Attached files

file filename
8-K - 8-K - LIBERTY PROPERTY TRUSTa17-24325_28k.htm

Exhibit 99.1

 

 

News Release

Inquiries: Jeanne Leonard, Liberty Property Trust, 610.648.1704

 

Liberty Property Trust Announces Third Quarter 2017 Results

 

Company Also Enters Into $900 Million Credit Facility

 

Malvern, PA — October 24, 2017 — Liberty Property Trust (NYSE: LPT) announced financial and operating results for the quarter ended September 30, 2017.

 

Highlights for Third Quarter 2017

 

·                  Net income available to common shareholders $0.40 per diluted share

·                  NAREIT Funds from Operations $0.66 per diluted share

·                  Same store operating income increased by 2.6% over prior year quarter

·                  Same store operating income for the industrial portfolio increased by 4.3%

·                  Portfolio occupancy increased to 95.9%

·                  Industrial rents increased 14.8%

·                  Office rents increased 12.6%

·                  $98.7 million in development delivered

 

Earnings Guidance

 

·                  Liberty increased Funds from Operations guidance range for 2017 to be $2.54 - $2.57 from a previous range of $2.49 - $2.55

·                  Guidance range for 2017 industrial same store NOI revised to 3 — 3.5% from previous range of 2 — 3%

·                  Liberty now expects dispositions for 2017 to be in a range of $400 - $550 million. Fourth quarter dispositions are expected to be in the $380 - $530 million range, with the majority closing late in the quarter.

 

Financial Results

 

Net income: Net income available to common shareholders for the third quarter of 2017 was $59.5 million, or $0.40 per diluted share, compared to $54.3 million, or $0.37 per diluted share, for the third quarter of 2016.

 

For the nine months ended September 30, 2017, net income available to common shareholders was $154.0 million, or $1.04 per diluted share, compared to $161.4 million, or $1.10 per diluted share, for the first nine months of 2016.

 

Funds from Operations: The company uses the National Association of Real Estate Investment Trusts (“NAREIT”) definition of Funds from Operations (“FFO”) as an operating measure of the company’s

 

1



 

financial performance.  A reconciliation of U.S. GAAP net income to NAREIT FFO is included in the financial data tables accompanying this press release.

 

NAREIT FFO available to common shareholders for the third quarter of 2017 was $99.2 million, or $0.66 per diluted share, compared to $99.6 million, or $0.66 per diluted share, for the third quarter of 2016.

 

NAREIT FFO available to common shareholders for the nine months ended September 30, 2017 was $288.1 million, or $1.91 per diluted share, compared to $294.8 million, or $1.96 per diluted share, for the first nine months of 2016.

 

Management Comments

 

“Our results for the quarter and the year to-date reflect a continued strong and sustainable market for high-quality industrial properties,” said Bill Hankowsky, chief executive officer. “The combination of significant user demand, manageable new supply, and the ongoing evolution of supply chain dynamics is creating constant opportunities to capitalize on our versatile portfolio of distribution facilities and multi-tenant industrial properties in prime locations.

 

“We believe this environment will produce favorable results for industrial for the foreseeable future, and we intend to fund increased investment in our industrial platform through meaningful sales of office properties, reflected in the guidance update provided today.”

 

Operating Performance

 

Same Store Performance: Property level operating income for same store properties increased by 3.0% on a cash basis and by 2.6% on a straight line basis for the third quarter of 2017, compared to the same quarter in 2016.  For the nine months ended September 30, 2017, property level operating income for same store properties increased by 1.7% on a cash basis and by 1.6% on a straight line basis, compared to the same period in 2016.

 

·                  Same store operating income for the industrial portfolio increased by 5.2% on a cash basis and 4.3% on a straight line basis, compared to the same period in 2016. For the nine months ended September 30, 2017, industrial same store operating income increased by 3.2% on a cash basis and 3.0% on a straight line basis, compared to the same period in 2016.

