Phillips Edison & Company Reports Third Quarter 2024 Results and Updates Full Year Earnings Guidance

GlobeNewswire Inc.

October 24, 2024 8:37PM GMT

CINCINNATI, Oct. 24, 2024 (GLOBE NEWSWIRE) -- Phillips Edison & Company, Inc. (Nasdaq: PECO) (“PECO” or the “Company”), one of the nation’s largest owners and operators of high-quality grocery-anchored neighborhood shopping centers, today reported financial and operating results for the period ended September 30, 2024 and updated full year 2024 earnings guidance. For the three and nine months ended September 30, 2024, net income attributable to stockholders was $11.6 million, or $0.09 per diluted share, and $44.5 million, or $0.36 per diluted share, respectively.

Highlights for the Third Quarter Ended September 30, 2024

  • Reported Nareit FFO of $81.6 million, or $0.60 per diluted share
  • Reported Core FFO of $84.4 million, or $0.62 per diluted share
  • Updated 2024 Nareit FFO and Core FFO guidance ranges to $2.35 to $2.39 per diluted share and $2.40 to $2.44 per diluted share, respectively
  • The midpoint of full year 2024 Nareit FFO guidance represents 5.3% year-over-year growth
  • The midpoint of full year 2024 Core FFO guidance represents 3.4% year-over-year growth
  • Increased same-center NOI year-over-year by 3.2%
  • Updated 2024 same-center NOI guidance range to 3.50% to 4.00%
  • The midpoint of full year 2024 same-center NOI guidance represents 3.75% year-over-year growth
  • Reported strong leased portfolio occupancy of 97.8% and same-center leased portfolio occupancy of 97.9%
  • Increased leased inline occupancy by 10 basis points year-over-year to 95.0%; same-center leased inline occupancy remained strong at 94.9%
  • Executed portfolio comparable new leases at a record-high rent spread of 55.0% and inline comparable new leases at a rent spread of 28.3% during the quarter
  • Executed portfolio comparable renewal leases at a rent spread of 19.8% and inline comparable renewal leases at a rent spread of 19.6% during the quarter
  • As previously announced, completed a public debt offering of $350 million aggregate principal amount of 4.950% senior notes due in 2035, and 93.2% of total debt was fixed-rate at quarter end
  • Acquired five shopping centers and two land parcels for a total of $95.7 million
  • Updated full year 2024 acquisitions guidance to a range of $275 to $325 million

Management Commentary
Jeff Edison, Chairman and Chief Executive Officer of PECO stated: “The ongoing strength of our performance is attributable to our differentiated and focused strategy of owning right-sized, high-quality, grocery-anchored neighborhood shopping centers anchored by the #1 or #2 grocer by sales in a market. Our results at the property level are driven by our integrated operating platform and our experienced and cycle-tested team. Based on the continued strong operating environment and health of our Neighbors, we are pleased to increase our full year 2024 earnings guidance for Core FFO per share. In addition, we are increasing our full year 2024 acquisitions guidance to $275 million to $325 million, net of dispositions. We continue to have the capabilities and leverage capacity to acquire more assets as attractive opportunities materialize.”

AD

Financial Results for the Third Quarter and Nine Months Ended September 30, 2024

Net Income
Third quarter 2024 net income attributable to stockholders totaled $11.6 million, or $0.09 per diluted share, compared to net income of $12.2 million, or $0.10 per diluted share, during the third quarter of 2023.

For the nine months ended September 30, 2024, net income attributable to stockholders totaled $44.5 million, or $0.36 per diluted share, compared to net income of $43.3 million, or $0.37 per diluted share, for the same period in 2023.

Nareit FFO
Third quarter 2024 funds from operations attributable to stockholders and operating partnership (“OP”) unit holders as defined by Nareit (“Nareit FFO”) increased 12.5% to $81.6 million, or $0.60 per diluted share, compared to $72.5 million, or $0.55 per diluted share, during the third quarter of 2023. Nareit FFO was impacted by a loss on extinguishment of debt of $1.2 million, which is primarily due to the repayment of the Company’s term loans using proceeds from the 2024 senior notes issuances.

AD

For the nine months ended September 30, 2024, Nareit FFO increased 6.8% to $240.0 million, or $1.76 per diluted share, compared to $224.7 million, or $1.70 per diluted share, during the same period a year ago.

Core FFO
Third quarter 2024 core funds from operations attributable to stockholders and OP unit holders (“Core FFO”) increased 9.6% to $84.4 million, or $0.62 per diluted share, compared to $77.0 million, or $0.58 per diluted share, during the third quarter of 2023.

For the nine months ended September 30, 2024, Core FFO increased 5.7% to $246.0 million, or $1.80 per diluted share, compared to $232.8 million, or $1.76 per diluted share, for the same period in 2023.

