaling $17.1 million.
(7)Represents outstanding shares of common stock of the Company, which excludes 348,440 shares of unvested restricted stock.
(8)Represents outstanding common units of the Company’s operating partnership, Rexford Industrial Realty, L.P., that are owned by unit holders other than Rexford Industrial Realty, Inc. Includes 919,086 vested LTIP Units and 1,160,454 vested performance units and excludes 368,905 unvested LTIP Units and 1,740,217 unvested performance units.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 31 | | ||||||
Notes and Definitions. | ||||||||
Adjusted Funds from Operations (“AFFO”): We calculate adjusted funds from operations, or AFFO, by adding to or subtracting from FFO, as defined below, the following items: (i) certain non-cash operating revenues and expenses, (ii) capitalized operating expenditures such as construction payroll, (iii) recurring capital expenditures required to maintain and re-tenant our properties, (iv) capitalized interest costs resulting from the repositioning/redevelopment of certain of our properties and (v) 2nd generation tenant improvements and leasing commissions. Management uses AFFO as a supplemental performance measure because it provides a performance measure that, when compared year over year, captures trends in portfolio operating results. We also believe that, as a widely recognized measure of the performance of REITs, AFFO will be used by investors as a basis to assess our performance in comparison to other REITs. However, because AFFO may exclude certain non-recurring capital expenditures and leasing costs, the utility of AFFO as a measure of our performance is limited. Additionally, other Equity REITs may not calculate AFFO using the method we do. As a result, our AFFO may not be comparable to such other Equity REITs’ AFFO. AFFO should be considered only as a supplement to net income (as computed in accordance with GAAP) as a measure of our performance.
In-Place Annualized Base Rent and Uncommenced Annualized Base Rent:
•In-Place Annualized Base Rent (“In-Place ABR”): Calculated as the monthly contractual base rent (before rent abatements) per the terms of the lease, as of December 31, 2023, multiplied by 12. Includes leases that have commenced as of December 31, 2023 or leases where tenant has taken early possession of space as of December 31, 2023. Excludes billboard and antenna revenue and tenant reimbursements.
•In-Place ABR per Square Foot: Calculated by dividing In-Place ABR for the lease by the occupied square feet of the lease, as of December 31, 2023.
•Combined In-Place and Uncommenced Annualized Base Rent (“In-Place + Uncommenced ABR”): Calculated by adding (i) In-Place ABR and (ii) ABR Under Uncommenced Leases (see definition below). Does not include adjustments for leases that expired and were not renewed subsequent to December 31, 2023, or adjustments for future known non-renewals.
•ABR Under Uncommenced Leases: Calculated by adding the following:
(i) ABR under Uncommenced New Leases = first full month of contractual base rents (before rent abatements) to be received under Uncommenced New Leases, multiplied by 12.
(ii) Incremental ABR under Uncommenced Renewal Leases = difference between: (a) the first full month of contractual base rents (before rent abatements) to be received under Uncommenced Renewal Leases and (b) the monthly In-Place ABR for the same space as of December 31, 2023, multiplied by 12.
•In-Place + Uncommenced ABR per Square Foot: Calculated by dividing (i) In-Place + Uncommenced ABR for the leases by (ii) the square footage under commenced and uncommenced leases (net of renewal space) as of December 31, 2023.
•Uncommenced New Leases: Reflects new leases (for vacant space) that have been signed but have not yet commenced as of December 31, 2023.
•Uncommenced Renewal Leases: Reflects renewal leases (for space occupied by renewing tenant) that have been signed but have not yet commenced as of December 31, 2023.
Capital Expenditures, Non-recurring: Expenditures made with respect to a property for repositioning, redevelopment, major property or unit upgrade or renovation, and further includes capital expenditures for seismic upgrades, roof or parking lot replacements and capital expenditures for deferred maintenance existing at the time such property was acquired.
