Back to mobile site

VEREIT® Announces Second Quarter 2016 Operating Results

Issued $1.0 Billion in Senior Notes and $300 Million Term Loan to Redeem its Senior Notes Due 2017 Completed $612.0 Million of Dispositions Year-to-Date

August 3, 2016 6:30 AM EDT

PHOENIX, Aug. 3, 2016 /PRNewswire/ -- VEREIT, Inc. (NYSE: VER) ("VEREIT" or the "Company") announced today its operating results for the three months ending June 30, 2016, as well as progress on its business plan.

Second Quarter 2016 Highlights

  • Net Income of $3.2 million and Net Loss per diluted share of $(0.02)
  • Achieved $0.19 AFFO per diluted share
  • Completed $175.4 million of dispositions at an average cash cap rate of 7.1%
  • Reduced Net Debt to Normalized EBITDA from 6.7x to 6.6x
  • Cole Capital® raised $138.7 million of new equity capital
  • Issued $1.0 billion of senior notes and entered into a $300 million term loan to redeem the Company's senior notes due 2017
  • Due to the early refinancing, the Company is narrowing its previously issued 2016 AFFO per diluted share guidance range of $0.75 - $0.80 to $0.75 - $0.78

Second Quarter 2016 Consolidated Financial Results

RevenueConsolidated revenue for the quarter ended June 30, 2016 decreased $22.7 million to $371.0 million as compared to revenue of $393.7 million for the same quarter in 2015.

Net Income (Loss) and Net Income (Loss) Attributable to Common Stockholders per Diluted ShareConsolidated net income for the quarter ended June 30, 2016 increased $111.9 million to net income of $3.2 million as compared to a net loss of $(108.7) million for the same quarter in 2015 and net loss per diluted share decreased $0.12 to $(0.02) for the quarter ended June 30, 2016, as compared to $(0.14) for the same quarter in 2015.

Normalized EBITDAConsolidated normalized EBITDA for the quarter ended June 30, 2016 decreased $26.2 million to $283.1 million as compared to normalized EBITDA of $309.3 million for the same quarter in 2015.

Funds From Operations Attributable to Common Stockholders and Limited Partners ("FFO") and FFO per Diluted ShareFFO for the quarter ended June 30, 2016 decreased $9.8 million to $184.2 million, as compared to $194.0 million for the same quarter in 2015 and FFO per diluted share decreased $0.01 to $0.20 for the quarter ended June 30, 2016, as compared to $0.21 for the same quarter in 2015.

Adjusted FFO Attributable to Common Stockholders and Limited Partners ("AFFO") and AFFO per Diluted ShareAFFO for the quarter ended June 30, 2016 decreased $22.2 million to $180.1 million, as compared to $202.3 million for the same quarter in 2015, and AFFO per diluted share decreased $0.03 to $0.19 for the quarter ended June 30, 2016, as compared to $0.22 for the same quarter in 2015.

Common Stock Dividend InformationOn August 2, 2016 the Company's Board of Directors declared a quarterly dividend of $0.1375 per share for the third quarter of 2016, representing an annual distribution rate of $0.55 per share. The dividend will be paid on October 17, 2016 to common stockholders of record as of September 30, 2016.

Balance Sheet and LiquidityDuring the quarter, the Company paid down $225.0 million on its revolving line of credit, reducing the total amount outstanding under the revolving line of credit to $55.0 million.  The Company's credit facility is made up of its revolving line of credit and a $1.0 billion term loan.  Additionally, secured debt was reduced by $86.9 million.

In June 2016, the Company issued $1.0 billion of senior notes and entered into a new $300 million bank term loan agreement, which was not drawn upon until after quarter end.  The notes offering was comprised of $400 million aggregate principal amount of 4.125% 5-year senior notes and $600 million aggregate principal amount of 4.875% 10-year senior notes.  Proceeds from this offering, together with borrowings under the new $300 million term loan and available cash, were used to redeem its $1.3 billion aggregate principal amount of the Company's outstanding 2.00% senior notes due in 2017, subsequent to the quarter end.

2016 AFFO GuidanceDue to the early refinancing discussed above, the Company is narrowing its previously issued 2016 AFFO per diluted share guidance range of $0.75 - $0.80 to $0.75 - $0.78.

Consolidated Financial StatisticsConsolidated Financial Statistics as of the quarter ended June 30, 2016 are as follows: Net Debt to Normalized EBITDA of 6.6x, Fixed Charge Coverage Ratio of 2.8x, Unencumbered Gross Real Estate Assets to Total Gross Assets ratio of 65.8%, Net Debt to Gross Real Estate Assets of 46.5% and Weighted Average Debt Term of 3.9 years.  

