InvenTrust Properties Corp. Reports 2021 Fourth Quarter Results

InvenTrust Properties Corp. (“InvenTrust” or the “Company”) (NYSE: IVT) today reported financial and operating results for the period ended December 31, 2021 and provided guidance for 2022. For the three months ended December 31, 2021, the Company reported a Net Loss of $10.8 million, or $0.16 per diluted share, compared to Net Income of $1.2 million, or $0.02 per diluted share, for the three months ended December 31, 2020.

Fourth Quarter 2021 Highlights:

  • NAREIT FFO for the quarter of $0.14 per diluted share
  • Core FFO for the quarter of $0.38 per diluted share
  • Pro Rata Same Property Net Operating Income (“NOI”) increased 3.1% for the three month period and 4.4% on year-to-date basis
  • Leased Occupancy as of December 31, 2021 of 93.9%
  • Executed 72 leases totaling approximately 252,000 square feet of pro rata GLA, of which 169,000 square feet was executed at a blended comparable lease spread of 4.1%.
  • Net Debt-to-Adjusted EBITDA of 4.6x at December 31, 2021

”InvenTrust produced strong fourth quarter and full year results in 2021. We are encouraged by our strong leasing momentum to start 2022 and the addition of two premier assets in the Austin market,” stated Daniel (DJ) Busch, President and CEO. “InvenTrust continues to accomplish significant milestones and is in a unique position to provide cash flow growth as a concentrated Sun Belt retail real estate operator.”

FINANCIAL RESULTS

  • Net Loss for the three months ended December 31, 2021 was $10.8 million, or $0.16 per common share, compared to Net Income of $1.2 million, or $0.02 per common share, basic and diluted, for the same period in 2020. Net Loss for the twelve months ended December 31, 2021 was $5.4 million, or $0.08 per common share, compared to a Net Loss of $10.2 million, or $0.14 per common share, for the same period in 2020. During the quarter and year ended December 31, 2021, the Company recognized costs relating to the direct listing of our common stock of $18.1 million and $19.8 million, respectively.
  • NAREIT FFO for the three months ended December 31, 2021 was $9.9 million, or $0.14 per common share, as compared to $29.1 million, or $0.40 per share for the same period in 2020. NAREIT FFO for the twelve months ending December 31, 2021 was $84.1 million, or $1.18 per common share, as compared to $98.6 million, or $1.37 per share, for the same period in 2020.
  • Core FFO of $26.3 million, or $0.38 per share, for the three months ended December 31, 2021 compared to $27.3 million, or $0.38 per share, for the same period in 2020. Core FFO for the twelve months ended December 31, 2021 was $99.6 million, or $1.40 per share, compared to $97.2 million, or $1.35 per share, for the same period in 2020.
  • Pro Rata Same Property NOI for the three months ended December 31, 2021 was $37.9 million, a 3.1% increase, compared to the same period in 2020. For the twelve months ended December 31, 2021, Pro Rata Same Property NOI was $144.8 million, a 4.4% increase, compared to the same period in 2020.

DIVIDEND

  • On December 8, 2021 the Company declared a quarterly cash distribution for the fourth quarter 2021. On January 14, 2022, each stockholder of record as of December 30, 2021 received a $0.2052 per share distribution, an increase of 5% from the previous quarter.