Capital Expenditures, Recurring: Expenditures made with respect to a property for maintenance of such property and replacement of items due to ordinary wear and tear including, but not limited to, expenditures made for maintenance of parking lot, roofing materials, mechanical systems, HVAC systems and other structural systems. Recurring capital expenditures shall not include any of the following: (a) major upgrade or renovation of such property not necessary for proper maintenance or marketability of such property; (b) capital expenditures for seismic upgrades; (c) capital expenditures for deferred maintenance for such property existing at the time such property was acquired; or (d) replacements of either roof or parking lots.
Capital Expenditures, First Generation: Capital expenditures for newly acquired space, newly developed or redeveloped space, or change in use.
Cash NOI: Cash basis NOI is a non-GAAP measure, which we calculate by adding or subtracting from NOI (i) amortization of above/(below) market lease intangibles and amortization of other deferred rent resulting from sale leaseback transactions with below market leaseback payments and (ii) straight-line rent adjustment. 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.
Core Funds from Operations (“Core FFO”): We calculate Core FFO by adjusting FFO for non-comparable items outlined in the “Non-GAAP FFO and Core FFO Reconciliations” on pages 12 - 13. We believe that Core FFO is a useful supplemental measure and that by adjusting for items that are not considered by us to be part of our 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 (which consists of preferred stock dividends, but excludes non-recurring preferred stock redemption charges related to the write-off of original issuance costs which we do not consider reflective of our core revenue or expense streams).
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 32 | | ||||||
Notes and Definitions. | ||||||||
Debt Covenants ($ in thousands)
| December 31, 2023 | |||||||||||||||||
| Current Period Covenant | Revolver, $300M, $400M & $60M Term Loan Facilities | Senior Notes ($100M, $125M, $25M, $75M) | |||||||||||||||
| Maximum Leverage Ratio | less than 60% | 19.9% | 22.2% | ||||||||||||||
| Maximum Secured Leverage Ratio | less than 45% | 1.0% | N/A | ||||||||||||||
| Maximum Secured Leverage Ratio | less than 40% | N/A | 1.1% | ||||||||||||||
| Maximum Secured Recourse Debt | less than 15% | N/A | —% | ||||||||||||||
| Minimum Tangible Net Worth | $6,420,711 | N/A | $9,023,064 | ||||||||||||||
| Minimum Fixed Charge Coverage Ratio | at least 1.50 to 1.00 | 6.28 to 1.0 | 6.28 to 1.0 | ||||||||||||||
| Unencumbered Leverage Ratio | less than 60% | 20.4% | 22.8% | ||||||||||||||
| Unencumbered Interest Coverage Ratio | at least 1.75 to 1.00 | 7.87 to 1.00 | 7.87 to 1.00 | ||||||||||||||
| December 31, 2023 | |||||||||||
| Current Period Covenant | Senior Notes ($400M due 2030 & $400M due 2031) | ||||||||||
| Maximum Debt to Total Asset Ratio | less than 60% | 19.1% | |||||||||
| Maximum Secured Debt to Total Asset Ratio | less than 40% | 1.0% | |||||||||
| Minimum Debt Service Coverage Ratio | at least 1.50 to 1.00 | 5.94 to 1.00 | |||||||||
| Minimum Unencumbered Assets to Unsecured Debt Ratio | at least 1.50 to 1.00 | 5.36 to 1.00 | |||||||||
EBITDAre and Adjusted EBITDA: We calculate EBITDAre in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”). EBITDAre is calculated as net income (loss) (computed in accordance with GAAP), before interest expense, tax expense, depreciation and amortization, gains (or losses) from sales of depreciable operating property, impairment losses of depreciable property and adjustments to reflect our proportionate share of EBITDAre from our unconsolidated joint venture. We calculate Adjusted EBITDA by adding or subtracting from EBITDAre the following items: (i) non-cash stock based compensation expense, (ii) gain (loss) on extinguishment of debt, (iii) acquisition expenses, (iv) impairments of right of use assets and (v) the pro-forma effects of acquisitions, dispositions and the origination of loans receivable. We believe that EBITDAre and Adjusted EBITDA are helpful to investors as a supplemental measure of our operating performance as