JERSEY
CITY, N.J., Oct. 25,
2023 /PRNewswire/ -- Veris Residential, Inc. (NYSE:
VRE) (the "Company") today reported results for the third quarter
2023.
OPERATIONAL HIGHLIGHTS FOR THIRD QUARTER 2023
- Net loss available to common shareholders was $(0.60) per share.
- Core Funds from Operations ("Core FFO") per share of
$0.12.
- 7,681-unit multifamily portfolio and Same Store 6,691-unit
multifamily portfolio were 95.3% and 95.5% occupied,
respectively.
- Same Store multifamily Blended Net Rental Growth Rate of 9.3%
for the quarter.
- Same Store Net Operating Income ("NOI") increased by 17.1%,
compared to the same quarter last year.
- $135 million of non-strategic
sales closed since June 30.
Approximately $71 million of
non-strategic assets remain under binding contract for sale.
- $115 million Term Loan and
$52 million Revolving Credit Facility
("Revolver") have been fully repaid, using proceeds from
non-strategic sales, cash flow from operations, and proceeds from
refinancing of Haus25.
- Refinanced two mortgages, including Haus25 that was refinanced
well ahead of its December 2024
maturity at an interest rate of 5.46%, realizing a 124 basis point
coupon saving relative to the prior construction loan while
improving the term and distribution of our overall debt maturity
profile.
- Named 2023 Global and Regional Sector Leader by GRESB, having
earned two consecutive 5 Star ESG ratings (the highest rating
available) for distinguished ESG leadership and performance.
Mahbod Nia, Chief Executive
Officer, commented: "The third quarter marked another period of
positive results, a testament to our Class A multifamily portfolio,
leading operational platform and continued execution of non-core
asset sales. Our recent transaction closings, despite a
deteriorating transaction market backdrop, provided us with
valuable liquidity and the ability to repay our transitional loan
facilities in just three months. Additionally, on the operational
front, we continued to outperform, reporting Same Store NOI growth
of [over] 17%, while rents across the multifamily sector saw
widespread softening. We enter the next chapter of Veris
Residential's evolution from a position of strength, as we seek to
continue creating value for our shareholders."
FINANCIAL HIGHLIGHTS
Net loss available to common shareholders for the quarter ended
September 30, 2023, was
$(0.60) per share, compared to
$(1.10) per share, for the quarter
ended September 30, 2022.
For the third quarter 2023, Core FFO was $11.6 million, or $0.12 per share, compared to $15.1 million, or $0.15 per share, for the quarter ended
September 30, 2022.
For more information and a reconciliation of FFO, Core FFO, Core
AFFO, Adjusted EBITDA and NOI to net income (loss) attributable to
common shareholders, please refer to the following pages and the
Company's Supplemental Operating and Financial Data package for the
third quarter of 2023. Please note all presented per share
amounts are on a fully diluted basis.
The following table presents percentage changes in Same Store
Residential rental revenue, operating expenses and NOI for the
three months ended September 30,
2023, compared to the three months ended September 30, 2022, and the prior quarter.
|
Three Months
Ended
September 30,
|
|
Sequential
|
|
2023
|
2022
|
%
|
|
Q3
2023
|
Q2
2023
|
%
|
Total Property
Revenue
|
$61,498
|
$55,631
|
10.5 %
|
|
$61,498
|
$60,336
|
1.9 %
|
Controllable
Expenses
|
11,587
|
10,889
|
6.4 %
|
|
11,587
|
10,767
|
7.6 %
|
Non-Controllable
Expenses
|
10,473
|
11,077
|
(5.5) %
|
|
10,473
|
8,300
|
26.2 %
|
Total Property
Expenses
|
22,060
|
21,966
|
0.4 %
|
|
22,060
|
19,067
|
15.7 %
|
Same Store
NOI
|
$39,438
|
$33,665
|
17.1 %
|
|
$39,438
|
$41,269
|
(4.4) %
|
MULTIFAMILY PORTFOLIO HIGHLIGHTS
|
September 30,
2023
|
June 30,
2023
|
Operating
Units
|
7,681
|
7,681
|
% Physical
Occupancy
|
95.3 %
|
95.6 %
|
Same Store
Units
|
6,691
|
6,691
|
Same Store
Occupancy
|
95.5 %
|
95.7 %
|
Same Store Blended
Rental Growth Rate
|
9.3 %
|
11.7 %
|
Same Store Blended
Rental Growth Rate (YTD)
|
10.5 %
|
11.2 %
|
Average Rent per
Home
|
$3,809
|
$3,734
|
TRANSACTION ACTIVITY
The Company has closed on $660
million of non-strategic sales in 2023 thus far:
Quarter
|
Gross Price
(000s)
|
Q1
|
$105,000
|
Q2
|
$420,000
|
Q3
|
$46,000
|
Q4
|
$89,000
|
In September, the Company closed on the sale of Harborside 6 for
$46 million, releasing approximately
$40 million of net proceeds.