Management CommentaryGlenn J. Rufrano, Chief Executive Officer, stated, "Culling of the portfolio remains on track, having completed $612.0 million of dispositions in 2016, with accelerated activity on Red Lobster property sales. Total sales since the beginning of 2015 are over $2.0 billion and we have reduced debt by $3.0 billion.  We also demonstrated successful access to the capital markets through an upsized $1.0 billion bond offering and $300 million term loan at near investment grade pricing, which allowed us to redeem $1.3 billion of debt coming due next February.  Our business plan was introduced one year ago as a roadmap and measuring stick and we believe the Company's progress speaks for itself."

Second Quarter 2016 Real Estate Investment ("REI") Financial Results

RevenueREI segment revenue for the quarter ended June 30, 2016 decreased $28.7 million to $338.5 million as compared to revenue of $367.2 million for the same quarter in 2015, mainly due to dispositions since January 1, 2015.

Net Income (Loss)REI segment net income for the quarter ended June 30, 2016 increased $110.5 million to $2.2 million as compared to a net loss of $(108.3) million for the same quarter in 2015, mainly due to higher real estate impairments recognized for the quarter ended June 30, 2015.

Normalized EBITDAREI segment normalized EBITDA for the quarter ended June 30, 2016 decreased $28.6 million to $274.7 million as compared to normalized EBITDA of $303.3 million for the same quarter in 2015, mainly due to dispositions since January 1, 2015.

FFO and FFO per Diluted ShareREI segment FFO for the quarter ended June 30, 2016 decreased $11.3 million to $183.1 million, as compared to $194.4 million for the same quarter in 2015, and FFO per diluted share decreased $0.01 to $0.20 for the quarter ended June 30, 2016, as compared to $0.21 for the same quarter in 2015.

AFFO and AFFO per Diluted ShareREI segment AFFO for the quarter ended June 30, 2016 decreased $17.8 million to $177.6 million, as compared to $195.4 million for the same quarter in 2015, and AFFO per diluted share decreased $0.02 to $0.19 for the quarter ended June 30, 2016, as compared to $0.21 for the same quarter in 2015.

Real Estate Portfolio UpdateAs of June 30, 2016, the Company's portfolio consisted of 4,291 properties with total portfolio occupancy of 97.7%, investment grade tenancy of 42.7% and a weighted-average remaining lease term of 10.2 years.

Same-Store Rent IncreasesDuring the quarter ended June 30, 2016, same-store rents (4,257 properties) were flat at 0.0% as compared to the same quarter in 2015.  Excluding the impact of the bankruptcy filing of Ovation Brands, Inc., same store rental revenue increased 0.7%, during the quarter ended June 30, 2016, as compared to the same quarter in 2015.

Property Acquisitions and DevelopmentDuring the second quarter of 2016, the Company capitalized $2.4 million of development costs and placed $11.6 million of assets into service at an average cash cap rate of 8.3%.  As of June 30, 2016, build-to-suits and redevelopment programs included two properties with an investment-to-date of $3.6 million and remaining estimated investment of $1.9 million.

Property DispositionsDuring the quarter ended June 30, 2016, the Company sold 87 properties for approximately $175.4 million at an average cash cap rate of 7.1%, including $77.7 million in net sales of Red Lobster restaurants.  The gain on second quarter sales was approximately $13.5 million, excluding goodwill allocation.

Second Quarter 2016 Cole Capital® Financial Results

RevenueCole Capital segment revenue for the quarter ended June 30, 2016 increased $6.0 million to $32.5 million, as compared to revenue of $26.5 million for the same quarter in 2015, primarily due to higher fee and reimbursement revenue associated with higher capital raise and assets under management offset by lower transactional revenue.

Net Income (Loss)Cole Capital segment net income for the quarter ended June 30, 2016 increased $1.5 million to $1.1 million, as compared to a net loss of $(0.4) million for the same quarter in 2015, mainly due to the increase in net revenue.

Normalized EBITDACole Capital segment normalized EBITDA for the quarter ended June 30, 2016 increased $2.4 million to $8.4 million, as compared to normalized EBITDA of $6.0 million for the same quarter in 2015, mainly due to the increase in net revenue.

FFO and FFO per Diluted ShareCole Capital segment FFO for the quarter ended June 30, 2016 increased $1.5 million to $1.1 million, as compared to $(0.4) million for the same quarter in 2015, and FFO per diluted share remained the same at $0.00 for the quarters ending June 30, 2016 and June 30, 2015. 

