Attached files
| file | filename |
|---|---|
| EX-99.2 - EX-99.2 - Seritage Growth Properties | srg-ex992_7.htm |
| 8-K - 8-K - Seritage Growth Properties | srg-8k_20170803.htm |
Exhibit 99.1
Seritage Growth Properties Reports Second Quarter 2017 Operating Results
New York, NY – August 3, 2017 – Seritage Growth Properties (NYSE: SRG) (the “Company”), a national owner of 258 retail properties totaling over 40 million square feet of gross leasable area (“GLA”), today reported financial and operating results for the three and six months ended June 30, 2017.
Financial Results
For the three months ended June 30, 2017:
|
• |
Net loss attributable to common shareholders of $21.2 million, or $0.63 per diluted share |
|
• |
Total Net Operating Income (“Total NOI”) of $44.9 million |
|
• |
Funds from Operations (“FFO”) of $23.8 million, or $0.43 per diluted share |
|
• |
Company FFO of $25.7 million, or $0.46 per diluted share |
For the six months ended June 30, 2017:
|
• |
Net loss attributable to common shareholders of $41.1 million, or $1.22 per diluted share |
|
• |
Total NOI of $91.8 million |
|
• |
FFO of $54.8 million, or $0.99 per diluted share |
|
• |
Company FFO of $52.7 million, or $0.95 per diluted share |
Operating Highlights
During the quarter ended June 30, 2017, including the Company’s proportional share of its unconsolidated joint ventures (“JVs”):
|
• |
Signed new leases totaling 598,000 square feet at an average of $18.95 PSF. Since the Company’s inception in July 2015, new leasing activity has totaled 3.4 million square feet at an average of $18.28 PSF. |
|
|
– |
Achieved releasing spreads of 3.7x for space currently or formerly occupied by Sears Holdings Corporation (“Sears Holdings”), with new rents averaging $18.99 PSF compared to $5.20 PSF paid by Sears Holdings. Since inception, releasing spreads have averaged 4.2x, with new rents at $18.29 PSF compared to $4.36 PSF paid by Sears Holdings. |
|
|
– |
Added $11.3 million of contractual third-party rental income. Third-party income has increased over 134% since inception to $103.0 million, including all signed leases. |
|
• |
Increased annual base rent from tenants other than Sears Holdings to 44.0% of total annual base rent from 29.3% in the prior year period, including all signed leases and net of rent attributable to associated space to be recaptured. |
|
• |
Increased annualized Total NOI by 9.2% to $228.2 million from $209.0 million in the prior year period, including all signed leases and net of rent attributable to associated space to be recaptured. |
|
• |
Commenced 12 new redevelopment projects and expanded five previously announced projects to incorporate additional recaptured space, bringing total redevelopment activity since inception to 65 projects completed or commenced for a total estimated investment of $688.4 million. |
|
• |
Initiated the recapture of 100% of the space at Sears stores in Aventura, FL, Dallas, TX (Valley View Center) and La Jolla, CA (Westfield UTC) in advance of commencing premier retail and mixed-use redevelopments at these prime locations. |
Subsequent to the quarter end, the Company completed two transactions with GGP Inc. (“GGP”) for gross consideration of $247.6 million (the “GGP Transactions”). Pursuant to the GGP Transactions, the Company (i) sold to GGP the Company’s 50% interest in
1
eight of the 12 assets in the existing joint venture between the two companies for $190.1 million; and (ii) sold to GGP a 50% joint venture interest in five additional assets for $57.5 million.
As a result of the GGP Transactions, the Company reduced amounts outstanding under its mortgage loan by $50.6 million and received approximately $171.6 million of additional cash proceeds before closing costs, which it intends to use to fund its redevelopment pipeline and for general corporate purposes.
“With an additional 600,000 square feet of leases signed this quarter at an average rent of $18.95 per square foot, we have now leased 3.4 million square feet across the portfolio at average spreads of over 4 times the previous rent. We ended the quarter with 44% of our income, including signed leases, derived from tenants other than Sears Holdings, up 15% from a year ago, and we remain on track to have this figure at or north of 50% by the end of 2017,” said Benjamin Schall, President and Chief Executive Officer. “We commenced an additional 12 redevelopment projects in the quarter, bringing our total to 65 projects with a projected spend of $690 million. We continue to deploy this capital at 10-12% unlevered yields on cost, unlocking significant value upon project execution. We were also pleased to close our transaction with GGP in early July, allowing us to harvest value from eight assets in our original joint venture and to generate incremental value on five new assets as part of the expanded joint venture. As we look ahead, strong demand for our portfolio is leading to a growing pipeline of opportunities, including a series of premier and mixed use redevelopments that we expect to generate substantial shareholder value.”
Financial Results
For the three months ended June 30, 2017:
|
• |
Net loss attributable to Class A and Class C shareholders was $21.2 million, or $0.63 per diluted share, as compared to a net loss of $7.1 million, or $0.23 per diluted share, for the prior year period |
|
• |
Total NOI, which includes the Company’s proportional share of NOI from 31 properties owned through investments in its unconsolidated JVs, was $44.9 million as compared to $47.2 million for the prior year period. |
|
• |
FFO, as calculated in accordance with the National Association of Real Estate Investment Trusts (“NAREIT”) definition, was $23.8 million, or $0.43 per diluted share, as compared to $30.2 million, or $0.54 per diluted share, for the prior year period. |
|
• |
Company FFO was $25.8 million, or $0.46 per diluted share, as compared to $32.1 million, or $0.58 per diluted share, for the prior year period. |
For the six months ended June 30, 2017:
|
• |
Net loss attributable to Class A and Class C shareholders was $41.1 million, or $1.22 per diluted share, as compared to a net loss of $15.5 million, or $0.49 per diluted share, for the prior year period |
|
• |
Total NOI was $91.8 million as compared to $93.7 million for the prior year period. |
|
• |
FFO was $54.8 million, or $0.99 per diluted share, as compared to $59.7 million, or $1.07 per diluted share, for the prior year period. |
|
• |
Company FFO was $52.7 million, or $0.95 per diluted share, as compared to $64.7 million, or $1.16 per diluted share, for the prior year period. The Company makes certain adjustments to FFO, which it refers to as Company FFO, to account for certain non-cash and non-comparable items, such as termination fee income, unrealized gain or loss on interest rate caps and amortization of deferred financing costs, that it does not believe are representative of ongoing operating results. |
Portfolio Summary
As of June 30, 2017, the Company’s portfolio included interests in 266 retail properties totaling over 42 million square feet of gross leasable area, including 235 wholly-owned properties and 31 properties owned through investments in unconsolidated JVs. Approximately 50% of the portfolio consisted of properties attached to regional malls and approximately 50% consisted of shopping center or freestanding properties.