·                  Same store operating income for the office portfolio decreased by 7.7% on a cash basis and by 5.3% on a straight line basis, compared to the same period in 2016. For the nine months ended September 30, 2017, office same store operating income decreased by 6.1% on a cash basis and by 5.3% on a straight line basis, compared to the same period in 2016.

 

Occupancy: At September 30, 2017, Liberty’s in-service portfolio of 100 million square feet was 95.9% occupied, compared to 95.6% at the end of the second quarter of 2017. During the quarter, Liberty completed leasing transactions totaling 5.9 million square feet of space.

 

2



 

·                  Occupancy of Liberty’s 93.4 million square foot industrial portfolio was 96.3% at quarter-end, compared to 95.9% for the previous quarter. Industrial distribution rents increased 14.8% on renewal and replacement leases signed during the quarter.  100% of these leases have built-in rent escalators.

·                  Occupancy of Liberty’s 6.7 million square foot office portfolio was 91.0%, down from 91.5% from the previous quarter. Office rents increased 12.6% on renewal and replacement leases signed in the office portfolio, and 94.4% of these leases contain built-in rent escalators.

 

Real Estate Investments

 

Development Deliveries: In the third quarter, Liberty brought into service six development properties for a total investment of $98.7 million. The properties contain 994,545 square feet of leasable space and were 54.2% leased and yielding 3.7% as of the end of the quarter. The projected stabilized yield for these properties is 8.0%. The properties are 74.9% leased on a signed basis as of October 24, 2017.

 

Development Starts: In the third quarter, Liberty began development of three distribution properties totaling 308,892 square feet of leasable space at a projected investment of $29.4 million. The properties consist of:

 

·                  A build-to-suit at 1806 Highway 146 South, LaPorte, TX, 77,892 square feet

·                  2980 Green Road, Greer, SC, 94,500 square feet

·                  1955 TW Alexander Drive, Durham, NC, 136,500 square feet

 

Acquisitions: During the third quarter, Liberty increased its position in northern New Jersey and southern California with the purchase of three industrial buildings totaling 354,391 square feet for $42.2 million. The buildings are 100% leased.

 

Real Estate Dispositions

 

During the third quarter Liberty disposed of two industrial buildings totaling 104,994 square feet for $5.8 million via a condemnation conveyance, and one 28,495 square foot office property for $2.8 million.

 

Balance Sheet and Capital Activity

 

During the quarter, Liberty’s board of trustees renewed the company’s share repurchase authority to purchase up to $250 million of its outstanding common shares, valid through September 28, 2019.

 

Subsequent to quarter end, Liberty amended and restated its existing $800 million unsecured revolving credit facility which was set to mature in March 2018 with a new, $900 million unsecured facility.  The new facility includes a revolving credit facility for aggregate borrowings of up to $800 million and a delayed draw term loan facility for aggregate borrowings of up to $100 million, and may be increased up to $1.6 billion in the aggregate in accordance with the terms of the credit agreement.  The new facility matures in October 2021 and Liberty has rights to extend the maturity date for up to one additional

 

3



 

year. Subject to adjustment based upon Liberty’s corporate credit ratings, borrowings under the new facility currently bear interest at LIBOR plus 0.875% for revolving credit loans and LIBOR plus 0.95% for the delayed draw term loans.  The credit facility also contains customary covenants consistent with this type of facility.

 

In addition, subsequent to quarter end, Liberty also entered into a new $30 million unsecured working capital revolving credit facility on terms substantially consistent with the new unsecured revolving credit facility discussed above.

 

2017 Outlook

 

A reconciliation of projected U.S. GAAP net income available to common shareholders per share to projected NAREIT FFO per share for 2017 is below (all amounts projected). Additional information on assumptions underlying this guidance is included in Liberty’s third quarter supplemental financial report on the company’s website.