PORTFOLIO PERFORMANCE & INVESTMENT ACTIVITY

  • As of December 31, 2021, the Company’s Leased Occupancy was 93.9%.
    • Total Anchor Leased Occupancy, which includes spaces greater than or equal to 10,000 square feet, was 96.7% and Small Shop Leased Occupancy was 89.0%. Anchor Leased Occupancy remained unchanged and Small Shop Leased Occupancy increased by 140 basis points on a sequential basis compared to the previous quarter.
    • Leased to Economic Occupancy spread of 110 basis points, which equates to approximately $3.2 million of base rent on an annualized basis.
  • Blended re-leasing spreads for comparable new and renewal leases signed in the fourth quarter were 4.1%.
  • Annualized Base Rent PSF (“ABR”) as of December 31, 2021 for the Pro Rata Combined Portfolio was $18.59, an increase of 2.1% compared to the same period in 2020. Anchor Tenant ABR PSF was $12.31 and Small Shop ABR PSF was $31.42 for the fourth quarter.
  • During the three months ended December 31, 2021, the Company’s unconsolidated joint venture disposed of one property to a third party for $32.6 million and recognized a gain of $5.5 million, of which the Company’s share was $3.0 million.
  • On November 8, 2021, in connection with the expiration of its modified “Dutch Auction” tender offer, the Company accepted for purchase 4,000,000 shares of its common stock at a purchase price of $25.00 per share, for an aggregate purchase price of approximately $100.0 million, excluding related fees and expenses.

LIQUIDITY AND CAPITAL STRUCTURE

  • InvenTrust had $398.6 million of total liquidity, as of December 31, 2021 comprised of $79.6 million of Pro Rata Cash and $319.0 million of availability under its Revolving Credit Facility.
  • The Company has $22.4 million of debt maturing in 2022 and $39.2 million of debt maturing in 2023.
  • The Company's weighted average interest rate on its consolidated debt as of December 31, 2021 was 2.61% and the weighted average remaining term was 4.3 years.

SUBSEQUENT ACTIVITY

  • On February 2, 2022, the Company acquired two properties in Austin, Texas for $189.3 million, Escarpment Village, approximately 168,000 square feet and anchored by H.E.B, and The Shops at Arbor Trails, approximately 357,000 square feet and anchored by Costco and Whole Foods. The Company assumed $57.5 million of existing mortgage debt and drew down approximately $105.0 million on its line of credit to fund the acquisition.

2022 OUTLOOK AND GUIDANCE

(Unaudited, dollars in thousands, except per share amounts)

Full Year 2022 Guidance

Net Income per diluted share (1)

$0.13

$0.19

NAREIT FFO per diluted share (2)

$1.53

$1.59

Core FFO per diluted share

$1.50

$1.56

Same Property NOI (“SPNOI”) Growth

2.75 %

4.75 %

General and administrative (3)

$34,000

$35,000

Interest expense, net

$23,000

$25,000

Net investment activity (4)

~ $190,000

(1)

 

Net Income per diluted share excludes potential gains and losses on asset sales.

(2)

 

2022 NAREIT FFO per diluted share Guidance:

   
  • Excludes potential gains or losses on asset sales.
   
  • Excludes any items that impact NAREIT FFO comparability, including loss on debt extinguishment, non-routine or one-time items or transaction expenses.
   
  • Includes an expectation that some tenants will move from the cash basis of accounting to the accrual basis of accounting which can result in volatility in straight-line rental income adjustments.

(3)

 

General and administrative guidance is inclusive of expenses associated with our oversight of the joint venture.

(4)

 

Net investment activity represents anticipated acquisition activity less disposal activity for 2022.

Net Income, NAREIT FFO, Core FFO and SPNOI guidance are inclusive of prior period rent that we anticipate collecting in 2022.

The Company's 2022 Outlook and Guidance is based on a number of assumptions that are subject to change and may be outside the control of the Company. If actual results vary from these assumptions, the Company's expectations may change. There can be no assurances that InvenTrust will achieve these results.

CONFERENCE CALL INFORMATION

Date:

February 11, 2022

Time:

11:00 a.m. ET

Dial-in:

(866) 652-5200

Webcast:

https://services.choruscall.com/links/ivt220210.html

 

 

Replay

Webcast Archive: https://www.inventrustproperties.com/investor-relations/

A webcast replay will be available shortly after the conclusion of the presentation using the webcast link above.