Same-Center NOI
Third quarter 2024 same-center net operating income (“NOI”) increased 3.2% to $107.7 million, compared to $104.4 million during the third quarter of 2023.

AD

For the nine months ended September 30, 2024, same-center NOI increased 2.9% to $320.0 million, compared to $310.9 million during the same period a year ago.

Portfolio Overview for the Third Quarter and Nine Months Ended September 30, 2024

Portfolio Statistics
As of September 30, 2024, PECO’s wholly-owned portfolio consisted of 290 properties, totaling approximately 32.9 million square feet, located in 31 states. This compared to 275 properties, totaling approximately 31.4 million square feet, located in 31 states as of September 30, 2023.

Leased portfolio occupancy was 97.8% as of September 30, 2024, compared to 97.8% as of September 30, 2023. Same-center leased portfolio occupancy was 97.9% as of September 30, 2024, compared to 97.8% as of September 30, 2023.

Leased anchor occupancy was 99.4% as of September 30, 2024, compared to 99.3% as of September 30, 2023. Leased inline occupancy increased 10 basis points to 95.0% as of September 30, 2024, compared to 94.9% as of September 30, 2023. Same-center leased anchor occupancy was 99.4% as of September 30, 2024, compared to 99.3% as of September 30, 2023. Same-center leased inline occupancy remained strong at 94.9% as of September 30, 2024, compared to 95.0% as of September 30, 2023.

AD

Leasing Activity
During the third quarter of 2024, 268 leases were executed totaling approximately 1.6 million square feet. This compared to 231 leases executed totaling approximately 0.9 million square feet during the third quarter of 2023.

During the nine months ended September 30, 2024, 790 leases were executed totaling approximately 4.6 million square feet. This compared to 779 leases executed totaling approximately 3.6 million square feet during the same period in 2023.

Comparable rent spreads during the third quarter of 2024, which compare the percentage increase of new or renewal leases to the expiring lease of a unit that was occupied within the past twelve months, were 55.0% for new leases, 19.8% for renewal leases and 27.6% combined.

Comparable rent spreads during the nine months ended September 30, 2024 were 37.7% for new leases, 19.0% for renewal leases and 23.8% combined.

AD

Transaction Activity
During the third quarter of 2024, the Company acquired five shopping centers and two land parcels for a total of $95.7 million. This includes the Company’s prorated share of one shopping center purchased through Necessity Retail Venture LLC. The Company expects to drive value in these assets through occupancy increases and rent growth, as well as potential future development of ground-up outparcel retail spaces. There were no dispositions in the quarter. The third quarter 2024 acquisitions consisted of:

  • Ridgeview Marketplace, a 22,759 square foot shopping center anchored by King Soopers located in a Colorado Springs, Colorado suburb.
  • Lemont Plaza, a 119,013 square foot shopping center anchored by Pete's Fresh Market located in a Chicago, Illinois suburb.
  • Rue de France, a 63,331 square foot shopping center located in a Minneapolis, Minnesota suburb.
  • Bethel Shopping Center, a 101,205 square foot shopping center anchored by Big Y Foods located in a Bethel, Connecticut suburb.

During the nine months ended September 30, 2024, the Company acquired nine shopping centers and four land parcels for a total of $211.1 million. This includes the Company’s prorated share of one shopping center purchased through Necessity Retail Venture LLC.

Joint Venture with Cohen & Steers
As previously announced, PECO acquired Des Peres Corners, a grocery-anchored shopping center located in a St. Louis, Missouri suburb, with Cohen & Steers Income Opportunities REIT, Inc. (“CNSREIT”). The acquisition was made through a programmatic joint venture targeting $300 million in equity and owned 80% by CNSREIT and 20% by PECO.

Balance Sheet Highlights
As of September 30, 2024, the Company had approximately $752 million of total liquidity, comprised of $9.3 million of cash, cash equivalents and restricted cash, plus $742.9 million of borrowing capacity available on its $800 million revolving credit facility.

As of September 30, 2024, the Company’s net debt to annualized adjusted EBITDAre was unchanged from 5.1x at December 31, 2023. As of September 30, 2024, the Company’s outstanding debt had a weighted-average interest rate of 4.4% and a weighted-average maturity of 6.0 years when including all extension options.

As previously announced, PECO completed in September 2024 a public debt offering of $350 million aggregate principal amount of 4.950% senior notes due 2035. The notes were priced at 98.458% of the principal amount and will mature January 2035.

As of September 30, 2024, 93.2% of the Company’s total debt was fixed-rate debt.

2024 Guidance
PECO has updated its 2024 earnings guidance, as summarized in the table below, which is based upon the Company’s current view of existing market conditions and assumptions for the year ending December 31, 2024. The following statements are forward-looking and actual results could differ materially depending on market conditions and the factors set forth under "Forward-Looking Statements" below.