 

 

 

Revised 2017

Outlook

 

Previous 2017

Outlook

 

Net income, per diluted share

 

$2.27 - $2.80

 

$1.99 - $2.19

 

Depreciation and amortization of unconsolidated joint ventures

 

0.06 – 0.08

 

0.05 – 0.07

 

Depreciation and amortization

 

1.19 – 1.21

 

1.18 – 1.20

 

Gain on property dispositions

 

(0.98) – (1.52)

 

(0.74) – (0.92)

 

Noncontrolling interest share of addbacks

 

0.0 – 0.0

 

0.01 – 0.01

 

NAREIT FFO, per diluted share

 

$2.54 - $2.57

 

$2.49 - $2.55

 

 

About the Company

 

Liberty Property Trust (NYSE:LPT) is a leader in commercial real estate, serving customers in the United States and United Kingdom, through the development, acquisition, ownership and management of superior office and industrial properties. Liberty’s 100 million square foot portfolio includes 566 properties which provide office, distribution and light manufacturing facilities to 1,200 tenants.

 

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

 

Liberty will host a conference call during which management will discuss third quarter results, on Tuesday, October 24, 2017, at 1 p.m. Eastern Time.  To access the conference call, please dial 855-277-7530. The passcode needed for access is 80597739. A replay of the call will be available until November

 

4



 

24, 2017, by dialing 1-855-859-2056 using the same passcode as above. The call can also be accessed via the Internet on the Investors page of Liberty’s web site at www.libertyproperty.com.

 

Forward-Looking Statements

 

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

 

# # #

 

5



 

Liberty Property Trust

Balance Sheet

September 30, 2017

(Unaudited and in thousands)

 

 

 

September 30, 2017

 

December 31, 2016

 

Assets

 

 

 

 

 

Real estate:

 

 

 

 

 

Land and land improvements

 

$

1,081,447

 

$

1,094,470

 

Building and improvements

 

4,539,552

 

4,501,921

 

Less: accumulated depreciation

 

(1,015,786

)

(940,115

)

 

 

 

 

 

 

Operating real estate

 

4,605,213

 

4,656,276

 

 

 

 

 

 

 

Development in progress

 

395,089

 

267,450

 

Land held for development

 

331,340

 

336,569

 

 

 

 

 

 

 

Net real estate

 

5,331,642

 

5,260,295

 

 

 

 

 

 

 

Cash and cash equivalents

 

47,666

 

43,642

 

Restricted cash

 

16,824

 

12,383

 

Accounts receivable

 

13,258

 

13,994

 

Deferred rent receivable

 

123,718

 

109,245

 

Deferred financing and leasing costs, net

 

154,147

 

153,393

 

Investments in and advances to unconsolidated joint ventures

 

283,803

 

245,078

 

Assets held for sale

 

177,549

 

4,548

 

Prepaid expenses and other assets

 

161,067

 

150,235

 

 

 

 

 

 

 

Total assets

 

$

6,309,674

 

$

5,992,813

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Mortgage loans, net

 

$

269,380

 

$

276,650

 

Unsecured notes, net

 

2,282,828

 

2,280,286

 

Credit facility

 

295,000

 

 

Accounts payable

 

78,384

 

65,914

 

Accrued interest

 

34,707

 

21,878

 

Dividend and distributions payable

 

60,131

 

71,501

 

Other liabilities

 

209,710

 

206,124

 

Total liabilities

 

3,230,140

 

2,922,353

 

 

 

 

 

 

 

Noncontrolling interest

 

7,537

 

7,537

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

Common shares of beneficial interest

 

147

 

147

 

Additional paid-in capital

 

3,671,757

 

3,655,910

 

Accumulated other comprehensive loss

 

(39,741

)

(56,031

)

Distributions in excess of net income

 

(619,349

)

(596,635

)

Total shareholders' equity

 

3,012,814

 

3,003,391

 

 

 

 

 

 

 

