PHILADELPHIA--(BUSINESS WIRE)--RAIT Financial Trust (“RAIT”) (NYSE:RAS) today announced second quarter 2014 financial results.
Financial Performance
- Cash Available for Distribution (“CAD”) per share increased 41.2% to $0.24 for the quarter ended June 30, 2014 from $0.17 for the quarter ended June 30, 2013.
- Total revenues grew 25.1% to $73.3 million for the quarter ended June 30, 2014 from $58.6 million for the quarter ended June 30, 2013.
Dividends
- On June 12, 2014, RAIT declared a second quarter 2014 common dividend of $0.18 per share, representing a 38% increase from the second quarter 2013 common dividend of $0.13 per common share. The second quarter common dividend record date was July 11, 2014 and was paid on July 31, 2014.
CRE Loan Portfolio
- Investments in mortgages and loans increased 17.9% to $1.32 billion at June 30, 2014 from $1.12 billion at December 31, 2013.
- RAIT originated $246.3 million of loans during the quarter ended June 30, 2014 consisting of $112.8 million bridge loans, $119.7 million conduit loans and $13.8 million mezzanine loans. RAIT originated $470.8 million of loans for the six-month period ended June 30, 2014.
- RAIT sold $46.9 million of conduit loans during the quarter ended June 30, 2014 which generated $2.8 million of fee income.
CRE Property Portfolio
- Based upon properties owned as of June 30, 2014, average effective rent per unit per month in RAIT’s multifamily portfolio increased 7.5% to $799 for the quarter ended June 30, 2014 from $743 for the quarter ended June 30, 2013.
- As of June 30, 2014, RAIT’s investments in real estate increased 30% to $1.3 billion from $1.0 billion at December 31, 2013.
- Rental income increased 41% to $39.2 million during the quarter ended June 30, 2014 from $27.9 million for the quarter ended June 30, 2013 driven largely by the acquisition of 16 properties subsequent to June 30, 2013 which generated $10.6 million of rental income during the quarter ended June 30, 2014.
Assets Under Management
- Assets under management increased 47% to $5.3 billion at June 30, 2014 from $3.6 billion at December 31, 2013 due primarily to inclusion of third party retail properties managed by RAIT’s retail-focused property manager beginning in 2014.
Scott Schaeffer, RAIT’s Chairman and CEO, said, “We continue executing on our strategy of raising capital and investing it into our multi-strategy commercial real estate business. During the second quarter gross loan originations increased 44% to $246.3 million when compared to the second quarter of 2013. Our property portfolio grew through acquisitions and increasing rents which led to a 41% increase in rental income and a 51% increase in net operating income since June 30, 2013. The second quarter common dividend, which has increased 38% since the second quarter of 2013, represents a 75% payout ratio on our second quarter CAD per share.”
Financial Results
RAIT reported CAD, a non-GAAP financial measure, for the three-month period ended June 30, 2014 of $19.7 million, or $0.24 per share - diluted based on 81.8 million weighted-average shares outstanding – diluted, as compared to CAD for the three-month period ended June 30, 2013 of $11.9 million, or $0.17 per share – diluted based on 69.8 million weighted-average shares outstanding – diluted. RAIT reported a net loss allocable to common shares for the three-month period ended June 30, 2014 of $25.7 million, or $0.31 total loss per share - diluted based on 81.8 million weighted-average shares outstanding – diluted, as compared to net loss allocable to common shares for the three-month period ended June 30, 2013 of $65.9 million, or $0.94 total loss per share – diluted based on 69.8 million weighted-average shares outstanding – diluted. The second quarter 2014 net loss includes $25.1 million of unrealized losses relating primarily to non-cash mark-to-market adjustments in RAIT’s legacy Taberna portfolios and the associated hedges. Non-cash mark-to-market gains and losses are excluded from CAD.
RAIT reported CAD for the six-month period ended June 30, 2014 of $37.0 million, or $0.46 per share - diluted based on 80.6 million weighted-average shares outstanding – diluted, as compared to CAD for the six-month period ended June 30, 2013 of $22.8 million, or $0.35 per share – diluted based on 65.1 million weighted-average shares outstanding – diluted. RAIT reported a net loss allocable to common shares for the six-month period ended June 30, 2014 of $40.2 million, or $0.50 total loss per share - diluted based on 80.6 million weighted-average shares outstanding – diluted, as compared to net loss allocable to common shares for the six-month period ended June 30, 2013 of $156.4 million, or $2.40 total loss per share – diluted based on 65.1 million weighted-average shares outstanding – diluted. The six-month period ended June 30, 2014 net loss includes $49.2 million of unrealized losses relating primarily to non-cash mark-to-market adjustments in RAIT’s legacy Taberna portfolios and the associated hedges. Non-cash mark-to-market gains and losses are excluded from CAD.