Subsequent to quarter end, the Company closed on the sales of
Harborside 4, 3 Campus and 23 Main for a combined gross price of
$89 million releasing approximately
$82 million in net proceeds.
Currently, the Company has approximately $71 million of non-strategic assets under binding
contract.
BALANCE SHEET/CAPITAL MARKETS
As previously communicated, in July the Company purchased and
redeemed the preferred units and certain other ownership interests
from Rockpoint and its affiliates in Veris Residential Trust for
$520 million. Concurrently, the
Company entered into a transitional $60
million Revolver and a $115
million Term Loan agreement, both of which have been fully
repaid with proceeds from non-strategic sales, cash flow from
operations and proceeds released from the refinancing of
Haus25.
The Company refinanced two mortgages during the quarter. The
loan on Portside 1 was refinanced with a three-year $56.5 million floating-rate loan at an interest
margin of 1.95% over SOFR and a cap at a strike rate of 3.5%. The
construction loan on Haus25 was refinanced with a five-year
$343 million fixed-rate loan at an
interest rate of 5.46%.
As of October 24, available
liquidity is approximately $90
million, taking into account accessible cash on hand and the
capacity of the Revolver. Virtually all (99.5%) of the
Company`s debt is hedged or fixed. The Company`s total debt has a
weighted average rate of 4.5% and weighted average maturity of four
years.
DIVIDEND POLICY
As previously announced, the Company`s Board of Directors
declared a quarterly dividend on its common stock for the third
quarter 2023 in the amount of $0.05
per share. The dividend was paid on October
10th. Beginning with the dividend for the fourth quarter of
2023, the Company`s Board of Directors will seek to evaluate and
declare the quarterly dividends in the last month of such quarter,
to be paid in the beginning of the following quarter. The timing
and amount of future dividends is subject to approval by the Board
of Directors taking into consideration multiple factors including
but not limited to the Company`s AFFO and actual cash flows from
operations, its estimate of taxable income and related distribution
requirements as well as any capital requirements.
OPERATIONAL GUIDANCE
In recognition of the continued operational outperformance
realized year- to-date, the Company is raising its guidance for
2023 in accordance with the following table.
Operational
Guidance
|
Low
|
|
|
High
|
Same Store Revenue
Growth
|
9 %
|
|
-
|
10 %
|
Same Store Expense
Growth
|
2 %
|
|
-
|
3 %
|
Same Store NOI
Growth
|
14 %
|
|
-
|
15 %
|
CONFERENCE CALL/SUPPLEMENTAL INFORMATION
An earnings conference call with management is scheduled for
October 26, 2023, at 8:30 a.m. Eastern Time, and will be broadcast
live via the Internet at:
http://investors.verisresidential.com/corporate-overview.
The live conference call is also accessible by dialing (877)
451-6152 (domestic) or (201) 389-0879 (international) and
requesting the Veris Residential third quarter 2023 earnings
conference call.
The conference call will be rebroadcast on Veris Residential,
Inc.'s website at:
http://investors.verisresidential.com/corporate-overview beginning
at 8:30 a.m. Eastern Time on
October 26, 2023.
