UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| | | | | | | | |
☒ | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2021
or
| | | | | | | | |
☐ | | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-35481
RETAIL PROPERTIES OF AMERICA, INC.
(Exact name of registrant as specified in its charter)
| | | | | | | | | | | | | | | | | |
Maryland | | 42-1579325 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
2021 Spring Road, Suite 200, Oak Brook, Illinois 60523
(Address of principal executive offices) (Zip Code)
(630) 634-4200
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | | | | | | | |
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Class A Common Stock, $0.001 par value | | RPAI | | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | | | | | | | | | | | | | |
Large accelerated filer | x | | Accelerated filer | ☐ |
Non-accelerated filer | ☐ | | Smaller reporting company | ☐ |
| | | Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No x
Number of shares outstanding of the registrant’s class of common stock as of April 30, 2021:
Class A common stock: 214,732,558 shares
RETAIL PROPERTIES OF AMERICA, INC.
TABLE OF CONTENTS
PART I — FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
RETAIL PROPERTIES OF AMERICA, INC.
Condensed Consolidated Balance Sheets
(Unaudited)
(in thousands, except par value amounts)
| | | | | | | | | | | |
| March 31, 2021 | | December 31, 2020 |
Assets | | | |
Investment properties: | | | |
Land | $ | 1,075,720 | | | $ | 1,075,037 | |
Building and other improvements | 3,593,830 | | | 3,590,495 | |
Developments in progress | 197,453 | | | 188,556 | |
| 4,867,003 | | | 4,854,088 | |
Less: accumulated depreciation | (1,547,223) | | | (1,514,440) | |
Net investment properties (includes $84,278 and $74,314 from consolidated variable interest entities, respectively) | 3,319,780 | | | 3,339,648 | |
Cash and cash equivalents | 38,315 | | | 41,785 | |
Accounts receivable, net | 66,130 | | | 73,983 | |
Acquired lease intangible assets, net | 63,489 | | | 66,799 | |
Right-of-use lease assets | 42,306 | | | 42,768 | |
| | | |
Other assets, net (includes $423 and $354 from consolidated variable interest entities, respectively) | 68,838 | | | 72,220 | |
Total assets | $ | 3,598,858 | | | $ | 3,637,203 | |
| | | |
Liabilities and Equity | | | |
Liabilities: | | | |
Mortgages payable, net | $ | 90,943 | | | $ | 91,514 | |
Unsecured notes payable, net | 1,186,522 | | | 1,186,000 | |
Unsecured term loans, net | 467,727 | | | 467,559 | |
Unsecured revolving line of credit | 0 | | | 0 | |
Accounts payable and accrued expenses | 48,637 | | | 78,692 | |
Distributions payable | 15,031 | | | 12,855 | |
Acquired lease intangible liabilities, net | 60,033 | | | 61,698 | |
Lease liabilities | 84,358 | | | 84,628 | |
| | | |
Other liabilities (includes $4,067 and $3,890 from consolidated variable interest entities, respectively) | 64,130 | | | 72,127 | |
Total liabilities | 2,017,381 | | | 2,055,073 | |
| | | |
Commitments and contingencies (Note 13) | 0 | | 0 |
| | | |
Equity: | | | |
Preferred stock, $0.001 par value, 10,000 shares authorized, NaN issued or outstanding | 0 | | | 0 | |
Class A common stock, $0.001 par value, 475,000 shares authorized, 214,733 and 214,168 shares issued and outstanding as of March 31, 2021 and December 31, 2020, respectively | 215 | | | 214 | |
Additional paid-in capital | 4,521,067 | | | 4,519,522 | |
Accumulated distributions in excess of earnings | (2,920,701) | | | (2,910,383) | |
Accumulated other comprehensive loss | (23,611) | | | (31,730) | |
Total shareholders’ equity | 1,576,970 | | | 1,577,623 | |
Noncontrolling interests | 4,507 | | | 4,507 | |
Total equity | 1,581,477 | | | 1,582,130 | |
Total liabilities and equity | $ | 3,598,858 | | | $ | 3,637,203 | |
See accompanying notes to condensed consolidated financial statements
RETAIL PROPERTIES OF AMERICA, INC.
Condensed Consolidated Statements of Operations and Other Comprehensive Income (Loss)
(Unaudited)
(in thousands, except per share amounts)
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2021 | | 2020 | | | | |
Revenues: | | | | | | | |
Lease income | $ | 119,380 | | | $ | 118,695 | | | | | |
| | | | | | | |
Expenses: | | | | | | | |
Operating expenses | 18,065 | | | 16,414 | | | | | |
Real estate taxes | 18,934 | | | 18,533 | | | | | |
Depreciation and amortization | 47,867 | | | 40,173 | | | | | |
Provision for impairment of investment properties | 0 | | | 346 | | | | | |
General and administrative expenses | 11,118 | | | 9,165 | | | | | |
Total expenses | 95,984 | | | 84,631 | | | | | |
| | | | | | | |
Other (expense) income: | | | | | | | |
Interest expense | (18,752) | | | (17,046) | | | | | |
| | | | | | | |
Gain on litigation settlement | 0 | | | 6,100 | | | | | |
Other income (expense), net | 69 | | | (761) | | | | | |
Net income | 4,713 | | | 22,357 | | | | | |
Net income attributable to noncontrolling interests | 0 | | | 0 | | | | | |
Net income attributable to common shareholders | $ | 4,713 | | | $ | 22,357 | | | | | |
| | | | | | | |
Earnings per common share – basic and diluted: | | | | | | | |
Net income per common share attributable to common shareholders | $ | 0.02 | | | $ | 0.10 | | | | | |
| | | | | | | |
Net income | $ | 4,713 | | | $ | 22,357 | | | | | |
Other comprehensive income (loss): | | | | | | | |
Net unrealized gain (loss) on derivative instruments (Note 8) | 8,119 | | | (27,582) | | | | | |
Comprehensive income (loss) attributable to the Company | $ | 12,832 | | | $ | (5,225) | | | | | |
| | | | | | | |
Weighted average number of common shares outstanding – basic | 213,651 | | | 213,215 | | | | | |
| | | | | | | |
Weighted average number of common shares outstanding – diluted | 214,348 | | | 213,215 | | | | | |
See accompanying notes to condensed consolidated financial statements
RETAIL PROPERTIES OF AMERICA, INC.
Condensed Consolidated Statements of Equity
(Unaudited)
(in thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Class A Common Stock | | Additional Paid-in Capital | | Accumulated Distributions in Excess of Earnings | | Accumulated Other Comprehensive (Loss) Income | | Total Shareholders’ Equity | | Noncontrolling Interests | | Total Equity |
| Shares | | Amount |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Balance as of January 1, 2020 | 213,600 | | | $ | 214 | | | $ | 4,510,484 | | | $ | (2,865,933) | | | $ | (12,288) | | | $ | 1,632,477 | | | $ | 3,596 | | | $ | 1,636,073 | |
Net income | — | | | — | | | — | | | 22,357 | | | — | | | 22,357 | | | — | | | 22,357 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | (27,582) | | | (27,582) | | | — | | | (27,582) | |
Contributions from noncontrolling interests | — | | | — | | | — | | | — | | | — | | | — | | | 1,123 | | | 1,123 | |
Termination of consolidated joint venture | — | | | — | | | 1,661 | | | — | | | — | | | 1,661 | | | (1,661) | | | — | |
Distributions declared to common shareholders ($0.165625 per share) | — | | | — | | | — | | | (35,464) | | | — | | | (35,464) | | | — | | | (35,464) | |
Issuance of common stock | 148 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | |
Issuance of restricted shares | 493 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Stock-based compensation expense | — | | | — | | | 2,233 | | | — | | | — | | | 2,233 | | | — | | | 2,233 | |
Shares withheld for employee taxes | (119) | | | — | | | (1,439) | | | — | | | — | | | (1,439) | | | — | | | (1,439) | |
Balance as of March 31, 2020 | 214,122 | | | $ | 214 | | | $ | 4,512,939 | | | $ | (2,879,040) | | | $ | (39,870) | | | $ | 1,594,243 | | | $ | 3,058 | | | $ | 1,597,301 | |
| | | | | | | | | | | | | | | |
Balance as of January 1, 2021 | 214,168 | | | $ | 214 | | | $ | 4,519,522 | | | $ | (2,910,383) | | | $ | (31,730) | | | $ | 1,577,623 | | | $ | 4,507 | | | $ | 1,582,130 | |
Net income | — | | | — | | | — | | | 4,713 | | | — | | | 4,713 | | | — | | | 4,713 | |
Other comprehensive income | — | | | — | | | — | | | — | | | 8,119 | | | 8,119 | | | — | | | 8,119 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Distributions declared to common shareholders ($0.07 per share) | — | | | — | | | — | | | (15,031) | | | — | | | (15,031) | | | — | | | (15,031) | |
Issuance of common stock, net of offering costs | 151 | | | — | | | (2) | | | — | | | — | | | (2) | | | — | | | (2) | |
| | | | | | | | | | | | | | | |
Issuance of restricted shares | 543 | | | 1 | | | — | | | — | | | — | | | 1 | | | — | | | 1 | |
Stock-based compensation expense | — | | | — | | | 2,806 | | | — | | | — | | | 2,806 | | | — | | | 2,806 | |
Shares withheld for employee taxes | (129) | | | — | | | (1,259) | | | — | | | — | | | (1,259) | | | — | | | (1,259) | |
Balance as of March 31, 2021 | 214,733 | | | $ | 215 | | | $ | 4,521,067 | | | $ | (2,920,701) | | | $ | (23,611) | | | $ | 1,576,970 | | | $ | 4,507 | | | $ | 1,581,477 | |
See accompanying notes to condensed consolidated financial statements
RETAIL PROPERTIES OF AMERICA, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2021 | | 2020 |
Cash flows from operating activities: | | | |
Net income | $ | 4,713 | | | $ | 22,357 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 47,867 | | | 40,173 | |
Provision for impairment of investment properties | 0 | | | 346 | |
| | | |
Amortization of loan fees and debt discount, net | 1,204 | | | 950 | |
Amortization of stock-based compensation | 2,806 | | | 2,233 | |
| | | |
Payment of leasing fees and inducements | (2,236) | | | (3,676) | |
Changes in accounts receivable, net | 8,013 | | | 778 | |
Changes in right-of-use lease assets | 462 | | | 467 | |
Changes in accounts payable and accrued expenses, net | (29,217) | | | (26,319) | |
Changes in lease liabilities | (269) | | | (230) | |
Changes in other operating assets and liabilities, net | 4,010 | | | (2,652) | |
Other, net | (1,222) | | | 615 | |
Net cash provided by operating activities | 36,131 | | | 35,042 | |
| | | |
Cash flows from investing activities: | | | |
Purchase of investment properties | 0 | | | (54,970) | |
Capital expenditures and tenant improvements | (9,818) | | | (14,165) | |
Proceeds from sales of investment properties | 0 | | | 11,343 | |
Investment in developments in progress | (15,411) | | | (12,715) | |
| | | |
Net cash used in investing activities | (25,229) | | | (70,507) | |
| | | |
Cash flows from financing activities: | | | |
Principal payments on mortgages payable | (598) | | | (619) | |
| | | |
| | | |
| | | |
| | | |
Proceeds from unsecured revolving line of credit | 7,000 | | | 937,704 | |
Repayments of unsecured revolving line of credit | (7,000) | | | (106,000) | |
| | | |
| | | |
Distributions paid | (12,855) | | | (35,387) | |
| | | |
Other, net | (1,261) | | | (316) | |
Net cash (used in) provided by financing activities | (14,714) | | | 795,382 | |
| | | |
Net (decrease) increase in cash, cash equivalents and restricted cash | (3,812) | | | 759,917 | |
Cash, cash equivalents and restricted cash, at beginning of period | 45,329 | | | 14,447 | |
Cash, cash equivalents and restricted cash, at end of period | $ | 41,517 | | | $ | 774,364 | |
(continued) |
RETAIL PROPERTIES OF AMERICA, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
(in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2021 | | 2020 |
Supplemental cash flow disclosure, including non-cash activities: | | | |
Cash paid for interest, net of interest capitalized | $ | 23,901 | | | $ | 14,263 | |
Cash paid for amounts included in the measurement of operating lease liabilities | $ | 1,491 | | | $ | 1,446 | |
Distributions payable | $ | 15,031 | | | $ | 35,464 | |
Accrued capital expenditures and tenant improvements | $ | 4,309 | | | $ | 6,246 | |
Accrued leasing fees and inducements | $ | 1,441 | | | $ | 683 | |
Accrued redevelopment costs | $ | 935 | | | $ | 2,573 | |
Amounts reclassified to developments in progress | $ | 0 | | | $ | 305 | |
Developments in progress placed in service | $ | 6,046 | | | $ | 0 | |
Change in noncontrolling interest due to termination of joint venture | $ | 0 | | | $ | 1,661 | |
Lease liabilities arising from obtaining right-of-use lease assets | $ | 0 | | | $ | 383 | |
| | | |
Purchase of investment properties (after credits at closing): | | | |
Net investment properties | $ | 0 | | | $ | (58,760) | |
Right-of-use lease assets | 0 | | | 5,999 | |
Accounts receivable, acquired lease intangibles and other assets | 0 | | | (1,801) | |
Lease liabilities | 0 | | | (5,942) | |
Accounts payable, acquired lease intangibles and other liabilities | 0 | | | 5,534 | |
Purchase of investment properties (after credits at closing) | $ | 0 | | | $ | (54,970) | |
| | | |
Proceeds from sales of investment properties: | | | |
Net investment properties | $ | 0 | | | $ | 11,281 | |
| | | |
Accounts receivable, acquired lease intangibles and other assets | 0 | | | 167 | |
| | | |
Accounts payable, acquired lease intangibles and other liabilities | 0 | | | (105) | |
| | | |
Proceeds from sales of investment properties | $ | 0 | | | $ | 11,343 | |
| | | |
Reconciliation of cash, cash equivalents and restricted cash: | | | |
Cash and cash equivalents, at beginning of period | $ | 41,785 | | | $ | 9,989 | |
Restricted cash, at beginning of period (included within “Other assets, net”) | 3,544 | | | 4,458 | |
Total cash, cash equivalents and restricted cash, at beginning of period | $ | 45,329 | | | $ | 14,447 | |
| | | |
Cash and cash equivalents, at end of period | $ | 38,315 | | | $ | 769,241 | |
Restricted cash, at end of period (included within “Other assets, net”) | 3,202 | | | 5,123 | |
Total cash, cash equivalents and restricted cash, at end of period | $ | 41,517 | | | $ | 774,364 | |
See accompanying notes to condensed consolidated financial statements
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. Readers of this Quarterly Report should refer to the audited financial statements of Retail Properties of America, Inc. for the year ended December 31, 2020, which are included in its 2020 Annual Report on Form 10-K, as certain footnote disclosures which would substantially duplicate those contained in the Annual Report have been omitted from this Quarterly Report. In the opinion of management, all adjustments necessary, all of which were of normal recurring nature, for a fair presentation have been included in this Quarterly Report.
(1) ORGANIZATION AND BASIS OF PRESENTATION
Retail Properties of America, Inc. (the Company) was formed on March 5, 2003 and its primary purpose is to own and operate high quality, strategically located open-air shopping centers, including properties with a mixed-use component. As of March 31, 2021, the Company owned 102 retail operating properties in the United States.
The Company has elected to be taxed as a real estate investment trust (REIT) under the Internal Revenue Code of 1986, as amended (the Code). The Company believes it qualifies for taxation as a REIT and, as such, the Company generally will not be subject to U.S. federal income tax on taxable income that is distributed to its shareholders. If the Company fails to qualify as a REIT in any taxable year, the Company will be subject to U.S. federal income tax on its taxable income. Even if the Company qualifies for taxation as a REIT, the Company may be subject to certain state and local taxes on its income, property or net worth and U.S. federal income and excise taxes on its undistributed income. The Company has 1 wholly owned subsidiary that has jointly elected to be treated as a taxable REIT subsidiary (TRS) and is subject to U.S. federal, state and local income taxes at regular corporate tax rates. The income tax expense incurred by the TRS did not have a material impact on the Company’s accompanying condensed consolidated financial statements.
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. For example, significant estimates and assumptions have been made with respect to (i) the reserve for uncollectible lease income, (ii) provision for impairment, including estimates of holding periods, capitalization rates and discount rates (where applicable), and (iii) initial valuations and related amortization periods of deferred costs and intangibles, particularly with respect to property acquisitions and initial recognition of right-of-use lease assets and lease liabilities. Actual results could differ from these estimates.