The portfolio was 90.7% leased and included 37 properties leased only to third-party tenants, 88 properties leased to Sears Holdings and one or more third-party tenants, and 92 properties leased only to Sears Holdings. Of the properties leased to Sears Holdings, 133 operated under the Sears brand and 47 operated under the Kmart brand.
Pro forma for the GGP Transactions, the Company owned interests in 258 properties totaling over 40 million square feet.
2
Wholly-Owned Properties
During the quarter ended June 30, 2017, the Company commenced 12 new redevelopment projects representing an estimated total investment of approximately $139.7 million and expanded five previously announced projects to incorporate additional recaptured space for an estimated total investment of $27.5 million. In total, including projects initiated prior to the Company’s formation, the Company has completed or commenced 65 projects representing an estimated total investment of approximately $688.4 million as of June 30, 2017.
The table below summarizes project commencements in the Company’s wholly-owned portfolio since inception:
|
(in thousands) |
|
|
|
|
|
|
|
|
|
Estimated |
|
|
Estimated |
|
||
|
|
|
Number |
|
|
Project |
|
|
Development |
|
|
Project |
|
||||
|
Quarter |
|
of Projects |
|
|
Square Feet |
|
|
Costs (1) |
|
|
Costs (1) |
|
||||
|
Acquired (2) |
|
|
15 |
|
|
|
|
|
|
$ |
63,600 |
|
|
$ |
63,600 |
|
|
Q4 2015 |
|
|
5 |
|
|
|
352 |
|
|
|
51,500 |
|
|
|
64,200 |
|
|
Q1 2016 |
|
|
5 |
|
|
|
273 |
|
|
|
50,000 |
|
|
|
50,000 |
|
|
Q2 2016 (3) |
|
|
5 |
|
|
|
384 |
|
|
|
70,400 |
|
|
|
70,700 |
|
|
Q3 3016 (3) |
|
|
10 |
|
|
|
1,046 |
|
|
|
113,600 |
|
|
|
120,700 |
|
|
Q4 2016 (3) |
|
|
8 |
|
|
|
768 |
|
|
|
111,400 |
|
|
|
121,000 |
|
|
Q1 2017 |
|
|
5 |
|
|
|
589 |
|
|
|
58,500 |
|
|
|
58,500 |
|
|
Q2 2017 |
|
|
12 |
|
|
|
949 |
|
|
|
136,200 |
|
|
|
139,700 |
|
|
Total |
|
|
65 |
|
|
|
4,361 |
|
|
$ |
655,200 |
|
|
$ |
688,400 |
|
|
(1) |
Total estimated development costs exclude, and total estimated project costs include, termination fees to recapture 100% of certain properties. |
|
(2) |
Projects were in various stages of development when acquired by the Company in July 2015. |
|
(3) |
Includes subsequent expansions to previously announced projects. |
As of June 30, 2017, the Company had originated 50 wholly-owned projects since the Company’s inception. These projects, including the five expanded projects, represent an estimated total investment of $624.8 million, of which $518.7 million remained to be spent, and are expected to generate an incremental yield on cost of 11.0-12.0%.
The table below provides additional information regarding the Company’s wholly-owned development activity from inception through June 30, 2017:
|
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated |
|
|
Estimated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated |
||
|
Estimated |
|
Number |
|
|
Project |
|
|
Development |
|
|
Project |
|
|
Projected Annual Income (2) |
|
|
Incremental |
|||||||||||||
|
Project Costs (1) |
|
of Projects |
|
|
Square Feet |
|
|
Costs (1) |
|
|
Costs (1) |
|
|
Total |
|
|
Existing |
|
|
Incremental |
|
|
Yield (3) |
|||||||
|
< $10,000 |
|
|
22 |
|
|
|
1,270 |
|
|
$ |
97,400 |
|
|
$ |
97,400 |
|
|
$ |
18,500 |
|
|
$ |
4,800 |
|
|
$ |
13,600 |
|
|
|
|
$10,001 - 20,000 |
|
|
20 |
|
|
|
2,006 |
|
|
|
266,200 |
|
|
|
286,100 |
|
|
|
43,500 |
|
|
|
12,700 |
|
|
|
30,800 |
|
|
|
|
> $20,000 |
|
|
8 |
|
|
|
1,101 |
|
|
|
228,000 |
|
|
|
241,300 |
|
|
|
37,700 |
|
|
|
9,000 |
|
|
|
28,600 |
|
|
|
|
New Projects |
|
|
50 |
|
|
|
4,377 |
|
|
$ |
591,600 |
|
|
$ |
624,800 |
|
|
$ |
99,700 |
|
|
$ |
26,500 |
|
|
$ |
73,000 |
|
|
11.0 - 12.0% |
|
Acquired projects |
|
|
15 |
|
|
|
|
|
|
|
63,600 |
|
|
|
63,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
65 |
|
|
|
|
|
|
$ |
655,200 |
|
|
$ |
688,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Total estimated development costs exclude, and total estimated project costs include, termination fees to recapture 100% of certain properties. |
|
(2) |
Projected annual income includes assumptions on stabilized rents to be achieved for space under redevelopment. There can be no assurance that stabilized rent targets will be achieved. |
|
(3) |
Projected incremental annual income divided by total estimated project costs. |
3
The table below provides a brief description of each of the 50 redevelopment projects originated since the Company’s inception:
|
Total Project Costs under $10 Million |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Estimated |
|
Estimated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project |
|
|
Construction |
|
Substantial |
|
|
Property |
|
Description |
|
Square Feet |
|
|
Start |
|
Completion |
|||||||||
|
King of Prussia, PA |
|
Repurpose former auto center space for Outback Steakhouse, Yard House and small shop retail |
|
|
29,100 |
|
|
Substantially complete |
||||||||||
|
Merrillville, IN |
|
Termination property; redevelop existing store for At Home and small shop retail |
|
|
132,000 |
|
|
Substantially complete |
||||||||||
|
Elkhart, IN |
|
Termination property; existing store has been released to Big R Stores |
|
|
86,500 |
|
|
Substantially complete |
||||||||||
|
San Antonio, TX |
|
Recapture and repurpose auto center space for Orvis, Jared's Jeweler, Shake Shack and small shop retail |
|
|
18,900 |
|
|
Substantially complete |
||||||||||
|
Bowie, MD |
|
Recapture and repurpose auto center space for BJ's Brewhouse |
|
|
8,200 |
|
|
Delivered to tenant |
||||||||||
|
Albany, NY |
|
Recapture and repurpose auto center space for BJ's Brewhouse and additional small shop retail |
|
|
28,000 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
Hagerstown, MD |
|
Recapture and repurpose auto center space for BJ's Brewhouse, Verizon and additional restaurants |