A reconciliation of RAIT's reported net income (loss) allocable to common shares to its CAD is included as Schedule I to this release. A reconciliation of RAIT's total shareholders’ equity to its adjusted book value, a non-GAAP financial measure, is included as Schedule II to this release. A reconciliation of RAIT's net income (loss) allocable to common shares to its funds from operations (“FFO)”, a non-GAAP financial measure, and adjusted funds from operations (“AFFO”), a non-GAAP financial measure, is included as Schedule III to this release. These Schedules also include management's respective rationales for the usefulness of each of these non-GAAP financial measures.
|
Key Statistics |
||||||||||||||||
|
As of or For the Three-Month Periods Ended |
||||||||||||||||
|
June 30, |
March 31, |
December |
September |
June 30, |
||||||||||||
| Financial Statistics: | ||||||||||||||||
| Total revenue | $73,256 | $67,308 | $67,607 | $62,395 | $58,622 | |||||||||||
| Earnings (loss) per share – diluted | $(0.31) | $(0.18) | $(1.90) | $(0.24) | $(0.94) | |||||||||||
| CAD per share, diluted | $0.24 | $0.22 | $0.27 | $0.23 | $0.17 | |||||||||||
| Common dividend declared per share | $0.18 | $0.17 | $0.16 | $0.15 | $0.13 | |||||||||||
| Assets under management | $5,266,296 | $5,119,805 | $3,595,530 | $3,567,675 | $3,616,009 | |||||||||||
| FFO per share, diluted | $(0.20) | $(0.07) | $(1.74) | $(0.12) | $(0.81) | |||||||||||
|
Commercial Real Estate (“CRE”) Loan Portfolio: |
||||||||||||||||
| CRE loans-- unpaid principal | $1,325,748 | $1,228,452 | $1,115,949 | $1,103,272 | $1,154,306 | |||||||||||
| Non-accrual loans -- unpaid principal | $30,269 | $28,019 | $37,073 | $45,337 | $65,597 | |||||||||||
| Non-accrual loans as a % of reported loans | 2.3% | 2.3% | 3.3% | 4.1% | 5.7% | |||||||||||
| Reserve for losses | $15,336 | $14,279 | $22,955 | $23,317 | $24,222 | |||||||||||
| Reserves as a % of non-accrual loans | 50.7% | 51.0% | 61.9% | 51.4% | 36.9% | |||||||||||
| Provision for losses | $1,000 | $1,000 | $1,500 | $500 | $500 | |||||||||||
| CRE Property Portfolio: | ||||||||||||||||
| Reported investments in real estate(1) | $1,268,769 | $1,205,995 | $1,004,186 | $986,296 | $949,649 | |||||||||||
| Net operating income(1) | $19,524 | $17,093 | $13,919 | $13,712 | $12,947 | |||||||||||
| Number of properties owned(1) | 74 | 71 | 62 | 61 | 60 | |||||||||||
| Multifamily units owned(1) | 12,388 | 12,014 | 9,372 | 8,940 | 8,535 | |||||||||||
| Office square feet owned | 2,248,321 | 2,097,022 | 2,009,852 | 2,015,524 | 2,015,576 | |||||||||||
| Retail square feet owned | 1,420,909 | 1,420,909 | 1,421,059 | 1,421,059 | 1,421,059 | |||||||||||
| Land (acres owned) | 21.92 | 21.92 | 21.92 | 21.92 | 21.92 | |||||||||||
| Average occupancy data: | ||||||||||||||||
| Multifamily(1) | 92.8% | 93.3% | 92.2% | 92.5% | 92.6% | |||||||||||
| Office | 74.3% | 74.8% | 75.6% | 74.1% | 74.3% | |||||||||||
| Retail | 67.5% | 66.6% | 69.0% | 68.9% | 68.7% | |||||||||||
| Average Effective Rent per Unit/Square Foot (2): | ||||||||||||||||
| Multifamily (1) (3) | $799 | $767 | $763 | $761 | $743 | |||||||||||
| Office (4) | $20.10 | $18.70 | $18.40 | $19.45 | $18.77 | |||||||||||
| Retail (4) | $12.50 | $12.44 | $12.11 | $12.05 | $11.78 | |||||||||||
| (1) | Includes 19 apartment properties owned by RAIT’s consolidated subsidiary, Independence Realty Trust, Inc. (“IRT”) (NYSE MKT: IRT), with 5,342 units and a book value of $343.5 million as of June 30, 2014. At July 30, 2014, RAIT owned 28% of IRT’s outstanding common stock. | |
| (2) | Based on properties owned as of June 30, 2014. | |
| (3) | Average effective rent is rent per unit per month. | |
| (4) | Average effective rent is rent per square foot per year. | |
Conference Call
All interested parties can listen to the live conference call webcast at 9:00 AM ET on Thursday, July 31, 2014 from the home page of the RAIT Financial Trust website at www.rait.com or by dialing 800.299.9086, access code 20320568. For those who are not available to listen to the live call, the replay will be available shortly following the live call on RAIT’s website and telephonically until Thursday, August 7, 2014, by dialing 888.286.8010, access code 35898971.