All dollar amounts and share amounts in this Quarterly Report on Form 10-Q, including the condensed consolidated financial statements and notes thereto, are stated in thousands with the exception of per share, per square foot and per unit amounts.
The accompanying condensed consolidated financial statements include the accounts of the Company, as well as all wholly owned subsidiaries and consolidated variable interest entities (VIEs). All intercompany balances and transactions have been eliminated in consolidation. Wholly owned subsidiaries generally consist of limited liability companies, limited partnerships and statutory trusts.
The Company’s property ownership as of March 31, 2021 is summarized below:
| | | | | |
| Property Count |
Retail operating properties | 102 | |
Expansion and redevelopment projects: | |
Circle East | 1 | |
One Loudoun Downtown – Pads G & H (a) | 0 | |
Carillon | 1 | |
The Shoppes at Quarterfield | 1 | |
Total number of properties | 105 | |
(a)The operating portion of this property is included within the property count for retail operating properties.
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Refer to the Company’s 2020 Annual Report on Form 10-K for a summary of its significant accounting policies. There have been no changes to the Company’s significant accounting policies in the three months ended March 31, 2021.
(3) ACQUISITIONS AND DEVELOPMENTS IN PROGRESS
Acquisitions
The Company did not acquire any properties during the three months ended March 31, 2021.
The Company closed on the following acquisition during the three months ended March 31, 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Date | | Property Name | | Metropolitan Statistical Area (MSA) | | Property Type | | Square Footage | | Acquisition Price | |
February 6, 2020 | | Fullerton Metrocenter | | Los Angeles | | Fee interest (a) | | 154,700 | | | $ | 55,000 | | |
| | | | | | | | 154,700 | | | $ | 55,000 | | (b) |
(a)The Company acquired the fee interest in an existing multi-tenant retail operating property. In connection with this acquisition, the Company also assumed the lessor position in a ground lease with a shadow anchor.
(b)Acquisition price does not include capitalized closing costs and adjustments totaling $240.
The following table summarizes the acquisition date values, before prorations, the Company recorded in conjunction with the acquisition discussed above:
| | | | | | | |
| | | Three Months Ended |
| | | March 31, 2020 |
Land | | | $ | 57,137 | |
| | | |
Building and other improvements, net | | | 1,623 | |
Acquired lease intangible assets (a) | | | 2,014 | |
Acquired lease intangible liabilities (b) | | | (5,534) | |
| | | |
| | | |
Net assets acquired | | | $ | 55,240 | |
(a)The weighted average amortization period for acquired lease intangible assets is 17 years for the acquisition completed during the three months ended March 31, 2020.
(b)The weighted average amortization period for acquired lease intangible liabilities is 17 years for the acquisition completed during the three months ended March 31, 2020.
The acquisition was funded using a combination of available cash on hand, proceeds from dispositions and proceeds from the Company’s unsecured revolving line of credit. The acquisition completed during 2020 was considered an asset acquisition and, as such, transaction costs were capitalized upon closing.
In addition, the Company capitalized $716 and $626 of internal salaries and related benefits of personnel directly involved in capital upgrades and tenant improvements during the three months ended March 31, 2021 and 2020, respectively. The Company also capitalized $57 and $60 of internal leasing incentives, all of which were incremental to signed leases, during the three months ended March 31, 2021 and 2020, respectively.
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Developments in Progress
The carrying amount of the Company’s developments in progress are as follows:
| | | | | | | | | | | | | | | | | | | | |
Property Name | | MSA | | March 31, 2021 | | December 31, 2020 |
Expansion and redevelopment projects | | | | | | |
Circle East | | Baltimore | | $ | 34,075 | | | $ | 38,180 | |
One Loudoun Downtown | | Washington, D.C. | | 101,493 | | | 89,103 | |
Carillon | | Washington, D.C. | | 33,393 | | | 33,463 | |
The Shoppes at Quarterfield | | Baltimore | | 923 | | | 865 | |
Pad development projects | | | | | | |
Southlake Town Square | | Dallas | | 2,119 | | | 1,495 | |
| | | | 172,003 | | | 163,106 | |
Land held for future development | | | | | | |
One Loudoun Uptown | | Washington, D.C. | | 25,450 | | | 25,450 | |
Total developments in progress | | | | $ | 197,453 | | | $ | 188,556 | |
In response to macroeconomic conditions related to the novel coronavirus (COVID-19) pandemic, the Company halted plans for vertical construction at its Carillon redevelopment during 2020 and materially reduced the planned scope and spend for the project. As of March 31, 2021, the Company continues to evaluate scenarios in anticipation of restarting future development.
The Company capitalized $1,811 and $1,316 of indirect project costs related to redevelopment projects during the three months ended March 31, 2021 and 2020, respectively, including, among other costs, $409 and $372 of internal salaries and related benefits of personnel directly involved in the redevelopment projects and $1,292 and $785 of interest, respectively.
Variable Interest Entities
As of March 31, 2021, the Company had 1 joint venture related to the development, ownership and operation of the multi-family rental portion of the expansion project at One Loudoun Downtown – Pads G & H, of which joint venture the Company owns 90%.
The joint venture is considered a VIE primarily because the Company’s joint venture partner does not have substantive kick-out rights or substantive participating rights. The Company is considered the primary beneficiary as it has a controlling financial interest in the joint venture. As such, the Company has consolidated the joint venture and presented the joint venture partner’s interest as noncontrolling interests.
As of March 31, 2021 and December 31, 2020, the Company recorded the following related to the One Loudoun Downtown – Pads G & H consolidated joint venture:
| | | | | | | | | | | |
| One Loudoun Downtown – Pads G & H |
| March 31, 2021 | | December 31, 2020 |
Net investment properties | $ | 84,278 | | | $ | 74,314 | |
Other assets, net | $ | 423 | | | $ | 354 | |
Other liabilities | $ | 4,067 | | | $ | 3,890 | |
Noncontrolling interests | $ | 4,507 | | | $ | 4,507 | |
As of March 31, 2021, the Company has funded $3,556 of the partner’s development costs related to One Loudoun Downtown – Pads G & H through a loan provided by the Company to the joint venture. The loan, secured by the joint venture project, is required to be repaid subsequent to the completion of construction and stabilization of the project and is eliminated upon consolidation. Under terms defined in the joint venture agreement, after construction completion and stabilization of the development project, the Company has the ability to call, and the joint venture partner has the ability to put to the Company, subject to certain conditions, the joint venture partner’s interest in the joint venture at fair value. There was no income from the joint venture project during the three months ended March 31, 2021 and 2020 and, as such, no income was attributed to the noncontrolling interests.
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
(4) DISPOSITIONS
The Company did not sell any properties during the three months ended March 31, 2021.
The Company closed on the following disposition during the three months ended March 31, 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Date | | Property Name | | Property Type | | Square Footage | | Consideration | | Aggregate Proceeds, Net (a) | | Gain |
February 13, 2020 | | King Philip’s Crossing | | Multi-tenant retail | | 105,900 | | | $ | 13,900 | | | $ | 11,343 | | | $ | 0 | |
| | | | | | 105,900 | | | $ | 13,900 | | | $ | 11,343 | | | $ | 0 | |
(a)Aggregate proceeds are net of transaction costs.
The disposition completed during the three months ended March 31, 2020 did not qualify for discontinued operations treatment and is not considered individually significant.
As of March 31, 2021 and December 31, 2020, 0 properties qualified for held for sale accounting treatment.
(5) EQUITY COMPENSATION PLANS
The Company’s Amended and Restated 2014 Long-Term Equity Compensation Plan, subject to certain conditions, authorizes the issuance of incentive and non-qualified stock options, restricted stock and restricted stock units, stock appreciation rights and other similar awards to the Company’s employees, non-employee directors, consultants and advisors in connection with compensation and incentive arrangements that may be established by the Company’s board of directors or executive management.
The following table summarizes the Company’s unvested restricted shares as of and for the three months ended March 31, 2021:
| | | | | | | | | | | |
| Unvested Restricted Shares | | Weighted Average Grant Date Fair Value per Restricted Share |
Balance as of January 1, 2021 | 685 | | | $ | 10.81 | |
Shares granted (a) | 543 | | | $ | 11.20 | |
Shares vested | (258) | | | $ | 11.88 | |
| | | |
Balance as of March 31, 2021 (b) | 970 | | | $ | 10.74 | |
(a)Shares granted vest over periods ranging from 0.9 years to three years in accordance with the terms of applicable award agreements.
(b)As of March 31, 2021, total unrecognized compensation expense related to unvested restricted shares was $3,772, which is expected to be amortized over a weighted average term of 1.5 years.
The following table summarizes the Company’s unvested performance restricted stock units (RSUs) as of and for the three months ended March 31, 2021:
| | | | | | | | | | | |
| Unvested RSUs | | Weighted Average Grant Date Fair Value per RSU |
RSUs eligible for future conversion as of January 1, 2021 | 974 | | | $ | 12.81 | |
RSUs granted (a) | 452 | | | $ | 10.06 | |
Conversion of RSUs to common stock and restricted shares (b) | (260) | | | $ | 14.39 | |
| | | |
RSUs eligible for future conversion as of March 31, 2021 (c) | 1,166 | | | $ | 11.39 | |
(a)Assumptions and inputs as of the grant date included a risk-free interest rate of 0.16%, the Company’s historical common stock performance relative to the peer companies within the National Association of Real Estate Investment Trusts (NAREIT) Shopping Center Index and the Company’s projected common stock dividend yield of 4.08%. Subject to continued employment, in 2024, following the performance period which concludes on December 31, 2023, one-third of the RSUs that are earned will convert into shares of common stock and two-thirds will convert into restricted shares with a one year vesting term.
(b)On February 8, 2021, 260 RSUs converted into 102 shares of common stock and 197 restricted shares that will vest on December 31, 2021, subject to continued employment through such date, after applying a conversion rate of 115% based upon the Company’s Total Shareholder Return (TSR) relative to the TSRs of its peer companies for the performance period that concluded on December 31, 2020.
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
An additional 49 shares of common stock were also issued, representing the dividends that would have been paid on the earned awards during the performance period.
(c)As of March 31, 2021, total unrecognized compensation expense related to unvested RSUs was $8,169, which is expected to be amortized over a weighted average term of 2.3 years.
During the three months ended March 31, 2021 and 2020, the Company recorded compensation expense of $2,806 and $2,233, respectively, related to the amortization of unvested restricted shares and RSUs. The total fair value of restricted shares that vested during the three months ended March 31, 2021 was $2,514. In addition, the total fair value of RSUs that converted into common stock during the three months ended March 31, 2021 was $1,002.
Prior to 2013, non-employee directors had been granted options to acquire shares under the Company’s Third Amended and Restated Independent Director Stock Option and Incentive Plan. As of March 31, 2021 and 2020, options to purchase 10 and 16 shares of common stock, respectively, remained outstanding and exercisable. The Company did 0t grant any options in 2021 or 2020 and 0 compensation expense related to stock options was recorded during the three months ended March 31, 2021 and 2020.
(6) LEASES
Leases as Lessor
Lease income related to the Company’s operating leases is comprised of the following:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2021 | | 2020 |
Lease income related to fixed and variable lease payments | | | | | | | |
Base rent (a) (b) | | | | | $ | 86,074 | | | $ | 90,433 | |
Percentage and specialty rent (c) | | | | | 524 | | | 874 | |
Tenant recoveries (b) (c) | | | | | 26,028 | | | 25,741 | |
Lease termination fee income (c) | | | | | 679 | | | 124 | |
Other lease-related income (c) | | | | | 1,309 | | | 1,505 | |
Straight-line rental income, net (d) | | | | | 420 | | | 341 | |
Other | | | | | | | |
Uncollectible lease income, net (e) | | | | | 3,544 | | | (880) | |
Amortization of above and below market lease intangibles and lease inducements | | | | | 802 | | | 557 | |
Lease income | | | | | $ | 119,380 | | | $ | 118,695 | |
(a)Base rent primarily consists of fixed lease payments; however, it also includes the net impact of variable lease payments related to lease concessions granted as relief due to COVID-19 in accordance with the Company’s policy elections related to the accounting treatment of such lease concessions. The impact of these lease concessions includes an increase of $1,230 and $0 for the three months ended March 31, 2021 and 2020, respectively, in base rent related to the repayment of amounts previously deferred under lease concessions that did not meet deferral accounting treatment; as a result, lease income was reduced for the deferral in previous periods, however recognized as variable lease income upon receipt of payment, more than offset by a decrease of $2,609 and $0 for the three months ended March 31, 2021 and 2020, respectively, in base rent related to lease concession agreements executed during the period that did not meet deferral accounting treatment and for which payment has not been received. The aggregate $2,609 decrease from lease concession agreements was associated with billed base rent of $1,254 from the three months ended March 31, 2021 and $1,355 from prior periods.
(b)Base rent and tenant recoveries are presented gross of any uncollected amounts related to cash-basis tenants. Such uncollected amounts are reflected within “Uncollectible lease income, net.”
(c)Represents lease income related to variable lease payments.
(d)Represents lease income related to fixed lease payments. Straight-line rental income, net includes changes in the reserve for straight-line receivables related to tenants accounted for on a cash basis of $(2,610) and $(1,035) for the three months ended March 31, 2021 and 2020, respectively.
(e)Uncollectible lease income, net is comprised of (i) collection of amounts related to previous periods from tenants accounted for on the cash basis of accounting, (ii) the impact of executed lease concessions that did not meet deferral accounting treatment, however, were agreed in previous periods; as a result, the impact of these anticipated concessions was included within the reserve for uncollectible lease income until executed, and (iii) a decrease in the general reserve due to collections from accrual-basis tenants, partially offset by (iv) the uncollected portion of current period charges related to cash-basis tenants, and (v) the impact of lease concessions we have agreed in principle of $454 and $0 for the three months ended March 31, 2021 and 2020, respectively, that are not expected to meet deferral
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
accounting treatment, however, such agreements have not been executed as of March 31, 2021; as a result, the impact of these anticipated concessions are included within the reserve for uncollectible lease income until executed.
In response to COVID-19 and its related impact on many of the Company’s tenants, the Company reached agreements with tenants regarding lease concessions. The majority of the amounts addressed by the lease concessions are base rent, although certain concessions also address tenant recoveries and other charges. The majority of these concessions were agreed to and, in the majority of these circumstances, executed during the year ended December 31, 2020. As of March 31, 2021, the Company has agreed in principle and/or executed additional lease concessions to defer, without an extension of the lease term, $36 of previously uncollected base rent charges and to address an additional $1,877 of previously uncollected base rent charges through abatement, a combination of deferral and abatement or a concession with the extension of the lease term.
As of March 31, 2021, $7,063 of executed lease concessions to defer rental payment without an extension of the lease term, net of related reserves, remain outstanding within “Accounts receivable, net” in the accompanying condensed consolidated balance sheets. Further, as of March 31, 2021, the amounts that have been deferred to future periods under executed lease concessions, on a weighted average basis, will be received over a period of approximately nine months.
(7) DEBT
The Company has the following types of indebtedness: (i) mortgages payable, (ii) unsecured notes payable, (iii) unsecured term loans and (iv) an unsecured revolving line of credit.
Mortgages Payable
The following table summarizes the Company’s mortgages payable:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| March 31, 2021 | | December 31, 2020 |
| Balance | | Weighted Average Interest Rate | | Weighted Average Years to Maturity | | Balance | | Weighted Average Interest Rate | | Weighted Average Years to Maturity |
Fixed rate mortgages payable (a) | $ | 91,558 | | | 4.36 | % | | 3.8 | | $ | 92,156 | | | 4.36 | % | | 4.1 |
Discount, net of accumulated amortization | (439) | | | | | | | (450) | | | | | |
Capitalized loan fees, net of accumulated amortization | (176) | | | | | | | (192) | | | | | |
Mortgages payable, net | $ | 90,943 | | | | | | | $ | 91,514 | | | | | |
(a)The fixed rate mortgages had interest rates ranging from 3.75% to 4.82% as of March 31, 2021 and December 31, 2020.
During the three months ended March 31, 2021, the Company made scheduled principal payments of $598 related to amortizing loans.