Noncontrolling interest - operating partnership

 

54,525

 

54,631

 

Noncontrolling interest - consolidated joint ventures

 

4,658

 

4,901

 

 

 

 

 

 

 

Total equity

 

3,071,997

 

3,062,923

 

 

 

 

 

 

 

Total liabilities, noncontrolling interest - operating partnership and equity

 

$

6,309,674

 

$

5,992,813

 

 



 

Liberty Property Trust

Statement of Operations

September 30, 2017

(Unaudited and in thousands, except per share amounts)

 

 

 

Quarter Ended

 

Year to Date

 

 

 

September 30, 2017

 

September 30, 2016

 

September 30, 2017

 

September 30, 2016

 

Operating Revenue

 

 

 

 

 

 

 

 

 

Rental

 

$

129,356

 

$

140,697

 

$

377,706

 

$

418,896

 

Operating expense reimbursement

 

40,121

 

50,160

 

120,523

 

148,757

 

Development service fee income

 

24,176

 

 

53,920

 

 

Total operating revenue

 

193,653

 

190,857

 

552,149

 

567,653

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

 

 

Rental property

 

18,941

 

26,496

 

56,541

 

79,752

 

Real estate taxes

 

23,258

 

25,968

 

69,783

 

76,490

 

General and administrative

 

11,910

 

15,379

 

43,949

 

51,888

 

Expensed pursuit costs

 

4,772

 

772

 

4,957

 

882

 

Depreciation and amortization

 

46,582

 

46,920

 

137,831

 

154,543

 

Development service fee expense

 

23,665

 

 

52,497

 

 

Impairment charges - real estate assets

 

9,650

 

 

9,650

 

 

Total operating expenses

 

138,778

 

115,535

 

375,208

 

363,555

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

54,875

 

75,322

 

176,941

 

204,098

 

 

 

 

 

 

 

 

 

 

 

Other Income/Expense

 

 

 

 

 

 

 

 

 

Interest and other income

 

1,781

 

3,153

 

5,585

 

12,743

 

Loss on debt extinguishment

 

 

(3,494

)

 

(3,494

)

Interest expense

 

(23,060

)

(29,528

)

(67,345

)

(91,071

)

Total other income/expense

 

(21,279

)

(29,869

)

(61,760

)

(81,822

)

 

 

 

 

 

 

 

 

 

 

Income before gain on property dispositions, income taxes, noncontrolling interest and equity in earnings of unconsolidated joint ventures

 

33,596

 

45,453

 

115,181

 

122,276

 

Gain on property dispositions

 

23,840

 

1,318

 

30,542

 

25,671

 

Income taxes

 

(582

)

(80

)

(1,528

)

(1,633

)

Equity in earnings of unconsolidated joint ventures

 

4,305

 

9,043

 

14,026

 

19,540

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

61,159

 

55,734

 

158,221

 

165,854

 

Noncontrolling interest - operating partnerships

 

(1,545

)

(1,424

)

(4,044

)

(4,250

)

Noncontrolling interest - consolidated joint ventures

 

(75

)

(57

)

(195

)

(170

)

Net Income available to common shareholders

 

$

59,539

 

$

54,253

 

$

153,982

 

$

161,434

 

 

 

 

 

 

 

 

 

 

 

Net income

 

61,159

 

55,734

 

158,221

 

165,854

 

Other comprehensive gain (loss) - foreign currency translation

 

5,634

 

(4,407

)

16,314

 

(23,003

)

Other comprehensive gain (loss) - derivative instruments

 

91

 

663

 

366

 

(1,132

)

Comprehensive income

 

66,884

 

51,990

 

174,901

 

141,719

 

Less: comprehensive income attributable to noncontrolling interest

 

$

(1,754

)

$

(1,393

)

$

(4,629

)

$

(3,851

)

Comprehensive income attributable to common shareholders

 

$

65,130

 

$

50,597

 