(in thousands, except per share amounts)

Q3 2024 YTD

 

Updated Full Year2024 Guidance

 

Previous Full Year2024 Guidance

Net income per share

$0.36

 

$0.48 - $0.50

 

$0.49 - $0.54

Nareit FFO per share

$1.76

 

$2.35 - $2.39

 

$2.34 - $2.41

Core FFO per share

$1.80

 

$2.40 - $2.44

 

$2.37 - $2.45

Same-Center NOI growth

2.9%

 

3.50% - 4.00%

 

3.25% - 4.25%

Portfolio Activity:

 

 

 

 

 

Acquisitions, net

(1)

$211,082

 

$275,000 - $325,000

 

$200,000 - $300,000

Other:

 

 

 

 

 

Interest expense, net

$71,954

 

$96,000 - $99,000

 

$98,000 - $106,000

G&A expense

$34,060

 

$45,000 - $47,000

 

$45,000 - $49,000

Non-cash revenue items

(2)

$11,320

 

$15,000 - $19,000

 

$14,500 - $18,500

Adjustments for collectibility

$4,050

 

$4,000 - $5,000

 

$4,000 - $5,000

(1)   Includes the prorated portion owned through the Company’s unconsolidated joint ventures.
(2)   Represents straight-line rental income and net amortization of above- and below-market leases.

The Company does not provide a reconciliation for same-center NOI estimates on a forward-looking basis because it is unable to provide a meaningful or reasonably accurate calculation or estimation of certain reconciling items which could be significant to the Company’s results without unreasonable effort.

The following table provides a reconciliation of the range of the Company's 2024 estimated net income to estimated Nareit FFO and Core FFO:

(Unaudited)

Low End

 

High End

Net income per share

$

0.48

 

 

$

0.50

 

Depreciation and amortization of real estate assets

 

1.85

 

 

 

1.87

 

Adjustments related to unconsolidated joint ventures

 

0.02

 

 

 

0.02

 

Nareit FFO per share

$

2.35

 

 

$

2.39

 

Depreciation and amortization of corporate assets

 

0.01

 

 

 

0.01

 

Loss on extinguishment or modification of debt and other, net

 

0.01

 

 

 

0.01

 

Transaction costs and other

 

0.03

 

 

 

0.03

 

Core FFO per share

$

2.40

 

 

$

2.44

 


Conference Call Details
PECO will host a conference call and webcast on Friday, October 25, 2024 at 12:00 p.m. Eastern Time to discuss third quarter 2024 results and provide further business updates. Chairman and Chief Executive Officer Jeff Edison, President Bob Myers and Chief Financial Officer John Caulfield will host the conference call and webcast. Dial-in and webcast information is below.

Third Quarter 2024 Earnings Conference Call Details:

Date: Friday, October 25, 2024
Time: 12:00 p.m. ET
Toll-Free Dial-In Number: (800) 715-9871
International Dial-In Number: (646) 307-1963
Conference ID: 4551083
Webcast: Third Quarter 2024 Webcast Link

An audio replay will be available approximately one hour after the conclusion of the conference call using the webcast link above.

For more information on the Company’s financial results, please refer to the Company’s Form 10-Q for the quarter ended September 30, 2024.

Connect with PECO
For additional information, please visit https://www.phillipsedison.com/ 

Follow PECO on:

About Phillips Edison & Company
Phillips Edison & Company, Inc. (“PECO”) is one of the nation’s largest owners and operators of high-quality, grocery-anchored neighborhood shopping centers. Founded in 1991, PECO has generated strong results through its vertically-integrated operating platform and national footprint of well-occupied shopping centers. PECO’s centers feature a mix of national and regional retailers providing necessity-based goods and services in fundamentally strong markets throughout the United States. PECO’s top grocery anchors include Kroger, Publix, Albertsons and Ahold Delhaize. As of September 30, 2024, PECO managed 311 shopping centers, including 290 wholly-owned centers comprising 32.9 million square feet across 31 states and 21 shopping centers owned in two institutional joint ventures. PECO is focused on creating great omni-channel, grocery-anchored shopping experiences and improving communities, one neighborhood shopping center at a time.

PECO uses, and intends to continue to use, its Investors website, which can be found at https://investors.phillipsedison.com, as a means of disclosing material nonpublic information and for complying with its disclosure obligations under Regulation FD.