NON-GAAP FINANCIAL MEASURES and RECONCILIATIONS

This Earnings Release and Supplemental Financial Information includes certain non-GAAP financial measures and other terms that management believes are helpful in understanding our business. These measures should not be considered as alternatives to, or more meaningful than, net income (calculated in accordance with GAAP) or other GAAP financial measures, as an indicator of financial performance and are not alternatives to, or more meaningful than, cash flow from operating activities (calculated in accordance with GAAP) as a measure of liquidity. Non-GAAP performance measures have limitations as they do not include all items of income and expense that affect operations, and accordingly, should always be considered as supplemental financial results to those calculated in accordance with GAAP. The Company's computation of these non-GAAP performance measures may differ in certain respects from the methodology utilized by other REITs and, therefore, may not be comparable to similarly titled measures presented by such other REITs. Investors are cautioned that items excluded from these non-GAAP performance measures are relevant to understanding and addressing financial performance. A reconciliation of our non-GAAP measures to the most directly comparable GAAP financials measures are included below.

SAME PROPERTY NOI or SPNOI

Information provided on a same property basis includes the results of properties that were owned and operated for the entirety of both periods presented. NOI excludes general and administrative expenses, direct listing costs, depreciation and amortization, provision for asset impairment, other income and expense, net, gains (losses) from sales of properties, gains (losses) on extinguishment of debt, interest expense, net, equity in (losses) earnings and (impairment), net, from unconsolidated entities, lease termination income and expense, and GAAP rent adjustments (such as straight-line rent, above/below market lease amortization and amortization of lease incentives).

NAREIT FUNDS FROM OPERATIONS (NAREIT FFO) and CORE FFO

Our non-GAAP measure of NAREIT Funds from Operations ("NAREIT FFO"), based on the National Association of Real Estate Investment Trusts ("NAREIT") definition, is net income (or loss) in accordance with GAAP, excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable real property. Adjustments for our joint ventures are calculated to reflect our proportionate share of the joint venture's NAREIT FFO on the same basis. Core Funds From Operations is an additional supplemental non-GAAP financial measure of our operating performance. In particular, Core FFO provides an additional measure to compare the operating performance of different REITs without having to account for certain remaining amortization assumptions within NAREIT FFO and other unique revenue and expense items which are not pertinent to measuring a particular company’s on-going operating performance.

ADJUSTED EBITDA

Our non-GAAP measure of Adjusted EBITDA excludes gains (or losses) resulting from debt extinguishments, transaction expenses, straight-line rent adjustments, amortization of above and below market leases and lease inducements, and other unique revenue and expense items which are not pertinent to measuring our on-going operating performance. Adjustments for our joint ventures are calculated to reflect our proportionate share of the joint venture's Adjusted EBITDA on the same basis.

NET DEBT-TO-ADJUSTED EBITDA

Net Debt-to-Adjusted EBITDA is Pro Rata Net Debt divided by Adjusted EBITDA on a trailing twelve month basis.

PRO RATA

Where appropriate, the Company has included the results from its ownership share of its joint venture properties when combined with the Company's wholly owned properties, defined as "Pro Rata," with the exception of property and lease count.

FINANCIAL STATEMENTS

Consolidated Balance Sheets

Dollars in thousands, except share amounts

 

As of December 31,

 

2021

 

2020

Assets

(unaudited)

 

 

Investment properties

 

 

 

Land

$

598,936

 

 

$

577,750

 

Building and other improvements

 

1,664,525

 

 

 

1,640,693

 

Construction in progress

 

9,642

 

 

 

3,246

 

Total

 

2,273,103

 

 

 

2,221,689

 

Less accumulated depreciation

 

(350,256

)

 

 

(292,248

)

Net investment properties

 

1,922,847

 

 

 

1,929,441

 

Cash, cash equivalents and restricted cash

 

44,854

 

 

 

223,770

 

Investment in unconsolidated entities

 

107,944

 

 

 

109,051

 

Intangible assets, net

 

81,026

 

 

 

95,722

 

Accounts and rents receivable

 

30,059

 

 

 

28,983

 

Deferred costs and other assets, net

 