a real estate company because it is a direct measure of the actual operating results of our industrial properties. We also use these measures in ratios to compare our performance to that of our industry peers. In addition, we believe EBITDAre and Adjusted EBITDA are frequently used by securities analysts, investors and other interested parties in the evaluation of Equity REITs. However, because EBITDAre and Adjusted EBITDA are calculated before recurring cash charges including interest expense and income taxes, and are not adjusted for capital expenditures or other recurring cash requirements of our business, their utility as a measure of our liquidity is limited. Accordingly, EBITDAre and Adjusted EBITDA should not be considered alternatives to cash flow from operating activities (as computed in accordance with GAAP) as a
measure of our liquidity. EBITDAre and Adjusted EBITDA should not be considered as alternatives to net income or loss as an indicator of our operating performance. Other Equity REITs may calculate EBITDAre and Adjusted EBITDA differently than we do; accordingly, our EBITDAre and Adjusted EBITDA may not be comparable to such other Equity REITs’ EBITDAre and Adjusted EBITDA. EBITDAre and Adjusted EBITDA should be considered only as supplements to net income (as computed in accordance with GAAP) as a measure of our performance.
Ending occupancy excluding repositioning/redevelopment: Represents consolidated portfolio occupancy adjusted to exclude all vacant SF associated with Repositioning and Redevelopment projects, including those combined in “Other Repositioning”.
Fixed Charge Coverage Ratio:
For the Three Months Ended | |||||||||||||||||||||||||||||
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | |||||||||||||||||||||||||
EBITDAre | $ | 140,862 | $ | 138,188 | $ | 132,883 | $ | 124,567 | $ | 115,946 | |||||||||||||||||||
Above/(below) market lease revenue adjustments | (8,119) | (7,241) | (6,232) | (8,290) | (12,959) | ||||||||||||||||||||||||
Non-cash stock compensation | 9,338 | 8,166 | 7,956 | 8,178 | 9,716 | ||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | — | — | 38 | ||||||||||||||||||||||||
| Impairment of right-of-use asset | — | — | — | 188 | — | ||||||||||||||||||||||||
Straight line rental revenue adj. | (8,514) | (11,792) | (8,653) | (7,628) | (7,467) | ||||||||||||||||||||||||
Capitalized payments | (4,892) | (4,395) | (4,001) | (3,934) | (3,542) | ||||||||||||||||||||||||
| Accretion of net loan origination fees | (84) | — | — | — | — | ||||||||||||||||||||||||
Recurring capital expenditures | (7,047) | (10,874) | (6,683) | (2,194) | (2,593) | ||||||||||||||||||||||||
2nd gen. tenant improvements & leasing commissions | (3,611) | (4,406) | (5,623) | (5,259) | (5,437) | ||||||||||||||||||||||||
| Cash flow for fixed charge coverage calculation | $ | 117,933 | $ | 107,646 | $ | 109,647 | $ | 105,628 | $ | 93,702 | |||||||||||||||||||
| Cash interest expense calculation detail: | |||||||||||||||||||||||||||||
| Interest expense | 14,570 | 15,949 | 17,180 | 13,701 | 13,670 | ||||||||||||||||||||||||
| Capitalized interest | 7,551 | 6,186 | 4,884 | 4,990 | 4,215 | ||||||||||||||||||||||||
| Note payable premium amort. | (214) | (205) | (203) | (66) | (64) | ||||||||||||||||||||||||
| Amort. of deferred financing costs | (1,000) | (1,001) | (999) | (856) | (840) | ||||||||||||||||||||||||
| Amort. of swap term fees & t-locks | (137) | (137) | (136) | (129) | (129) | ||||||||||||||||||||||||
| Cash interest expense | 20,770 | 20,792 | 20,726 | 17,640 | 16,852 | ||||||||||||||||||||||||
| Scheduled principal payments | 354 | 367 | 363 | 379 | 354 | ||||||||||||||||||||||||
| Preferred stock/unit dividends | 3,116 | 3,116 | 3,117 | 3,116 | 3,116 | ||||||||||||||||||||||||
| Fixed charges | $ | 24,240 | $ | 24,275 | $ | 24,206 | $ | 21,135 | $ | 20,322 | |||||||||||||||||||
| Fixed Charge Coverage Ratio | 4.9 | x | 4.4 | x | 4.5 | x | 5.0 | x | 4.6 | x | |||||||||||||||||||
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 33 | | ||||||
Notes and Definitions. | ||||||||