$

170,272

 

$

137,868

 

 

 

 

 

 

 

 

 

 

 

Basic income per common share

 

$

0.41

 

$

0.37

 

$

1.05

 

$

1.10

 

 

 

 

 

 

 

 

 

 

 

Diluted income per common share

 

$

0.40

 

$

0.37

 

$

1.04

 

$

1.10

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares

 

 

 

 

 

 

 

 

 

Basic

 

146,811

 

146,215

 

146,678

 

146,121

 

Diluted

 

147,596

 

147,107

 

147,430

 

146,788

 

 



 

Liberty Property Trust

Statement of Funds from Operations

September 30, 2017

(Unaudited and in thousands, except per share amounts)

 

 

 

Quarter Ended

 

Year to Date

 

 

 

September 30, 2017

 

September 30, 2016

 

September 30, 2017

 

September 30, 2016

 

NAREIT FFO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

59,539

 

$

54,253

 

$

153,982

 

$

161,434

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

Depreciation and amortization of unconsolidated joint ventures

 

2,577

 

3,768

 

7,197

 

8,706

 

Depreciation and amortization

 

46,195

 

46,577

 

136,616

 

153,471

 

Gain on property dispositions / impairment - depreciable real estate assets of unconsolidated joint ventures

 

 

(4,994

)

 

(6,987

)

Gain on property dispositions / impairment - depreciable real estate assets

 

(10,491

)

(1,318

)

(13,406

)

(25,671

)

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

 

(896

)

(1,035

)

(3,051

)

(3,052

)

NAREIT FFO available to common shareholders - basic

 

96,924

 

97,251

 

281,338

 

287,901

 

 

 

 

 

 

 

 

 

 

 

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

 

896

 

1,035

 

3,051

 

3,052

 

Noncontrolling interest excluding preferred unit distributions

 

1,427

 

1,306

 

3,690

 

3,896

 

NAREIT FFO available to common shareholders - diluted

 

$

99,247

 

$

99,592

 

$

288,079

 

$

294,849

 

 

 

 

 

 

 

 

 

 

 

NAREIT FFO available to common shareholders - basic per share

 

$

0.66

 

$

0.67

 

$

1.92

 

$

1.97

 

NAREIT FFO available to common shareholders - diluted per share

 

$

0.66

 

$

0.66

 

$

1.91

 

$

1.96

 

 

 

 

 

 

 

 

 

 

 

AFFO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NAREIT FFO available to common shareholders - diluted

 

$

99,247

 

$

99,592

 

$

288,079

 

$

294,849

 

Straight line rent adjustment, net of related bad debt expense

 

(4,791

)

(3,275

)

(14,737

)

(10,877

)

Share - based compensation expense

 

2,111

 

1,670

 

10,975

 

10,472

 

Tenant Improvements and Lease Transaction Costs

 

(12,372

)

(18,387

)

(41,899

)

(48,315

)

Non-reimbursed Capital Expenditures

 

(10,545

)

(8,301

)

(15,478

)

(12,760

)

Gain on sale / impairment of non-depreciable assets

 

(3,699

)

 

(7,516

)

 

Loss (gain) on debt extinguishment

 

 

3,494

 

 

(749

)

AFFO available to common shareholders - diluted

 

$

69,951

 

$

74,793

 

$

219,424

 

$

232,620

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of weighted average shares:

 

 

 

 

 

 

 

 

 

Weighted average common shares - all basic calculations

 

146,811

 

146,215

 

146,678

 

146,121

 

Dilutive shares for long term compensation plans

 

785

 

892

 

752

 

667

 

Diluted shares for net income calculations

 

147,596

 

147,107

 

147,430

 

146,788

 

Weighted average common units

 

3,528

 

3,536

 

3,528

 

3,538

 

Diluted shares for NAREIT FFO calculations

 

151,124

 

150,643

 

150,958

 

150,326

 

 

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