25,685

 

 

 

20,372

 

Total assets

$

2,212,415

 

 

$

2,407,339

 

 

 

 

 

Liabilities

 

 

 

Debt, net

$

533,082

 

 

$

555,109

 

Accounts payable and accrued expenses

 

36,208

 

 

 

28,284

 

Distributions payable

 

13,802

 

 

 

13,642

 

Intangible liabilities, net

 

28,995

 

 

 

34,872

 

Other liabilities

 

28,776

 

 

 

36,569

 

Total liabilities

 

640,863

 

 

 

668,476

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

Preferred stock, $0.001 par value, 40,000,000 shares authorized, none outstanding.

 

 

 

 

 

Common stock, $0.001 par value, 1,460,000,000 shares authorized, 67,344,374 shares issued and outstanding as of December 31, 2021 and 71,998,654 shares issued and outstanding as of December 31, 2020

 

67

 

 

 

72

 

Additional paid-in capital

 

5,452,550

 

 

 

5,566,902

 

Distributions in excess of accumulated net income

 

(3,876,743

)

 

 

(3,815,662

)

Accumulated comprehensive loss

 

(4,322

)

 

 

(12,449

)

Total stockholders' equity

 

1,571,552

 

 

 

1,738,863

 

Total liabilities and stockholders' equity

$

2,212,415

 

 

$

2,407,339

 

Consolidated Statements of Operations and Comprehensive Income (Loss)

Dollars in thousands, except share and per share amounts, unaudited

 

Three Months Ended December 31

 

Year Ended December 31

 

2021

 

2020

 

2021

 

2020

Income

 

 

 

 

 

 

 

Lease income, net

$

52,481

 

 

$

49,466

 

 

$

207,350

 

 

$

192,957

 

Other property income

 

327

 

 

 

653

 

 

 

1,087

 

 

 

1,229

 

Other fee income

 

772

 

 

 

1,092

 

 

 

3,542

 

 

 

3,647

 

Total income

 

53,580

 

 

 

51,211

 

 

 

211,979

 

 

 

197,833

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

Depreciation and amortization

 

22,143

 

 

 

21,058

 

 

 

87,143

 

 

 

87,755

 

Property operating

 

8,862

 

 

 

7,940

 

 

 

32,788

 

 

 

27,909

 

Real estate taxes

 

6,531

 

 

 

6,198

 

 

 

31,312

 

 

 

30,845

 

General and administrative

 

9,149

 

 

 

7,453

 

 

 

38,192

 

 

 

33,141

 

Direct listing costs

 

18,065

 

 

 

 

 

 

19,769

 

 

 

 

Total operating expenses

 

64,750

 

 

 

42,649

 

 

 

209,204

 

 

 

179,650

 

 

 

 

 

 

 

 

 

Other (expense) income

 

 

 

 

 

 

 

Interest expense, net

 

(4,305

)

 

 

(4,422

)

 

 

(16,261

)

 

 

(18,749

)

Loss on extinguishment of debt

 

 

 

 

 

 

 

(400

)

 

 

(2,543

)

Provision for asset impairment

 

 

 

 

 

 

 

 

 

 

(9,002

)

Gain on sale of investment properties, net

 

6

 

 

 

1,084

 

 

 

1,522

 

 

 

1,752

 

Equity in earnings (losses) of unconsolidated entities

 

3,957

 

 

 

(4,732

)

 

 

6,398

 

 

 

(3,141

)

Other income and expense, net

 

761

 

 

 

754

 

 

 

606

 

 

 

3,326

 

Total other (expense) income, net

 

419

 

 

 

(7,316

)

 

 

(8,135

)

 

 

(28,357

)

 

 

 

 

 

 

 

 

Net (loss) income

$

(10,751

)

 

$

1,246

 

 

$

(5,360

)

 

$

(10,174

)

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding, basic

 

69,117,723

 

 

 

71,946,421

 

 

 

71,072,933

 