PHILLIPS EDISON & COMPANY, INC.
CONSOLIDATED BALANCE SHEETS
AS OF SEPTEMBER 30, 2024 AND DECEMBER 31, 2023
(Condensed and Unaudited)
(In thousands, except per share amounts)

 

September 30, 2024

 

December 31, 2023

ASSETS

 

 

 

Investment in real estate:

 

 

 

Land and improvements

$

1,842,671

 

 

$

1,768,487

 

Building and improvements

 

3,977,380

 

 

 

3,818,184

 

In-place lease assets

 

515,014

 

 

 

495,525

 

Above-market lease assets

 

75,500

 

 

 

74,446

 

Total investment in real estate assets

 

6,410,565

 

 

 

6,156,642

 

Accumulated depreciation and amortization

 

(1,713,033

)

 

 

(1,540,551

)

Net investment in real estate assets

 

4,697,532

 

 

 

4,616,091

 

Investment in unconsolidated joint ventures

 

27,294

 

 

 

25,220

 

Total investment in real estate assets, net

 

4,724,826

 

 

 

4,641,311

 

Cash and cash equivalents

 

6,446

 

 

 

4,872

 

Restricted cash

 

2,887

 

 

 

4,006

 

Goodwill

 

29,066

 

 

 

29,066

 

Other assets, net

 

187,033

 

 

 

186,411

 

Total assets

$

4,950,258

 

 

$

4,865,666

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

Liabilities:

 

 

 

Debt obligations, net

$

2,104,788

 

 

$

1,969,272

 

Below-market lease liabilities, net

 

114,796

 

 

 

108,223

 

Accounts payable and other liabilities

 

129,517

 

 

 

116,461

 

Deferred income

 

22,099

 

 

 

18,359

 

Total liabilities

 

2,371,200

 

 

 

2,212,315

 

Equity:

 

 

 

Preferred stock, $0.01 par value per share, 10,000 shares authorized, zero shares issued and outstanding at September 30, 2024 and December 31, 2023

 

 

 

 

 

Common stock, $0.01 par value per share, 1,000,000 shares authorized, 122,615 and 122,024 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively

 

1,226

 

 

 

1,220

 

Additional paid-in capital

 

3,558,407

 

 

 

3,546,838

 

Accumulated other comprehensive income

 

1,907

 

 

 

10,523

 

Accumulated deficit

 

(1,312,303

)

 

 

(1,248,273

)

Total stockholders’ equity

 

2,249,237

 

 

 

2,310,308

 

Noncontrolling interests

 

329,821

 

 

 

343,043

 

Total equity

 

2,579,058

 

 

 

2,653,351

 

Total liabilities and equity

$

4,950,258

 

 

$

4,865,666

 


PHILLIPS EDISON & COMPANY, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023
(Condensed and Unaudited)
(In thousands, except per share amounts)

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenues:

 

 

 

 

 

 

 

Rental income

$

161,780

 

 

$

149,566

 

 

$

478,134

 

 

$

446,274

 

Fees and management income

 

2,856

 

 

 

2,168

 

 

 

7,943

 

 

 

7,192

 

Other property income

 

891

 

 

 

740

 

 

 

2,267

 

 

 

2,209

 

Total revenues

 

165,527

 

 

 

152,474

 

 

 

488,344

 

 

 

455,675

 

Operating Expenses:

 

 

 

 

 

 

 

Property operating

 

27,528

 

 

 

24,274

 

 

 

81,461

 

 

 

74,010

 

Real estate taxes

 

19,569

 

 

 

19,028

 

 

 

57,897

 

 

 

55,481

 

General and administrative

 

11,114

 

 

 

10,385

 

 

 

34,060

 

 

 

33,604

 

Depreciation and amortization

 

68,328

 

 

 

58,706

 

 

 

189,706

 

 

 

176,871

 

Total operating expenses

 

126,539

 

 

 

112,393

 

 

 

363,124

 

 

 

339,966

 

Other:

 

 

 

 

 

 

 

Interest expense, net

 

(24,998

)

 

 

(21,522

)

 

 

(71,954

)

 

 

(61,663

)

(Loss) gain on disposal of property, net

 

(19

)

 

 

53

 

 

 

(34

)

 

 

1,070

 

Other expense, net

 

(1,068

)

 

 

(4,883

)

 

 

(3,717

)

 

 

(6,542

)

Net income

 

12,903

 

 

 

13,729

 

 

 

49,515

 

 

 

48,574

 

Net income attributable to noncontrolling interests

 

(1,301

)

 

 

(1,484

)

 

 

(4,972

)

 

 

(5,259

)

Net income attributable to stockholders

$

11,602

 

 

$

12,245

 

 

$

44,543

 

 

$

43,315

 

Earnings per share of common stock:

 

 

 

 

 

 

 

Net income per share attributable to stockholders - basic and diluted

$

0.09

 

 

$

0.10

 

 

$

0.36

 

 

$

0.37

 