About RAIT Financial Trust
RAIT Financial Trust is an internally-managed real estate investment trust that provides debt financing options to owners of commercial real estate and invests directly into commercial real estate properties located throughout the United States. In addition, RAIT is an asset and property manager of real estate-related assets. For more information, please visit www.rait.com or call Investor Relations at 215.243.9000.
Forward-Looking Statements
This press release may contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as "may," “trend”, "will," "continue," "expect," "intend," "anticipate," "estimate," "believe," “look forward” or other similar words or terms. Because such statements include risks, uncertainties and contingencies, actual results may differ materially from the expectations, intentions, beliefs, plans or predictions of the future expressed or implied by such forward-looking statements. These risks, uncertainties and contingencies include, but are not limited to, those disclosed in RAIT’s filings with the Securities and Exchange Commission. RAIT undertakes no obligation to update these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as may be required by law.
|
RAIT Financial Trust |
|||||||||||||||||||||
|
For the Three-Month |
For the Six-Month |
||||||||||||||||||||
| Revenues: | 2014 | 2013 | 2014 | 2013 | |||||||||||||||||
| Net interest margin: | |||||||||||||||||||||
| Investment Interest income | $ | 34,646 | $ | 31,256 | $ | 69,609 | $ | 62,536 | |||||||||||||
| Investment Interest expense | (7,523 | ) | (7,278 | ) | (14,706 | ) | (14,761 | ) | |||||||||||||
| Net interest margin | 27,123 | 23,978 | 54,903 | 47,775 | |||||||||||||||||
| Rental income | 39,214 | 27,858 | 74,390 | 55,027 | |||||||||||||||||
| Fee and other income | 6,919 | 6,786 | 11,271 | 14,071 | |||||||||||||||||
| Total revenue | 73,256 | 58,622 | 140,564 | 116,873 | |||||||||||||||||
| Expenses: | |||||||||||||||||||||
| Interest expense | 13,241 | 9,978 | 24,846 | 19,644 | |||||||||||||||||
| Real estate operating expense | 19,690 | 14,911 | 37,773 | 29,321 | |||||||||||||||||
| Compensation expense | 7,376 | 6,337 | 15,931 | 13,284 | |||||||||||||||||
| General and administrative expense | 4,874 | 3,562 | 9,075 | 7,338 | |||||||||||||||||
| Provision for losses | 1,000 | 500 | 2,000 | 1,000 | |||||||||||||||||
| Depreciation and amortization expense | 13,441 | 8,618 | 25,483 | 17,188 | |||||||||||||||||
| Total expenses | 59,622 | 43,906 | 115,108 | 87,775 | |||||||||||||||||
| Operating income | 13,634 | 14,716 | 25,456 | 29,098 | |||||||||||||||||
| Other income (expense) | 5 | 69 | 15 | 145 | |||||||||||||||||
| Gains (losses) on assets | (7,599 | ) | 224 | (5,375 | ) | 221 | |||||||||||||||
| Gains (losses) on extinguishment of debt | - | - | 2,421 | - | |||||||||||||||||
| Change in fair value of financial instruments | (25,071 | ) | (76,020 | ) | (49,210 | ) | (175,777 | ) | |||||||||||||
| Income (loss) before taxes and discontinued operations | (19,031 | ) | (61,011 | ) | (26,693 | ) | (146,313 | ) | |||||||||||||
| Income tax benefit (provision) | 21 | 673 | 260 | 634 | |||||||||||||||||
| Net income (loss) | (19,010 | ) | (60,338 | ) | (26,433 | ) | (145,679 | ) | |||||||||||||
| (Income) loss allocated to preferred shares | (7,415 | ) | (5,589 | ) | (13,221 | ) | (10,807 | ) | |||||||||||||
| (Income) loss allocated to noncontrolling interests | 775 | 50 | (583 | ) | 77 | ||||||||||||||||
| Net income (loss) allocable to common shares | $ | (25,650 | ) | $ | (65,877 | ) | $ | (40,237 | ) | $ | (156,409 | ) | |||||||||
| Earnings (loss) per share—Basic: | |||||||||||||||||||||
| Total earnings (loss) per share—Basic | $ | (0.31 | ) | $ | (0.94 | ) | $ | (0.50 | ) | $ | (2.40 | ) | |||||||||
| Weighted-average shares outstanding—Basic | 81,778,947 | 69,757,807 | 80,636,895 | 65,086,432 | |||||||||||||||||