 

 

72,040,623

 

Weighted-average common shares outstanding, diluted

 

69,117,723

 

 

 

71,994,204

 

 

 

71,072,933

 

 

 

72,040,623

 

 

 

 

 

 

 

 

 

Net (loss) income per common share, basic and diluted

$

(0.16

)

 

$

0.02

 

 

$

(0.08

)

 

$

(0.14

)

 

 

 

 

 

 

 

 

Distributions declared per common share outstanding

$

0.20

 

 

$

0.19

 

 

$

0.78

 

 

$

0.76

 

Distributions paid per common share outstanding

$

0.20

 

 

$

0.19

 

 

$

0.78

 

 

$

0.75

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income

 

 

 

 

 

 

 

Net (loss) income

$

(10,751

)

 

$

1,246

 

 

$

(5,360

)

 

$

(10,174

)

Unrealized gain (loss) on derivatives

 

2,235

 

 

 

299

 

 

 

3,795

 

 

 

(16,199

)

Reclassification for amounts recognized in net (loss) income

 

1,104

 

 

 

1,050

 

 

 

4,332

 

 

 

2,693

 

Comprehensive (loss) income

$

(7,412

)

 

$

2,595

 

 

$

2,767

 

 

$

(23,680

)

Pro Rata Same Property NOI

Dollars in thousands

The following table compares Pro Rata Same Property NOI:

 

Three Months Ended December 31

 

Year Ended December 31

 

2021

 

2020

 

2021

 

2020

Income

 

 

 

 

 

 

 

Base rent

$

32,612

 

 

$

30,780

 

 

$

124,193

 

 

$

124,864

 

Real estate tax recoveries

 

5,801

 

 

 

5,739

 

 

 

27,019

 

 

 

27,594

 

CAM, insurance, and other recoveries

 

6,055

 

 

 

6,080

 

 

 

23,015

 

 

 

21,459

 

Ground rent income

 

3,269

 

 

 

3,247

 

 

 

12,659

 

 

 

12,596

 

Short-term and other lease income

 

863

 

 

 

1,078

 

 

 

3,351

 

 

 

2,762

 

Provision for uncollectible billed rent and recoveries

 

(1,260

)

 

 

(966

)

 

 

(2,227

)

 

 

(9,106

)

Reversal of uncollectible billed rent and recoveries

 

1,603

 

 

 

916

 

 

 

4,915

 

 

 

1,303

 

Other property income

 

328

 

 

 

658

 

 

 

1,083

 

 

 

1,208

 

Total income

 

49,271

 

 

 

47,532

 

 

 

194,008

 

 

 

182,680

 

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

 

Property operating expenses

 

8,573

 

 

 

7,970

 

 

 

31,499

 

 

 

26,948

 

Real estate taxes

 

6,236

 

 

 

6,198

 

 

 

30,346

 

 

 

30,357

 

Total operating expenses

 

14,809

 

 

 

14,168

 

 

 

61,845

 

 

 

57,305

 

 

 

 

 

 

 

 

 

Same Property NOI

 

34,462

 

 

 

33,364

 

 

 

132,163

 

 

 

125,375

 

 

 

 

 

 

 

 

 

JV Same Property NOI

 

3,436

 

 

 

3,407

 

 

 

12,625

 

 

 

13,300

 

 

 

 

 

 

 

 

 

Pro Rata Same Property NOI

$

37,898

 

 

$

36,771

 

 

$

144,788

 

 

$

138,675

 

Reconciliation of Net (Loss) Income to Pro Rata Same Property NOI

The following table is a reconciliation of Net (Loss) Income to Pro Rata Same Property NOI:

 

Three Months Ended December 31

 

Year Ended December 31

 

2021

 

2020

 

2021

 

2020

Net (loss) income

$

(10,751

)

 

$

1,246

 

 

$

(5,360

)

 

$

(10,174

)

Adjustments to reconcile to non-GAAP metrics:

 

 

 

 