NAREIT Defined Funds from Operations (“FFO”): We calculate FFO in accordance with the standards established by NAREIT. FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) on sale of real estate assets, gains (or losses) on sale 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 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 or assets incidental to our business, other than temporary impairments of unconsolidated real estate entities, and impairment on our investment in real estate and other assets incidental to our business, 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. “Company Share of FFO” reflects FFO attributable to common stockholders, which excludes amounts allocable to noncontrolling interests, participating securities and preferred stockholders (which consists of preferred stock dividends and any preferred stock redemption charges related to the write-off of original issuance costs).
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 total revenue from real estate operations including i) rental revenue, ii) tenant reimbursements, and iii) other income less property expenses. We use NOI as a supplemental performance measure because, in excluding real estate depreciation and amortization expense, general and administrative expenses, interest expense, interest income, gains (or losses) on sale of real estate and other non-operating items, 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 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.
Proforma NOI: Proforma NOI is calculated by adding to NOI the following adjustments: (i) the estimated impact on NOI of uncommenced leases as if they had commenced at the beginning of the reportable period, (ii) the estimated impact on NOI of current period acquisitions as if they had been acquired at the beginning of the reportable period, (iii) the actual NOI of properties sold during the current period and (iv) the estimated incremental NOI from properties that were classified as repositioning/lease-up properties as of the end of the reporting period, assuming that all repositioning work had been completed and the properties/space were fully stabilized as of the beginning of the reportable period. These estimates do not purport to be indicative of what operating results would have been had the transactions actually occurred at the beginning of the reportable period and may not be indicative of future operating results.
Definitions Related to Properties and Space Under Repositioning/Redevelopment:
•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.
•Properties Under Redevelopment: Typically defined as a properties where we plan to fully or partially demolish an existing building(s) due to building obsolescence and/or a property with excess or vacant land where we plan to construct a ground-up building.
•Estimated Construction Period: The “Start” of the Estimated Construction Period is our current estimate of the period in which we will start physical construction on a property. Prior to Q4-2020, we defined the “Start” as the period in which we began activities to get a property ready for its intended use, which included pre-construction activities, including securing entitlements or permits, design, site work, and other necessary activities preceding construction. The Target Completion of the Estimated Construction Period is our current estimate of the period in which we will have substantially completed a project and the project is made available for occupancy. We expect to update our timing estimates on a quarterly basis. For projects stabilized or in lease-up, represents the actual construction completion period.
•Purchase Price: Represents the contractual purchase price of the property plus closing costs.
•Projected Repositioning/Redevelopment Costs: Represents the estimated costs to be incurred to complete construction and lease-up each repositioning/redevelopment project. Estimated costs include (i) nonrecurring capital expenditures, (ii) estimated tenant improvement allowances/costs and (iii) estimated leasing commissions. We expect to update our estimates upon completion of the project, or sooner if there are any significant changes to expected costs from quarter to quarter. Excludes capitalized costs including capitalized interest, property taxes, insurance and compensation.
•Projected Total Investment: Includes the sum of the Purchase Price and Projected Repositioning/Redevelopment Costs.