Unsecured Notes Payable
The following table summarizes the Company’s unsecured notes payable:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | March 31, 2021 | | December 31, 2020 |
Unsecured Notes Payable | | Maturity Date | | Balance | | Interest Rate/ Weighted Average Interest Rate | | Balance | | Interest Rate/ Weighted Average Interest Rate |
Senior notes – 4.58% due 2024 | | June 30, 2024 | | $ | 150,000 | | | 4.58 | % | | $ | 150,000 | | | 4.58 | % |
Senior notes – 4.00% due 2025 | | March 15, 2025 | | 350,000 | | | 4.00 | % | | 350,000 | | | 4.00 | % |
Senior notes – 4.08% due 2026 | | September 30, 2026 | | 100,000 | | | 4.08 | % | | 100,000 | | | 4.08 | % |
Senior notes – 4.24% due 2028 | | December 28, 2028 | | 100,000 | | | 4.24 | % | | 100,000 | | | 4.24 | % |
Senior notes – 4.82% due 2029 | | June 28, 2029 | | 100,000 | | | 4.82 | % | | 100,000 | | | 4.82 | % |
Senior notes – 4.75% due 2030 | | September 15, 2030 | | 400,000 | | | 4.75 | % | | 400,000 | | | 4.75 | % |
| | | | 1,200,000 | | | 4.42 | % | | 1,200,000 | | | 4.42 | % |
Discount, net of accumulated amortization | | | | (6,258) | | | | | (6,473) | | | |
Capitalized loan fees, net of accumulated amortization | | (7,220) | | | | | (7,527) | | | |
| | Total | | $ | 1,186,522 | | | | | $ | 1,186,000 | | | |
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Unsecured Term Loans and Revolving Line of Credit
The following table summarizes the Company’s term loans and revolving line of credit:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | March 31, 2021 | | December 31, 2020 |
| Maturity Date | | Balance | | Interest Rate | | Balance | | Interest Rate |
Unsecured term loan due 2023 – fixed rate (a) | November 22, 2023 | | $ | 200,000 | | | 4.10 | % | | $ | 200,000 | | | 4.10 | % |
Unsecured term loan due 2024 – fixed rate (b) | July 17, 2024 | | 120,000 | | | 2.88 | % | | 120,000 | | | 2.88 | % |
Unsecured term loan due 2026 – fixed rate (c) | July 17, 2026 | | 150,000 | | | 3.37 | % | | 150,000 | | | 3.37 | % |
Subtotal | | | 470,000 | | | | | 470,000 | | | |
Capitalized loan fees, net of accumulated amortization | | | (2,273) | | | | | (2,441) | | | |
Term loans, net | | | $ | 467,727 | | | | | $ | 467,559 | | | |
| | | | | | | | | |
Unsecured credit facility revolving line of credit – variable rate (d) | April 22, 2022 | | $ | 0 | | | 1.21 | % | | $ | 0 | | | 1.25 | % |
(a)$200,000 of LIBOR-based variable rate debt has been swapped to a fixed rate of 2.85% plus a credit spread based on a leverage grid ranging from 1.20% to 1.85% through November 22, 2023. The applicable credit spread was 1.25% as of March 31, 2021 and December 31, 2020.
(b)$120,000 of LIBOR-based variable rate debt has been swapped to a fixed rate of 1.68% plus a credit spread based on a leverage grid ranging from 1.20% to 1.70% through July 17, 2024. The applicable credit spread was 1.20% as of March 31, 2021 and December 31, 2020.
(c)$150,000 of LIBOR-based variable rate debt has been swapped to a fixed rate of 1.77% plus a credit spread based on a leverage grid ranging from 1.50% to 2.20% through July 17, 2026. The applicable credit spread was 1.60% as of March 31, 2021 and December 31, 2020.
(d)Excludes capitalized loan fees, which are included within “Other assets, net” in the accompanying condensed consolidated balance sheets. The revolving line of credit has 2 six-month extension options that the Company can exercise, at its election, subject to (i) customary representations and warranties, including, but not limited to, the absence of an event of default as defined in the unsecured credit agreement and (ii) payment of an extension fee equal to 0.075% of the revolving line of credit capacity.
Unsecured Credit Facility
On April 23, 2018, the Company entered into its fifth amended and restated credit agreement with a syndicate of financial institutions to provide for an unsecured credit facility aggregating $1,100,000, consisting of an $850,000 unsecured revolving line of credit that matures on April 22, 2022 and a $250,000 unsecured term loan that was scheduled to mature on January 5, 2021 and was repaid during 2020 (Unsecured Credit Facility). The unsecured revolving line of credit is priced on a leverage grid at a rate of LIBOR plus a credit spread. In accordance with the unsecured credit agreement, the credit spread set forth in the leverage grid resets quarterly based on the Company’s leverage, as calculated at the previous quarter end, and the Company has the option to make an irrevocable election to convert to an investment grade pricing grid. As of March 31, 2021, making such an election would have resulted in a higher interest rate and, as such, the Company has not made the election to convert to an investment grade pricing grid.
The following table summarizes the key terms of the unsecured revolving line of credit:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Leverage-Based Pricing | | Investment Grade Pricing |
Unsecured Credit Facility | | Maturity Date | | Extension Option | | Extension Fee | | Credit Spread | Facility Fee | | Credit Spread | Facility Fee |
$850,000 unsecured revolving line of credit | | 4/22/2022 | | 2 six-month | | 0.075% | | 1.05%–1.50% | 0.15%–0.30% | | 0.825%–1.55% | 0.125%–0.30% |
The Unsecured Credit Facility has a $500,000 accordion option that allows the Company, at its election, to increase the total Unsecured Credit Facility up to $1,350,000, subject to (i) customary fees and conditions including, but not limited to, the absence of an event of default as defined in the unsecured credit agreement and (ii) the Company’s ability to obtain additional lender commitments.
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
Unsecured Term Loans
As of March 31, 2021, the Company has the following unsecured term loans: (i) a seven-year $200,000 unsecured term loan (Term Loan Due 2023), (ii) a five-year $120,000 unsecured term loan (Term Loan Due 2024) and (iii) a seven-year $150,000 unsecured term loan (Term Loan Due 2026), each of which bears interest at a rate of LIBOR plus a credit spread based on a leverage grid. In accordance with the respective term loan agreements, the credit spread set forth in the leverage grid resets quarterly based on the Company’s leverage, as calculated at the previous quarter end, and the Company has the option to make an irrevocable election to convert to an investment grade pricing grid. As of March 31, 2021, making such an election would not have changed the interest rate for the Term Loan Due 2023 and would have resulted in higher interest rates for the Term Loan Due 2024 and Term Loan Due 2026 and, as such, the Company has not made the election to convert to an investment grade pricing grid.
The following table summarizes the key terms of the unsecured term loans:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unsecured Term Loans | | Maturity Date | | Leverage-Based Pricing Credit Spread | | Investment Grade Pricing Credit Spread |
$200,000 unsecured term loan due 2023 | | 11/22/2023 | | 1.20 | % | – | 1.85% | | 0.85 | % | – | 1.65% |
$120,000 unsecured term loan due 2024 | | 7/17/2024 | | 1.20 | % | – | 1.70% | | 0.80 | % | – | 1.65% |
$150,000 unsecured term loan due 2026 | | 7/17/2026 | | 1.50 | % | – | 2.20% | | 1.35 | % | – | 2.25% |
The Term Loan Due 2023 has a $100,000 accordion option that allows the Company, at its election, to increase the Term Loan Due 2023 up to $300,000, subject to (i) customary fees and conditions, including the absence of an event of default as defined in the amended term loan agreement and (ii) the Company’s ability to obtain additional lender commitments.
The Term Loan Due 2024 has a $130,000 accordion option and the Term Loan Due 2026 has a $100,000 accordion option that, collectively, allow the Company, at its election, to increase the total of the Term Loan Due 2024 and Term Loan Due 2026 up to $500,000, subject to (i) customary fees and conditions, including the absence of an event of default as defined in the term loan agreement and (ii) the Company’s ability to obtain additional lender commitments.
Debt Maturities
The following table summarizes the scheduled maturities and principal amortization of the Company’s indebtedness as of March 31, 2021 for the remainder of 2021, each of the next four years and thereafter, and the weighted average interest rates by year.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 | | 2022 | | 2023 | | 2024 | | 2025 | | Thereafter | | Total |
Debt: | | | | | | | | | | | | | |
Fixed rate debt: | | | | | | | | | | | | | |
Mortgages payable (a) | $ | 1,811 | | | $ | 26,641 | | | $ | 31,758 | | | $ | 1,737 | | | $ | 1,809 | | | $ | 27,802 | | | $ | 91,558 | |
Fixed rate term loans (b) | 0 | | | 0 | | | 200,000 | | | 120,000 | | | 0 | | | 150,000 | | | 470,000 | |
Unsecured notes payable (c) | 0 | | | 0 | | | 0 | | | 150,000 | | | 350,000 | | | 700,000 | | | 1,200,000 | |
Total fixed rate debt | 1,811 | | | 26,641 | | | 231,758 | | | 271,737 | | | 351,809 | | | 877,802 | | | 1,761,558 | |
| | | | | | | | | | | | | |
Variable rate debt: | | | | | | | | | | | | | |
Variable rate revolving line of credit | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | | | 0 | |
Total debt (d) | $ | 1,811 | | | $ | 26,641 | | | $ | 231,758 | | | $ | 271,737 | | | $ | 351,809 | | | $ | 877,802 | | | $ | 1,761,558 | |
| | | | | | | | | | | | | |
Weighted average interest rate on debt: | | | | | | | | | | | | | |
Fixed rate debt | 4.08 | % | | 4.81 | % | | 4.10 | % | | 3.83 | % | | 4.00 | % | | 4.37 | % | | 4.19 | % |
Variable rate debt (e) | 0 | | | 1.21 | % | | 0 | | | 0 | | | 0 | | | 0 | | | 1.21 | % |
Total | 4.08 | % | | 4.81 | % | | 4.10 | % | | 3.83 | % | | 4.00 | % | | 4.37 | % | | 4.19 | % |
(a)Excludes mortgage discount of $(439) and capitalized loan fees of $(176), net of accumulated amortization, as of March 31, 2021.
(b)Excludes capitalized loan fees of $(2,273), net of accumulated amortization, as of March 31, 2021. The following variable rate term loans have been swapped to fixed rate debt: (i) $200,000 of LIBOR-based variable rate debt has been swapped to a fixed rate of 2.85% plus a credit spread based on a leverage grid through November 22, 2023; (ii) $120,000 of LIBOR-based variable rate debt has been swapped to a fixed rate of 1.68% plus a credit spread based on a leverage grid through July 17, 2024; and (iii) $150,000 of LIBOR-based
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
variable rate debt has been swapped to a fixed rate of 1.77% plus a credit spread based on a leverage grid through July 17, 2026. As of March 31, 2021, the applicable credit spread for (i) 1.25%, for (ii) was 1.20% and for (iii) was 1.60%.
(c)Excludes discount of $(6,258) and capitalized loan fees of $(7,220), net of accumulated amortization, as of March 31, 2021.
(d)The weighted average years to maturity of consolidated indebtedness was 5.6 years as of March 31, 2021.
(e)Represents interest rate as of March 31, 2021, however, the revolving line of credit was not drawn as of March 31, 2021.
The Company’s unsecured debt agreements, consisting of the (i) unsecured credit agreement, as amended, governing the Unsecured Credit Facility, (ii) term loan agreement, as amended, governing the Term Loan Due 2023, (iii) term loan agreement, as amended, governing the Term Loan Due 2024 and Term Loan Due 2026, (iv) note purchase agreement governing the 4.58% senior unsecured notes due 2024 (Notes Due 2024), (v) indenture, as supplemented, governing the 4.00% senior unsecured notes due 2025 (Notes Due 2025), (vi) note purchase agreement governing the 4.08% senior unsecured notes due 2026 and the 4.24% senior unsecured notes due 2028 (Notes Due 2026 and 2028), (vii) note purchase agreement governing the 4.82% senior unsecured notes due 2029 (Notes Due 2029) and (viii) indenture, as supplemented, governing the 4.75% senior unsecured notes due 2030 (Notes Due 2030), contain customary representations, warranties and covenants, and events of default. These include financial covenants such as (i) maximum unencumbered, secured and consolidated leverage ratios; (ii) minimum interest coverage ratios; (iii) minimum fixed charge coverage ratios; (iv) minimum unencumbered interest coverage ratios; (v) a minimum debt service coverage ratio; and (vi) a minimum unencumbered assets to unsecured debt ratio. All financial covenants that include operating results, or derivations thereof, in their calculations are based on the most recent four fiscal quarters of activity. As of March 31, 2021, the Company believes it was in compliance with the financial covenants and default provisions under the unsecured debt agreements.
The Company plans on addressing its debt maturities through a combination of (i) cash flows generated from operations, (ii) working capital, (iii) capital markets transactions and (iv) its unsecured revolving line of credit.
(8) DERIVATIVES
The Company’s objective in using interest rate derivatives is to manage its exposure to interest rate movements and add stability to interest expense. To accomplish this objective, the Company uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable rate amounts from a counterparty in exchange for the Company making fixed rate payments over the life of the agreement without exchange of the underlying notional amount.
As of March 31, 2021, the Company has 8 interest rate swaps to hedge the variable cash flows associated with variable rate debt. Changes in fair value of the derivatives that are designated and that qualify as cash flow hedges are recorded within “Accumulated other comprehensive loss” and are reclassified into interest expense as interest payments are made on the Company’s variable rate debt. Over the next 12 months, the Company estimates that an additional $9,728 will be reclassified as an increase to interest expense.
The following table summarizes the Company’s interest rate swaps as of March 31, 2021, which effectively convert one-month floating rate LIBOR to a fixed rate:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of Instruments | | Effective Date | | Aggregate Notional | | Fixed Interest Rate | | Maturity Date |
NaN | | November 23, 2018 | | $ | 200,000 | | | 2.85 | % | | November 22, 2023 |
NaN | | August 15, 2019 | | $ | 120,000 | | | 1.68 | % | | July 17, 2024 |
NaN | | August 15, 2019 | | $ | 150,000 | | | 1.77 | % | | July 17, 2026 |
The Company previously had 3 interest rate swaps with notional amounts totaling $250,000 and a maturity date of January 5, 2021 that were terminated during 2020 in conjunction with the repayment of the Company’s $250,000 unsecured term loan due 2021. At termination, these interest rate swaps were in a liability position and had a fair value of $1,699. The associated other comprehensive income was amortized into expense through the original maturity date. As a result, the Company recognized $64 of interest expense, which is included within “Interest expense” in the accompanying condensed consolidated statements of operations and other comprehensive income (loss), in connection with the termination of these swaps during the three months ended March 31, 2021.
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The following table summarizes the Company’s interest rate swaps that were designated as cash flow hedges of interest rate risk:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Instruments | | Notional |
Interest Rate Derivatives | | March 31, 2021 | | December 31, 2020 | | March 31, 2021 | | December 31, 2020 |
Interest rate swaps | | 8 | | | 8 | | | $ | 470,000 | | | $ | 470,000 | |
The table below presents the estimated fair value of the Company’s derivative financial instruments, which are presented within “Other liabilities” in the accompanying condensed consolidated balance sheets. The valuation techniques used are described in Note 12 to the condensed consolidated financial statements.
| | | | | | | | | | | | | | |
| | Fair Value |
| | March 31, 2021 | | December 31, 2020 |
Derivatives designated as cash flow hedges: | | | | |
| | | | |
Interest rate swaps | | $ | 23,611 | | | $ | 31,666 | |
The following table presents the effect of the Company’s derivative financial instruments on the accompanying condensed consolidated statements of operations and other comprehensive income (loss) for the three months ended March 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives in Cash Flow Hedging Relationships | | Amount of (Gain) Loss Recognized in Other Comprehensive Income on Derivative | | Location of Loss Reclassified from Accumulated Other Comprehensive Income (AOCI) into Income | | Amount of Loss Reclassified from AOCI into Income | | Total Interest Expense Presented in the Statements of Operations in which the Effects of Cash Flow Hedges are Recorded |
| | 2021 | | 2020 | | | | 2021 | | 2020 | | 2021 | | 2020 |
Interest rate swaps | | $ | (5,606) | | | $ | 28,653 | | | Interest expense | | $ | 2,513 | | | $ | 1,071 | | | $ | 18,752 | | | $ | 17,046 | |
(9) EQUITY
The Company has an existing common stock repurchase program under which it may repurchase, from time to time, up to a maximum of $500,000 of shares of its Class A common stock. The shares may be repurchased in the open market or in privately negotiated transactions and are canceled upon repurchase. The timing and actual number of shares repurchased will depend on a variety of factors, including price in absolute terms and in relation to the value of the Company’s assets, corporate and regulatory requirements, market conditions and other corporate liquidity requirements and priorities. The common stock repurchase program may be suspended or terminated at any time without prior notice. The Company did 0t repurchase any shares during the three months ended March 31, 2021 and 2020. As of March 31, 2021, $189,105 remained available for repurchases of shares of the Company’s common stock under its common stock repurchase program.