AFFO and AFFO per Diluted ShareCole Capital segment AFFO for the quarter ended June 30, 2016 decreased $4.5 million to $2.5 million, as compared to $7.0 million for the same quarter in 2015, and AFFO per diluted share decreased $0.01 to $0.00 per diluted share, as compared to $0.01 for the same quarter in 2015.

Investment Management Capital RaiseDuring the quarter, Cole Capital raised $174.1 million of capital on behalf of its sponsored non-listed REITs (the "Cole REITs"), including $35.5 million through the Cole REITs' distribution reinvestment plans ("DRIP"), compared to $91.4 million, including $33.1 million of DRIP proceeds, in the second quarter of 2015.

Investment Management AcquisitionsCole Capital invested $211.2 million in 14 properties on behalf of the Cole REITs in the second quarter of 2016, compared to $214.7 million in 21 properties in the second quarter of 2015.

Subsequent Events - Consolidated

Capital ActivityOn July 5, 2016, the Company redeemed $1.3 billion aggregate principal amount of its outstanding 2.00% senior notes due 2017, using proceeds from its new $1.0 billion senior notes offering, $300 million term loan and available cash.  Including the redemption and new term loan, the Weighted Average Debt Term increases to 4.5 years from 3.9 years and Unencumbered Gross Real Estate Assets to Total Gross Assets ratio decreases to 62.7% from 65.8%.

Property DispositionsFrom July 1, 2016 through July 29, 2016, the Company disposed of 31 properties for an aggregate sales price of $141.5 million at an average cash cap rate of 6.9%, including $46.7 million in net sales of Red Lobster restaurants.  Dispositions year-to-date through July 29, 2016, totaled $612.0 million at an average cash cap rate of 6.7%.

Cole Capital Equity RaiseIn July 2016, Cole Capital raised $52.0 million of capital on behalf of the Cole REITs, including $11.7 million through DRIP.

Audio Webcast Details

The live audio webcast, beginning at 1:00 p.m. ET on Wednesday, August 3, 2016, is available by accessing this link:http://ir.vereit.com/.

Following the call, a replay of the webcast will be available at the link above and archived for up to 12 months following the call. Participants should log in 10-15 minutes early.

About the CompanyVEREIT is a leading, full-service real estate operating company with investment management capability. VEREIT owns and actively manages a diversified portfolio of retail, restaurant, office and industrial real estate assets with a total asset book value of $17.4 billion including 4,291 properties totaling approximately 98.2 million square feet, located in 49 states, as well as the District of Columbia, Puerto Rico and Canada. Additionally, VEREIT manages $7.0 billion of gross real estate investments on behalf of the Cole Capital® non-listed REITs. VEREIT is a publicly traded Maryland corporation listed on the New York Stock Exchange. Additional information about VEREIT can be found on its website at www.VEREIT.com. VEREIT may disseminate important information regarding it and its operations, including financial information, through social media platforms such as Twitter, Facebook and LinkedIn.

Definitions Descriptions of FFO, AFFO, EBITDA and Normalized EBITDA are provided below. Refer to pages 12 through 23 for reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measure and the calculations of our Fixed Charge Coverage Ratio, Net Debt to Normalized EBITDA Annualized Ratio, Net Debt Leverage Ratio and Unencumbered Asset Ratio.

Funds From Operations and Adjusted Funds From OperationsDue to certain unique operating characteristics of real estate companies, as discussed below, the National Association of Real Estate Investment Trusts, Inc. ("NAREIT"), an industry trade group, has promulgated a supplemental performance measure known as FFO, which we believe to be an appropriate supplemental performance measure to reflect the operating performance of a REIT. FFO is not equivalent to our net income or loss as determined under U.S. GAAP.

NAREIT defines FFO as net income or loss computed in accordance with U.S. GAAP, excluding gains or losses from disposition of property, depreciation and amortization of real estate assets and impairment write-downs on real estate including the pro rata share of adjustments for unconsolidated partnerships and joint ventures. We calculated FFO in accordance with NAREIT's definition described above.