|
|
15,400 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
Roseville, MI |
|
Partial recapture; redevelop existing store for At Home |
|
|
100,400 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
Troy, MI |
|
Partial recapture; redevelop existing store for At Home |
|
|
100,000 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
Warwick, RI |
|
Recapture and repurpose auto center space for BJ's Brewhouse and additional retail |
|
|
27,900 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
Henderson, NV |
|
Termination property; redevelop existing store for At Home, Seafood City and additional retail |
|
|
144,400 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
Rehoboth Beach, DE |
|
Partial recapture; redevelop existing store for Christmas Tree Shops and That! and PetSmart |
|
|
56,700 |
|
|
Underway |
|
Q1 2018 |
||||||||
|
Ft. Wayne, IN |
|
Site densification; new outparcels for BJ's Brewhouse (substantially complete) and Chick-Fil-A (project expansion) |
|
|
12,000 |
|
|
Underway |
|
Q1 2018 |
||||||||
|
Kearney, NE |
|
Termination property; redevelop existing store for Marshall's, PetSmart and additional junior anchors |
|
|
92,500 |
|
|
Q3 2017 |
|
Q2 2018 |
||||||||
|
Guaynabo, PR |
|
Partial recapture; redevelop existing store for Planet Fitness and Capri |
|
|
56,100 |
|
|
Q3 2017 |
|
Q2 2018 |
||||||||
|
Jefferson City, MO |
|
Termination property; redevelop existing store for Orscheln Farm and Home |
|
|
96,000 |
|
|
Q3 2017 |
|
Q2 2018 |
||||||||
|
Olean, NY |
|
Partial recapture; redevelop existing store for Marshall's and additional retail |
|
|
45,000 |
|
|
Q3 2017 |
|
Q2 2018 |
||||||||
|
Cullman, AL |
|
Termination property; redevelop existing store for Bargain Hunt and additional junior anchors |
|
|
99,000 |
|
|
Q3 2017 |
|
Q3 2018 |
||||||||
|
Roseville, CA |
|
Recapture and repurpose auto center space for AAA auto care |
|
|
10,400 |
|
|
Q4 2017 |
|
Q2 2018 |
||||||||
|
Dayton, OH |
|
Recapture and repurpose auto center space for Outback Steakhouse and additional restaurants |
|
|
14,100 |
|
|
Q4 2017 |
|
Q4 2018 |
||||||||
|
Florissant, MO |
|
Site densification; new outparcel for Chick-Fil-A |
|
|
5,000 |
|
|
Q1 2018 |
|
Q3 2018 |
||||||||
|
New Iberia, LA |
|
Termination property; redevelop existing store for Rouses Supermarkets, additional junior anchors and small shop retail |
|
|
93,100 |
|
|
Q1 2018 |
|
Q1 2019 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Project Costs $10 - $20 Million |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Estimated |
|
Estimated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project |
|
|
Construction |
|
Substantial |
|
|
Property |
|
Description |
|
Square Feet |
|
|
Start |
|
Completion |
|||||||||
|
Braintree, MA |
|
100% recapture; redevelop existing store for Nordstrom Rack, Saks OFF 5th and additional retail |
|
|
90,000 |
|
|
Substantially complete |
||||||||||
|
Honolulu, HI |
|
100% recapture; redevelop existing store for Longs Drugs (CVS), PetSmart and Ross Dress for Less |
|
|
79,000 |
|
|
Substantially complete |
||||||||||
|
Madison, WI |
|
Partial recapture; redevelop existing store for Dave & Busters, Total Wine & More, additional retail and restaurants |
|
|
75,300 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
West Jordan, UT |
|
Partial recapture; redevelop existing store and attached auto center for Burlington Stores and additional retail |
|
|
81,400 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
Anderson, SC |
|
100% recapture (project expansion); redevelop existing store for Burlington Stores, Sportsman's Warehouse, additional retail and restaurants |
|
|
111,300 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
Fairfax, VA |
|
Partial recapture; redevelop existing store and attached auto center for Dave & Busters, additional junior anchors and restaurants |
|
|
110,300 |
|
|
Underway |
|
Q1 2018 |
||||||||
|
Charleston, SC |
|
100% recapture (project expansion); redevelop existing store and detached auto center for Burlington Stores and additional retail |
|
|
133,500 |
|
|
Underway |
|
Q1 2018 |
||||||||
|
North Hollywood, CA |
|
Partial recapture; redevelop existing store for Burlington Stores and additional junior anchors |
|
|
79,800 |
|
|
Underway |
|
Q1 2018 |
||||||||
|
|
||||||||||||||||||
4
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Estimated |
|
Estimated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project |
|
|
Construction |
|
Substantial |
|
|
Property |
|
Description |
|
Square Feet |
|
|
Start |
|
Completion |
|||||||||
|
Orlando, FL |
|
100% recapture; demolish and construct new buildings for Floor & Décor, Orchard Supply Hardware, Longhorn Steakhouse, small shop retail and restaurants |
|
|
139,200 |
|
|
Underway |
|
Q2 2018 |
||||||||
|
Springfield, IL |
|
Termination property; redevelop existing store for Burlington Stores, Binny's Beverage Depot, Orange Theory Fitness, Outback Steakhouse, additional junior anchors and small shop retail |
|
|
133,400 |
|
|
Underway |
|
Q2 2018 |
||||||||
|
Santa Cruz, CA |
|
Partial recapture; redevelop existing store for TJ Maxx, HomeGoods and Petco |
|
|
62,200 |
|
|
Q3 2017 |
|
Q1 2018 |
||||||||
|
Saugus, MA |
|
Partial recapture; redevelop existing store and detached auto center for Round One and restaurants |
|
|
99,000 |
|
|
Q3 2017 |
|
Q1 2018 |
||||||||
|
Thornton, CO |
|
Termination property; redevelop existing store for Vasa Fitness and additional junior anchors |
|
|
191,600 |
|
|
Q3 2017 |
|
Q1 2018 |
||||||||
|
North Miami, FL |
|
100% recapture; redevelop existing store for Michael's, PetSmart and Ross Dress for Less |
|
|
124,300 |
|
|
Q3 2017 |
|
Q2 2018 |
||||||||
|
Hialeah, FL |
|
100% recapture; redevelop existing store for Bed, Bath & Beyond and additional junior anchors to join current tenant, Aldi |