Discussion and Reconciliation of Non-GAAP Measures

Same-Center Net Operating Income

The Company presents Same-Center NOI as a supplemental measure of its performance. The Company defines NOI as total operating revenues, adjusted to exclude non-cash revenue items, less property operating expenses and real estate taxes. For the three and nine months ended September 30, 2024 and 2023, Same-Center NOI represents the NOI for the 270 properties that were wholly-owned and operational for the entire portion of all comparable reporting periods. The Company believes Same-Center NOI provides useful information to its investors about its financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss). Because Same-Center NOI excludes the change in NOI from properties acquired or disposed of after December 31, 2022, it highlights operating trends such as occupancy levels, rental rates, and operating costs on properties that were operational for all comparable periods. Other REITs may use different methodologies for calculating Same-Center NOI, and accordingly, PECO’s Same-Center NOI may not be comparable to other REITs.

Same-Center NOI should not be viewed as an alternative measure of the Company’s financial performance as it does not reflect the operations of its entire portfolio, nor does it reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of the Company’s properties that could materially impact its results from operations.

Nareit Funds from Operations and Core Funds from Operations

Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance. The National Association of Real Estate Investment Trusts (“Nareit”) defines FFO as net income (loss) computed in accordance with GAAP, excluding: (i) gains (or losses) from sales of property and gains (or losses) from change in control; (ii) depreciation and amortization related to real estate; and (iii) impairment losses on real estate and impairments of in-substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect Nareit FFO on the same basis. The Company calculates Nareit FFO in a manner consistent with the Nareit definition.

Core FFO is an additional financial performance measure used by the Company as Nareit FFO includes certain non-comparable items that affect its performance over time. The Company believes that Core FFO is helpful in assisting management and investors with the assessment of the sustainability of operating performance in future periods, and that it is more reflective of its core operating performance and provides an additional measure to compare PECO’s performance across reporting periods on a consistent basis by excluding items that may cause short-term fluctuations in net income (loss). To arrive at Core FFO, the Company adjusts Nareit FFO to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) amortization of unconsolidated joint venture basis differences; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income.

Nareit FFO and Core FFO should not be considered alternatives to net income (loss) under GAAP, as an indication of the Company’s liquidity, nor as an indication of funds available to cover its cash needs, including its ability to fund distributions. Core FFO may not be a useful measure of the impact of long-term operating performance on value if the Company does not continue to operate its business plan in the manner currently contemplated.

Accordingly, Nareit FFO and Core FFO should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. The Company’s Nareit FFO and Core FFO, as presented, may not be comparable to amounts calculated by other REITs.

Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate and Adjusted EBITDAre

Nareit defines Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“EBITDAre”) as net income (loss) computed in accordance with GAAP before: (i) interest expense; (ii) income tax expense; (iii) depreciation and amortization; (iv) gains or losses from disposition of depreciable property; and (v) impairment write-downs of depreciable property. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDAre on the same basis.

Adjusted EBITDAre is an additional performance measure used by the Company as EBITDAre includes certain non-comparable items that affect the Company’s performance over time. To arrive at Adjusted EBITDAre, the Company excludes certain recurring and non-recurring items from EBITDAre, including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) amortization of basis differences in the Company’s investments in its unconsolidated joint ventures; (iv) transaction and acquisition expenses; and (v) realized performance income.

The Company uses EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow it to compare earnings independent of capital structure, determine debt service and fixed cost coverage, and measure enterprise value. Additionally, the Company believes they are a useful indicator of its ability to support its debt obligations. EBITDAre and Adjusted EBITDAre should not be considered as alternatives to net income (loss), as an indication of the Company’s liquidity, nor as an indication of funds available to cover its cash needs, including its ability to fund distributions. Accordingly, EBITDAre and Adjusted EBITDAre should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. The Company’s EBITDAre and Adjusted EBITDAre, as presented, may not be comparable to amounts calculated by other REITs.

Same-Center Net Operating Income—The table below compares Same-Center NOI (dollars in thousands):

 

Three Months Ended
September 30,

 

Favorable
(Unfavorable)

 

Nine Months Ended
September 30,

 

Favorable
(Unfavorable)

 

 

2024

 

 

 

2023

 

 

$ Change

 

%
Change

 

 

2024

 

 

 

2023

 

 

$ Change

 

%
Change

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

(1)

$

113,290

 

 

$

108,458

 

 

$

4,832

 

 

 

 

$

338,207

 

 

$

324,123

 

 

$

14,084

 

 

 

Tenant recovery income

 

35,685

 

 

 

35,695

 

 

 

(10

)

 

 

 

 

106,167

 

 

 

106,377

 

 

 

(210

)

 

 

Reserves for uncollectibility

(2)

 

(1,459

)

 

 

(893

)

 

 

(566

)

 

 

 

 

(3,860

)

 

 

(2,169

)

 

 

(1,691

)

 

 