On April 1, 2021, the Company established an at-the-market (ATM) equity program under which it may issue and sell shares of its Class A common stock, having an aggregate offering price of up to $250,000, from time to time. Actual sales may depend on a variety of factors, including, among others, market conditions and the trading price of the Company’s Class A common stock. Any net proceeds are expected to be used for general corporate purposes, which may include funding acquisitions and redevelopment activities and repaying debt.
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
(10) EARNINGS PER SHARE
The following table summarizes the components used in the calculation of basic and diluted earnings per share (EPS):
| | | | | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, | |
| | | | | 2021 | | 2020 | |
Numerator: | | | | | | | | |
Net income attributable to common shareholders | | | | | $ | 4,713 | | | $ | 22,357 | | |
Earnings allocated to unvested restricted shares | | | | | (52) | | | (109) | | |
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares | | | | | $ | 4,661 | | | $ | 22,248 | | |
| | | | | | | | |
Denominator: | | | | | | | | |
Denominator for earnings per common share – basic: | | | | | | | | |
Weighted average number of common shares outstanding | | | | | 213,651 | | (a) | 213,215 | | (b) |
Effect of dilutive securities: | | | | | | | | |
Stock options | | | | | 0 | | (c) | 0 | | (c) |
RSUs | | | | | 697 | | (d) | 0 | | (e) |
Denominator for earnings per common share – diluted: | | | | | | | | |
Weighted average number of common and common equivalent shares outstanding | | | | | 214,348 | | | 213,215 | | |
(a)Excludes 970 shares of unvested restricted common stock as of March 31, 2021, which equate to 879 shares for the three months ended March 31, 2021 on a weighted average basis. These shares will continue to be excluded from the computation of basic EPS until contingencies are resolved and the shares are released.
(b)Excludes 815 shares of unvested restricted common stock as of March 31, 2020, which equate to 677 shares for the three months ended March 31, 2020 on a weighted average basis. These shares were excluded from the computation of basic EPS as the contingencies remained and the shares had not been released as of the end of the reporting period.
(c)There were outstanding options to purchase 10 and 16 shares of common stock as of March 31, 2021 and 2020, respectively, at a weighted average exercise price of $15.12 and $15.87, respectively. Of these totals, outstanding options to purchase 10 and 16 shares of common stock as of March 31, 2021 and 2020, respectively, at a weighted average exercise price of $15.12 and $15.87, respectively, have been excluded from the common shares used in calculating diluted EPS as including them would be anti-dilutive.
(d)As of March 31, 2021, there were 1,166 RSUs eligible for future conversion upon completion of the performance periods (see Note 5 to the condensed consolidated financial statements), which equate to 1,159 RSUs for the three months ended March 31, 2021 on a weighted average basis. These contingently issuable shares are a component of calculating diluted EPS.
(e)As of March 31, 2020, there were 974 RSUs eligible for future conversion upon completion of the performance periods, which equate to 969 RSUs for the three months ended March 31, 2020 on a weighted average basis. These contingently issuable shares have been excluded from the common shares used in calculating diluted EPS as including them would be anti-dilutive.
(11) PROVISION FOR IMPAIRMENT OF INVESTMENT PROPERTIES
As of March 31, 2021 and 2020, the Company identified indicators of impairment at certain of its properties and took into consideration the most current information available and expectations at the time of the assessment. Such indicators included a low occupancy rate, expected sustained difficulty in leasing space and related cost of re-leasing, significant exposure to financially troubled tenants or reduced anticipated holding periods. The following table summarizes the results of these analyses as of March 31, 2021 and 2020:
| | | | | | | | | | | |
| March 31, 2021 | | March 31, 2020 |
Number of properties for which indicators of impairment were identified | 5 | | | 2 | |
Less: number of properties for which an impairment charge was recorded | 0 | | | 0 | |
Less: number of properties that were held for sale as of the date the analysis was performed for which indicators of impairment were identified but no impairment charge was recorded | 0 | | | 0 | |
Remaining properties for which indicators of impairment were identified but no impairment charge was considered necessary | 5 | | | 2 | |
| | | |
Weighted average percentage by which the projected undiscounted cash flows exceeded its respective carrying value for each of the remaining properties (a) | 134 | % | | 58 | % |
(a)Based upon the estimated holding period for each asset where an undiscounted cash flow analysis was performed.
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The Company did 0t record any investment property impairment charges during the three months ended March 31, 2021.
The Company recorded the following investment property impairment charge during the three months ended March 31, 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Property Name | | Property Type | | Impairment Date | | Square Footage | | Provision for Impairment of Investment Properties |
King Philip’s Crossing (a) | | Multi-tenant retail | | February 13, 2020 | | 105,900 | | | $ | 346 | |
| | | | | | | | $ | 346 | |
| | Estimated fair value of impaired property as of impairment date | $ | 11,644 | |
(a)The Company recorded an impairment charge on December 31, 2019 based upon the terms and conditions of an executed sales contract. This property was sold on February 13, 2020, at which time additional impairment was recognized pursuant to the terms and conditions of an executed sales contract.
The extent to which COVID-19 impacts the Company and its tenants will depend, in part, on future developments, which are highly uncertain. If the effects of COVID-19 cause economic and market conditions to continue to deteriorate, which, consequently, result in deterioration of operating conditions, and/or if the Company’s expected holding period for assets change, subsequent tests for impairment could result in impairment charges in the future. Indications of a tenant’s inability to continue as a going concern, changes in the Company’s view or strategy relative to a tenant’s business or industry, or changes in the Company’s long-term hold strategies could change in future periods. The Company will continue to monitor circumstances and events in future periods and can provide no assurance that material impairment charges with respect to its investment properties will not occur in future periods.
(12) FAIR VALUE MEASUREMENTS
Fair Value of Financial Instruments
The following table presents the carrying value and estimated fair value of the Company’s financial instruments:
| | | | | | | | | | | | | | | | | | | | | | | |
| March 31, 2021 | | December 31, 2020 |
| Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
| | | | | | | |
| | | | | | | |
Financial liabilities: | | | | | | | |
Mortgages payable, net | $ | 90,943 | | | $ | 93,180 | | | $ | 91,514 | | | $ | 93,664 | |
Unsecured notes payable, net | $ | 1,186,522 | | | $ | 1,272,721 | | | $ | 1,186,000 | | | $ | 1,253,928 | |
Unsecured term loans, net | $ | 467,727 | | | $ | 468,294 | | | $ | 467,559 | | | $ | 464,072 | |
Unsecured revolving line of credit | $ | 0 | | | $ | 0 | | | $ | 0 | | | $ | 0 | |
Derivative liability | $ | 23,611 | | | $ | 23,611 | | | $ | 31,666 | | | $ | 31,666 | |
The carrying value of the derivative liability is included within “Other liabilities” in the accompanying condensed consolidated balance sheets.
Recurring Fair Value Measurements
The following table presents the Company’s financial instruments, which are measured at fair value on a recurring basis, by the level in the fair value hierarchy within which those measurements fall. Methods and assumptions used to estimate the fair value of these instruments are described after the table.
| | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value |
| Level 1 | | Level 2 | | Level 3 | | Total |
March 31, 2021 | | | | | | | |
| | | | | | | |
Derivative liability | $ | — | | | $ | 23,611 | | | $ | — | | | $ | 23,611 | |
| | | | | | | |
December 31, 2020 | | | | | | | |
| | | | | | | |
Derivative liability | $ | — | | | $ | 31,666 | | | $ | — | | | $ | 31,666 | |
Derivatives: The fair value of the derivative liability is determined using a discounted cash flow analysis on the expected future cash flows of each derivative. This analysis uses observable market data including forward yield curves and implied volatilities
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
to determine the market’s expectation of the future cash flows of the variable component. The fixed and variable components of the derivative are then discounted using calculated discount factors developed based on the LIBOR swap rate and are aggregated to arrive at a single valuation for the period. The Company also incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives use Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of March 31, 2021 and December 31, 2020, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation. As a result, the Company has determined that its derivative valuations in their entirety are classified within Level 2 of the fair value hierarchy. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered any applicable credit enhancements. The Company’s derivative instruments are further described in Note 8 to the condensed consolidated financial statements.
Nonrecurring Fair Value Measurements
The Company did not remeasure any assets to fair value on a nonrecurring basis as of March 31, 2021. The following table presents the Company’s assets measured at fair value on a nonrecurring basis as of December 31, 2020, aggregated by the level within the fair value hierarchy in which those measurements fall. The table includes information related to a properties remeasured to fair value as a result of impairment charges recorded during the year ended December 31, 2020, except for those properties sold prior to December 31, 2020. Methods and assumptions used to estimate the fair value of this asset is described after the table.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value | | |
| Level 1 | | Level 2 | | Level 3 | | Total | | Provision for Impairment |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
December 31, 2020 | | | | | | | | | |
Investment property | $ | — | | | $ | — | | | $ | 2,500 | | (a) | $ | 2,500 | | | $ | 2,279 | |
(a)Represents the fair value of the Company’s Streets of Yorktown investment property as of September 30, 2020, the date the asset was measured at fair value. The estimated fair value of Streets of Yorktown was based upon third-party comparable sales prices, derived from property-specific information, market transactions and other industry data and are considered significant unobservable inputs.
Fair Value Disclosures
The following table presents the Company’s financial liabilities, which are measured at fair value for disclosure purposes, by the level in the fair value hierarchy within which those measurements fall.
| | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value |
| Level 1 | | Level 2 | | Level 3 | | Total |
March 31, 2021 | | | | | | | |
Mortgages payable, net | $ | — | | | $ | — | | | $ | 93,180 | | | $ | 93,180 | |
Unsecured notes payable, net | $ | 800,708 | | | $ | — | | | $ | 472,013 | | | $ | 1,272,721 | |
Unsecured term loans, net | $ | — | | | $ | — | | | $ | 468,294 | | | $ | 468,294 | |
Unsecured revolving line of credit | $ | — | | | $ | — | | | $ | 0 | | | $ | 0 | |
| | | | | | | |
December 31, 2020 | | | | | | | |
Mortgages payable, net | $ | — | | | $ | — | | | $ | 93,664 | | | $ | 93,664 | |
Unsecured notes payable, net | $ | 790,379 | | | $ | — | | | $ | 463,549 | | | $ | 1,253,928 | |
Unsecured term loans, net | $ | — | | | $ | — | | | $ | 464,072 | | | $ | 464,072 | |
Unsecured revolving line of credit | $ | — | | | $ | — | | | $ | 0 | | | $ | 0 | |
RETAIL PROPERTIES OF AMERICA, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
The Company estimates the fair value of its Level 3 financial liabilities using a discounted cash flow model that incorporates future contractual principal and interest payments. The Company estimates the fair value of its mortgages payable, net and Level 3 unsecured notes payable, net by discounting the anticipated future cash flows of each instrument at rates currently offered to the Company by its lenders for similar debt instruments of comparable maturities. The Company estimates the fair value of its unsecured term loans, net and unsecured revolving line of credit by discounting the anticipated future cash flows at a reference rate, currently one-month LIBOR, plus an applicable credit spread currently offered to the Company by its lenders for similar instruments of comparable maturities. The following rates were used in the discounted cash flow model to calculate the fair value of the Company’s Level 3 financial liabilities:
| | | | | | | | | | | |
| March 31, 2021 | | December 31, 2020 |
Mortgages payable, net – range of discount rates used | 2.9% to 4.5% | | 3.5% to 4.2% |
Unsecured notes payable, net – weighted average discount rate used | 3.54% | | 3.84% |
Unsecured term loans, net – weighted average credit spread portion of discount rate used | 1.50% | | 1.71% |
Unsecured revolving line of credit – credit spread portion of discount rate used | 1.35% | | 1.68% |
There were no transfers between the levels of the fair value hierarchy during the three months ended March 31, 2021 and the year ended December 31, 2020.
(13) COMMITMENTS AND CONTINGENCIES
As of March 31, 2021, the Company had letters of credit outstanding totaling $291 that serve as collateral for certain capital improvements at 1 of its properties and reduce the available borrowings on its unsecured revolving line of credit.
The following table summarizes the Company’s active expansion and redevelopment projects as of March 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Estimated Net Investment | | Net Investment as of March 31, 2021 |
Project Name | | MSA | | Low | | High | |
Circle East (a) | | Baltimore | | $ | 42,000 | | | $ | 44,000 | | | $ | 27,803 | |
One Loudoun Downtown – Pads G & H (b) | | Washington, D.C. | | $ | 125,000 | | | $ | 135,000 | | | $ | 84,251 | |
The Shoppes at Quarterfield | | Baltimore | | $ | 9,700 | | | $ | 10,700 | | | $ | 2,782 | |
Southlake Town Square – Pad | | Dallas | | $ | 2,000 | | | $ | 2,500 | | | $ | 2,119 | |
(a)Investment amounts are net of proceeds of $11,820 received from the sale of air rights.
(b)Investment amounts are net of expected contributions from the Company’s joint venture partner.
(14) LITIGATION
The Company is subject, from time to time, to various legal proceedings and claims that arise in the ordinary course of business. While the resolution of such matters cannot be predicted with certainty, management believes, based on currently available information, that the final outcome of such matters will not have a material effect on the Company’s condensed consolidated financial statements. During the three months ended March 31, 2020, the Company entered into a settlement agreement related to litigation with a former tenant and received $6,100 in proceeds.
(15) SUBSEQUENT EVENTS
Subsequent to March 31, 2021, the Company paid the cash dividend for the first quarter of 2021 of $0.07 per share on its outstanding Class A common stock, which was paid on April 9, 2021 to Class A common shareholders of record at the close of business on March 26, 2021.
On April 1, 2021, the Company established an ATM equity program under which it may issue and sell shares of its Class A common stock, having an aggregate offering price of up to $250,000, from time to time. Actual sales may depend on a variety of factors, including, among others, market conditions and the trading price of the Company’s Class A common stock. Any net proceeds are expected to be used for general corporate purposes, which may include funding acquisitions and redevelopment activities and repaying debt.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Certain statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and elsewhere in this Quarterly Report on Form 10-Q may constitute “forward-looking statements” within the meaning of the safe harbor from civil liability provided for such statements by the Private Securities Litigation Reform Act of 1995 (set forth in Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act). Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described or that they will happen at all. You can identify forward-looking statements by the use of forward-looking terminology such as “believes,” “expects,” “may,” “should,” “intends,” “plans,” “estimates” or “anticipates” and variations of such words or similar expressions or the negative of such words. You can also identify forward-looking statements by discussions of strategies, plans or intentions. Risks, uncertainties and changes in the following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements:
•economic, business and financial conditions, and changes in our industry and changes in the real estate markets in particular;
•economic and other developments in markets where we have a high concentration of properties;
•our business strategy;
•our projected operating results;
•rental rates and/or vacancy rates;
•frequency and magnitude of defaults on, early terminations of or non-renewal of leases by tenants;
•bankruptcy, insolvency or general downturn in the business of a major tenant or a significant number of smaller tenants;
•adverse impact of e-commerce developments and shifting consumer retail behavior on our tenants;
•interest rates or operating costs;
•the discontinuation of London Interbank Offered Rate (LIBOR);
•real estate and zoning laws and changes in real property tax rates;
•real estate valuations;
•our leverage;
•our ability to generate sufficient cash flows to service our outstanding indebtedness and make distributions to our shareholders;
•changes in the dividend policy for our Class A common stock;
•our ability to obtain necessary outside financing;
•the availability, terms and deployment of capital;
•general volatility of the capital and credit markets and the market price of our Class A common stock;
•risks generally associated with real estate acquisitions and dispositions, including our ability to identify and pursue acquisition and disposition opportunities;
•risks generally associated with redevelopment, including the impact of construction delays and cost overruns and related impact on our estimated investments in such redevelopment, our ability to lease redeveloped space, our ability to identify and pursue redevelopment opportunities and the risk that it takes longer than expected for development assets to stabilize or that we do not achieve our estimated returns on such investments;
•composition of members of our senior management team;
•our ability to attract and retain qualified personnel;
•our ability to continue to qualify as a real estate investment trust (REIT);
•governmental regulations, tax laws and rates and similar matters;
•our compliance with laws, rules and regulations;
•environmental uncertainties and exposure to natural disasters;
•pandemics or other public health crises, such as the novel coronavirus (COVID-19) pandemic, and the related impact on (i) our ability to manage our properties, finance our operations and perform necessary administrative and reporting functions and (ii) our tenants’ ability to operate their businesses, generate sales and meet their financial obligations, including the obligation to pay rent and other charges as specified in their leases;
•insurance coverage; and
•the likelihood or actual occurrence of terrorist attacks in the U.S.