|
|
88,400 |
|
|
Q3 2017 |
|
Q2 2018 |
||||||||
|
Cockeysville, MD |
|
Partial recapture; redevelop existing store for HomeGoods, Michael's Stores, additional junior anchors and restaurants |
|
|
83,500 |
|
|
Q4 2017 |
|
Q2 2018 |
||||||||
|
Salem, NH |
|
Site densification; new theatre for Cinemark Recapture and repurpose auto center for restaurant space. |
|
|
71,200 |
|
|
Q4 2017 |
|
Q3 2018 |
||||||||
|
Temecula, CA |
|
Partial recapture; redevelop existing store and detached auto center for Round One, small shop retail and restaurants |
|
|
65,100 |
|
|
Q1 2018 |
|
Q4 2018 |
||||||||
|
Canton, OH |
|
Partial recapture; redevelop existing store for Dave & Busters and restaurants |
|
|
83,900 |
|
|
Q1 2018 |
|
Q2 2019 |
||||||||
|
North Riverside, IL |
|
Partial recapture; redevelop existing store and detached auto center for Round One, additional junior anchors, small shop retail and restaurants |
|
|
103,900 |
|
|
Q1 2018 |
|
Q3 2019 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Project Costs over $20 Million |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Estimated |
|
Estimated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project |
|
|
Construction |
|
Substantial |
|
|
Property |
|
Description |
|
Square Feet |
|
|
Start |
|
Completion |
|||||||||
|
Memphis, TN |
|
100% recapture; demolish and construct new buildings for LA Fitness, Nordstrom Rack, Ulta Beauty, Hopdoddy Burger Bar, additional junior anchors, restaurants amd small shop retail |
|
|
135,200 |
|
|
Underway |
|
Q3 2017 |
||||||||
|
Wayne, NJ |
|
Partial recapture; redevelop existing store for Dave & Busters, additional junior anchors and restaurants Recapture and repurpose detached auto center for Cinemark (project expansion) |
|
|
108,800 |
|
|
Underway |
|
Q4 2017 |
||||||||
|
West Hartford, CT |
|
100% recapture; redevelop existing store and detached auto center for BuyBuy Baby, Cost Plus World Market, REI, Saks OFF Fifth, other junior anchors, Shake Shack and additional small shop retail |
|
|
147,600 |
|
|
Underway |
|
Q1 2018 |
||||||||
|
St. Petersburg, FL |
|
100% recapture; demolish and construct new buildings for Dick's Sporting Goods, Lucky's Market, PetSmart, Five Below, Chili's Grill & Bar, Pollo Tropical, Longhorn Steakhouse and additional small shop retail and restaurants |
|
|
142,400 |
|
|
Underway |
|
Q2 2018 |
||||||||
|
Carson, CA |
|
100% recapture (project expansion); redevelop existing store for Burlington Stores, Ross Dress for Less and additional retail |
|
|
163,800 |
|
|
Q3 2017 |
|
Q1 2019 |
||||||||
|
Santa Monica, CA |
|
100% recapture; redevelop existing building into premier, mixed-use asset featuring unique, small-shop retail and creative office space |
|
|
96,500 |
|
|
Q4 2017 |
|
Q4 2019 |
||||||||
|
Watchung, NJ |
|
100% recapture; demolish full-line store and construct new buildings for HomeSense, Sierra Trading Post, Ulta Beauty and additional small shop retail and restaurants Demolish detached auto center and construct a freestanding Cinemark theater |
|
|
126,700 |
|
|
Q1 2018 |
|
Q2 2019 |
||||||||
|
East Northport, NY |
|
Termination property (notice period); redevelop existing store and attached auto center for AMC Theatres, 24 Hour Fitness, additional junior anchors and small shop retail |
|
|
179,700 |
|
|
Q2 2018 |
|
Q4 2019 |
||||||||
5
JV Properties
On July 12, 2017, the Company completed the GGP Transactions for gross consideration of $247.6 million. Pursuant to the GGP Transactions, the Company (i) sold to GGP the Company’s 50% interest in eight of the 12 assets in the existing joint venture between the two companies for $190.1 million; and (ii) sold to GGP a 50% joint venture interest in five additional assets for $57.5 million.
The table below presents the properties included in each transaction, as well as the 4 properties remaining in the Company’s original JV with GGP:
|
Eight Existing JV Assets Sold to GGP |
|
Four Remaining Assets in Original JV with GGP |
|
Five Assets Contributed to New JV with GGP |
||||||
|
Retail Center |
|
Location |
|
Retail Center |
|
Location |
|
Retail Center |
|
Location |
|
Coronado Center |
|
Albuquerque, NM |
|
Alderwood |
|
Lynwood, WA |
|
Altamonte Mall |
|
Altamonte Springs, FL |
|
The Mall in Columbia |
|
Columbia, MD |
|
Natick Collection |
|
Natick, MA |
|
Cumberland Mall |
|
Atlanta, GA |
|
Oakbrook Center |
|
Oakbrook, IL |
|
Sooner Mall |
|
Norman, OK |
|
Coastland Center |
|
Naples, FL |
|
Paramus Park |
|
Paramus, NJ |
|
Stonebriar Center |
|
Frisco, TX |
|
Northridge Fashion Center |
|
Northridge, CA |
|
Pembroke Lakes |
|
Pembroke Pines, FL |
|
|
|
|
|
Willowbrook Mall |
|
Wayne, NJ |
|
Ridgedale Center |
|
Minnetonka, MN |
|
|
|
|
|
|
|
|
|
Staten Island Mall |
|
Staten Island, NY |
|
|
|
|
|
|
|
|
|
Valley Plaza |
|
Bakersfield, CA |
|
|
|
|
|
|
|
|
The Company continues to own 50% interests in 10 assets in an unconsolidated JV with Simon Property Group, Inc. (the “Simon JV”) and 50% interest in nine assets in an unconsolidated JV with The Macerich Company (the “Macerich JV”).
Leasing Update
During the quarter ended June 30, 2017, the Company signed new leases totaling 598,000 square feet at an average annual base rent of $18.95 PSF. On a same-space basis, new rents averaged 3.7x prior rents for space currently or formerly occupied by Sears Holdings, increasing to $18.99 PSF for new tenants compared to $5.20 PSF paid by Sears Holdings across 592,000 square feet.
Since inception in July 2015, the Company has signed new leases totaling nearly 3.4 million square feet at an average annual base rent of $18.28 PSF. On a same-space basis, new rents averaged 4.2x prior rents for space currently or formerly occupied by Sears Holdings, increasing to $18.29 PSF for new tenants compared to $4.36 PSF paid by Sears Holdings across over 3.1 million square feet.