Other property income

 

734

 

 

 

734

 

 

 

 

 

 

 

 

2,031

 

 

 

2,178

 

 

 

(147

)

 

 

Total revenues

 

148,250

 

 

 

143,994

 

 

 

4,256

 

 

3.0

%

 

 

442,545

 

 

 

430,509

 

 

 

12,036

 

 

2.8

%

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

22,394

 

 

 

20,674

 

 

 

(1,720

)

 

 

 

 

68,168

 

 

 

64,237

 

 

 

(3,931

)

 

 

Real estate taxes

 

18,132

 

 

 

18,930

 

 

 

798

 

 

 

 

 

54,346

 

 

 

55,355

 

 

 

1,009

 

 

 

Total operating expenses

 

40,526

 

 

 

39,604

 

 

 

(922

)

 

(2.3

)%

 

 

122,514

 

 

 

119,592

 

 

 

(2,922

)

 

(2.4

)%

Total Same-Center NOI

$

107,724

 

 

$

104,390

 

 

$

3,334

 

 

3.2

%

 

$

320,031

 

 

$

310,917

 

 

$

9,114

 

 

2.9

%

(1)   Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
(2)   Includes billings that will not be recognized as revenue until cash is collected or the Neighbor resumes regular payments and/or the Company deems it appropriate to resume recording revenue on an accrual basis, rather than on a cash basis.

Same-Center Net Operating Income Reconciliation—Below is a reconciliation of Net Income to NOI and Same-Center NOI (in thousands):

 

Three Months Ended September 30,

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net income

$

12,903

 

 

$

13,729

 

 

$

49,515

 

 

$

48,574

 

Adjusted to exclude:

 

 

 

 

 

 

 

Fees and management income

 

(2,856

)

 

 

(2,168

)

 

 

(7,943

)

 

 

(7,192

)

Straight-line rental income

(1)

 

(2,148

)

 

 

(2,265

)

 

 

(6,585

)

 

 

(8,129

)

Net amortization of above- and below-market leases

 

(1,743

)

 

 

(1,294

)

 

 

(4,732

)

 

 

(3,784

)

Lease buyout income

 

(393

)

 

 

(587

)

 

 

(844

)

 

 

(1,016

)

General and administrative expenses

 

11,114

 

 

 

10,385

 

 

 

34,060

 

 

 

33,604

 

Depreciation and amortization

 

68,328

 

 

 

58,706

 

 

 

189,706

 

 

 

176,871

 

Interest expense, net

 

24,998

 

 

 

21,522

 

 

 

71,954

 

 

 

61,663

 

Loss (gain) on disposal of property, net

 

19

 

 

 

(53

)

 

 

34

 

 

 

(1,070

)

Other expense, net

 

1,068

 

 

 

4,883

 

 

 

3,717

 

 

 

6,542

 

Property operating expenses related to fees and management income

 

983

 

 

 

649

 

 

 

2,328

 

 

 

1,675

 

NOI for real estate investments

 

112,273

 

 

 

103,507

 

 

 

331,210

 

 

 

307,738

 

Less: Non-same-center NOI

(2)

 

(4,549

)

 

 

883

 

 

 

(11,179

)

 

 

3,179

 

Total Same-Center NOI

$

107,724

 

 

$

104,390

 

 

$

320,031

 

 

$

310,917

 

 

 

 

 

 

 

 

 

Period-end Same-Center Leased Occupancy %

 

 

 

 

 

97.9

%

 

 

97.8

%

(1)   Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
(2)   Includes operating revenues and expenses from non-same-center properties, which includes properties acquired or sold, and corporate activities.

Nareit FFO and Core FFO—The following table presents the Company’s calculation of Nareit FFO and Core FFO and provides additional information related to its operations (in thousands, except per share amounts):

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders

 

 

 

 

 

 

 

Net income

$

12,903

 

 

$

13,729

 

 

$

49,515

 

 

$

48,574

 

Adjustments:

 

 

 

 

 

 

 

Depreciation and amortization of real estate assets

 

67,887

 

 

 

58,144

 

 

 

188,374

 

 

 

175,212

 

Loss (gain) on disposal of property, net

 

19

 

 

 

(53

)

 

 

34

 

 

 

(1,070

)

Adjustments related to unconsolidated joint ventures

 

745

 

 

 

646

 

 

 

2,055

 

 

 

1,989

 

Nareit FFO attributable to stockholders and OP unit holders

$

81,554

 

 

$

72,466

 

 

$

239,978

 

 

$

224,705

 

Calculation of Core FFO Attributable to Stockholders and OP Unit Holders

 

 

 

 

 

 

 

Nareit FFO attributable to stockholders and OP unit holders

$

81,554

 

 

$

72,466

 

 

$

239,978

 

 

$

224,705

 