The extent to which COVID-19 ultimately impacts us and our tenants will depend, in part, on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, including the adoption of available COVID-19 vaccines, and the direct and indirect economic effects of the pandemic and containment measures, among others. For a further discussion of these and other factors that could impact our future results, performance or transactions, see Part II, “Item 1A. Risk Factors” in this document and in our Annual Report on Form 10-K for the year ended December 31, 2020, which you should interpret as being heightened as a result of the numerous and ongoing adverse impacts of COVID-19. Readers should not place undue reliance on any forward-looking statements, which are based only on information currently available to us (or to third parties making the forward-looking statements). We undertake no obligation to publicly release any revisions to such forward-looking statements to reflect events or circumstances after the date of this Quarterly Report on Form 10-Q, except as required by applicable law.
The following discussion and analysis should be read in conjunction with our condensed consolidated financial statements and the related notes included in this report.
Impact of the COVID-19 Pandemic
The global outbreak of COVID-19 has caused, and could continue to cause, significant disruptions to the U.S. and global economy, including the retail sector within the U.S. Additionally, the COVID-19 pandemic has had, and could continue to have, a significant adverse impact on the underlying industries of many of our tenants. As a result of the pandemic and the measures implemented to control the spread of COVID-19, our tenants and their operations, and their ability to pay rent in full, on time or at all, have been, and may continue to be, adversely impacted, including because of required temporary closures of their stores or modifications to, or restrictions placed on, their operations. While many U.S. states and cities have eased or lifted such restrictions, continued mitigation efforts or the effect of any relaxation or revocation of restrictions, including the impact on and of consumer behavior, all of which vary by geography, will continue to impact our business and such impacts may be significant and materially adverse to us. While we have been negatively impacted by the COVID-19 pandemic, including a decline in our retail portfolio occupancy of 260 basis points from 94.1% as of March 31, 2020 to 91.5% as of March 31, 2021 and a 4.0% decrease in annualized base rent (ABR) within our retail operating portfolio from $366,285 at March 31, 2020 to $351,686 at March 31, 2021, we also note recent positive trends, including continued improvement in base rent collection since the start of the pandemic, positive blended re-leasing spreads throughout the pandemic and increased leasing demand over the previous three quarters. However, due to numerous uncertainties, it is not possible to accurately predict the ultimate impact the pandemic will have on our financial condition, results of operations and cash flows and we continue to closely monitor the impact of the pandemic on all aspects of our business.
In response to COVID-19 and its related impact on many of our tenants, we reached agreements with tenants regarding lease concessions. The majority of the amounts addressed by the lease concessions are base rent, although certain concessions also address tenant recoveries and other charges. The majority of these concessions were agreed to and, in the majority of these circumstances, executed during the year ended December 31, 2020. As of March 31, 2021, we have agreed in principle and/or executed additional lease concessions to defer, without an extension of the lease term, $36 of previously uncollected base rent
charges and to address an additional $1,877 of previously uncollected base rent charges through abatement, a combination of deferral and abatement or a concession with the extension of the lease term.
As of April 26, 2021, we have collected 96% of base rent charges related to the three months ended March 31, 2021 and have executed lease concession agreements to address an additional 1% of base rent related to the three months ended March 31, 2021. Uncollected billed base rent related to tenants who have declared bankruptcy represents an additional 0.2% for the three months ended March 31, 2021. As of April 26, 2021, we have collected 81%, 89% and 95% of billed base rent charges related to the three months ended June 30, 2020, September 30, 2020 and December 31, 2020, respectively, as compared to 78%, 88% and 94% as of February 8, 2021, respectively.
As of March 31, 2021, we have collected 93% of the base rent charges that had previously been deferred under executed lease concession agreements and were due to be paid during the three months ended March 31, 2021. As of March 31, 2021, the amounts that have been deferred to future periods under executed lease concessions, on a weighted average basis, are expected to be received over a period of approximately nine months. While we have reached agreement with the majority of tenants that have requested lease concessions as a result of COVID-19, we can provide no assurances whether certain tenants may request additional concessions in the future. As of March 31, 2021, all of our properties were open for the benefit of the communities and customers that our tenants serve and approximately 98% of our tenants (based on gross leasable area (GLA)), or 97% of our tenants (based on ABR), were open.
The following ABR information is based on ABR of leases in our retail operating portfolio that were in effect as of March 31, 2021, and is being provided to assist with analysis of the actual and potential impact of COVID-19. The information may not be indicative of collection, lease concession activity and cash-basis designation in future periods. The classification of tenant type, including the classification between essential and non-essential, is based on management’s understanding of the tenant’s operations and may not be comparative to similarly titled classifications by other companies.
| | | | | | | | | | | | | | | | | | | | | | | |
Billed Base Rent Collections as of April 26, 2021 | |
Resiliency Category/Tenant Type | | 3/31/2021 ABR | | % of 3/31/2021 ABR | | Q1 2021 Billed Base Rent Collected | |
Essential | | $ | 113,070 | | | 32 | % | | 100 | % | |
Office | | 23,483 | | | 7 | % | | 96 | % | |
Non-Essential | | 158,788 | | | 45 | % | | 94 | % | |
Restaurants | | | | | | | |
Restaurants – Full Service | | 28,683 | | | 8 | % | | 90 | % | |
Restaurants – Quick Service | | 27,662 | | | 8 | % | | 95 | % | |
Total Restaurants | | 56,345 | | | 16 | % | | 93 | % | |
| | | | | | | |
Total Retail Operating Portfolio – Billed base rent collected | | $ | 351,686 | | | 100 | % | | 96 | % | |
Addressed through executed lease amendments | | | | | | 1 | % | (a) |
Total Retail Operating Portfolio – Billed base rent addressed | | | | | | 97 | % | |
(a)We have executed lease amendments to address an additional 1% of billed base rent related to Q1 2021 through abatements, combinations and/or modifications.
Executive Summary
Retail Properties of America, Inc. (we, our, us) is a REIT that owns and operates high quality, strategically located open-air shopping centers, including properties with a mixed-use component. As of March 31, 2021, we owned 102 retail operating properties in the United States representing 19,928,000 square feet of GLA and had four expansion and redevelopment projects. Our retail operating portfolio includes (i) neighborhood and community centers, (ii) power centers, and (iii) lifestyle centers and multi-tenant retail-focused mixed-use properties, as well as single-user retail properties.
The following table summarizes our portfolio as of March 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Property Type | | Number of Properties | | GLA (in thousands) | | Occupancy | | Percent Leased Including Leases Signed (a) |
Retail operating portfolio | | | | | | | | |
Multi-tenant retail: | | | | | | | | |
Neighborhood and community centers | | 62 | | | 10,337 | | | 92.5 | % | | 93.6 | % |
Power centers | | 22 | | | 4,784 | | | 94.8 | % | | 95.7 | % |
Lifestyle centers and mixed-use properties (b) | | 16 | | | 4,546 | | | 85.5 | % | | 87.1 | % |
Total multi-tenant retail | | 100 | | | 19,667 | | | 91.4 | % | | 92.6 | % |
Single-user retail | | 2 | | | 261 | | | 100.0 | % | | 100.0 | % |
Total retail operating properties | | 102 | | | 19,928 | | | 91.5 | % | | 92.7 | % |
Expansion and redevelopment projects: | | | | | | | | |
Circle East | | 1 | | | | | | | |
One Loudoun Downtown – Pads G & H (c) | | — | | | | | | | |
Carillon | | 1 | | | | | | | |
The Shoppes at Quarterfield | | 1 | | | | | | | |
Total number of properties | | 105 | | | | | | | |
(a)Includes leases signed but not commenced.
(b)Excludes the 18 multi-family rental units at Plaza del Lago. As of March 31, 2021, 17 multi-family rental units were leased at an average monthly rental rate per unit of $1,370.
(c)The operating portion of this property is included in the property count of lifestyle centers and mixed-use properties within our retail operating portfolio.
We are a prominent owner of multi-tenant retail properties, many with a mixed-use component, primarily located in the following markets: Dallas, Washington, D.C./Baltimore, New York, Chicago, Seattle, Atlanta, Houston, San Antonio, Phoenix and Austin. Since our inaugural investor day in 2013, we have:
•improved our retail ABR by 33% to $19.28 per square foot as of March 31, 2021 from $14.46 per square foot as of March 31, 2013;
•increased our concentration in lifestyle and mixed-use properties based on multi-tenant retail ABR by 1,700 basis points to 33% as of March 31, 2021 from 16% as of March 31, 2013;
•reduced our top 20 retail tenant concentration of total ABR by 1,040 basis points to 27.5% as of March 31, 2021 from 37.9% as of March 31, 2013; and
•reduced our indebtedness by 32% to $1,761,558 as of March 31, 2021 from $2,601,912 as of March 31, 2013.
Additionally, as of March 31, 2021, approximately 88.4% of our multi-tenant retail ABR was generated in the top 25 metropolitan statistical areas (MSAs), as determined by the United States Census Bureau and ranked based on the most recently available population estimates.
We are focused on optimizing our tenancy, asset level configurations and merchandising through accretive leasing activity and growth-producing mixed-use expansion and redevelopment projects. For the three months ended March 31, 2021, we achieved a blended re-leasing spread of positive 5.8% consisting of comparable cash leasing spreads of positive 21.3% on new leases and positive 3.0% on renewal leases. During this period, we achieved average annual contractual rent increases on comparable signed new leases of approximately 180 basis points. As of March 31, 2021, we have $16,882 of ABR related to 791 square feet of GLA pertaining to 2021 lease expirations and $5,891 of ABR related to 233 square feet of GLA pertaining to leases signed but not yet commenced.
Our active expansion and redevelopment projects consist of approximately $179,000 to $192,000 of expected investment through 2022, equivalent to approximately 6% of the net book value of our investment properties as of March 31, 2021. These predominantly mixed-use-focused projects include the redevelopment at Circle East, the expansion projects of Pads G & H at One Loudoun Downtown and site and building reconfiguration at The Shoppes at Quarterfield as well as the vacant pad development at Southlake Town Square. Our current portfolio of assets contains numerous additional projects in the longer-term pipeline, including, among others, redevelopment at Carillon, additional pad developments at One Loudoun Downtown,
pad developments and expansions at Main Street Promenade and Downtown Crown, and future projects at Merrifield Town Center, Tysons Corner, Southlake Town Square, Lakewood Towne Center and One Loudoun Uptown.
Company Highlights — Three Months Ended March 31, 2021
Developments in Progress
During the three months ended March 31, 2021, we:
•invested $15,411 in our expansion and redevelopment projects at Circle East, One Loudoun Downtown, The Shoppes at Quarterfield and Southlake Town Square. We expect the majority of our 2021 project spend will be for the One Loudoun Downtown project; and
•placed a portion of Circle East and The Shoppes at Quarterfield in service and reclassified the related costs from “Developments in progress” into “Land” and “Building and other improvements” in the accompanying condensed consolidated balance sheets.
The following table summarizes the carrying amount of our developments in progress as of March 31, 2021 and December 31, 2020:
| | | | | | | | | | | | | | | | | | | | |
Property Name | | MSA | | March 31, 2021 | | December 31, 2020 |
Expansion and redevelopment projects | | | | | | |
Circle East | | Baltimore | | $ | 34,075 | | | $ | 38,180 | |
One Loudoun Downtown | | Washington, D.C. | | 101,493 | | | 89,103 | |
Carillon (a) | | Washington, D.C. | | 33,393 | | | 33,463 | |
The Shoppes at Quarterfield | | Baltimore | | 923 | | | 865 | |
Pad development projects | | | | | | |
Southlake Town Square | | Dallas | | 2,119 | | | 1,495 | |
| | | | 172,003 | | | 163,106 | |
Land held for future development | | | | | | |
One Loudoun Uptown | | Washington, D.C. | | 25,450 | | | 25,450 | |
Total developments in progress | | | | $ | 197,453 | | | $ | 188,556 | |
(a)In response to macroeconomic conditions due to the COVID-19 pandemic, we halted plans for vertical construction at the redevelopment during 2020. As of March 31, 2021, we continue to evaluate scenarios in anticipation of restarting future development.
Acquisitions and Dispositions
We did not acquire or sell any properties during the three months ended March 31, 2021.
Market Summary
The following table summarizes our retail operating portfolio by market as of March 31, 2021. Square feet of GLA is presented in thousands.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property Type/Market | | Number of Properties | | ABR (a) | | % of Total Multi-Tenant Retail ABR (a) | | ABR per Occupied Sq. Ft. | | GLA (a) | | % of Total Multi-Tenant Retail GLA (a) | | Occupancy | | % Leased Including Signed |
Multi-Tenant Retail: | | | | | | | | | | | | | | | | |
Top 25 MSAs (b) | | | | | | | | | | | | | | | | |
Dallas | | 19 | | | $ | 79,898 | | | 23.1 | % | | $ | 23.15 | | | 3,943 | | | 20.0 | % | | 87.5 | % | | 88.1 | % |
New York | | 9 | | | 36,460 | | | 10.5 | % | | 30.02 | | | 1,292 | | | 6.6 | % | | 94.0 | % | | 96.7 | % |
Washington, D.C. | | 8 | | | 35,716 | | | 10.3 | % | | 28.78 | | | 1,388 | | | 7.1 | % | | 89.4 | % | | 90.0 | % |
Chicago | | 8 | | | 27,346 | | | 7.9 | % | | 23.58 | | | 1,358 | | | 6.9 | % | | 85.4 | % | | 85.9 | % |
Seattle | | 9 | | | 23,690 | | | 6.9 | % | | 16.46 | | | 1,516 | | | 7.7 | % | | 94.9 | % | | 95.9 | % |
Baltimore | | 4 | | | 22,669 | | | 6.6 | % | | 16.08 | | | 1,542 | | | 7.9 | % | | 91.4 | % | | 93.2 | % |
Atlanta | | 9 | | | 20,908 | | | 6.0 | % | | 14.09 | | | 1,513 | | | 7.7 | % | | 98.1 | % | | 98.5 | % |
Houston | | 9 | | | 14,169 | | | 4.1 | % | | 13.19 | | | 1,141 | | | 5.8 | % | | 94.2 | % | | 94.4 | % |
San Antonio | | 3 | | | 12,373 | | | 3.6 | % | | 17.67 | | | 722 | | | 3.7 | % | | 97.0 | % | | 97.0 | % |
Phoenix | | 3 | | | 10,384 | | | 3.0 | % | | 17.71 | | | 632 | | | 3.2 | % | | 92.8 | % | | 94.8 | % |
Los Angeles | | 1 | | | 6,894 | | | 2.0 | % | | 17.97 | | | 396 | | | 2.0 | % | | 96.9 | % | | 97.2 | % |
Riverside | | 1 | | | 4,663 | | | 1.3 | % | | 16.26 | | | 292 | | | 1.5 | % | | 98.1 | % | | 100.0 | % |
Charlotte | | 1 | | | 4,181 | | | 1.2 | % | | 13.97 | | | 319 | | | 1.6 | % | | 93.8 | % | | 97.5 | % |
St. Louis | | 1 | | | 4,067 | | | 1.2 | % | | 9.72 | | | 453 | | | 2.3 | % | | 92.3 | % | | 92.3 | % |
Tampa | | 1 | | | 2,339 | | | 0.7 | % | | 19.19 | | | 126 | | | 0.6 | % | | 97.0 | % | | 97.0 | % |
Subtotal | | 86 | | | 305,757 | | | 88.4 | % | | 20.02 | | | 16,633 | | | 84.6 | % | | 91.8 | % | | 92.7 | % |
| | | | | | | | | | | | | | | | |
Non-Top 25 MSAs (b) | | 14 | | | 40,065 | | | 11.6 | % | | 14.78 | | | 3,034 | | | 15.4 | % | | 89.4 | % | | 92.0 | % |
| | | | | | | | | | | | | | | | |
Total Multi-Tenant Retail | | 100 | | | 345,822 | | | 100.0 | % | | 19.23 | | | 19,667 | | | 100.0 | % | | 91.4 | % | | 92.6 | % |
| | | | | | | | | | | | | | | | |
Single-User Retail | | 2 | | | 5,864 | | | | | 22.49 | | | 261 | | | | | 100.0 | % | | 100.0 | % |
| | | | | | | | | | | | | | | | |
Total Retail Operating Portfolio (c) | | 102 | | | $ | 351,686 | | | | | $ | 19.28 | | | 19,928 | | | | | 91.5 | % | | 92.7 | % |
(a)Excludes $2,731 of multi-tenant retail ABR and 176 square feet of multi-tenant retail GLA attributable to Circle East and The Shoppes at Quarterfield, located in the Baltimore MSA, and Carillon, located in the Washington, D.C. MSA, all three of which are in redevelopment. Including these amounts, 88.5% of our multi-tenant retail ABR and 84.7% of our multi-tenant retail GLA is located in the top 25 MSAs.