 

 

 

Other income and expense, net

 

(761

)

 

 

(754

)

 

 

(606

)

 

 

(3,326

)

Equity in (earnings) losses of unconsolidated entities

 

(3,957

)

 

 

4,732

 

 

 

(6,398

)

 

 

3,141

 

Interest expense, net

 

4,305

 

 

 

4,422

 

 

 

16,261

 

 

 

18,749

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

400

 

 

 

2,543

 

Gain on sale of investment properties, net

 

(6

)

 

 

(1,084

)

 

 

(1,522

)

 

 

(1,752

)

Provision for asset impairment

 

 

 

 

 

 

 

 

 

 

9,002

 

Depreciation and amortization

 

22,143

 

 

 

21,058

 

 

 

87,143

 

 

 

87,755

 

General and administrative

 

9,149

 

 

 

7,453

 

 

 

38,192

 

 

 

33,141

 

Direct listing costs

 

18,065

 

 

 

 

 

 

19,769

 

 

 

 

Other fee income

 

(772

)

 

 

(1,092

)

 

 

(3,542

)

 

 

(3,647

)

Adjustments to NOI (a)

 

(1,854

)

 

 

(2,424

)

 

 

(7,528

)

 

 

(7,249

)

NOI

 

35,561

 

 

 

33,557

 

 

 

136,809

 

 

 

128,183

 

NOI from other investment properties

 

(1,099

)

 

 

(193

)

 

 

(4,646

)

 

 

(2,808

)

Same Property NOI

 

34,462

 

 

 

33,364

 

 

 

132,163

 

 

 

125,375

 

IAGM Same Property NOI at share

 

3,436

 

 

 

3,407

 

 

 

12,625

 

 

 

13,300

 

Pro Rata Same Property NOI

$

37,898

 

 

$

36,771

 

 

$

144,788

 

 

$

138,675

 

(a)

Adjustments to NOI include termination fee income and expense and GAAP rent adjustments.

NAREIT FFO and Core FFO

Dollars in thousands, except share and per share amounts

The following table presents the Company’s calculation of NAREIT FFO and Core FFO Attributable to Common Shares and Dilutive Securities and provides additional information related to its operations:

 

Three Months Ended December 31

 

Year Ended December 31

 

2021

 

2020

 

2021

 

2020

Net (loss) income

$

(10,751

)

 

$

1,246

 

 

$

(5,360

)

 

$

(10,174

)

Depreciation and amortization related to investment properties

 

21,929

 

 

 

20,798

 

 

 

86,257

 

 

 

86,524

 

Provision for asset impairment

 

 

 

 

 

 

 

 

 

 

9,002

 

Gain on sale of investment properties, net

 

(6

)

 

 

(1,084

)

 

 

(1,522

)

 

 

(1,752

)

Unconsolidated joint venture adjustments (a)

 

(1,230

)

 

 

8,154

 

 

 

4,713

 

 

 

15,026

 

NAREIT FFO Applicable to Common Shares and Dilutive Securities

 

9,942

 

 

 

29,114

 

 

 

84,088

 

 

 

98,626

 

Amortization of above and below-market leases and lease inducements, net

 

(914

)

 

 

(1,297

)

 

 

(4,318

)

 

 

(7,060

)

Straight-line rent adjustments, net

 

(903

)

 

 

(415

)

 

 

(2,805

)

 

 

624

 

Direct listing costs

 

18,065

 

 

 

 

 

 

19,769

 

 

 

 

Adjusting items, net (b)

 

(13

)

 

 

(80

)

 

 

2,201

 

 

 

4,043

 

Unconsolidated joint venture adjusting items, net (c)

 

106

 

 

 

(41

)

 

 

672

 

 

 

931

 

Core FFO Applicable to Common Shares and Dilutive Securities

$

26,283

 

 

$

27,281

 

 

$

99,607

 

 

$

97,164

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding - basic

 

69,117,723

 

 

 

71,946,421

 