The table below provides a summary of the Company’s leasing activity since inception, including unconsolidated JVs presented at the Company’s proportional share:
|
(in thousands except number of leases and PSF data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Release of Sears Holdings Space |
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
Leased |
|
|
Annual |
|
|
Annual |
|
|
|
|
|
|
Leased |
|
|
Annual |
|
|
Annual |
|
|
Releasing |
|
|||||||
|
Quarter |
|
Leases |
|
|
GLA |
|
|
Rent |
|
|
Rent PSF |
|
|
Leases |
|
|
GLA |
|
|
Rent |
|
|
Rent PSF |
|
|
Spread |
|
|||||||||
|
Q4 2015 |
|
|
9 |
|
|
|
154 |
|
|
$ |
4,650 |
|
|
$ |
30.28 |
|
|
|
6 |
|
|
|
130 |
|
|
$ |
3,820 |
|
|
$ |
29.41 |
|
|
|
4.4 |
x |
|
Q1 2016 |
|
|
7 |
|
|
|
214 |
|
|
|
6,990 |
|
|
|
32.60 |
|
|
|
7 |
|
|
|
214 |
|
|
|
6,990 |
|
|
|
32.60 |
|
|
|
5.7 |
x |
|
Q2 2016 |
|
|
15 |
|
|
|
422 |
|
|
|
7,240 |
|
|
|
17.15 |
|
|
|
13 |
|
|
|
363 |
|
|
|
6,440 |
|
|
|
17.75 |
|
|
|
4.7 |
x |
|
Q3 3016 |
|
|
14 |
|
|
|
543 |
|
|
|
7,470 |
|
|
|
13.74 |
|
|
|
12 |
|
|
|
456 |
|
|
|
6,250 |
|
|
|
13.70 |
|
|
|
4.0 |
x |
|
Q4 2016 |
|
|
29 |
|
|
|
891 |
|
|
|
14,900 |
|
|
|
16.72 |
|
|
|
27 |
|
|
|
849 |
|
|
|
13,930 |
|
|
|
16.41 |
|
|
|
4.1 |
x |
|
Q1 2017 |
|
|
22 |
|
|
|
535 |
|
|
|
8,780 |
|
|
|
16.41 |
|
|
|
21 |
|
|
|
530 |
|
|
|
8,660 |
|
|
|
16.34 |
|
|
|
4.0 |
x |
|
Q2 2017 |
|
|
28 |
|
|
|
598 |
|
|
|
11,340 |
|
|
|
18.95 |
|
|
|
26 |
|
|
|
592 |
|
|
|
11,240 |
|
|
|
18.99 |
|
|
|
3.7 |
x |
|
Total |
|
|
124 |
|
|
|
3,357 |
|
|
$ |
61,370 |
|
|
$ |
18.28 |
|
|
|
112 |
|
|
|
3,134 |
|
|
$ |
57,330 |
|
|
$ |
18.29 |
|
|
|
4.2 |
x |
During the quarter ended June 30, 2017, the Company added $11.3 million of new third-party income and increased annual base rent attributable to third-party tenants to 43.9% of total annual base rent from 29.3% as of June 30, 2016, including all signed leases and net of rent attributable to the associated space to be recaptured.
6
The table below provides a summary of all the Company’s signed leases as of June 30, 2017, including unconsolidated JVs presented at the Company’s proportional share:
|
(in thousands except number of leases and PSF data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
Leased |
|
|
% of Total |
|
|
Annual |
|
|
% of Total |
|
|
Annual |
|
||||||
|
Tenant |
|
Leases |
|
|
GLA |
|
|
Leased GLA |
|
|
Rent |
|
|
Annual Rent |
|
|
Rent PSF |
|
||||||
|
Sears Holdings (1) |
|
|
211 |
|
|
|
29,126 |
|
|
|
81.6 |
% |
|
$ |
131,490 |
|
|
|
56.1 |
% |
|
$ |
4.51 |
|
|
In-Place Third-Party Leases |
|
|
248 |
|
|
|
3,639 |
|
|
|
10.2 |
% |
|
|
47,232 |
|
|
|
20.1 |
% |
|
|
12.98 |
|
|
SNO Third-Party Leases |
|
|
108 |
|
|
|
2,937 |
|
|
|
8.2 |
% |
|
|
55,762 |
|
|
|
23.8 |
% |
|
|
18.98 |
|
|
Sub-Total Third-Party Leases |
|
|
356 |
|
|
|
6,576 |
|
|
|
18.4 |
% |
|
|
102,994 |
|
|
|
43.9 |
% |
|
|
15.66 |
|
|
Total |
|
|
567 |
|
|
|
35,702 |
|
|
|
100.0 |
% |
|
$ |
234,484 |
|
|
|
100.0 |
% |
|
$ |
6.57 |
|
|
(1) |
Leases reflects number of properties subject to the Master Lease and JV Master Leases. |
Sears Holdings Terminations under the Master Lease
In June 2017, pursuant to the terms of the Master Lease between the Company and Sears Holdings, Sears Holdings provided notice that it intends to exercise its right to terminate the Master Lease with respect to 20 stores totaling 3.8 million square feet of gross leasable area. The aggregate annual base rent at these stores is approximately $11.2 million, or 4.8% of the Company's total annual base rent as of June 30, 2017, including all signed leases. Sears Holdings will continue to pay Seritage rent until it vacates the stores, which is expected to occur in October 2017. Pursuant to the Master Lease, Sears Holdings will also pay Seritage a termination fee equal to one year of the aggregate annual base rent and estimated operating expenses for the 20 properties.
Balance Sheet and Liquidity
As of June 30, 2017, the Company’s total market capitalization was $3.7 billion. Total market capitalization is calculated as the sum of total debt and the market value of the Company's outstanding shares of common stock, assuming conversion of operating partnership units.
Total debt to total market capitalization was 36.5% and net debt to Adjusted EBITDA was 6.9x. The Company deducts both unrestricted and restricted cash from total debt when calculating net debt. Reconciliations of net loss attributable to common shareholders to EBITDA, and EBITDA to Adjusted EBITDA, are provided in the tables accompanying this press release.
As of June 30, 2017, the Company had $9.9 million of unrestricted cash and restricted cash of $172.6 million, the substantial majority of which was held in reserve accounts for redevelopment, re-leasing and operating expenses at the Company’s properties. Pursuant to the terms its existing mortgage loan, on June 30, 2017, the Company drew the remaining amounts available under its $100.0 million future funding facility and deposited the proceeds into a redevelopment reserve. The Company also had $65.0 million of borrowing capacity (which amount is expected to increase to $115.0 million on August 1, 2017) under its $200.0 million unsecured term loan facility.
On July 12, 2017, as a result of the GGP Transactions, the Company reduced amounts outstanding under its mortgage loan by $50.6 million and received approximately $171.6 million of unrestricted cash proceeds before closing costs.
Dividends
On July 25, 2017, the Company’s Board of Trustees declared a second quarter common stock dividend of $0.25 per each Class A and Class C common share. The dividend will be paid on October 12, 2017 to shareholders of record on September 29, 2017. Holders of units in Seritage Growth Properties, L.P. (the “Operating Partnership”) are entitled to an equal distribution per each Operating Partnership unit held as of September 30, 2017.
On April 25, 2017, the Company’s Board of Trustees declared a first quarter common stock dividend of $0.25 per each Class A and Class C common share. The dividend was paid on July 13, 2017 to shareholders of record on June 30, 2017. Holders of units in Operating Partnership were entitled to an equal distribution per each Operating Partnership unit held as of June 30, 2017.
Supplemental Report
A Supplemental Report will be available in the Investors section of the Company’s website, www.seritage.com.