•Cumulative Investment to Date: Includes the Purchase Price and nonrecurring capital expenditures, tenant improvement costs and leasing commission costs incurred as of the reporting date.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 34 | | ||||||
Notes and Definitions. | ||||||||
•Estimated Annual Stabilized Cash NOI: Represents management’s estimate of each project’s annual Cash NOI once the property has reached stabilization and initial rental concessions, if any, have elapsed. Actual results may vary materially from our estimates.
•Actual Cash NOI: Represents the actual cash NOI (a non-GAAP measure defined on page 32) for the repositioning/redevelopment property for the entire reported quarter or from the date of acquisition if such property was acquired during the current reported quarter.
•Estimated Unlevered Stabilized Yield: Calculated by dividing each project’s Estimated Annual Stabilized Cash NOI by its Projected Total Investment.
•Stabilization Date - Properties and Space Under Repositioning/Redevelopment: We consider a repositioning/redevelopment 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/redevelopment construction work.
Rental Income: See below for a breakdown of consolidated rental income for the last five trailing quarters. We believe this information is frequently used by management, investors, securities analysts and other interested parties to evaluate the our performance.
| Three Months Ended | |||||||||||||||||||||||||||||
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | |||||||||||||||||||||||||
| Rental revenue (before collectability adjustment) | $ | 173,866 | $ | 169,822 | $ | 161,959 | $ | 153,521 | $ | 149,295 | |||||||||||||||||||
| Tenant reimbursements | 34,507 | 34,842 | 32,236 | 31,419 | 28,586 | ||||||||||||||||||||||||
| Other income | 484 | 581 | 649 | 564 | 470 | ||||||||||||||||||||||||
| Increase (reduction) in revenue due to change in collectability assessment | (948) | (1,033) | (746) | (340) | 71 | ||||||||||||||||||||||||
| Rental income | $ | 207,909 | $ | 204,212 | $ | 194,098 | $ | 185,164 | $ | 178,422 | |||||||||||||||||||
Rent Change - Cash: Compares the first month cash rent excluding any abatement on new/renewal leases to the last month rent for the most recent expiring lease. Data included for comparable leases only. Comparable leases generally exclude: (i) space that has never been occupied under our ownership, (ii) repositioned/redeveloped space, including space in pre-development/entitlement process, (iii) space that has been vacant for over one year or (iv) lease terms shorter than six months.
Rent Change - GAAP: Compares GAAP rent, which straightlines rental rate increases and abatements, on new/renewal leases to GAAP rent for the most recent expiring lease. Data included for comparable leases only. Comparable leases generally exclude: (i) space that has never been occupied under our ownership, (ii) repositioned/redeveloped space, including space in pre-development/entitlement process, (iii) space that has been vacant for over one year or (iv) lease terms shorter than six months.
Same Property Portfolio (“SPP”): Our 2023 SPP is a subset of our consolidated portfolio and includes properties that were wholly owned by us for the period from January 1, 2022 through December 31, 2023, and excludes (i) properties that were acquired or sold during the period from January 1, 2022 through December 31, 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 (as separately listed on pages 26-27) and select buildings in “Other Repositioning,” which we believe will significantly affect the properties’ results during the comparative periods.
SPP Historical Information: The table below reflects selected information related to our SPP as initially reported in each quarter’s respective supplemental package.
| Three Months Ended | |||||||||||||||||||||||||||||
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | |||||||||||||||||||||||||
| # of Properties | 254 | 256 | 256 | 257 | 224 | ||||||||||||||||||||||||
| Square Feet | 32,476,716 | 32,496,313 | 32,496,302 | 32,601,949 | 28,584,482 | ||||||||||||||||||||||||
| Ending Occupancy | 97.5 | % | 97.9 | % | 98.1 | % | 98.0 | % | 98.1 | % | |||||||||||||||||||
| SPP NOI growth | 8.4 | % | 8.9 | % | 8.0 | % | 7.3 | % | 7.3 | % | |||||||||||||||||||
| SPP Cash NOI growth | 9.5 | % | 9.5 | % | 10.0 | % | 10.7 | % | 10.7 | % | |||||||||||||||||||
Same Property Portfolio Rental Income: See below for a breakdown of 2023 & 2022 rental income for our SPP. We believe this information is frequently used by management, investors, securities analysts and other interested parties to evaluate the our performance.