Adjustments:

 

 

 

 

 

 

 

Depreciation and amortization of corporate assets

 

441

 

 

 

562

 

 

 

1,332

 

 

 

1,659

 

Impairment of investment in third parties

 

 

 

 

3,000

 

 

 

 

 

 

3,000

 

Transaction and acquisition expenses

 

1,181

 

 

 

580

 

 

 

3,501

 

 

 

3,179

 

Loss on extinguishment or modification of debt and other, net

 

1,231

 

 

 

375

 

 

 

1,230

 

 

 

366

 

Amortization of unconsolidated joint venture basis differences

 

3

 

 

 

4

 

 

 

8

 

 

 

12

 

Realized performance income

(1)

 

 

 

 

 

 

 

 

 

 

(75

)

Core FFO attributable to stockholders and OP unit holders

$

84,410

 

 

$

76,987

 

 

$

246,049

 

 

$

232,846

 

 

 

 

 

 

 

 

 

Nareit FFO/Core FFO Attributable to Stockholders and OP Unit Holders per Diluted Share

 

 

 

 

 

 

 

Weighted-average shares of common stock outstanding - diluted

 

136,578

 

 

 

132,800

 

 

 

136,458

 

 

 

132,335

 

Nareit FFO attributable to stockholders and OP unit holders per share - diluted

$

0.60

 

 

$

0.55

 

 

$

1.76

 

 

$

1.70

 

Core FFO attributable to stockholders and OP unit holders per share - diluted

$

0.62

 

 

$

0.58

 

 

$

1.80

 

 

$

1.76

 

(1)   Realized performance income includes fees received related to the achievement of certain performance targets in the Company’s NRP joint venture.

EBITDAre and Adjusted EBITDAre—The following table presents the Company’s calculation of EBITDAre and Adjusted EBITDAre (in thousands):

 

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

Year Ended
December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

2023

 

Calculation of EBITDAre

 

 

 

 

 

 

 

 

 

Net income

$

12,903

 

 

$

13,729

 

 

$

49,515

 

 

$

48,574

 

 

$

63,762

 

Adjustments:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

68,328

 

 

 

58,706

 

 

 

189,706

 

 

 

176,871

 

 

 

236,443

 

Interest expense, net

 

24,998

 

 

 

21,522

 

 

 

71,954

 

 

 

61,663

 

 

 

84,232

 

Loss (gain) on disposal of property, net

 

19

 

 

 

(53

)

 

 

34

 

 

 

(1,070

)

 

 

(1,110

)

Federal, state, and local tax expense

 

446

 

 

 

120

 

 

 

1,047

 

 

 

357

 

 

 

438

 

Adjustments related to unconsolidated joint ventures

 

1,075

 

 

 

918

 

 

 

2,937

 

 

 

2,802

 

 

 

3,721

 

EBITDA

re

$

107,769

 

 

$

94,942

 

 

$

315,193

 

 

$

289,197

 

 

$

387,486

 

Calculation of Adjusted EBITDAre

 

 

 

 

 

 

 

 

 

EBITDA

re

$

107,769

 

 

$

94,942

 

 

$

315,193

 

 

$

289,197

 

 

$

387,486

 

Adjustments:

 

 

 

 

 

 

 

 

 

Impairment of investment in third parties

 

 

 

 

3,000

 

 

 

 

 

 

3,000

 

 

 

3,000

 

Transaction and acquisition expenses

 

1,181

 

 

 

580

 

 

 

3,501

 

 

 

3,179

 

 

 

5,675

 

Amortization of unconsolidated joint venture basis differences

 

3

 

 

 

4

 

 

 

8

 

 

 

12

 

 

 

17

 

Realized performance income

(1)

 

 

 

 

 

 

 

 

 

 

(75

)

 

 

(75

)

Adjusted EBITDA

re

$

108,953

 

 

$

98,526

 

 

$

318,702

 

 

$

295,313

 

 

$

396,103

 

(1)   Realized performance income includes fees received related to the achievement of certain performance targets in the Company’s NRP joint venture.

Financial Leverage Ratios—The Company believes its net debt to Adjusted EBITDAre, net debt to total enterprise value, and debt covenant compliance as of September 30, 2024 allow it access to future borrowings as needed in the near term. The following table presents the Company’s calculation of net debt and total enterprise value, inclusive of its prorated portion of net debt and cash and cash equivalents owned through its unconsolidated joint ventures, as of September 30, 2024 and December 31, 2023 (in thousands):

 

September 30, 2024

 

December 31, 2023

Net debt:

 

 

 

Total debt, excluding discounts, market adjustments, and deferred financing expenses

$

2,162,993

 

 

$

2,011,093

 

Less: Cash and cash equivalents

 

6,950

 

 

 

5,074

 