 

 

71,072,933

 

 

 

72,040,623

 

Dilutive effect of unvested restricted shares (d)

 

 

 

 

47,783

 

 

 

 

 

 

 

Weighted average common shares outstanding - diluted

 

69,117,723

 

 

 

71,994,204

 

 

 

71,072,933

 

 

 

72,040,623

 

 

 

 

 

 

 

 

 

NAREIT FFO Applicable to Common Shares and Dilutive Securities per share

$

0.14

 

 

$

0.40

 

 

$

1.18

 

 

$

1.37

 

Core FFO Applicable to Common Shares and Dilutive Securities per share

$

0.38

 

 

$

0.38

 

 

$

1.40

 

 

$

1.35

 

(a)

Represents our share of depreciation, amortization, impairment, and gains on sale related to investment properties held in the JV.

(b)

Adjusting items, net, are primarily loss on extinguishment of debt, amortization of debt discounts and financing costs, depreciation and amortization of corporate assets, and non-operating income and expenses, net, which includes other items which are not pertinent to measuring on-going operating performance, such as miscellaneous and settlement income.

(c)

Represents our share of amortization of above and below-market leases and lease inducements, net, straight-line rent adjustments, net and adjusting items, net related to the JV.

(d)

For purposes of calculating non-GAAP per share metrics, the same denominator is used as that which would be used in calculating diluted earnings per share in accordance with GAAP. For the three months ended December 31, 2021, and the year ended December 31, 2021, and 2020, unvested restricted shares were antidilutive and therefore excluded from the denominator in the diluted earnings per share calculation in accordance with GAAP.

 

EBITDA, Pro Rata

Dollars in thousands

The following table presents the Company’s calculation of EBITDA and Adjusted EBITDA:

 

Three Months Ended December 31

 

Year Ended December 31

 

2021

 

2020

 

2021

 

2020

Net (loss) income

$

(10,751

)

 

$

1,246

 

 

$

(5,360

)

 

$

(10,174

)

Interest expense (a)

 

4,977

 

 

 

5,380

 

 

 

19,362

 

 

 

22,849

 

Income tax expense (benefit) (a)

 

102

 

 

 

100

 

 

 

377

 

 

 

(810

)

Depreciation and amortization (a)

 

23,920

 

 

 

23,153

 

 

 

95,083

 

 

 

96,722

 

EBITDA

 

18,248

 

 

 

29,879

 

 

 

109,462

 

 

 

108,587

 

Adjustments to reconcile to Adjusted EBITDA (a)

 

 

 

 

 

 

 

Direct listing costs

 

18,065

 

 

 

 

 

 

19,769

 

 

 

 

Provision for asset impairment

 

 

 

 

6,059

 

 

 

 

 

 

15,061

 

Gain on sale of investment properties, net

 

(3,013

)

 

 

(1,083

)

 

 

(4,749

)

 

 

(1,752

)

Loss on debt extinguishment

 

 

 

 

 

 

 

526

 

 

 

2,548

 

Non-operating income and expense, net (b)

 

(887

)

 

 

(745

)

 

 

(893

)

 

 

(1,608

)

Other leasing adjustments (c)

 

(1,770

)

 

 

(1,814

)

 

 

(6,842

)

 

 

(5,758

)

Adjusted EBITDA

$

30,643

 

 

$

32,296

 

 

$

117,273

 

 

$

117,078

 

(a)

Includes our consolidated entities and our pro-rata share of our JV.

(b)

Non-operating income and expense, net, includes other items which are not pertinent to measuring ongoing operating performance, such as miscellaneous and settlement income.

(c)

Other leasing adjustments includes amortization of above and below market leases and straight-line rent adjustments.