A replay of the call will also be accessible October 26, 2023 through November 26, 2023 by calling (844) 512-2921
(domestic) or (412) 317-6671 (international) and using the
passcode, 13739321.
Copies of Veris Residential, Inc.'s third quarter 2023 Form 10-Q
and third quarter 2023 Supplemental Operating and Financial Data
are available on Veris Residential, Inc.'s website, as follows:
Third Quarter 2023 Form 10-Q:
http://investors.verisresidential.com/sec-filings
Third Quarter 2023 Supplemental Operating and Financial
Data:
https://investors.verisresidential.com/financial-information
In addition, once filed, these items will be available upon
request from:
Veris Residential, Inc. Investor Relations Department
Harborside 3, 210 Hudson St., Ste. 400, Jersey City, New Jersey 07311
NON-GAAP FINANCIAL MEASURES
Included in this press release are Funds from Operations, or
FFO, Core Funds from Operations, or Core FFO, net operating income,
or NOI and Adjusted Earnings Before Interest, Taxes, Depreciation,
and Amortization, or Adjusted EBITDA, each a "non-GAAP financial
measure," measuring Veris Residential, Inc.'s historical or future
financial performance that is different from measures calculated
and presented in accordance with generally accepted accounting
principles ("U.S. GAAP"), within the meaning of the applicable
Securities and Exchange Commission rules. Veris Residential, Inc.
believes these metrics can be a useful measure of its performance
which is further defined below.
For reconciliation of FFO and Core FFO to Net Income (Loss),
please refer to the following pages. For reconciliation of NOI, and
Adjusted EBITDA to Net Income (Loss), please refer to the Company's
disclosure in the Quarterly Financial and Operating Data package
for the third quarter 2023.
FFO
FFO is defined as net income (loss) before noncontrolling interests
in Operating Partnership, computed in accordance with U.S. GAAP,
excluding gains or losses from depreciable rental property
transactions (including both acquisitions and dispositions), and
impairments related to depreciable rental property, plus real
estate-related depreciation and amortization. The Company believes
that FFO per share is helpful to investors as one of several
measures of the performance of an equity REIT. The Company further
believes that as FFO per share excludes the effect of depreciation,
gains (or losses) from property transactions and impairments
related to depreciable rental property (all of which are based on
historical costs which may be of limited relevance in evaluating
current performance), FFO per share can facilitate comparison of
operating performance between equity REITs.
FFO per share should not be considered as an alternative to net
income available to common shareholders per share as an indication
of the Company's performance or to cash flows as a measure of
liquidity. FFO per share presented herein is not necessarily
comparable to FFO per share presented by other real estate
companies due to the fact that not all real estate companies use
the same definition. However, the Company's FFO per share is
comparable to the FFO per share of real estate companies that use
the current definition of the National Association of Real Estate
Investment Trusts ("Nareit"). A reconciliation of net income per
share to FFO per share is included in the financial tables
accompanying this press release.
Core FFO and Adjusted FFO ("AFFO")
Core FFO is
defined as FFO, as adjusted for certain items to facilitate
comparative measurement of the Company's performance over time.
Adjusted FFO ("AFFO") is defined as Core FFO less (i) recurring
tenant improvements, leasing commissions, and capital expenditures,
(ii) straight-line rents and amortization of acquired above/below
market leases, net, and (iii) other non-cash income, plus (iv)
other non-cash charges. Core FFO and Adjusted AFFO are presented
solely as supplemental disclosure that the Company's management
believes provides useful information to investors and analysts of
its results, after adjusting for certain items to facilitate
comparability of its performance from period to period. Core FFO
and Adjusted FFO are non-GAAP financial measures that are not
intended to represent cash flow and are not indicative of cash
flows provided by operating activities as determined in accordance
with GAAP. As there is not a generally accepted definition
established for Core FFO and Adjusted FFO, the Company's measures
of Core FFO may not be comparable to the Core FFO and Adjusted FFO
reported by other REITs. A reconciliation of net income per share
to Core FFO and Adjusted FFO in dollars and per share are included
in the financial tables accompanying this press release.