Total net debt

$

2,156,043

 

 

$

2,006,019

 

 

 

 

 

Enterprise value:

 

 

 

Net debt

$

2,156,043

 

 

$

2,006,019

 

Total equity market capitalization

(1)(2)

 

5,138,063

 

 

 

4,955,480

 

Total enterprise value

$

7,294,106

 

 

$

6,961,499

 

(1)   Total equity market capitalization is calculated as diluted shares multiplied by the closing market price per share, which includes 136.3 million and 135.8 million diluted shares as of September 30, 2024 and December 31, 2023, respectively, and the closing market price per share of $37.71 and $36.48 as of September 30, 2024 and December 31, 2023, respectively.
(2)   Fully diluted shares include common stock and OP units.

The following table presents the Company’s calculation of net debt to Adjusted EBITDAre and net debt to total enterprise value as of September 30, 2024 and December 31, 2023 (dollars in thousands):

 

September 30, 2024

 

December 31, 2023

Net debt to Adjusted EBITDA

re

- annualized

:

 

 

 

Net debt

$

2,156,043

 

 

$

2,006,019

 

Adjusted EBITDA

re

- annualized

(1)

 

419,492

 

 

 

396,103

 

Net debt to Adjusted EBITDA

re

- annualized

5.1x

 

 

5.1x

 

 

 

 

 

Net debt to total enterprise value:

 

 

 

Net debt

$

2,156,043

 

 

$

2,006,019

 

Total enterprise value

 

7,294,106

 

 

 

6,961,499

 

Net debt to total enterprise value

 

29.6

%

 

 

28.8

%

(1)   Adjusted EBITDAre is based on a trailing twelve month period.

Forward-Looking Statements
This press release contains 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. Phillips Edison & Company, Inc. (the “Company”) intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and includes this statement for purposes of complying with the safe harbor provisions. Such forward-looking statements can generally be identified by the Company’s use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” “seek,” “objective,” “goal,” “strategy,” “plan,” “focus,” “priority,” “should,” “could,” “potential,” “possible,” “look forward,” “optimistic,” or other similar words. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this earnings release. Such statements include, but are not limited to: (a) statements about the Company’s plans, strategies, initiatives, and prospects; (b) statements about the Company’s underwritten incremental yields; and (c) statements about the Company’s future results of operations, capital expenditures, and liquidity. Such statements are subject to known and unknown risks and uncertainties, which could cause actual results to differ materially from those projected or anticipated, including, without limitation: (i) changes in national, regional, or local economic climates; (ii) local market conditions, including an oversupply of space in, or a reduction in demand for, properties similar to those in the Company’s portfolio; (iii) vacancies, changes in market rental rates, and the need to periodically repair, renovate, and re-let space; (iv) competition from other available shopping centers and the attractiveness of properties in the Company’s portfolio to its tenants; (v) the financial stability of the Company’s tenants, including, without limitation, their ability to pay rent; (vi) the Company’s ability to pay down, refinance, restructure, or extend its indebtedness as it becomes due; (vii) increases in the Company’s borrowing costs as a result of changes in interest rates and other factors; (viii) potential liability for environmental matters; (ix) damage to the Company’s properties from catastrophic weather and other natural events, and the physical effects of climate change; (x) the Company’s ability and willingness to maintain its qualification as a REIT in light of economic, market, legal, tax, and other considerations; (xi) changes in tax, real estate, environmental, and zoning laws; (xii) information technology security breaches; (xiii) the Company’s corporate responsibility initiatives; (xiv) loss of key executives; (xv) the concentration of the Company’s portfolio in a limited number of industries, geographies, or investments; (xvi) the economic, political, and social impact of, and uncertainty relating to, pandemics or other health crises; (xvii) the Company’s ability to re-lease its properties on the same or better terms, or at all, in the event of non-renewal or in the event the Company exercises its right to replace an existing tenant; (xviii) the loss or bankruptcy of the Company’s tenants; (xix) to the extent the Company is seeking to dispose of properties, the Company’s ability to do so at attractive prices or at all; and (xx) the impact of inflation on the Company and on its tenants. Additional important factors that could cause actual results to differ are described in the filings made from time to time by the Company with the SEC and include the risk factors and other risks and uncertainties described in the Company’s 2023 Annual Report on Form 10-K, filed with the SEC on February 12, 2024, as updated from time to time in the Company’s periodic and/or current reports filed with the SEC, which are accessible on the SEC’s website at www.sec.gov. Therefore, such statements are not intended to be a guarantee of the Company’s performance in future periods.

Except as required by law, the Company does not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.

Investors:

Kimberly Green, Head of Investor Relations
(513) 692-3399
[email protected]

Hannah Harper, Manager of Investor Relations
(513) 824-7122
[email protected]

AD