7
The Company makes reference to NOI, Total NOI, EBITDA, Adjusted EBITDA, FFO and Company FFO which are financial measures that include adjustments to accounting principles generally accepted in the United States (“GAAP”).
None of Total NOI, EBITDA, Adjusted EBITDA, FFO or Company FFO, are measures that (i) represent cash flow from operations as defined by GAAP; (ii) are indicative of cash available to fund all cash flow needs, including the ability to make distributions; (iii) are alternatives to cash flow as a measure of liquidity; or (iv) should be considered alternatives to net income (which is determined in accordance with GAAP) for purposes of evaluating the Company’s operating performance. Reconciliations of these measures to the respective GAAP measures we deem most comparable have been provided in the tables accompanying this press release.
Net Operating Income ("NOI”), Total NOI and Annualized Total NOI
NOI is defined as income from property operations less property operating expenses. The Company believes NOI provides useful information regarding Seritage, its financial condition, and results of operations because it reflects only those income and expense items that are incurred at the property level.
The Company also uses Total NOI, which includes its proportional share of unconsolidated properties. This form of presentation offers insights into the financial performance and condition of the Company as a whole given the Company’s ownership of unconsolidated properties that are accounted for under GAAP using the equity method. The Company also considers Total NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI variable items such as termination fee income, as well as non-cash items such as straight-line rent and amortization of lease intangibles.
Annualized Total NOI is an estimate, as of the end of the reporting period, of the annual Total NOI to be generated by the Company’s portfolio including all signed leases and modifications to the Company’s master lease with Sears Holdings with respect to recaptured space. We calculate Annualized Total NOI by adding or subtracting current period adjustments for leases that commenced or expired during the period to Total NOI (as defined) for the period and annualizing, and then adding estimated annual Total NOI attributable to SNO leases and subtracting estimated annual Total NOI attributable to Sears Holdings’ space to be recaptured.
Annualized Total NOI is a forward-looking non-GAAP measure for which the Company does not believe it can provide reconciling information to a corresponding forward-looking GAAP measure without unreasonable effort.
Earnings Before Interest Expense, Income Tax, Depreciation, and Amortization ("EBITDA") and Adjusted EBITDA
EBITDA is defined as net income less depreciation, amortization, interest expense and provision for income and other taxes. EBITDA is a commonly used measure of performance in many industries, but may not be comparable to measures calculated by other companies. The Company believes EBITDA provides useful information to investors regarding its results of operations because it removes the impact of the Company’s capital structure (primarily interest expense) and its asset base (primarily depreciation and amortization). Management also believes the use of EBITDA facilitates comparisons between the Company and other equity REITs, retail property owners who are not REITs, and other capital-intensive companies.
The Company makes certain adjustments to EBITDA, which it refers to as Adjusted EBITDA, to account for certain non-cash and non-comparable items, such as termination fee income, unrealized loss on interest rate cap, litigation charges, acquisition-related expenses, and certain up-front-hiring and personnel costs, that it does not believe are representative of ongoing operating results.
Funds From Operations ("FFO") and Company FFO
FFO is calculated in accordance with the National Association of Real Estate Investment Trusts ("NAREIT"), which defines FFO as net income computed in accordance with GAAP, excluding gains (or losses) from property sales, real estate related depreciation and amortization, and impairment charges on depreciable real estate assets. The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry.
The Company makes certain adjustments to FFO, which it refers to as Company FFO, to account for certain non-cash and non-comparable items, such as termination fee income, unrealized loss on interest rate cap, litigation charges, acquisition-related expenses, amortization of deferred financing costs and certain up-front-hiring and personnel costs, that it does not believe are representative of ongoing operating results. The Company previously referred to this metric as Normalized FFO; the definition and calculation remain the same.
8
This document contains forward-looking statements, which are based on the current beliefs and expectations of management and are subject to significant risks, assumptions and uncertainties that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to: competition in the real estate and retail industries; our substantial dependence on Sears Holdings; Sears Holdings’ termination and other rights under its master lease with us; risks relating to our recapture and redevelopment activities; contingencies to the commencement of rent under leases; the terms of our indebtedness; restrictions with which we are required to comply in order to maintain REIT status and other legal requirements to which we are subject; and our limited operating history. For additional discussion of these and other applicable risks, assumptions and uncertainties, see the “Risk Factors” and forward-looking statement disclosure contained in filings with the Securities and Exchange Commission. While we believe that our forecasts and assumptions are reasonable, we caution that actual results may differ materially. We intend the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available, except as required by law.
About Seritage Growth Properties
Seritage Growth Properties is a publicly-traded, self-administered and self-managed retail REIT with 230 wholly-owned properties and 28 JV properties totaling over 40 million square feet of space across 49 states and Puerto Rico. Pursuant to a master lease, 175 of the Company’s wholly-owned properties are leased to Sears Holdings and are operated under either the Sears or Kmart brand. The master lease provides the Company with the right to recapture certain space from Sears Holdings at each property for retenanting or redevelopment purposes. At 83 properties, third-party tenants under direct leases occupy a portion of leasable space alongside Sears and Kmart, and 37 properties are leased only to third parties. The Company also owns 50% interests in 28 properties through JV investments with GGP Inc., Simon Property Group, Inc., and The Macerich Company. A substantial majority of the space at the Company’s JV properties is also leased to Sears Holdings under master lease agreements that provide for similar recapture rights as the master lease governing the Company’s wholly-owned properties.