In addition to FFO, we use adjusted funds from operations ("AFFO") as a non-GAAP supplemental financial performance measure to evaluate the operating performance of the Company. AFFO, as defined by the Company, excludes from FFO non-routine items such as acquisition related costs, litigation and other non-routine costs, gains or losses on sale of investment securities or loans held for investment, insurance recoveries and legal settlements. We also exclude certain non-cash items such as impairments of goodwill and intangible assets, straight-line rental revenue, unrealized gains or losses on derivatives, reserves for loan loss, gain or loss on the extinguishment or forgiveness of debt, non-current portion of the tax benefit or expense, equity-based compensation and amortization of intangible assets, deferred financing costs, above-market lease assets and below-market lease liabilities. Management believes that excluding these costs from FFO provides investors with supplemental performance information that is consistent with the performance models and analysis used by management, and provides investors a view of the performance of our portfolio over time. AFFO allows for a comparison of the performance of our operations with other traded REITs, as AFFO, or an equivalent measure, is routinely reported by traded REITs, and we believe often used by analysts and investors for comparison purposes.

For all of these reasons, we believe FFO and AFFO, in addition to net income (loss), as defined by GAAP, are helpful supplemental performance measures and useful in understanding the various ways in which our management evaluates the performance of the Company over time. However, not all REITs calculate FFO and AFFO the same way, so comparisons with other REITs may not be meaningful. FFO and AFFO should not be considered as alternatives to net income (loss) and are not intended to be used as a liquidity measure indicative of cash flow available to fund our cash needs. Neither the SEC, NAREIT, nor any other regulatory body has evaluated the acceptability of the exclusions used to adjust FFO in order to calculate AFFO and its use as a non-GAAP financial performance measure.

EBITDA and Normalized EBITDANormalized EBITDA as disclosed represents EBITDA, or earnings before interest, taxes, depreciation and amortization, modified to exclude non-routine items such as acquisition related costs, merger and other non-routine transactions costs, gains or losses on sale of investments, insurance and litigation settlements and extinguishment of debt cost. We also exclude certain non-cash items such as impairments of intangible assets, straight-line rental revenue, unrealized gains or losses on derivatives, write-off of program development costs, and amortization of intangibles, deferred financing costs, above-market lease assets and below-market lease liabilities. Management believes that excluding these costs from EBITDA provides investors with supplemental performance information that is consistent with the performance models and analysis used by management, and provides investors a view of the performance of our portfolio over time. The Company believes that Normalized EBITDA is a useful supplemental measure to investors and analysts for assessing the performance of the Company's business segments, although it does not represent net income that is computed in accordance with GAAP. Therefore, Normalized EBITDA should not be considered as an alternative to net income or as an indicator of the Company's financial performance. The Company uses Normalized EBITDA as one measure of its operating performance when formulating corporate goals and evaluating the effectiveness of the Company's strategies. Normalized EBITDA may not be comparable to similarly titled measures of other companies.

Forward Looking StatementsInformation set forth herein (including information included or incorporated by reference herein) contains "forward-looking statements" (within the meaning of section 27A of the Securities Act of 1933, as amended, and in Section 21E of the Securities Exchange Act of 1934, as amended), which reflect VEREIT's expectations regarding future events, including the culling of its portfolio, and VEREIT's future financial condition, results of operations and business, including 2016 guidance. The forward-looking statements involve a number of assumptions, risks, uncertainties and other factors that could cause actual results to differ materially from those contained in the forward-looking statements. Generally, the words "expects," "anticipates," "assumes," "targets," "goals," "projects," "intends," "plans," "believes," "seeks," "estimates," variations of such words and similar expressions identify forward-looking statements. These forward-looking statements are subject to a number of risks, uncertainties and assumptions, most of which are difficult to predict and many of which are beyond VEREIT's control. If a change occurs, VEREIT's business, financial condition, liquidity and results of operations may vary materially from those expressed in its forward-looking statements.

The following factors, among others, could cause actual results to differ from those set forth in the forward-looking statements: VEREIT's plans, market and other expectations, objectives, intentions and other statements that are not historical facts; the developments disclosed herein; VEREIT's ability to execute on and realize success from its business plan; VEREIT's ability to meet its 2016 guidance; the unpredictability of the business plans and financial condition of VEREIT's tenants; the impact of impairment charges in respect of certain of VEREIT's properties or other assets; risks associated with pending government investigations related to the Audit Committee Investigation and related litigations; the inability of Cole Capital to regain its prior level of capital raise; the ability to retain or hire key personnel; and continuation or deterioration of current market conditions. Additional factors that may affect future results are contained in VEREIT's filings with the U.S. Securities and Exchange Commission (the "SEC"), which are available at the SEC's website at www.sec.gov. VEREIT disclaims any obligation to publicly update or revise any forward-looking statements, whether as a result of changes in underlying assumptions or factors, new information, future events or otherwise, except as required by law.

 

VEREIT, INC.