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||
| Rental revenue | $ | 117,320 | $ | 108,145 | $ | 9,175 | 8.5% | $ | 457,217 | $ | 423,224 | $ | 33,993 | 8.0% | |||||||||||||||||||||||||||||||||
| Tenant reimbursements | 23,612 | 21,794 | 1,818 | 8.3% | 92,774 | 88,298 | 4,476 | 5.1% | |||||||||||||||||||||||||||||||||||||||
| Other income | 360 | 349 | 11 | 3.2% | 1,653 | 1,462 | 191 | 13.1% | |||||||||||||||||||||||||||||||||||||||
| Rental income | $ | 141,292 | $ | 130,288 | $ | 11,004 | 8.4% | $ | 551,644 | $ | 512,984 | $ | 38,660 | 7.5% | |||||||||||||||||||||||||||||||||
Reconciliation of Net Income to NOI and Cash NOI (in thousands):
| Three Months Ended | |||||||||||||||||||||||||||||
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | |||||||||||||||||||||||||
| Net Income | $ | 67,321 | $ | 61,790 | $ | 56,910 | $ | 63,570 | $ | 45,708 | |||||||||||||||||||
| General and administrative | 19,988 | 18,575 | 18,267 | 18,197 | 19,733 | ||||||||||||||||||||||||
| Depreciation & amortization | 65,839 | 60,449 | 58,793 | 59,429 | 56,568 | ||||||||||||||||||||||||
| Other expenses | 316 | 551 | 306 | 647 | 815 | ||||||||||||||||||||||||
| Interest expense | 14,570 | 15,949 | 17,180 | 13,701 | 13,670 | ||||||||||||||||||||||||
| Loss on extinguishment of debt | — | — | — | — | 38 | ||||||||||||||||||||||||
| Management & leasing services | (163) | (158) | (171) | (190) | (160) | ||||||||||||||||||||||||
| Interest income | (2,353) | (1,029) | (1,497) | (882) | (5) | ||||||||||||||||||||||||
| Gains on sale of real estate | (6,868) | — | — | (12,133) | — | ||||||||||||||||||||||||
| NOI | $ | 158,650 | $ | 156,127 | $ | 149,788 | $ | 142,339 | $ | 136,367 | |||||||||||||||||||
| S/L rental revenue adj. | (8,514) | (11,792) | (8,653) | (7,628) | (7,467) | ||||||||||||||||||||||||
Above/(below) market lease revenue adjustments | (8,119) | (7,241) | (6,232) | (8,290) | (12,959) | ||||||||||||||||||||||||
| Cash NOI | $ | 142,017 | $ | 137,094 | $ | 134,903 | $ | 126,421 | $ | 115,941 | |||||||||||||||||||
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 35 | | ||||||
Notes and Definitions. | ||||||||
Reconciliation of Net Income to Total Portfolio NOI, Same Property Portfolio NOI and Same Property Portfolio Cash NOI:
| Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Net income | $ | 67,321 | $ | 45,708 | $ | 249,591 | $ | 177,157 | |||||||||||||||
| General and administrative | 19,988 | 19,733 | 75,027 | 64,264 | |||||||||||||||||||
| Depreciation and amortization | 65,839 | 56,568 | 244,510 | 196,794 | |||||||||||||||||||
| Other expenses | 316 | 815 | 1,820 | 1,561 | |||||||||||||||||||
| Interest expense | 14,570 | 13,670 | 61,400 | 48,496 | |||||||||||||||||||
| Loss on extinguishment of debt | — | 38 | — | 915 | |||||||||||||||||||
| Management and leasing services | (163) | (160) | (682) | (616) | |||||||||||||||||||
| Interest income | (2,353) | (5) | (5,761) | (10) | |||||||||||||||||||