NOI and Same Store NOI
NOI represents total revenues less total operating expenses, as
reconciled to net income above. The Company considers NOI to be a
meaningful non-GAAP financial measure for making decisions and
assessing unlevered performance of its property types and markets,
as it relates to total return on assets, as opposed to levered
return on equity. As properties are considered for sale and
acquisition based on NOI estimates and projections, the Company
utilizes this measure to make investment decisions, as well as
compare the performance of its assets to those of its peers. NOI
should not be considered a substitute for net income, and the
Company's use of NOI may not be comparable to similarly titled
measures used by other companies. The Company calculates NOI before
any allocations to noncontrolling interests, as those interests do
not affect the overall performance of the individual assets being
measured and assessed.
Same Store NOI is presented for the same store portfolio, which
comprises all properties that were owned by the Company throughout
both of the reporting periods.
Blended Net Rental Growth Rate
Weighted average of the net effective change in rent (inclusive of
concessions) for a lease with a new resident or for a renewed lease
compared to the rent for the prior lease of the identical apartment
unit.
ABOUT THE COMPANY
Veris Residential, Inc. is a forward-thinking, environmentally-
and socially-conscious real estate investment trust (REIT) that
primarily owns, operates, acquires, and develops
holistically-inspired, Class A multifamily properties that meet the
sustainability-conscious lifestyle needs of today's residents while
seeking to positively impact the communities it serves and the
planet at large. The company is guided by an experienced management
team and Board of Directors and is underpinned by leading corporate
governance principles, a best-in-class and sustainable approach to
operations, and an inclusive culture based on equality and
meritocratic empowerment.
For additional information on Veris Residential, Inc. and our
properties available for lease, please visit http://
www.verisresidential.com/.
The information in this press release must be read in
conjunction with, and is modified in its entirety by, the Quarterly
Report on Form 10-Q (the "10-Q") filed by the Company for the
same period with the Securities and Exchange Commission (the "SEC")
and all of the Company's other public filings with the SEC (the
"Public Filings"). In particular, the financial information
contained herein is subject to and qualified by reference to the
financial statements contained in the 10-Q, the footnotes thereto
and the limitations set forth therein. Investors may not rely on
the press release without reference to the 10-Q and the Public
Filings.
We consider portions of this information, including the
documents incorporated by reference, to be forward-looking
statements within the meaning of Section 21E of the Securities
Exchange Act of 1934, as amended. We intend such forward-looking
statements to be covered by the safe harbor provisions for
forward-looking statements contained in Section 21E of such act.
Such forward-looking statements relate to, without limitation, our
future economic performance, plans and objectives for future
operations and projections of revenue and other financial items.
Forward-looking statements can be identified by the use of words
such as "may," "will," "plan," "potential," "projected," "should,"
"expect," "anticipate," "estimate," "target," "continue" or
comparable terminology. Forward-looking statements are inherently
subject to certain risks, trends and uncertainties, many of which
we cannot predict with accuracy and some of which we might not even
anticipate. Although we believe that the expectations reflected in
such forward-looking statements are based upon reasonable
assumptions at the time made, we can give no assurance that such
expectations will be achieved. Future events and actual results,
financial and otherwise, may differ materially from the results
discussed in the forward-looking statements. Readers are cautioned
not to place undue reliance on these forward-looking
statements and are advised to consider the factors listed
above together with the additional factors under the heading
"Disclosure Regarding Forward-Looking Statements" and "Risk
Factors" in the Company's Annual Report on Form 10-K, as may be
supplemented or amended by the Company's Quarterly Reports on Form
10-Q, which are incorporated herein by reference. The Company
assumes no obligation to update or supplement forward-looking
statements that become untrue because of subsequent events, new
information or otherwise, except as required under applicable
law.
Investors
Anna Malhari
Chief Operating Officer
investors@verisresidential.com
Media
Amanda
Shpiner/Grace Cartwright
Gasthalter & Co.