CONSOLIDATED BALANCE SHEETS

(In thousands, except for share and per share data) (Unaudited)

June 30, 2016

December 31, 2015

ASSETS

Real estate investments, at cost:

Land

$

2,992,848

$

3,120,653

Buildings, fixtures and improvements

10,956,605

11,445,690

Intangible lease assets

2,102,606

2,218,378

Total real estate investments, at cost

16,052,059

16,784,721

Less: accumulated depreciation and amortization

2,029,121

1,778,597

Total real estate investments, net

14,022,938

15,006,124

Investment in unconsolidated entities

22,435

56,824

Investment in direct financing leases, net

43,155

46,312

Investment securities, at fair value

48,347

53,304

Mortgage notes receivable, net

23,297

24,238

Cash and cash equivalents

1,029,620

69,103

Restricted cash

60,837

59,767

Intangible assets, net

37,088

50,779

Rent and tenant receivables and other assets, net

333,124

303,637

Goodwill

1,620,233

1,656,374

Due from affiliates

8,043

60,633

Real estate assets held for sale, net

159,394

18,771

Total assets

$

17,408,511

$

17,405,866

LIABILITIES AND STOCKHOLDERS' EQUITY

Mortgage notes payable and other debt, net

$

2,938,072

$

3,111,985

Corporate bonds, net

3,522,297

2,536,333

Convertible debt, net

968,059

962,894

Credit facility, net

1,045,872

1,448,590

Below-market lease liabilities, net

237,403

251,692

Accounts payable and accrued expenses

163,122

151,877

Deferred rent, derivative and other liabilities

84,486

87,490

Distributions payable

146,695

140,816

Due to affiliates

230

Total liabilities

9,106,006

8,691,907

Commitments and contingencies (Note 15)

Preferred stock, $0.01 par value, 100,000,000 shares authorized and 42,834,138 issued and outstanding as of each of June 30, 2016 and December 31, 2015

428

428

Common stock, $0.01 par value, 1,500,000,000 shares authorized and 904,797,960 and 904,884,394 issued and outstanding as of June 30, 2016 and December 31, 2015, respectively

9,048

9,049

Additional paid-in-capital

11,934,864

11,931,768

Accumulated other comprehensive loss

(12,297)

(2,025)

Accumulated deficit

(3,810,341)

(3,415,233)

Total stockholders' equity

8,121,702

8,523,987

Non-controlling interests

180,803

189,972

Total equity

8,302,505

8,713,959

Total liabilities and equity

$

17,408,511

$

17,405,866

 

VEREIT, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except for per share data) (Unaudited)

Three Months Ended June 30,

2016

2015

Revenues:

Rental income

$

311,352

$

341,183

Direct financing lease income

535

697

Operating expense reimbursements

26,646

25,312

Cole Capital revenue

32,486

26,529

  Total revenues

371,019

393,721

Operating expenses:

Cole Capital reallowed fees and commissions

6,975

3,710

Acquisition related

41

1,563

Litigation and other non-routine costs, net of insurance recoveries

2,917

16,864

Property operating

38,199

32,598

General and administrative

33,094

33,958

Depreciation and amortization

197,345

217,513

Impairments

8,825

85,341

  Total operating expenses

287,396

391,547

  Operating income

83,623

2,174

Other (expense) income:

Interest expense

(82,468)

(90,572)

Gain on extinguishment of debt, net

252

Other income, net

1,216

3,822

Equity in income and gain on disposition of unconsolidated entities

70

1,480

(Loss) gain on derivative instruments, net

(177)

311

  Total other expenses, net

(81,107)

(84,959)

Income (loss) before taxes and real estate dispositions

2,516

(82,785)

Gain (loss) on disposition of real estate, net

437

(24,674)

Income (loss) before taxes

2,953

(107,459)

Benefit from (provision for) income taxes

280

(1,250)

Net income (Ioss)

3,233

(108,709)

Net (income) loss attributable to non-controlling interests

(87)

2,187

Net income (loss) attributable to the General Partner

$

3,146

$

(106,522)

Basic and diluted net loss per share attributable to common stockholders

$

(0.02)

$

(0.14)

Distributions declared per common share

$

0.14

$

 

VEREIT, INC.