| Earnings (loss) per share—Diluted: | |||||||||||||||||||||
| Total earnings (loss) per share—Diluted | $ | (0.31 | ) | $ | (0.94 | ) | $ | (0.50 | ) | $ | (2.40 | ) | |||||||||
| Weighted-average shares outstanding—Diluted | 81,778,947 | 69,757,807 | 80,636,895 | 65,086,432 | |||||||||||||||||
|
RAIT Financial Trust |
|||||||||||
|
As of |
As of |
||||||||||
| Assets | |||||||||||
| Investments in mortgages and loans, at amortized cost: | |||||||||||
| Commercial mortgages, mezzanine loans, other loans and preferred equity interests | $ | 1,323,677 | $ | 1,122,377 | |||||||
| Allowance for losses | (15,336 | ) | (22,955 | ) | |||||||
| Total investments in mortgages and loans | 1,308,341 | 1,099,422 | |||||||||
| Investments in real estate, net of accumulated depreciation of $145,751 and $127,745, respectively | 1,268,769 | 1,004,186 | |||||||||
| Investments in securities and security-related receivables, at fair value | 574,178 | 567,302 | |||||||||
| Cash and cash equivalents | 75,079 | 88,847 | |||||||||
| Restricted cash | 102,189 | 121,589 | |||||||||
| Accrued interest receivable | 52,857 | 48,324 | |||||||||
| Other assets | 72,165 | 57,081 | |||||||||
| Deferred financing costs, net of accumulated amortization of $21,484 and $17,768, respectively | 22,469 | 18,932 | |||||||||
|
Intangible assets, net of accumulated amortization of $8,960 and
$4,564,
respectively |
23,100 | 21,554 | |||||||||
| Total assets | $ | 3,499,147 | $ | 3,027,237 | |||||||
| Liabilities and Equity | |||||||||||
| Indebtedness: | |||||||||||
| Recourse indebtedness | $ | 353,145 | $ | 235,011 | |||||||
| Non-recourse indebtedness | 2,064,025 | 1,851,390 | |||||||||
| Total indebtedness | 2,417,170 | 2,086,401 | |||||||||
| Accrued interest payable | 31,177 | 26,936 | |||||||||
| Accounts payable and accrued expenses | 28,683 | 32,447 | |||||||||
| Derivative liabilities | 95,974 | 113,331 | |||||||||
| Deferred taxes, borrowers’ escrows and other liabilities | 128,665 | 79,462 | |||||||||
| Total liabilities | 2,701,669 | 2,338,577 | |||||||||
|
Series D Preferred Shares, 4,000,000 shares authorized, 4,000,000 and |
|||||||||||
|
2,600,000 shares issued and outstanding |
74,723 |
52,970 |
|||||||||
| Equity: | |||||||||||
|
Preferred shares, $0.01 par value per share, 25,000,000 shares authorized: |
|||||||||||
|
7.75% Series A cumulative redeemable preferred shares, liquidation |
|||||||||||
|
preference $25.00 per share, 8,069,288 and 4,760,000 shares |
|||||||||||
|
authorized, 4,069,288 shares issued and outstanding |
41 |
41 |
|||||||||
|
8.375% Series B cumulative redeemable preferred shares, liquidation |
|||||||||||
|
preference $25.00 per share, 4,300,000 shares authorized, 2,288,465 |
|||||||||||
|
shares issued and outstanding |
23 |
23 |
|||||||||
|
8.875% Series C cumulative redeemable preferred shares, liquidation |
|||||||||||
|
preference $25.00 per share, 3,600,000 shares authorized, 1,640,100 |
|||||||||||
|
shares issued and outstanding |
17 |
17 |
|||||||||
|
Series E cumulative redeemable preferred shares, liquidation preference |
|||||||||||
|
$25.00 per share, 4,000,000 shares authorized |
- |
- |
|||||||||
|
Common shares, $0.03 par value per share, 200,000,000 shares authorized, |
|||||||||||
|
82,507,410 and 71,447,437 issued and outstanding, including 541,825 |
|||||||||||
|
and 369,500 unvested restricted common share awards |
2,474 |
2,143 |
|||||||||
| Additional paid in capital | 2,007,593 | 1,920,455 | |||||||||
| Accumulated other comprehensive income (loss) | (50,226 | ) | (63,810 | ) | |||||||
| Retained earnings (deficit) | (1,326,186 | ) | (1,257,306 | ) | |||||||
| Total shareholders’ equity | 633,736 | 601,563 | |||||||||
| Noncontrolling interests | 89,019 | 34,127 | |||||||||
| Total equity | 722,755 | 635,690 | |||||||||
| Total liabilities and equity | $ | 3,499,147 | $ | 3,027,237 | |||||||