| Gains on sale of real estate | (6,868) | — | (19,001) | (8,486) | |||||||||||||||||||
| NOI | $ | 158,650 | $ | 136,367 | $ | 606,904 | $ | 480,075 | |||||||||||||||
| Non-Same Property Portfolio rental income | (66,617) | (48,134) | (239,739) | (117,594) | |||||||||||||||||||
| Non-Same Property Portfolio property exp. | 16,096 | 11,519 | 59,099 | 31,511 | |||||||||||||||||||
| Same Property Portfolio NOI | $ | 108,129 | $ | 99,752 | $ | 426,264 | $ | 393,992 | |||||||||||||||
| Straight line rental revenue adjustment | (2,735) | (2,904) | (16,928) | (18,380) | |||||||||||||||||||
Above/(below) market lease revenue adjustments | (3,540) | (3,840) | (14,497) | (16,547) | |||||||||||||||||||
| Same Property Portfolio Cash NOI | $ | 101,854 | $ | 93,008 | $ | 394,839 | $ | 359,065 | |||||||||||||||
Reconciliation of Net Income Attributable to Common Stockholders per Diluted Share Guidance to Company share of Core FFO per Diluted Share Guidance:
| 2024 Estimate | |||||||||||
| Low | High | ||||||||||
| Net income attributable to common stockholders | $ | 1.11 | $ | 1.14 | |||||||
| Company share of depreciation and amortization | 1.16 | 1.16 | |||||||||
| Company share of Core FFO | $ | 2.27 | $ | 2.30 | |||||||
Occupancy by County:
| Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | ||||||||||||||||||||||||||||
| Ending Occupancy: | ||||||||||||||||||||||||||||||||
| Los Angeles County | 95.4% | 94.8% | 94.9% | 94.9% | 95.6% | |||||||||||||||||||||||||||
| Orange County | 92.4% | 92.0% | 91.3% | 90.3% | 92.7% | |||||||||||||||||||||||||||
| Riverside / San Bernardino County | 90.8% | 92.9% | 91.9% | 90.5% | 89.7% | |||||||||||||||||||||||||||
| San Diego County | 93.2% | 92.2% | 92.8% | 94.7% | 97.9% | |||||||||||||||||||||||||||
| Ventura County | 96.7% | 97.7% | 98.0% | 99.7% | 99.7% | |||||||||||||||||||||||||||
| Total/Weighted Average | 94.1% | 94.1% | 94.0% | 93.8% | 94.6% | |||||||||||||||||||||||||||
| Total Portfolio RSF | 45,860,368 | 44,998,613 | 44,167,774 | 43,954,272 | 42,403,735 | |||||||||||||||||||||||||||
Uncommenced Lease Data:
| Total/Weighted Average | ||||||||
| Occupied SF | 43,167,252 | |||||||
Uncommenced Renewal Leases - Leased SF(1) | 894,613 | |||||||
Uncommenced New Leases - Leased SF(1) | 182,072 | |||||||
| Leased SF | 43,349,324 | |||||||
| Percent Leased | 94.5 | % | ||||||
In-Place ABR(2) | $ | 656,934 | ||||||
ABR Under Uncommenced Leases (in thousands)(2)(3) | 9,823 | |||||||
In-Place + Uncommenced ABR (in thousands)(2) | $ | 666,757 | ||||||
In-Place + Uncommenced ABR per SF(2) | $ | 15.38 | ||||||
(1)Reflects the square footage of renewal and new leases, respectively, that have been signed but have not yet commenced as of December 31, 2023.
(2)See page 32 for further details on how these amounts are calculated.
(3)Includes $5.5 million of annualized base rent under Uncommenced New Leases and $4.4 million of incremental annualized base rent under Uncommenced Renewal Leases.
Fourth Quarter 2023 Supplemental Financial Reporting Package | Page 36 | | ||||||