Contact
Seritage Growth Properties
646-277-1268
IR@Seritage.com
9
Consolidated Balance SheetS
(In thousands, except share and per share amounts)
(Unaudited)
|
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||
|
ASSETS |
|
|
|
|
|
|
|
|
|
Investment in real estate |
|
|
|
|
|
|
|
|
|
Land |
|
$ |
840,021 |
|
|
$ |
840,021 |
|
|
Buildings and improvements |
|
|
845,598 |
|
|
|
839,663 |
|
|
Accumulated depreciation |
|
|
(117,348 |
) |
|
|
(89,940 |
) |
|
|
|
|
1,568,271 |
|
|
|
1,589,744 |
|
|
Construction in progress |
|
|
155,031 |
|
|
|
55,208 |
|
|
Net investment in real estate |
|
|
1,723,302 |
|
|
|
1,644,952 |
|
|
Investment in unconsolidated joint ventures |
|
|
432,014 |
|
|
|
425,020 |
|
|
Cash and cash equivalents |
|
|
9,873 |
|
|
|
52,026 |
|
|
Restricted cash |
|
|
172,563 |
|
|
|
87,616 |
|
|
Tenant and other receivables, net |
|
|
26,385 |
|
|
|
23,172 |
|
|
Lease intangible assets, net |
|
|
388,586 |
|
|
|
464,399 |
|
|
Prepaid expenses, deferred expenses and other assets, net |
|
|
13,359 |
|
|
|
15,052 |
|
|
Total assets |
|
$ |
2,766,082 |
|
|
$ |
2,712,237 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
Mortgage loans payable, net |
|
$ |
1,250,336 |
|
|
$ |
1,166,871 |
|
|
Unsecured term loan, net |
|
|
83,020 |
|
|
|
— |
|
|
Accounts payable, accrued expenses and other liabilities |
|
|
103,285 |
|
|
|
121,055 |
|
|
Total liabilities |
|
|
1,436,641 |
|
|
|
1,287,926 |
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
|
|
Class A shares $0.01 par value; 100,000,000 shares authorized; 27,924,378 and 25,843,251 shares issued and outstanding as of June 30, 2017 and December 31, 2016, respectively |
|
|
279 |
|
|
|
258 |
|
|
Class B shares $0.01 par value; 5,000,000 shares authorized; 1,434,922 and 1,589,020 shares issued and outstanding as of June 30, 2017 and December 31, 2016, respectively |
|
|
14 |
|
|
|
16 |
|
|
Class C shares $0.01 par value; 50,000,000 shares authorized; 6,021,985 and 5,754,685 shares issued and outstanding as of June 30, 2017 and December 31, 2016, respectively |
|
|
60 |
|
|
|
58 |
|
|
Additional paid-in capital |
|
|
995,673 |
|
|
|
925,563 |
|
|
Accumulated deficit |
|
|
(179,397 |
) |
|
|
(121,338 |
) |
|
Total shareholders' equity |
|
|
816,629 |
|
|
|
804,557 |
|
|
Non-controlling interests |
|
|
512,812 |
|
|
|
619,754 |
|
|
Total equity |
|
|
1,329,441 |
|
|
|
1,424,311 |
|
|
Total liabilities and equity |
|
$ |
2,766,082 |
|
|
$ |
2,712,237 |
|
10
Consolidated Statements of OPERATIONS
(In thousands, except per share amounts)
(Unaudited)
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
REVENUE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
42,185 |
|
|
$ |
45,927 |
|
|
$ |
91,359 |
|
|
$ |
91,153 |
|
|
Tenant reimbursements |
|
|
15,708 |
|
|
|
15,940 |
|
|
|
31,932 |
|
|
|
33,718 |
|
|
Total revenue |
|
|
57,893 |
|
|
|
61,867 |
|
|
|
123,291 |
|
|
|
124,871 |
|
|
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating |
|
|
4,932 |
|
|
|
5,553 |
|
|
|
9,674 |
|
|
|
12,671 |
|
|
Real estate taxes |
|
|
11,950 |
|
|
|
11,667 |
|
|
|
24,372 |
|
|
|
23,136 |
|
|
Depreciation and amortization |
|
|
50,571 |
|
|
|
37,324 |
|
|
|
109,234 |
|
|
|
76,833 |
|
|
General and administrative |
|
|
5,093 |
|
|
|
4,413 |
|
|
|
11,367 |
|
|
|
8,852 |
|
|
Provision for doubtful accounts |
|
|
12 |
|
|
|
145 |
|
|
|
51 |
|
|
|
145 |
|
|
Acquisition-related expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
73 |
|
|
Total expenses |
|
|
72,558 |
|
|
|
59,102 |
|
|
|
154,698 |
|
|
|
121,710 |
|
|
Operating (loss) income |
|
|
(14,665 |
) |
|
|
2,765 |
|
|
|
(31,407 |
) |
|
|
3,161 |
|
|
Equity in (loss) income of unconsolidated joint ventures |
|
|
(1,542 |
) |
|
|
912 |
|
|
|
(540 |
) |
|
|
2,998 |
|
|
Interest and other income |
|
|
42 |
|
|
|
59 |
|
|
|
120 |
|
|
|
119 |
|
|
Interest expense |
|
|
(18,431 |
) |
|
|
(15,636 |
) |
|
|
(35,023 |
) |
|
|
(31,366 |
) |
|
Unrealized loss on interest rate cap |
|
|
(124 |
) |
|
|
(480 |
) |
|
|
(595 |
) |
|
|
(1,851 |
) |
|
Loss before income taxes |
|
|
(34,720 |
) |
|
|
(12,380 |
) |
|
|
(67,445 |
) |
|
|
(26,939 |
) |
|
Provision for income taxes |
|
|
(147 |
) |
|
|
(185 |
) |
|
|
(266 |
) |
|
|
(340 |
) |
|
Net loss |
|
|
(34,867 |
) |
|
|
(12,565 |
) |
|
|
(67,711 |
) |
|
|
(27,279 |
) |
|
Net loss attributable to non-controlling interests |
|
|
13,648 |
|
|
|
5,448 |
|
|
|
26,654 |
|
|
|
11,827 |
|
|
Net loss attributable to common shareholders |
|
$ |
(21,219 |
) |
|
$ |
(7,117 |
) |
|
$ |
(41,057 |
) |
|
$ |
(15,452 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to Class A and Class C common shareholders - Basic and diluted |
|
$ |
(0.63 |
) |
|
$ |
(0.23 |
) |
|
$ |
(1.22 |
) |
|
$ |
(0.49 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average Class A and Class C common shares outstanding - Basic and diluted |
|
|
33,766 |
|
|
|
31,391 |
|
|
|
33,638 |
|
|
|
31,391 |
|
11
Reconciliation of Net Loss to NOI and Total NOI (in thousands)
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
NOI |
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
Net loss |
|
$ |
(34,867 |
) |
|
$ |
(12,565 |
) |
|
$ |
(67,711 |
) |
|
$ |
(27,279 |
) |
|
Termination fee income |
|
|
(628 |
) |
|
|
— |
|
|
|
(6,764 |
) |
|
|
— |
|
|
Depreciation and amortization |
|
|
50,571 |
|
|
|
37,324 |
|
|
|
109,234 |
|
|
|
76,833 |
|
|
General and administrative |
|
|
5,093 |
|
|
|
4,413 |
|
|
|
11,367 |
|
|
|
8,852 |
|
|
Acquisition-related expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
73 |
|
|