(b)Top 25 MSAs are determined by the United States Census Bureau and ranked based on the most recently available population estimates.
(c)Excludes the 18 multi-family rental units at Plaza del Lago. As of March 31, 2021, 17 multi-family rental units were leased at an average monthly rental rate per unit of $1,370.
Leasing Activity
The following table summarizes the leasing activity in our retail operating portfolio and our active expansion and redevelopment projects during the three months ended March 31, 2021. New leases with terms of less than 12 months and renewal leases that extend the lease term by less than 12 months have been excluded from the table.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Leases Signed | | GLA Signed (in thousands) | | New Contractual Rent per Square Foot (PSF) (a) | | Prior Contractual Rent PSF (a) | | % Change over Prior ABR (a) | | Weighted Average Lease Term | | Tenant Allowances PSF (b) |
Comparable Renewal Leases | | 59 | | | 320 | | | $ | 22.08 | | | $ | 21.44 | | | 3.0 | % | | 3.6 | | | $ | 0.82 | |
Comparable New Leases | | 17 | | | 47 | | | $ | 31.60 | | | $ | 26.05 | | | 21.3 | % | | 7.3 | | | $ | 41.41 | |
Non-Comparable New and Renewal Leases (c) | | 37 | | | 320 | | | $ | 16.58 | | | N/A | | N/A | | 7.2 | | | $ | 11.09 | |
Total | | 113 | | | 687 | | | $ | 23.30 | | | $ | 22.03 | | | 5.8 | % | | 5.4 | | | $ | 8.25 | |
(a)Total excludes the impact of Non-Comparable New and Renewal Leases.
(b)Excludes tenant allowances and related square foot amounts at our active expansion and redevelopment projects. These tenant allowances, if any, are included in the expected investment for each project.
(c)Includes (i) leases signed on units that were vacant for over 12 months, (ii) leases signed with variable lease payment terms and (iii) leases signed where the previous and current lease do not have a consistent lease structure.
Our near-term leasing efforts are primarily focused on (i) vacant anchor and small shop space, (ii) upcoming lease expirations and (iii) spaces within our expansion and redevelopment projects. Through these collective efforts, we look to situationally focus on stability and tenancy, and to optimize the mix of operators and unique retailers at our properties. As of March 31, 2021, we have $16,882 of ABR related to 791 square feet of GLA pertaining to 2021 lease expirations and $5,891 of ABR related to 233 square feet of GLA pertaining to leases signed but not commenced.
Capital Markets
During the three months ended March 31, 2021, we made scheduled principal payments of $598 related to amortizing loans.
Distributions
We declared a quarterly distribution of $0.07 per share of common stock during the three months ended March 31, 2021. During the three months ended March 31, 2021, we paid the fourth quarter 2020 distribution of $0.06 per share in January 2021.
Results of Operations
Comparison of Results for the Three Months Ended March 31, 2021 and 2020
| | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2021 | | 2020 | | Change |
Revenues: | | | | | |
Lease income | $ | 119,380 | | | $ | 118,695 | | | $ | 685 | |
| | | | | |
Expenses: | | | | | |
Operating expenses | 18,065 | | | 16,414 | | | 1,651 | |
Real estate taxes | 18,934 | | | 18,533 | | | 401 | |
Depreciation and amortization | 47,867 | | | 40,173 | | | 7,694 | |
Provision for impairment of investment properties | — | | | 346 | | | (346) | |
General and administrative expenses | 11,118 | | | 9,165 | | | 1,953 | |
Total expenses | 95,984 | | | 84,631 | | | 11,353 | |
| | | | | |
Other (expense) income: | | | | | |
Interest expense | (18,752) | | | (17,046) | | | (1,706) | |
| | | | | |
Gain on litigation settlement | — | | | 6,100 | | | (6,100) | |
Other income (expense), net | 69 | | | (761) | | | 830 | |
Net income | 4,713 | | | 22,357 | | | (17,644) | |
Net income attributable to noncontrolling interests | — | | | — | | | — | |
Net income attributable to common shareholders | $ | 4,713 | | | $ | 22,357 | | | $ | (17,644) | |
Net income attributable to common shareholders was $4,713 for the three months ended March 31, 2021 compared to $22,357 for the three months ended March 31, 2020. The $17,644 decrease was primarily due to the following:
•a $7,694 increase in depreciation and amortization primarily due to the write-off of assets taken out of service due to the demolition of a retail outparcel at our Tacoma South investment property during the three months ended March 31, 2021. No such write-off occurred during the three months ended March 31, 2020;
•a $6,100 gain on litigation settlement recognized during the three months ended March 31, 2020 related to litigation with a former tenant. No such gain was recognized during the three months ended March 31, 2021;
•a $1,953 increase in general and administrative expenses primarily due to the timing of recognition of cash bonus expense;
•a $1,706 increase in interest expense primarily consisting of:
•a $4,750 increase in interest on our 4.75% senior unsecured notes due 2030 (Notes Due 2030), which were issued in August 2020; and
•a $1,000 increase in interest on our additional $100,000 4.00% senior unsecured notes due 2025 (Notes Due 2025), which were issued in July 2020;
partially offset by
•a $1,960 decrease in interest on our $250,000 unsecured term loan due 2021, which was repaid in August 2020;
•a $1,030 decrease in interest on our 4.12% senior unsecured notes due 2021, the remaining $100,000 principal balance of which was repaid in September 2020; and
•a $778 decrease in interest on our unsecured revolving line of credit as it was undrawn as of March 31, 2021; and
•a $1,651 increase in operating expenses primarily due to higher snow-related expenses in 2021.
Net operating income (NOI)
We define NOI as all revenues other than (i) straight-line rental income (non-cash), (ii) amortization of lease inducements, (iii) amortization of acquired above and below market lease intangibles and (iv) lease termination fee income, less real estate taxes and all operating expenses other than lease termination fee expense and non-cash ground rent expense, which is comprised of amortization of right-of-use lease assets and amortization of lease liabilities. NOI consists of same store NOI (Same Store NOI) and NOI from other investment properties (NOI from Other Investment Properties). We believe that NOI, Same Store NOI and NOI from Other Investment Properties, which are supplemental non-GAAP financial measures, provide an additional and useful operating perspective not immediately apparent from “Net income” or “Net income attributable to common shareholders” in accordance with accounting principles generally accepted in the United States (GAAP). We use these measures to evaluate our performance on a property-by-property basis because they allow management to evaluate the impact that factors such as lease structure, lease rates and tenant base have on our operating results. NOI, Same Store NOI and NOI from Other Investment Properties do not represent alternatives to “Net income” or “Net income attributable to common shareholders” in accordance with GAAP as indicators of our financial performance. Comparison of our presentation of NOI, Same Store NOI and NOI from Other Investment Properties to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs. For reference and as an aid in understanding our computation of NOI, a reconciliation of net income attributable to common shareholders as computed in accordance with GAAP to Same Store NOI has been presented for each comparable period presented.
Same store portfolio
For the three months ended March 31, 2021, our same store portfolio consisted of 102 retail operating properties acquired or placed in service and stabilized prior to January 1, 2020. The number of properties in our same store portfolio increased to 102 as of March 31, 2021 from 101 as of December 31, 2020 as a result of the addition of North Benson Center, a same store investment property that was acquired on March 7, 2019.
The properties and financial results reported in “Other investment properties” primarily include the following:
•properties acquired or placed in service and stabilized during 2020 and 2021;
•the multi-family rental units at Plaza del Lago;
•Circle East, which is in active redevelopment;
•One Loudoun Downtown – Pads G & H, which are in active development;
•Carillon, a redevelopment project where we halted plans for vertical construction during 2020 in response to macroeconomic conditions due to the impact of the COVID-19 pandemic;
•The Shoppes at Quarterfield, which is in active redevelopment;
•land held for future development;
•investment properties that were sold or classified as held for sale during 2020; and
•the net income from our wholly owned captive insurance company.
The following tables present a reconciliation of net income attributable to common shareholders to Same Store NOI and details of the components of Same Store NOI for the three months ended March 31, 2021 and 2020:
| | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2021 | | 2020 | | Change |
Net income attributable to common shareholders | $ | 4,713 | | | $ | 22,357 | | | $ | (17,644) | |
Adjustments to reconcile to Same Store NOI: | | | | | |
| | | | | |
Gain on litigation settlement | — | | | (6,100) | | | 6,100 | |
Depreciation and amortization | 47,867 | | | 40,173 | | | 7,694 | |
Provision for impairment of investment properties | — | | | 346 | | | (346) | |
General and administrative expenses | 11,118 | | | 9,165 | | | 1,953 | |
Interest expense | 18,752 | | | 17,046 | | | 1,706 | |
Straight-line rental income, net | (420) | | | (341) | | | (79) | |
Amortization of acquired above and below market lease intangibles, net | (1,225) | | | (976) | | | (249) | |
Amortization of lease inducements | 423 | | | 419 | | | 4 | |
Lease termination fees, net | (679) | | | (124) | | | (555) | |
Non-cash ground rent expense, net | 212 | | | 333 | | | (121) | |
Other (income) expense, net | (69) | | | 761 | | | (830) | |
NOI | 80,692 | | | 83,059 | | | (2,367) | |
NOI from Other Investment Properties | (326) | | | (811) | | | 485 | |
Same Store NOI | $ | 80,366 | | | $ | 82,248 | | | $ | (1,882) | |
| | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2021 | | 2020 | | Change |
Same Store NOI: | | | | | |
Base rent | $ | 85,003 | | | $ | 89,370 | | | $ | (4,367) | |
Percentage and specialty rent | 521 | | | 864 | | | (343) | |
Tenant recoveries | 26,112 | | | 25,549 | | | 563 | |
Other lease-related income | 1,285 | | | 1,468 | | | (183) | |
Uncollectible lease income, net | 3,758 | | | (822) | | | 4,580 | |
Property operating expenses | (17,190) | | | (15,802) | | | (1,388) | |
Real estate taxes | (19,123) | | | (18,379) | | | (744) | |
Same Store NOI | $ | 80,366 | | | $ | 82,248 | | | $ | (1,882) | |
Same Store NOI decreased $1,882, or 2.3%, primarily due to the following:
•a $4,367 decrease in base rent primarily as a result of (i) a $3,680 decrease from occupancy declines, (ii) a $2,609 decrease from lease concession agreements that do not meet deferral accounting treatment, partially offset by $1,230 related to the repayment of amounts previously deferred under lease concessions that did not meet deferral accounting treatment, and (iii) an increase of $645 from contractual rent changes. The aggregate $2,609 decrease from lease concession agreements was associated with billed base rent of $1,254 from the three months ended March 31, 2021 and $1,355 from prior periods; and
•a $1,569 increase in property operating expenses and real estate taxes, net of tenant recoveries, primarily due to (i) decreases in tenant recoveries as a result of a decline in occupancy and (ii) an increase in certain net recoverable property operating expenses;
partially offset by
•a $4,580 decrease in reserve for uncollectible lease income primarily due to (i) collection of amounts related to previous periods from tenants accounted for on the cash basis of accounting, (ii) the execution of lease concessions that did not meet deferral accounting treatment, however, were agreed in previous periods; as a result, the impact of
these concessions was included within the reserve for uncollectible lease income until executed, and (iii) a decrease in the general reserve due to collections from accrual-basis tenants, partially offset by (iv) the uncollected portion of current period charges related to cash-basis tenants and (v) the impact of lease concessions we have agreed in principle as of March 31, 2021 that are not expected to meet deferral accounting treatment, however, such agreements have not been executed as of March 31, 2021; as a result, the impact of these anticipated concessions are included within the reserve for uncollectible lease income until executed.
Funds From Operations Attributable to Common Shareholders
The National Association of Real Estate Investment Trusts, or NAREIT, an industry trade group, has promulgated a financial measure known as funds from operations (FFO). As defined by NAREIT, FFO means net income computed in accordance with GAAP, excluding (i) depreciation and amortization related to real estate, (ii) gains from sales of real estate assets, (iii) gains and losses from change in control and (iv) impairment write-downs of real estate assets and investments in entities directly attributable to decreases in the value of real estate held by the entity. We have adopted the NAREIT definition in our computation of FFO attributable to common shareholders. Management believes that, subject to the following limitations, FFO attributable to common shareholders provides a basis for comparing our performance and operations to those of other REITs.
We define Operating FFO attributable to common shareholders as FFO attributable to common shareholders excluding the impact of discrete non-operating transactions and other events that we do not consider representative of the comparable operating results of our real estate operating portfolio, which is our core business platform. Specific examples of discrete non-operating transactions and other events include, but are not limited to, (i) the impact on earnings from gains or losses associated with the early extinguishment of debt or other liabilities, (ii) litigation involving the Company, including gains recognized as a result of settlement and costs to engage outside counsel related to litigation with former tenants, (iii) the impact on earnings from executive separation, and (iv) the excess of redemption value over carrying value of preferred stock redemption, which are not otherwise adjusted in our calculation of FFO attributable to common shareholders.
We believe that FFO attributable to common shareholders and Operating FFO attributable to common shareholders, which are supplemental non-GAAP financial measures, provide an additional and useful means to assess the operating performance of REITs. FFO attributable to common shareholders and Operating FFO attributable to common shareholders do not represent alternatives to (i) “Net Income” or “Net income attributable to common shareholders” as indicators of our financial performance, or (ii) “Cash flows from operating activities” in accordance with GAAP as measures of our capacity to fund cash needs, including the payment of dividends. Comparison of our presentation of Operating FFO attributable to common shareholders to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.
The following table presents a reconciliation of net income attributable to common shareholders to FFO attributable to common shareholders and Operating FFO attributable to common shareholders:
| | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2021 | | 2020 | | | | |
Net income attributable to common shareholders | $ | 4,713 | | | $ | 22,357 | | | | | |
Depreciation and amortization of real estate (a) | 47,540 | | | 39,838 | | | | | |
Provision for impairment of investment properties | — | | | 346 | | | | | |
| | | | | | | |
FFO attributable to common shareholders | $ | 52,253 | | | $ | 62,541 | | | | | |
FFO attributable to common shareholders per common share outstanding – diluted | $ | 0.24 | | | $ | 0.29 | | | | | |
| | | | | | | |
FFO attributable to common shareholders | $ | 52,253 | | | $ | 62,541 | | | | | |
Impact on earnings from the early extinguishment of debt, net (b) | 64 | | | — | | | | | |
Gain on litigation settlement | — | | | (6,100) | | | | | |
Other (c) | 28 | | | 1,011 | | | | | |
Operating FFO attributable to common shareholders | $ | 52,345 | | | $ | 57,452 | | | | | |
Operating FFO attributable to common shareholders per common share outstanding – diluted | $ | 0.24 | | | $ | 0.27 | | | | | |
(a)Includes $7,527 of accelerated depreciation recorded in connection with the write-off of assets taken out of service due to the demolition of a retail outparcel at our Tacoma South investment property during the three months ended March 31, 2021.
(b)Included within “Interest expense” in the accompanying condensed consolidated statements of operations and other comprehensive income (loss).
(c)Primarily consists of the impact on earnings from litigation involving the Company, including costs to engage outside counsel related to litigation with former tenants, which is included within “Other income (expense), net” in the accompanying condensed consolidated statements of operations and other comprehensive income (loss).