|
Schedule I |
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
For the Three-Month Period |
For the Six-Month Period Ended |
||||||||||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||
|
Amount |
Per Share |
Amount |
Per Share |
Amount |
Per Share |
Amount |
Per Share |
||||||||||||||||||
| Cash Available for Distribution: | |||||||||||||||||||||||||
| Net income (loss) allocable to common shares | $(25,650) | $ (0.31) | $(65,877) | $(0.94) | $(40,237) | $ (0.50) | $(156,409) | $(2.40) | |||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||
| Depreciation and amortization expense | 13,441 | 0.16 | 8,618 | 0.12 | 25,483 | 0.32 | 17,188 | 0.26 | |||||||||||||||||
| Change in fair value of financial instruments | 25,071 | 0.32 | 76,020 | 1.09 | 49,210 | 0.61 | 175,777 | 2.69 | |||||||||||||||||
| (Gains) losses on assets | 7,599 | 0.09 | (224) | 0.00 | 5,375 | 0.07 | (221) | 0.00 | |||||||||||||||||
| (Gains) losses on extinguishment of debt | - | - | - | - | (2,421) | (0.03) | - | - | |||||||||||||||||
| Taberna VIII and Taberna IX securitizations, net effect | (7,028) | (0.09) | (9,526) | (0.14) | (14,088) | (0.18) | (18,002) | (0.28) | |||||||||||||||||
| Straight-line rental adjustments | 24 | 0.00 | (678) | (0.01) | (91) | 0.00 | (966) | (0.01) | |||||||||||||||||
| Share-based compensation | 1,180 | 0.01 | 743 | 0.01 | 2,629 | 0.03 | 1,466 | 0.02 | |||||||||||||||||
| Origination fees and other deferred items | 5,181 | 0.06 | 2,300 | 0.03 | 9,732 | 0.12 | 2,978 | 0.05 | |||||||||||||||||
| Provision for losses | 1,000 | 0.01 | 500 | 0.01 | 2,000 | 0.03 | 1,000 | 0.02 | |||||||||||||||||
| Noncontrolling interest effect from certain adjustments | (1,095) | (0.01) | (9) | 0.00 | (635) | (0.01) | (9) | 0.00 | |||||||||||||||||
| Cash Available for Distribution | $19,723 | $0.24 | $11,867 | $0.17 | $36,957 | $0.46 | $22,802 | $0.35 | |||||||||||||||||
| (1) | Cash available for distribution, or CAD, is a non-GAAP financial measure. We believe that CAD provides investors and management with a meaningful indicator of operating performance. Management also uses CAD, among other measures, to evaluate profitability and our board of trustees considers CAD in determining our quarterly cash dividends. We also believe that CAD is useful because it adjusts for a variety of noncash items (such as depreciation and amortization, equity-based compensation, realized gain (loss) on assets, provision for loan losses and non-cash interest income and expense items). Furthermore, CAD removes the effect from our consolidation of the legacy Taberna securitizations. | |
| We calculate CAD by subtracting from or adding to net income (loss) attributable to common shareholders the following items: depreciation and amortization items including, depreciation and amortization, straight-line rental income or expense, amortization of in place leases, amortization of deferred financing costs, amortization of discount on financings and equity-based compensation; changes in the fair value of our financial instruments, including such changes reflected in our consolidated Taberna securitizations; net interest income from consolidated Taberna securitizations; realized gain (loss) on assets and other; provision for loan losses; impairment on depreciable property; acquisition gains or losses and transaction costs; certain fee income eliminated in consolidation that is attributable to third parties and one-time events pursuant to changes in U.S. GAAP and certain other non-recurring items. | ||
| CAD should not be considered as an alternative to net income (loss), determined in accordance with U.S. GAAP, as an indicator of operating performance. In addition, our methodology for calculating CAD may differ from the methodologies used by other comparable companies, including other REITs, when calculating the same or similar supplemental financial measures and may not be comparable with these companies. In these Schedules, references to “we”, “us”, and “our” refer to RAIT Financial Trust and its subsidiaries. | ||