CONSOLIDATED EBITDA AND NORMALIZED EBITDA

(In thousands, except for per share data) (Unaudited)

Three Months Ended June 30,

2016

2015

Net income (loss)

$

3,233

$

(108,709)

 Adjustments:

    Interest expense

82,468

90,572

    Depreciation and amortization

197,345

217,513

    (Benefit from) provision for income taxes

(280)

1,250

    Proportionate share of adjustments for unconsolidated entities

554

2,415

 EBITDA

$

283,320

$

203,041

    (Gain) loss on disposition of real estate assets, including joint ventures, net

(437)

24,674

    Impairments

8,825

85,341

    Acquisition related expenses

41

1,563

    Litigation and other non-routine costs, net of insurance recoveries

2,917

16,864

    (Gain) loss on sale and unrealized gains of investment securities

172

    Loss on derivative instruments, net

177

(311)

    Amortization of below-market lease liabilities, net of amortization of above-market lease assets

1,248

1,064

    Gain on extinguishment and forgiveness of debt, net

(252)

    Net direct financing lease adjustments

590

491

    Straight-line rent

(15,663)

(23,997)

    Program development costs write-off

2,377

    Other amortization and non-cash charges

(157)

(125)

    Proportionate share of adjustments for unconsolidated entities

74

529

Normalized EBITDA

$

283,060

$

309,306

 

VEREIT, INC.

CONSOLIDATED FUNDS FROM OPERATIONS AND ADJUSTED FUNDS FROM OPERATIONS

(In thousands, except for per share data) (Unaudited)

Three Months Ended June 30,

2016

2015

Net income (loss)

$

3,233

$

(108,709)

Dividends on non-convertible preferred stock

(17,973)

(17,973)

(Gain) loss on real estate assets and interest in joint venture, net

(437)

24,674

Depreciation and amortization of real estate assets

190,236

209,132

Impairment of real estate

8,825

85,341

Proportionate share of adjustments for unconsolidated entities

290

1,486

FFO attributable to common stockholders and limited partners

$

184,174

$

193,951

Acquisition related expenses

41

1,563

Litigation and other non-routine costs, net of insurance recoveries

2,917

16,864

Gain on investment securities

172

Loss on derivative instruments, net

177

(311)

Amortization of net premiums on debt and investments, net

(4,030)

(5,298)

Amortization of below-market lease liabilities, net of amortization of above-market lease assets

1,248

1,064

Net direct financing lease adjustments

590

491

Amortization and write off of deferred financing costs

7,461

7,428

Amortization of management contracts

6,240

7,510

Deferred tax benefit

(6,417)

(3,874)

Gain on extinguishment and forgiveness of debt, net

(252)

Straight-line rent

(15,663)

(23,997)

Equity-based compensation expense

2,779

5,355

Other amortization and non-cash charges

751

766

Proportionate share of adjustments for unconsolidated entities

91

654

AFFO attributable to common stockholders and limited partners

$

180,107

$

202,338

Weighted-average shares outstanding - basic

904,107,378

903,339,143

Effect of dilutive securities

27,144,667

26,348,273

Weighted-average shares outstanding - diluted

931,252,045

929,687,416

FFO attributable to common stockholders and limited partners per diluted share

$

0.20

$

0.21

AFFO attributable to common stockholders and limited partners per diluted share

$

0.19

$

0.22

 

VEREIT, INC.

CONSOLIDATED ADJUSTED FUNDS FROM OPERATIONS PER DILUTED SHARE  - 2016 GUIDANCE

(Unaudited)

Due to the early refinancing, the Company is narrowing its previously issued 2016 AFFO per diluted share guidance range of $0.75 - $0.80 to $0.75 - $0.78.

Low

High

Basic and diluted net loss per share attributable to common stockholders (1)

$

(0.22)

$

(0.20)

Gain on disposition of real estate assets, net (2)(3)

(0.03)

(0.03)

Depreciation and amortization of real estate assets

0.80

0.81

Impairment of real estate (3)

0.18

0.18

Effect of incremental dilutive shares (4)

0.01

0.01

FFO attributable to common stockholders and limited partners per diluted share

0.74

0.77

Adjustments (5)

0.01

0.01

AFFO attributable to common stockholders and limited partners per diluted share

$

0.75

$

0.78

_____________________________________

(1)

Includes impact of dividends paid to preferred shareholders and excludes the effect of non-controlling interests.   Excludes impact of gain or loss on sale of real estate.

(2)

Includes an allocated portion of the Real Estate Investment segment goodwill to the respective sold properties to calculate the GAAP loss.

(3)

Reflects actual amounts for the six months ended June 30, 2016.

(4)

Represents impact of limited partnership interests in our operating partnership, unvested restricted shares and unvested restricted stock units that are included in the computation of FFO and AFFO per diluted share but excluded from net loss per share as the effect is antidilutive for such calculation.