Liquidity and Capital Resources
We anticipate that cash flows from the below-listed sources will provide adequate capital for the next 12 months and beyond for all scheduled principal and interest payments on our outstanding indebtedness, including maturing debt, current and anticipated tenant allowances or other capital obligations, the shareholder distributions required to maintain our REIT status and compliance with the financial covenants of our unsecured debt agreements.
Our primary expected sources and uses of liquidity are as follows:
| | | | | | | | | | | |
| SOURCES | | USES |
▪ | Operating cash flow | ▪ | Tenant allowances and leasing costs |
▪ | Cash and cash equivalents | ▪ | Improvements made to individual properties, certain of which are not |
▪ | Available borrowings under our unsecured revolving | | recoverable through common area maintenance charges to tenants |
| line of credit | ▪ | Debt repayments |
▪ | Proceeds from capital markets transactions | ▪ | Distribution payments |
▪ | Proceeds from asset dispositions | ▪ | Redevelopment, expansion and pad development activities |
▪ | Proceeds from the sales of air rights | ��� | Acquisitions |
| | ▪ | New development |
| | ▪ | Repurchases of our common stock |
Over the last several years, we have made substantial progress in reinforcing the strength of our balance sheet, as demonstrated by our financial flexibility and abundant liquidity. We believe this progress places us in a position to be able to better withstand the current unprecedented macroeconomic environment. However, there can be no assurances in this regard or that additional financing or capital will be available to us going forward on favorable terms, or at all. Additionally, as of April 26, 2021, we have collected 96% of base rent charges related to the three months ended March 31, 2021 and have executed lease concession agreements for an additional 1% of billed base rent related to the three months ended March 31, 2021. Uncollected billed base rent related to tenants who have declared bankruptcy represents an additional 0.2% for the three months ended March 31, 2021. As of April 26, 2021, we have collected 81%, 89% and 95% of billed base rent charges related to the three months ended June 30, 2020, September 30, 2020 and December 31, 2020, respectively, as compared to 78%, 88% and 94% as of February 8, 2021, respectively. If our cash collection activity deteriorates, and if we reach additional agreements with tenants to defer or abate rent, our operating cash flows and liquidity will be negatively impacted. We can make no assurances that the in-process lease amendments will ultimately be executed in the lease concession type being actively negotiated, or at all. Over the last several years as we worked to fortify our balance sheet, we funded debt maturities primarily through capital markets transactions, including public and private offerings of senior unsecured notes, as well as asset dispositions. As of March 31, 2021, we have no scheduled debt maturities and $1,811 of principal amortization due through the end of 2021, which we plan on satisfying through a combination of cash flows from operations, working capital and our unsecured revolving line of credit.
The table below summarizes our consolidated indebtedness as of March 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt | | Aggregate Principal Amount | | Weighted Average Interest Rate | | Maturity Date | | Weighted Average Years to Maturity |
Fixed rate mortgages payable (a) | | $ | 91,558 | | | 4.36 | % | | Various | | 3.8 years |
| | | | | | | | |
Unsecured notes payable: | | | | | | | | |
Senior notes – 4.58% due 2024 | | 150,000 | | | 4.58 | % | | June 30, 2024 | | 3.3 years |
Senior notes – 4.00% due 2025 | | 350,000 | | | 4.00 | % | | March 15, 2025 | | 4.0 years |
Senior notes – 4.08% due 2026 | | 100,000 | | | 4.08 | % | | September 30, 2026 | | 5.5 years |
Senior notes – 4.24% due 2028 | | 100,000 | | | 4.24 | % | | December 28, 2028 | | 7.8 years |
Senior notes – 4.82% due 2029 | | 100,000 | | | 4.82 | % | | June 28, 2029 | | 8.2 years |
Senior notes – 4.75% due 2030 | | 400,000 | | | 4.75 | % | | September 15, 2030 | | 9.5 years |
Total unsecured notes payable (a) | | 1,200,000 | | | 4.42 | % | | | | 6.5 years |
| | | | | | | | |
Unsecured credit facility: | | | | | | | | |
Revolving line of credit – variable rate | | — | | | 1.21 | % | | April 22, 2022 (b) | | 1.1 years |
| | | | | | | | |
Unsecured term loans: | | | | | | | | |
Term Loan Due 2023 – fixed rate (c) | | 200,000 | | | 4.10 | % | | November 22, 2023 | | 2.6 years |
Term Loan Due 2024 – fixed rate (d) | | 120,000 | | | 2.88 | % | | July 17, 2024 | | 3.3 years |
Term Loan Due 2026 – fixed rate (e) | | 150,000 | | | 3.37 | % | | July 17, 2026 | | 5.3 years |
Total unsecured term loans (a) | | 470,000 | | | 3.56 | % | | | | 3.7 years |
| | | | | | | | |
Total consolidated indebtedness | | $ | 1,761,558 | | | 4.19 | % | | | | 5.6 years |
(a)Fixed rate mortgages payable excludes mortgage discount of $(439) and capitalized loan fees of $(176), net of accumulated amortization, as of March 31, 2021. Unsecured notes payable excludes discount of $(6,258) and capitalized loan fees of $(7,220), net of accumulated amortization, as of March 31, 2021. Unsecured term loans exclude capitalized loan fees of $(2,273), net of accumulated amortization, as of March 31, 2021. Capitalized loan fees related to the revolving line of credit are included within “Other assets, net” in the accompanying condensed consolidated balance sheets.
(b)We have two six-month extension options on the revolving line of credit, which we may exercise as long as we are in compliance with the terms of the unsecured credit agreement and we pay an extension fee equal to 0.075% of the commitment amount being extended.
(c)Reflects $200,000 of LIBOR-based variable rate debt that has been swapped to a fixed rate of 2.85% plus a credit spread based on a leverage grid ranging from 1.20% to 1.85% through November 22, 2023. The applicable credit spread was 1.25% as of March 31, 2021.
(d)Reflects $120,000 of LIBOR-based variable rate debt that has been swapped to a fixed rate of 1.68% plus a credit spread based on a leverage grid ranging from 1.20% to 1.70% through July 17, 2024. The applicable credit spread was 1.20% as of March 31, 2021.
(e)Reflects $150,000 of LIBOR-based variable rate debt that has been swapped to a fixed rate of 1.77% plus a credit spread based on a leverage grid ranging from 1.50% to 2.20% through July 17, 2026. The applicable credit spread was 1.60% as of March 31, 2021.
Mortgages Payable
During the three months ended March 31, 2021, we made scheduled principal payments of $598 related to amortizing loans.
Unsecured Term Loans and Revolving Line of Credit
Unsecured Credit Facility
On April 23, 2018, we entered into our fifth amended and restated credit agreement with a syndicate of financial institutions to provide for an unsecured credit facility aggregating $1,100,000, consisting of an $850,000 unsecured revolving line of credit that matures on April 22, 2022 and a $250,000 unsecured term loan that was scheduled to mature on January 5, 2021 and was repaid during 2020 (Unsecured Credit Facility). The unsecured revolving line of credit is priced on a leverage grid at a rate of LIBOR plus a credit spread. In accordance with the unsecured credit agreement, the credit spread set forth in the leverage grid resets quarterly based on our leverage, as calculated at the previous quarter end, and we have the option to make an irrevocable election to convert to an investment grade pricing grid. As of March 31, 2021, making such an election would have resulted in a higher interest rate and, as such, we have not made the election to convert to an investment grade pricing grid.
The following table summarizes the key terms of the unsecured revolving line of credit:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Leverage-Based Pricing | | Investment Grade Pricing |
Unsecured Credit Facility | | Maturity Date | | Extension Option | | Extension Fee | | Credit Spread | Facility Fee | | Credit Spread | Facility Fee |
$850,000 unsecured revolving line of credit | | 4/22/2022 | | 2 six-month | | 0.075% | | 1.05%–1.50% | 0.15%–0.30% | | 0.825%–1.55% | 0.125%–0.30% |
The Unsecured Credit Facility has a $500,000 accordion option that allows us, at our election, to increase the total Unsecured Credit Facility up to $1,350,000, subject to (i) customary fees and conditions including, but not limited to, the absence of an event of default as defined in the unsecured credit agreement and (ii) our ability to obtain additional lender commitments.
As of March 31, 2021, we had letters of credit outstanding totaling $291 that serve as collateral for certain capital improvements at one of our properties and reduce the available borrowings on our unsecured revolving line of credit.
Unsecured Term Loans
As of March 31, 2021, we have the following unsecured term loans: (i) a seven-year $200,000 unsecured term loan (Term Loan Due 2023), (ii) a five-year $120,000 unsecured term loan (Term Loan Due 2024) and (iii) a seven-year $150,000 unsecured term loan (Term Loan Due 2026), each of which bears interest at a rate of LIBOR plus a credit spread based on a leverage grid. In accordance with the respective term loan agreements, the credit spread set forth in the leverage grid resets quarterly based on our leverage, as calculated at the previous quarter end, and we have the option to make an irrevocable election to convert to an investment grade pricing grid. As of March 31, 2021, making such an election would not have changed the interest rate for the Term Loan Due 2023 and would have resulted in higher interest rates for the Term Loan Due 2024 and Term Loan Due 2026 and, as such, we have not made the election to convert to an investment grade pricing grid.
The following table summarizes the key terms of the unsecured term loans:
| | | | | | | | | | | | | | | | | | | | |
Unsecured Term Loans | | Maturity Date | | Leverage-Based Pricing Credit Spread | | Investment Grade Pricing Credit Spread |
$200,000 unsecured term loan due 2023 | | 11/22/2023 | | 1.20% – 1.85% | | 0.85% – 1.65% |
$120,000 unsecured term loan due 2024 | | 7/17/2024 | | 1.20% – 1.70% | | 0.80% – 1.65% |
$150,000 unsecured term loan due 2026 | | 7/17/2026 | | 1.50% – 2.20% | | 1.35% – 2.25% |
The Term Loan Due 2023 has a $100,000 accordion option that allows us, at our election, to increase the Term Loan Due 2023 up to $300,000, subject to (i) customary fees and conditions, including the absence of an event of default as defined in the amended term loan agreement and (ii) our ability to obtain additional lender commitments.
The Term Loan Due 2024 has a $130,000 accordion option and the Term Loan Due 2026 has a $100,000 accordion option that, collectively, allow us, at our election, to increase the total of the Term Loan Due 2024 and Term Loan Due 2026 up to $500,000, subject to (i) customary fees and conditions, including the absence of an event of default as defined in the term loan agreement and (ii) our ability to obtain additional lender commitments.
Debt Maturities
The following table summarizes the scheduled maturities and principal amortization of our indebtedness as of March 31, 2021 for the remainder of 2021, each of the next four years and thereafter, and the weighted average interest rates by year, as well as the fair value of our indebtedness as of March 31, 2021.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 | | 2022 | | 2023 | | 2024 | | 2025 | | Thereafter | | Total | | Fair Value |
Debt: | | | | | | | | | | | | | | | |
Fixed rate debt: | | | | | | | | | | | | | | | |
Mortgages payable (a) | $ | 1,811 | | | $ | 26,641 | | | $ | 31,758 | | | $ | 1,737 | | | $ | 1,809 | | | $ | 27,802 | | | $ | 91,558 | | | $ | 93,180 | |
Fixed rate term loans (b) | — | | | — | | | 200,000 | | | 120,000 | | | — | | | 150,000 | | | 470,000 | | | 468,294 | |
Unsecured notes payable (c) | — | | | — | | | — | | | 150,000 | | | 350,000 | | | 700,000 | | | 1,200,000 | | | 1,272,721 | |
Total fixed rate debt | 1,811 | | | 26,641 | | | 231,758 | | | 271,737 | | | 351,809 | | | 877,802 | | | 1,761,558 | | | 1,834,195 | |
| | | | | | | | | | | | | | | |
Variable rate debt: | | | | | | | | | | | | | | | |
Variable rate revolving line of credit | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Total debt (d) | $ | 1,811 | | | $ | 26,641 | | | $ | 231,758 | | | $ | 271,737 | | | $ | 351,809 | | | $ | 877,802 | | | $ | 1,761,558 | | | $ | 1,834,195 | |
| | | | | | | | | | | | | | | |
Weighted average interest rate on debt: | | | | | | | | | | | | | | | |
Fixed rate debt | 4.08 | % | | 4.81 | % | | 4.10 | % | | 3.83 | % | | 4.00 | % | | 4.37 | % | | 4.19 | % | | |
Variable rate debt (e) | — | | | 1.21 | % | | — | | | — | | | — | | | — | | | 1.21 | % | | |
Total | 4.08 | % | | 4.81 | % | | 4.10 | % | | 3.83 | % | | 4.00 | % | | 4.37 | % | | 4.19 | % | | |
(a)Excludes mortgage discount of $(439) and capitalized loan fees of $(176), net of accumulated amortization, as of March 31, 2021.
(b)Excludes capitalized loan fees of $(2,273), net of accumulated amortization, as of March 31, 2021. The following variable rate term loans have been swapped to fixed rate debt: (i) $200,000 of LIBOR-based variable rate debt has been swapped to a fixed rate of 2.85% plus a credit spread based on a leverage grid through November 22, 2023; (ii) $120,000 of LIBOR-based variable rate debt has been swapped to a fixed rate of 1.68% plus a credit spread based on a leverage grid through July 17, 2024; and (iii) $150,000 of LIBOR-based variable rate debt has been swapped to a fixed rate of 1.77% plus a credit spread based on a leverage grid through July 17, 2026. As of March 31, 2021, the applicable credit spread for (i) was 1.25%, for (ii) was 1.20% and for (iii) was 1.60%.
(c)Excludes discount of $(6,258) and capitalized loan fees of $(7,220), net of accumulated amortization, as of March 31, 2021.
(d)The weighted average years to maturity of consolidated indebtedness was 5.6 years as of March 31, 2021.
(e)Represents interest rate as of March 31, 2021, however, the revolving line of credit was not drawn as of March 31, 2021.
Our unsecured debt agreements, consisting of the (i) unsecured credit agreement, as amended governing the Unsecured Credit Facility, (ii) term loan agreement, as amended governing the Term Loan Due 2023, (iii) term loan agreement, as amended governing the Term Loan Due 2024 and Term Loan Due 2026, (iv) note purchase agreement governing the 4.58% senior unsecured notes due 2024 (Notes Due 2024), (v) indenture, as supplemented, governing the Notes Due 2025, (vi) note purchase agreement governing the 4.08% senior unsecured notes due 2026 and the 4.24% senior unsecured notes due 2028 (Notes Due 2026 and 2028), (vii) note purchase agreement governing the 4.82% senior unsecured notes due 2029 (Notes Due 2029) and (viii) indenture, as supplemented, governing the Notes Due 2030, contain customary representations, warranties and covenants, and events of default. These include financial covenants such as (i) maximum unencumbered, secured and consolidated leverage ratios; (ii) minimum interest coverage ratios; (iii) minimum fixed charge coverage ratios; (iv) minimum unencumbered interest coverage ratios; (v) a minimum debt service coverage ratio; and (vi) a minimum unencumbered assets to unsecured debt ratio. All financial covenants that include operating results, or derivations thereof, in the covenant calculations are based on the most recent four fiscal quarters of activity. As such, the impact of short-term relative adverse operating results, if any, on our financial covenants is partially mitigated by previous and/or subsequent operating results. As of March 31, 2021, we believe we were in compliance with the financial covenants and default provisions under the unsecured debt agreements.
We plan on addressing our debt maturities through a combination of (i) cash flows generated from operations, (ii) working capital, (iii) capital markets transactions and (iv) our unsecured revolving line of credit.
Distributions and Equity Transactions
Our distributions of current and accumulated earnings and profits for U.S. federal income tax purposes are taxable to shareholders, generally, as ordinary income. Distributions in excess of these earnings and profits generally are treated as a non-taxable reduction of the shareholders’ basis in the shares to the extent thereof (non-dividend distributions) and thereafter as taxable gain. We intend to continue to qualify as a REIT for U.S. federal income tax purposes. The Internal Revenue Code of
1986, as amended (the Code) generally requires that a REIT annually distributes to its shareholders at least 90% of its REIT taxable income, determined without regard to the dividends paid deduction and excluding net capital gains. The Code imposes tax on any undistributed REIT taxable income.