| (2) | Based on 81,778,947 and 80,636,895 weighted-average shares outstanding-diluted for the three-month period and six-month period ended June 30, 2014. | |
| (3) | Based on 69,757,807and 65,086,432 weighted-average shares outstanding-diluted for the three-month period and six-month period ended June 30, 2013. | |
|
Schedule II |
|||||||
| As of June 30, 2014 | |||||||
| Amount | Per Share (2) | ||||||
| Total shareholders’ equity | $ 633,736 | $ 7.68 | |||||
| Liquidation value of preferred shares characterized as equity(3) | (199,946) | (2.42) | |||||
| Book value | 433,790 | 5.26 | |||||
| Adjustments: | |||||||
| Taberna VIII and Taberna IX securitizations, net effect | (187,864) | (2.29) | |||||
| RAIT I and RAIT II derivative liabilities | 31,102 | 0.38 | |||||
| Change in fair value for warrants and investor SARs | 18,820 | 0.23 | |||||
| Accumulated depreciation and amortization | 183,932 | 2.23 | |||||
| Valuation of recurring collateral and property management fees | 57,479 | 0.70 | |||||
| Total adjustments | $ 103,469 | $ 1.25 | |||||
| Adjusted book value | $ 537,259 | $ 6.51 | |||||
| (1) | Management views adjusted book value as a useful and appropriate supplement to shareholders’ equity and book value per share. The measure serves as an additional measure of our value because it facilitates evaluation of us without the effects of various items that we are required to record in accordance with GAAP but which have limited economic impact on our business. Those adjustments primarily reflect the effect of consolidated securitizations where we do not currently receive cash flows on our retained interests, accumulated depreciation and amortization, the valuation of long-term derivative instruments and a valuation of our recurring collateral and property management fees. Adjusted book value is a non-GAAP financial measurement, and does not purport to be an alternative to reported shareholders’ equity, determined in accordance with GAAP, as a measure of book value. Adjusted book value should be reviewed in connection with shareholders’ equity as set forth in our consolidated balance sheets, to help analyze our value to investors. Adjusted book value may be defined in various ways throughout the REIT industry. Investors should consider these differences when comparing our adjusted book value to that of other REITs. | |
| (2) | Based on 82,507,410 common shares outstanding as of June 30, 2014. | |
| (3) | Based on 4,069,288 Series A preferred shares, 2,288,465 Series B preferred shares, and 1,640,100 Series C preferred shares outstanding as of June 30, 2014, all of which have a liquidation preference of $25.00 per share. | |
|
Schedule III |
|||||||||||||||||||||||||
|
For the Three-Month Period Ended |
For the Sixth-Month Period Ended |
||||||||||||||||||||||||
| 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||
|
Amount |
Per Share |
Amount |
Per Share |
Amount |
Per Share |
Amount |
Per Share |
||||||||||||||||||
| Funds From Operations: | |||||||||||||||||||||||||
| Net income (loss) allocable to common shares | $(25,650) | $ (0.31) | $(65,877) | $ (0.94) | $(40,237) | $ (0.50) | $(156,409) | $ (2.40) | |||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||
| Real estate depreciation and amortization | 9,315 | 0.11 | 8,050 | 0.11 | 18,134 | 0.23 | 16,023 | 0.24 | |||||||||||||||||
| (Gains) losses on the sale of real estate | - | - | 1,326 | 0.02 | 321 | 0.00 | 1,326 | 0.02 | |||||||||||||||||
| Funds From Operations | $(16,335) | $(0.20) | $(56,501) | $(0.81) | $(21,782) | $(0.27) | $(139,060) | $(2.14) | |||||||||||||||||
| Adjusted Funds From Operations: | |||||||||||||||||||||||||