(5)

Includes (i) non-routine items such as acquisition related costs, litigation and other non-routine costs, gains or losses on sale of investment securities and mortgage note receivables, insurance and legal settlements and extinguishment of debt cost and (ii) certain non-cash items such as impairments of intangible assets and goodwill, straight-line rental revenue, unrealized gains or losses on derivatives, amortization of intangible assets, deferred financing costs and above and below market lease amortization as well as equity-based compensation.

 

VEREIT, INC.

FINANCIAL AND OPERATIONS STATISTICS AND RATIOS

(Dollars in thousands) (Unaudited)

Three Months Ended

June 30,2016

Interest expense

$

78,998

Secured debt principal amortization

5,168

Dividends attributable to preferred shares

17,973

Total fixed charges

102,139

Normalized EBITDA

283,060

Fixed charge coverage ratio

2.77

x

June 30,2016

Total Debt

$

8,514,700

Less: cash and cash equivalents

1,029,620

Net Debt

7,485,080

Normalized EBITDA annualized

1,132,240

Net Debt to Normalized EBITDA annualized ratio

6.61

x

Net Debt

$

7,485,080

Gross Real Estate Investments

16,085,149

Net Debt leverage ratio

46.5

%

Unencumbered Gross Real Estate Investments

$

10,585,494

Gross Real Estate Investments

16,085,149

Unencumbered asset ratio

65.8

%

 

VEREIT, INC.

SEGMENT REPORTING - STATEMENTS OF OPERATIONS

(REI Segment)

(In thousands, except for per share data) (Unaudited)

Three Months Ended June 30,

2016

2015

Revenues:

Rental income

$

311,352

$

341,183

Direct financing lease income

535

697

Operating expense reimbursements

26,646

25,312

  Total real estate investment revenues

338,533

367,192

Operating expenses:

Acquisition related

27

1,563

Litigation and other non-routine costs, net of insurance recoveries

2,917

16,864

Property operating

38,199

32,598

General and administrative

13,701

16,827

Depreciation and amortization

190,236

209,122

Impairment of real estate

8,825

85,341

  Total operating expenses

253,905

362,315

Operating income

84,628

4,877

Other (expense) income:

Interest expense

(82,468)

(90,572)

Gain on extinguishment and forgiveness of debt, net

252

Other income, net

1,216

3,430

Equity in income and gain on disposition of unconsolidated entities

70

1,480

(Loss) gain on derivative instruments, net

(177)

311

  Total other expenses, net

(81,107)

(85,351)

Income (loss) before taxes and disposition of real estate

3,521

(80,474)

Gain (loss) on disposition of real estate assets, net

437

(24,674)

Income (loss) before income taxes

3,958

(105,148)

Provision for income taxes

(1,791)

(3,119)

Net income (loss)

$

2,167

$

(108,267)

 

VEREIT, INC.

SEGMENT REPORTING - STATEMENTS OF OPERATIONS

(Cole Capital Segment)

(In thousands, except for per share data) (Unaudited)

Three Months Ended June 30,

2016

2015

Revenues:

Offering-related fees and reimbursements

$

10,914

$

5,516

 Transaction service fees and reimbursements

4,476

7,036

 Management fees and reimbursements

17,096

13,977

  Total Cole Capital revenues

32,486

26,529

Operating Expenses:

 Cole Capital reallowed fees and commissions

6,975

3,710

 Acquisition related

14

 General and administrative

19,393

17,131

 Depreciation and amortization

7,109

8,391

   Total operating expenses

33,491

29,232

  Operating loss

(1,005)

(2,703)

 Total other income, net

392

Loss before taxes

(1,005)

(2,311)

 Benefit from income taxes

2,071

1,869

Net income (loss)

$

1,066

$

(442)

 

VEREIT, INC.

SEGMENT REPORTING - EBITDA AND NORMALIZED EBITDA

(REI Segment)

(In thousands, except for per share data) (Unaudited)

Three Months Ended June 30,

2016

2015

 Net income (loss)

$

2,167

$

(108,267)

 Adjustments:

    Interest expense

82,468

90,572

    Depreciation and amortization

190,236

209,122

    Provision for income taxes

1,791

3,119

    Proportionate share of adjustments for unconsolidated entities

554

2,415

 EBITDA

$

277,216

$

196,961

    (Gain) loss on disposition of real estate assets, including joint ventures, net

(437)

24,674

    Impairments of real estate assets

8,825

85,341

    Acquisition related expenses

27

1,563

    Litigation and other non-routine costs, net of insurance recoveries

2,917

16,864

    Unrealized gains of investment securities

172

    Loss on derivative instruments, net

177

(311)

    Amortization of above- and below- market lease assets and liabilities

1,248

1,064

    Gain on extinguishment and forgiveness of debt, net

(252)

    Net direct financing lease adjustments

590

491

    Straight-line rent

(15,663)

(23,997)

    Legal settlements

    Other amortization and non-cash charges

(39)

(20)

    Proportionate share of adjustments for unconsolidated entities

74

529

Normalized EBITDA

$

274,683

$

303,331

 

VEREIT, INC.