To satisfy the requirements for qualification as a REIT and generally not be subject to U.S. federal income and excise tax, we intend to make distributions of all, or substantially all, of our taxable income to shareholders. Our future distributions will be at the discretion of our board of directors and are required to be declared 10 days prior to the record date. When determining the amount of future distributions, we expect to consider, among other factors, (i) the amount of cash generated from our operating activities, (ii) our expectations of future cash flow, (iii) our determination of near-term cash needs for debt repayments and potential future share repurchases, (iv) the market of available acquisitions of new properties and redevelopment, expansion and pad development opportunities, (v) the timing of significant re-leasing activities and the establishment of additional cash reserves for anticipated tenant allowances and general property capital improvements, (vi) our ability to continue to access additional sources of capital, and (vii) the amount required to be distributed to maintain our status as a REIT, which is a requirement of our unsecured credit agreement, and to avoid or minimize any income and excise taxes that we otherwise would be required to pay. Under certain circumstances, we may be required to make distributions in excess of cash available for distribution in order to meet the REIT distribution requirements.
We declared a quarterly distribution of $0.07 per share of common stock during the three months ended March 31, 2021.
We have an existing common stock repurchase program under which we may repurchase, from time to time, up to a maximum of $500,000 of shares of our Class A common stock. The shares may be repurchased in the open market or in privately negotiated transactions and are canceled upon repurchase. The timing and actual number of shares repurchased will depend on a variety of factors, including price in absolute terms and in relation to the value of our assets, corporate and regulatory requirements, market conditions and other corporate liquidity requirements and priorities. The common stock repurchase program may be suspended or terminated at any time without prior notice. We did not repurchase any shares during the three months ended March 31, 2021. As of March 31, 2021, $189,105 remained available for repurchases of shares of our common stock under our common stock repurchase program.
On April 1, 2021, we established an at-the-market (ATM) equity program under which we may issue and sell shares of our Class A common stock, having an aggregate offering price of up to $250,000, from time to time. Actual sales may depend on a variety of factors, including, among others, market conditions and the trading price of our Class A common stock. Any net proceeds are expected to be used for general corporate purposes, which may include funding acquisitions and redevelopment activities and repaying debt.
Capital Expenditures and Redevelopment Activity
We anticipate that obligations related to capital improvements and redevelopments, including expansions and pad developments, in 2021 can be met with (i) cash flows generated from operations, (ii) working capital, (iii) capital markets transactions and (iv) our unsecured revolving line of credit.
As of March 31, 2021, we have active expansion and redevelopment projects at Circle East, One Loudoun Downtown, The Shoppes at Quarterfield and a vacant pad development at Southlake Town Square and we have invested a total of approximately $117,000 in these projects, which is net of proceeds of $11,820 from the sale of air rights at Circle East and net of contributions from our joint venture partner at One Loudoun Downtown. These projects are at various stages of completion, and based on our current plans and estimates, we anticipate that it will require approximately $62,000 to $75,000 of additional investment from us to complete these projects.
We capitalized $716 and $626 of internal salaries and related benefits of personnel directly involved in capital upgrades and tenant improvements during the three months ended March 31, 2021 and 2020, respectively. We also capitalized $57 and $60 of internal leasing incentives, all of which were incremental to signed leases, during the three months ended March 31, 2021 and 2020, respectively.
In addition, we capitalized $1,811 and $1,316 of indirect project costs, which includes, among other costs, $409 and $372 of internal salaries and related benefits of personnel directly involved in the redevelopment projects and $1,292 and $785 of interest, related to expansion and redevelopment projects during the three months ended March 31, 2021 and 2020, respectively.
Dispositions
We did not sell any properties during the three months ended March 31, 2021. The following table highlights our property disposition during 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Properties Sold | | Square Footage | | Consideration | | Aggregate Proceeds, Net (a) | | Debt Extinguished |
2020 Disposition | | 1 | | | 105,900 | | | $ | 13,900 | | | $ | 12,695 | | | $ | — | |
(a)Represents total consideration net of transaction costs.
In addition to the transaction presented in the preceding table, during the year ended December 31, 2020, we received proceeds of $26 from a condemnation award.
Acquisitions
We did not acquire any properties during the three months ended March 31, 2021. The following table highlights our asset acquisition during 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Assets Acquired | | Square Footage | | Acquisition Price | | Mortgage Debt |
2020 Acquisition (a) | | 1 | | | 154,700 | | | $ | 55,000 | | | $ | — | |
(a)2020 acquisition is the fee interest in our Fullerton Metrocenter multi-tenant retail operating property. In connection with this acquisition, we also assumed the lessor position in a ground lease with a shadow anchor. The total number of properties in our portfolio was not affected by this transaction.
Summary of Cash Flows
| | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, |
| 2021 | | 2020 | | Change |
Net cash provided by operating activities | $ | 36,131 | | | $ | 35,042 | | | $ | 1,089 | |
Net cash used in investing activities | (25,229) | | | (70,507) | | | 45,278 | |
Net cash (used in) provided by financing activities | (14,714) | | | 795,382 | | | (810,096) | |
(Decrease) increase in cash, cash equivalents and restricted cash | (3,812) | | | 759,917 | | | (763,729) | |
Cash, cash equivalents and restricted cash, at beginning of period | 45,329 | | | 14,447 | | | |
Cash, cash equivalents and restricted cash, at end of period | $ | 41,517 | | | $ | 774,364 | | | |
Cash Flows from Operating Activities
Cash flows from operating activities consist primarily of net income from property operations, adjusted for the following, among others: (i) depreciation and amortization, (ii) provision for impairment of investment properties, (iii) gain on sales of investment properties, and (iv) amortization of stock-based compensation, loan fees and debt discount, net. Net cash provided by operating activities during the three months ended March 31, 2021 increased $1,089 primarily due to the following:
•a $7,235 increase in comparative changes in accounts receivable, net due to an increase in cash collections of charges billed to tenants, including collection of charges from prior periods, and the collection of amounts previously deferred under lease concession agreements as a result of COVID-19;
•an $1,862 decrease in cash bonuses paid;
•a $1,440 decrease in cash paid for leasing fees and inducements; and
•ordinary course fluctuations in working capital accounts;
partially offset by
•a $9,638 increase in cash paid for interest; and
•a $2,367 decrease in NOI, consisting of a decrease in Same Store NOI and NOI from properties that were sold or held for sale in 2020 and other properties not included in our same store portfolio.
We believe that cash flows from operations, working capital and our unsecured revolving line of credit will provide sufficient liquidity to sustain future operations; however, we cannot provide any such assurances.
Cash Flows from Investing Activities
Cash flows from investing activities consist primarily of cash paid to purchase investment properties and fund capital expenditures, tenant improvements and developments in progress, net of proceeds from the sales of investment properties. Net cash flows from investing activities during the three months ended March 31, 2021 increased $45,278 due to the following:
•a $54,970 decrease in cash paid to purchase investment properties; and
•a $4,347 decrease capital expenditures and tenant improvements;
partially offset by
•an $11,343 decrease in proceeds from the sales of investment properties; and
•a $2,696 increase in investment in developments in progress.
In 2021, we expect to fund redevelopment, expansion and pad development activities, capital expenditures and tenant improvements through cash flows generated from operations, working capital, capital markets transactions and our unsecured revolving line of credit.
Cash Flows from Financing Activities
Cash flows from financing activities primarily consist of proceeds from our unsecured revolving line of credit and the issuance of debt instruments, partially offset by (i) repayments of our unsecured revolving line of credit, unsecured debt instruments and mortgages payable, (ii) distribution payments, (iii) payment of loan fees and deposits, (iv) debt prepayment costs, (v) principal payments on mortgages payable, and (vi) shares repurchased through our common stock repurchase program. Net cash flows from financing activities during the three months ended March 31, 2021 decreased $810,096 primarily due to the following:
•an $831,704 change in the activity on our unsecured revolving line of credit from net borrowings of $831,704 during the three months ended March 31, 2020 compared to net borrowings of $0 during the three months ended March 31, 2021;
partially offset by
•a $22,532 decrease in distributions paid.
We plan to continue to address our debt maturities through a combination of (i) cash flows from operations, (ii) working capital, (iii) capital markets transactions and (iv) our unsecured revolving line of credit.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements.
Contractual Obligations
During the three months ended March 31, 2021, except as otherwise disclosed herein, there were no material changes outside the normal course of business to the contractual obligations identified in our Annual Report on Form 10-K for the year ended December 31, 2020.
Critical Accounting Policies and Estimates
Our 2020 Annual Report on Form 10-K contains a description of our critical accounting policies, including those relating to the collectibility of lease income and accounts receivable and impairment of long-lived assets. For the three months ended March 31, 2021, there were no significant changes to these policies.
Impact of Recently Issued Accounting Pronouncements
See Note 2 – Summary of Significant Accounting Policies in the accompanying condensed consolidated financial statements regarding recently issued accounting pronouncements.
Subsequent Events
Subsequent to March 31, 2021, we paid the cash dividend for the first quarter of 2021 of $0.07 per share on our outstanding Class A common stock, which was paid on April 9, 2021 to Class A common shareholders of record at the close of business on March 26, 2021.
On April 1, 2021, we established an ATM equity program under which we may issue and sell shares of our Class A common stock, having an aggregate offering price of up to $250,000, from time to time. Actual sales may depend on a variety of factors, including, among others, market conditions and the trading price of our Class A common stock. Any net proceeds are expected to be used for general corporate purposes, which may include funding acquisitions and redevelopment activities and repaying debt.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We may be exposed to interest rate changes primarily as a result of our long-term debt that is used to maintain liquidity and fund our operations. Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs. To achieve our objectives, we borrow primarily at fixed rates, and in some cases variable rates with the ability to convert to fixed rates.
With regard to variable rate financing, we assess interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by evaluating hedging opportunities. We maintain risk management control systems to monitor interest rate cash flow risk attributable to both our outstanding or forecasted debt obligations as well as our potential offsetting hedge positions. The risk management control systems involve the use of analytical techniques, including cash flow sensitivity analysis, to estimate the expected impact of changes in interest rates on our future cash flows.
As of March 31, 2021, we had $470,000 of variable rate debt based on LIBOR that has been swapped to fixed rate debt through interest rate swaps. Our interest rate swaps as of March 31, 2021 are summarized in the following table:
| | | | | | | | | | | | | | | | | |
| Notional Amount | | Maturity Date | | Fair Value of Derivative Liability |
Term Loan Due 2023 | $ | 200,000 | | | November 22, 2023 | | $ | 13,030 | |
Term Loan Due 2024 | 120,000 | | | July 17, 2024 | | 4,586 | |
Term Loan Due 2026 | 150,000 | | | July 17, 2026 | | 5,995 | |
| $ | 470,000 | | | | | $ | 23,611 | |
For a discussion concerning the scheduled debt maturities and principal amortization of our indebtedness as of March 31, 2021 for the remainder of 2021, each of the next four years and thereafter and the weighted average interest rates by year to evaluate the expected cash flows and sensitivity to interest rate changes, refer to Note 7 – Debt in the accompanying condensed consolidated financial statements and Part I, “Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations — Liquidity and Capital Resources — Debt Maturities” contained herein.
A decrease of 1% in market interest rates would result in a hypothetical increase in our derivative liability of approximately $17,527.
The combined carrying amount of our debt is approximately $89,003 lower than the fair value as of March 31, 2021.
As of March 31, 2021, we had $470,000 of variable rate debt that has been swapped to fixed rate debt and access to a variable rate revolving line of credit with an interest rate of 1.21% based on LIBOR; however, the revolving line of credit was not drawn as of March 31, 2021. An increase in the variable interest rate on the revolving line of credit constitutes a market risk. If interest rates increase by 1%, there would be no change to interest expense as the revolving line of credit is undrawn as of March 31, 2021.
We may use additional derivative financial instruments to hedge exposures to changes in interest rates. To the extent we do, we are exposed to market and credit risk. Market risk is the adverse effect on the value of a financial instrument that results from a change in interest rates. The market risk associated with interest rate contracts is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is positive, the counterparty owes us, which creates credit risk for us. When the fair value of a derivative contract is negative, we owe the counterparty and, therefore, we generally are not exposed to the credit risk of the counterparty. We minimize credit risk in derivative instruments by entering into transactions with highly rated counterparties or with the same party providing the financing, with the right of offset.
When LIBOR is discontinued, the interest rate for certain of our debt instruments, including our unsecured credit facility revolving line of credit, Term Loan Due 2023, Term Loan Due 2024 and Term Loan Due 2026, and interest rate swap agreements that are indexed to LIBOR will be based on a replacement rate or an alternate base rate as specified in the applicable documentation governing such debt or swaps or as otherwise agreed upon. Such an event would not affect our ability to borrow or maintain already outstanding borrowings or swaps, but the replacement rate or alternate base rate could be higher or more volatile than LIBOR prior to its discontinuance. We understand that LIBOR is expected to remain available through June 30, 2023 and that banking regulators are encouraging banks to discontinue new LIBOR debt issuances by December 31, 2021.
ITEM 4. CONTROLS AND PROCEDURES
We have established disclosure controls and procedures to ensure that material information relating to us, including our consolidated subsidiaries, is made known to the officers who certify our financial reports and to the members of senior management and the board of directors.
Based on management’s evaluation as of March 31, 2021, our Chief Executive Officer and our Executive Vice President, Chief Financial Officer and Treasurer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) are effective to ensure that the information required to be disclosed by us in our reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and is accumulated and communicated to our management, including our Chief Executive Officer and our Executive Vice President, Chief Financial Officer and Treasurer, to allow timely decisions regarding required disclosure.
There were no changes to our internal controls over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) during the fiscal quarter ended March 31, 2021 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
PART II — OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
We are subject, from time to time, to various legal proceedings and claims that arise in the ordinary course of business. While the resolution of such matters cannot be predicted with certainty, we believe, based on currently available information, that the final outcome of such matters will not have a material effect on our condensed consolidated financial statements.
ITEM 1A. RISK FACTORS
Except to the extent updated below or to the extent additional factual information disclosed elsewhere in this Quarterly Report on Form 10-Q relates to such factors (including, without limitation, the matters discussed in Part I. “Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations”), there have been no material changes to our risk factors during the three months ended March 31, 2021 compared to those risk factors presented in Part I, “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2020.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
(a)Not applicable.
(b)Not applicable.
(c)Issuer Purchases of Equity Securities
The following table summarizes the number of shares of Class A common stock surrendered to the Company by employees to satisfy their tax withholding obligations in connection with the vesting of common stock and restricted shares for the specified periods and amounts outstanding under our common stock repurchase program:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Period | | Total number of shares of Class A common stock purchased | | Average price paid per share of Class A common stock | | Total number of shares purchased as part of publicly announced plans or programs | | Maximum number (or approximate dollar value) of shares that may yet be purchased under the plans or programs (a) |
January 1, 2021 to January 31, 2021 | | 35 | | | $ | 8.33 | | | N/A | | $ | 189,105 | |
February 1, 2021 to February 28, 2021 | | 50 | | | $ | 9.78 | | | N/A | | $ | 189,105 | |
March 1, 2021 to March 31, 2021 | | 44 | | | $ | 10.91 | | | N/A | | $ | 189,105 | |
Total | | 129 | | | $ | 9.77 | | | N/A | | $ | 189,105 | |
(a)As disclosed on the Current Reports on Form 8-K dated December 15, 2015 and December 14, 2017, represents the amount outstanding under our $500,000 common stock repurchase program, which has no scheduled expiration date.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
Not applicable.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
None.
ITEM 6. EXHIBITS
| | | | | | | | |
Exhibit No. | | Description |
| | |
31.1 | | |
31.2 | | |
32.1 | | |
101.SCH | | Inline XBRL Taxonomy Extension Schema Document (filed herewith). |
101.CAL | | Inline XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith). |
101.DEF | | Inline XBRL Taxonomy Extension Definition Linkbase Document (filed herewith). |
101.LAB | | Inline XBRL Taxonomy Extension Label Linkbase Document (filed herewith). |
101.PRE | | Inline XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith). |
104 | | Cover Page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101.*) (filed herewith). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
RETAIL PROPERTIES OF AMERICA, INC.
| | | | | |
By: | /s/ STEVEN P. GRIMES |
| |
| Steven P. Grimes |
| Chief Executive Officer |
| (Principal Executive Officer) |
Date: | May 5, 2021 |
| |
By: | /s/ JULIE M. SWINEHART |
| |
| Julie M. Swinehart |
| Executive Vice President, |
| Chief Financial Officer and Treasurer |
| (Principal Financial Officer and |
| Principal Accounting Officer) |
Date: | May 5, 2021 |