Financial Leverage Ratios

Dollars in thousands

The following table presents the calculation of net debt and Net Debt-to-Adjusted EBITDA:

 

As of December 31,

 

2021

 

2020

Pro Rata Net Debt:

 

 

 

Pro Rata Outstanding Debt, net

$

624,289

 

 

$

688,422

 

Less: Pro Rata Cash

 

(79,628

)

 

 

(249,854

)

Pro Rata Net Debt

$

544,661

 

 

$

438,568

 

 

 

 

 

Pro Rata Net Debt-to-Adjusted EBITDA (trailing 12 months):

 

 

Pro Rata Net Debt

$

544,661

 

 

$

438,568

 

Adjusted EBITDA (trailing 12 months)

 

117,273

 

 

 

117,078

 

Net Debt-to-Adjusted EBITDA

4.6x

 

3.7x

About InvenTrust Properties Corp.

InvenTrust Properties Corp. (“we,” the “Company,” “our,” “us,” "IVT" or "InvenTrust") is a premier Sun Belt, multi-tenant essential retail REIT that owns, leases, redevelops, acquires and manages grocery anchored neighborhood and community centers as well as high-quality power centers that often have a grocery component. We pursue our business strategy by acquiring retail properties in Sun Belt markets, opportunistically disposing of retail properties, maintaining a flexible capital structure, and enhancing environmental, social and governance (ESG) practices and standards. A trusted, local operator bringing real estate expertise to its tenant relationships, IVT has built a strong reputation with market participants across its portfolio. IVT is committed to leadership in ESG practices and has been a Global Real Estate Sustainability Benchmark (“GRESB”) member since 2013. As of December 31, 2021, the Company is an owner and manager of 62 retail properties, representing 9.5 million square feet of retail space. For more information, please visit www.inventrustproperties.com.

Forward-Looking Statements Disclaimer

Forward-Looking Statements in this press release, which are not historical facts, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements, including statements regarding management’s intentions, beliefs, expectations, representation, plans or predictions of the future, are typically identified by words such as “may,” “could,” “expect,” “intend,” “plan,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “continue,” “likely,” “will,” “would,” “outlook,” “guidance,” and variations of these terms and similar expressions, or the negative of these terms or similar expressions. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by us and our management, are inherently uncertain. The following factors, among others, could cause actual results and financial position and timing of certain events to differ materially from those described in the forward-looking statements: the effects and duration of the COVID-19 pandemic; interest rate movements; local, regional, national and global economic performance; competitive factors; the impact of e-commerce on the retail industry; future retailer store closings; retailer consolidation; retailers reducing store size; retailer bankruptcies; government policy changes; and any material market changes and trends that could affect the Company’s business strategy. For further discussion of factors that could materially affect the outcome of our forward-looking statements and our future results and financial condition, see the Risk Factors included in InvenTrust’s most recent Annual Report on Form 10-K, as updated by any subsequent Quarterly Report on Form 10-Q, in each case as filed with the Securities and Exchange Commission. InvenTrust intends that such forward-looking statements be subject to the safe harbors created by Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, except as may be required by applicable law. We caution you not to place undue reliance on any forward-looking statements, which are made as of the date of this press release. We undertake no obligation to update publicly any of these forward-looking statements to reflect actual results, new information or future events, changes in assumptions or changes in other factors affecting forward-looking statements, except to the extent required by applicable laws. If we update one or more forward-looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements.

Availability of Information on InvenTrust Properties Corp.'s Website and Social Media Channels

Investors and others should note that InvenTrust routinely announces material information to investors and the marketplace using U.S. Securities and Exchange Commission filings, press releases, public conference calls, webcasts and the InvenTrust investor relations website. The Company uses these channels as well as social media channels (e.g., the InvenTrust Twitter account (twitter.com/inventrustprop); and the InvenTrust LinkedIn account (linkedin.com/company/inventrustproperties) as a means of disclosing information about the Company's business to our colleagues, investors, and the public. While not all of the information that the Company posts to the InvenTrust investor relations website or on the Company’s social media channels is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media and others interested in InvenTrust to review the information that it shares on www.inventrustproperties.com/investor-relations and on the Company’s social media channels.

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.