Equity in loss (income) of unconsolidated joint ventures |
|
|
1,542 |
|
|
|
(912 |
) |
|
|
540 |
|
|
|
(2,998 |
) |
|
Interest and other income |
|
|
(42 |
) |
|
|
(59 |
) |
|
|
(120 |
) |
|
|
(119 |
) |
|
Interest expense |
|
|
18,431 |
|
|
|
15,636 |
|
|
|
35,023 |
|
|
|
31,366 |
|
|
Unrealized loss on interest rate cap |
|
|
124 |
|
|
|
480 |
|
|
|
595 |
|
|
|
1,851 |
|
|
Provision for income taxes |
|
|
147 |
|
|
|
185 |
|
|
|
266 |
|
|
|
340 |
|
|
NOI |
|
$ |
40,371 |
|
|
$ |
44,502 |
|
|
$ |
82,430 |
|
|
$ |
88,919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total NOI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOI |
|
|
40,371 |
|
|
|
44,502 |
|
|
|
82,430 |
|
|
|
88,919 |
|
|
NOI of unconsolidated joint ventures |
|
|
6,987 |
|
|
|
6,559 |
|
|
|
13,498 |
|
|
|
13,626 |
|
|
Straight-line rent adjustment (1) |
|
|
(2,177 |
) |
|
|
(3,755 |
) |
|
|
(3,626 |
) |
|
|
(8,426 |
) |
|
Above/below market rental income/expense (1) |
|
|
(459 |
) |
|
|
(124 |
) |
|
|
(690 |
) |
|
|
(424 |
) |
|
Total NOI |
|
$ |
44,722 |
|
|
$ |
47,182 |
|
|
$ |
91,612 |
|
|
$ |
93,695 |
|
|
(1) |
Includes adjustments for unconsolidated joint ventures. |
Computation of Annualized Total NOI (in thousands)
|
|
|
As of |
|
|
As of |
|
|
|
|
|
||
|
Annualized Total NOI |
|
June 30, 2017 |
|
|
June 30, 2016 |
|
|
|
|
|
||
|
Total NOI (per above) |
|
$ |
44,722 |
|
|
$ |
47,182 |
|
|
|
|
|
|
Current period adjustments (1) |
|
|
11 |
|
|
|
65 |
|
|
|
|
|
|
Adjusted Total NOI |
|
|
44,733 |
|
|
|
47,247 |
|
|
|
|
|
|
Annualize |
|
|
x 4 |
|
|
|
x 4 |
|
|
|
|
|
|
Adjusted Total NOI annualized |
|
|
178,932 |
|
|
|
188,989 |
|
|
|
|
|
|
Plus: estimated annual Total NOI from SNO leases |
|
|
54,147 |
|
|
|
22,169 |
|
|
|
|
|
|
Less: estimated annual Total NOI from associated space to be recaptured from Sears |
|
|
(4,839 |
) |
|
|
(2,155 |
) |
|
|
|
|
|
Annualized Total NOI |
|
$ |
228,240 |
|
|
$ |
209,003 |
|
|
|
|
|
|
(1) |
Includes adjustments primarily to account for leases not in place for the full period. |
12
Reconciliation of Net Loss to EBITDA and Adjusted EBITDA (in thousands)
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
EBITDA |
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
Net loss |
|
$ |
(34,867 |
) |
|
$ |
(12,565 |
) |
|
$ |
(67,711 |
) |
|
$ |
(27,279 |
) |
|
Depreciation and amortization |
|
|
50,571 |
|
|
|
37,324 |
|
|
|
109,234 |
|
|
|
76,833 |
|
|
Depreciation and amortization (unconsolidated joint ventures) |
|
|
8,363 |
|
|
|
5,592 |
|
|
|
13,828 |
|
|
|
10,462 |
|
|
Interest expense |
|
|
18,431 |
|
|
|
15,636 |
|
|
|
35,023 |
|
|
|
31,366 |
|
|
Provision for income and other taxes |
|
|
147 |
|
|
|
185 |
|
|
|
266 |
|
|
|
340 |
|
|
EBITDA |
|
$ |
42,645 |
|
|
$ |
46,172 |
|
|
$ |
90,640 |
|
|
$ |
91,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
$ |
42,645 |
|
|
$ |
46,172 |
|
|
$ |
90,640 |
|
|
$ |
91,722 |
|
|
Termination fee income |
|
|
(628 |
) |
|
|
— |
|
|
|
(6,764 |
) |
|
|
— |
|
|
Unrealized loss on interest rate cap |
|
|
124 |
|
|
|
480 |
|
|
|
595 |
|
|
|
1,851 |
|
|
Acquisition-related expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
73 |
|
|
Up-front hiring and personnel costs |
|
|
— |
|
|
|
68 |
|
|
|
— |
|
|
|
328 |
|
|
Adjusted EBITDA |
|
$ |
42,141 |
|
|
$ |
46,720 |
|
|
$ |
84,471 |
|
|
$ |
93,974 |
|
Reconciliation of Net Loss to FFO and Company FFO (in thousands)
|
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
Funds from Operations |
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
|
Net loss |
|
$ |
(34,867 |
) |
|
$ |
(12,565 |
) |
|
$ |
(67,711 |
) |
|
$ |
(27,279 |
) |
|
Real estate depreciation and amortization (consolidated properties) |
|
|
50,271 |
|
|
|
37,153 |
|
|
|
108,675 |
|
|
|
76,538 |
|
|
Real estate depreciation and amortization (unconsolidated joint ventures) |
|
|
8,363 |
|
|
|
5,592 |
|
|
|
13,828 |
|
|
|
10,462 |
|
|
FFO attributable to common shareholders and unitholders |
|
$ |
23,767 |
|
|
$ |
30,180 |
|
|
$ |
54,792 |
|
|
$ |
59,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO per diluted common share and unit |
|
$ |
0.43 |
|
|
$ |
0.54 |
|
|
$ |
0.99 |
|
|
$ |
1.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company Funds from Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from Operations attributable to Seritage Growth Properties |
|
$ |
23,767 |
|
|
$ |
30,180 |
|
|
$ |
54,792 |
|
|
$ |
59,721 |
|
|
Termination fee income |
|
|
(628 |
) |
|
|
— |
|
|
|
(6,764 |
) |
|
|
— |
|
|
Unrealized loss on interest rate cap |
|
|
124 |
|
|
|
480 |
|
|
|
595 |
|
|
|
1,851 |
|
|
Amortization of deferred financing costs |
|
|
2,479 |
|
|
|
1,340 |
|
|
|
4,061 |
|
|
|
2,680 |
|
|
Acquisition-related expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
73 |
|
|
Up-front hiring and personnel costs |
|
|
— |
|
|
|
68 |
|
|
|
— |
|
|
|
328 |
|
|
Company FFO attributable to common shareholders and unitholders |
|
$ |
25,742 |
|
|
$ |
32,068 |
|
|
$ |
52,684 |
|
|
$ |
64,653 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company FFO per diluted common share and unit |
|
$ |
0.46 |
|
|
$ |
0.58 |
|
|
$ |
0.95 |
|
|
$ |
1.16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares and Units Outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
33,766 |
|
|
|
31,391 |
|
|
|
33,638 |
|
|
|
31,391 |
|
|
Weighted average OP units outstanding |
|
|
21,833 |
|
|
|
24,176 |
|
|
|
21,959 |
|
|
|
24,176 |
|
|
Weighted average common shares and units outstanding |
|
|
55,599 |
|
|
|
55,567 |
|
|
|
55,597 |
|
|
|
55,567 |
|
13