SEGMENT REPORTING - EBITDA AND NORMALIZED EBITDA

(Cole Capital Segment)

(In thousands, except for per share data) (Unaudited)

Three Months Ended June 30,

2016

2015

Net income (loss)

$

1,066

$

(442)

Adjustments:

  Depreciation and amortization

7,109

8,391

  Benefit from income taxes

(2,071)

(1,869)

EBITDA

$

6,104

$

6,080

  Management adjustments:

  Acquisition related expenses

14

  Program development cost write-off

2,377

  Other amortization and non-cash charges

(118)

(105)

Normalized EBITDA

$

8,377

$

5,975

 

VEREIT, INC.

SEGMENT REPORTING - FUNDS FROM OPERATIONS AND ADJUSTED FUNDS FROM OPERATIONS

(REI Segment)

(In thousands, except for per share data) (Unaudited)

Three Months Ended June 30,

2016

2015

Net income (loss)

$

2,167

$

(108,267)

Dividends on non-convertible preferred stock

(17,973)

(17,973)

(Gain) loss on disposition of real estate assets, including joint ventures, net

(437)

24,674

Depreciation and amortization of real estate assets

190,236

209,132

Impairment of real estate

8,825

85,341

Proportionate share of adjustments for unconsolidated entities

290

1,486

FFO attributable to common stockholders and limited partners

$

183,108

$

194,393

Acquisition related expenses

27

1,563

Litigation and other non-routine costs, net of insurance recoveries

2,917

16,864

Unrealized gains of investment securities

172

Loss on derivative instruments, net

177

(311)

Amortization of premiums and discounts on debt and investments, net

(4,030)

(5,298)

Amortization of below-market lease liabilities, net of amortization of above-market lease assets

1,248

1,064

Net direct financing lease adjustments

590

491

Amortization and write-off of deferred financing costs

7,461

7,428

Gain on extinguishment and forgiveness of debt, net

(252)

Straight-line rent

(15,663)

(23,997)

Equity-based compensation expense

1,925

2,357

Other amortization and non-cash charges

(10)

Proportionate share of adjustments for unconsolidated entities

91

654

AFFO attributable to common stockholders and limited partners

$

177,599

$

195,370

Weighted-average shares outstanding - basic

904,107,378

903,339,143

Effect of dilutive securities

27,144,667

26,348,273

Weighted-average shares outstanding - diluted

931,252,045

929,687,416

FFO attributable to common stockholders and limited partners per diluted share

$

0.20

$

0.21

AFFO attributable to common stockholders and limited partners per diluted share

$

0.19

$

0.21

 

VEREIT, INC.

SEGMENT REPORTING - FUNDS FROM OPERATIONS AND ADJUSTED FUNDS FROM OPERATIONS

(Cole Capital Segment)

(In thousands, except for per share data) (Unaudited)

Three Months Ended June 30,

2016

2015

Net income (loss)

$

1,066

$

(442)

 FFO attributable to common stockholders and limited partners

1,066

(442)

Acquisition related expenses

14

 Amortization of management contracts

6,240

7,510

 Deferred tax benefit

(6,417)

(3,874)

Equity-based compensation expense

854

2,998

Other amortization and non-cash charges

751

776

 AFFO attributable to common stockholders and limited partners

$

2,508

$

6,968

Weighted-average shares outstanding - basic

904,107,378

903,339,143

Effect of dilutive securities

27,144,667

26,348,273

Weighted-average shares outstanding - diluted

931,252,045

929,687,416

FFO attributable to common stockholders and limited partners per diluted share

$

$

AFFO attributable to common stockholders and limited partners per diluted share

$

$

0.01

 

Logo - http://photos.prnewswire.com/prnh/20150727/246034LOGO

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/vereit-announces-second-quarter-2016-operating-results-300308243.html

SOURCE VEREIT, Inc.



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Twitter, Dividend, Bankruptcy, Earnings, Definitive Agreement