| Funds From Operations | $(16,335) | $(0.20) | $(56,501) | $(0.81) | $(21,782) | $(0.27) | $(139,060) | $(2.14) | |||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||
| Change in fair value of financial instruments | 25,071 | 0.32 | 76,020 | 1.09 | 49,210 | 0.61 | 175,777 | 2.69 | |||||||||||||||||
| (Gains) losses on debt extinguishment | - | - | - | - | (2,421) | (0.03) | - | - | |||||||||||||||||
| Capital expenditures, net of direct financing | (1,295) | (0.02) | (797) | (0.01) | (1,942) | (0.02) | (969) | (0.01) | |||||||||||||||||
| Straight-line rental adjustments | 24 | 0.00 | (678) | (0.01) | (91) | 0.00 | (966) | (0.01) | |||||||||||||||||
| Amortization of deferred items and intangible assets | 7,414 | 0.09 | 3,267 | 0.05 | 13,831 | 0.17 | 4,400 | 0.07 | |||||||||||||||||
| Share-based compensation | 1,180 | 0.01 | 743 | 0.01 | 2,629 | 0.03 | 1,466 | 0.02 | |||||||||||||||||
| Adjusted Funds From Operations | $16,059 | $0.20 | $22,054 | $0.32 | $39,434 | $0.49 | $40,648 | $0.62 | |||||||||||||||||
| (1) | We believe that funds from operations, or FFO, and adjusted funds from operations, or AFFO, each of which are non-GAAP measures, are additional appropriate measures of the operating performance of a REIT and us in particular. | |
| We compute FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts, or NAREIT, as net income or loss allocated to common shares (computed in accordance with GAAP), excluding real estate-related depreciation and amortization expense, gains or losses on sales of real estate and the cumulative effect of changes in accounting principles. | ||
| AFFO is a computation made by analysts and investors to measure a real estate company's cash flow generated by operations. We calculate AFFO by adding to or subtracting from FFO: change in fair value of financial instruments; gains or losses on debt extinguishment; capital expenditures, net of any direct financing associated with those capital expenditures; straight-line rental effects; amortization of various deferred items and intangible assets; and share-based compensation. | ||
| Our calculation of AFFO differs from the methodology used for calculating AFFO by certain other REITs and, accordingly, our AFFO may not be comparable to AFFO reported by other REITs. Our management utilizes FFO and AFFO as measures of our operating performance, and believes they are also useful to investors, because they facilitate an understanding of our operating performance after adjustment for certain non-cash items, such as real estate depreciation, share-based compensation and various other items required by GAAP that may not necessarily be indicative of current operating performance and that may not accurately compare our operating performance between periods. Furthermore, although FFO, AFFO and other supplemental performance measures are defined in various ways throughout the REIT industry, we also believe that FFO and AFFO may provide us and our investors with an additional useful measure to compare our financial performance to certain other REITs. | ||
| Neither FFO nor AFFO is equivalent to net income or cash generated from operating activities determined in accordance with U.S. GAAP. Furthermore, FFO and AFFO do not represent amounts available for management's discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Neither FFO nor AFFO should be considered as an alternative to net income as an indicator of our operating performance or as an alternative to cash flow from operating activities as a measure of our liquidity. | ||
| (2) | Based on 81,778,947 and 80,636,895 weighted-average shares outstanding-diluted for the three-month period and six-month period ended June 30, 2014. | |
| (3) | Based on 69,757,807 and 65,086,432 weighted-average shares outstanding-diluted for the three-month period and six-month period ended June 30, 2013. | |