212-257-4170
veris-residential@gasthalter.com
Veris Residential,
Inc.
Consolidated
Statements of Operations
(In thousands,
except per share amounts) (unaudited)
|
|
|
Three Months
Ended
September
30
|
|
Nine Months
Ended
September
30
|
REVENUES
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue from
leases
|
$
64,214
|
|
$
54,764
|
|
$
185,961
|
|
$
146,020
|
Real estate
services
|
1,230
|
|
886
|
|
2,785
|
|
2,693
|
Parking
income
|
4,674
|
|
4,083
|
|
13,574
|
|
11,659
|
Other income
|
1,364
|
|
3,402
|
|
4,623
|
|
5,892
|
Total
revenues
|
71,482
|
|
63,135
|
|
206,943
|
|
166,264
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
Real estate
taxes
|
10,909
|
|
10,463
|
|
29,733
|
|
26,664
|
Utilities
|
2,746
|
|
2,483
|
|
7,629
|
|
6,730
|
Operating
services
|
15,349
|
|
13,468
|
|
41,557
|
|
39,354
|
Real estate services
expenses
|
3,533
|
|
2,752
|
|
9,864
|
|
8,035
|
General and
administrative
|
14,620
|
|
12,818
|
|
34,487
|
|
43,793
|
Transaction related
costs
|
2,704
|
|
3
|
|
7,051
|
|
1,348
|
Depreciation and
amortization
|
23,212
|
|
22,359
|
|
70,543
|
|
61,815
|
Land and other
impairments, net
|
—
|
|
2,535
|
|
3,396
|
|
9,367
|
Total
expenses
|
73,073
|
|
66,881
|
|
204,260
|
|
197,106
|
|
|
|
|
|
|
|
|
OTHER (EXPENSE)
INCOME
|
|
|
|
|
|
|
|
Interest
expense
|
(23,715)
|
|
(18,819)
|
|
(67,422)
|
|
(45,167)
|
Interest cost of
mandatorily redeemable noncontrolling interests
|
(36,392)
|
|
—
|
|
(49,782)
|
|
—
|
Interest and other
investment income
|
1,240
|
|
280
|
|
5,283
|
|
627
|
Equity in earnings
(losses) of unconsolidated joint venture
|
210
|
|
(304)
|
|
2,843
|
|
1,847
|
(Loss) gain on
disposition of developable land
|
—
|
|
—
|
|
(23)
|
|
57,747
|
Loss from
extinguishment of debt, net
|
(1,046)
|
|
—
|
|
(3,702)
|
|
(129)
|
Other (expense)
income, net
|
(57)
|
|
—
|
|
2,794
|
|
—
|
Total other (expense)
income, net
|
(59,760)
|
|
(18,843)
|
|
(110,009)
|
|
14,925
|
Loss from continuing
operations before income tax expense
|
(61,351)
|
|
(22,589)
|
|
(107,326)
|
|
(15,917)
|
Provision for income
taxes
|
(293)
|
|
—
|
|
(293)
|
|
—
|
Loss from continuing
operations after income tax expense
|
(61,644)
|
|
(22,589)
|
|
(107,619)
|
|
(15,917)
|
Discontinued
operations:
|
|
|
|
|
|
|
|
Income (loss) from
discontinued operations
|
971
|
|
(78,213)
|
|
3,290
|
|
(52,158)
|
Realized gains
(losses) and unrealized gains (losses) on disposition
of rental property and impairments, net
|
423
|
|
(5,100)
|
|
(2,286)
|
|
(7,704)
|
Total discontinued
operations, net
|
1,394
|
|
(83,313)
|
|
1,004
|
|
(59,862)
|
Net loss
|
(60,250)
|
|
(105,902)
|
|
(106,615)
|
|
(75,779)
|
Noncontrolling
interests in consolidated joint ventures
|
592
|
|
726
|
|
1,815
|
|
2,484
|
Noncontrolling
interests in Operating Partnership from continuing
operations
|
5,322
|
|
2,613
|
|
10,016
|
|
2,929
|
Noncontrolling
interests in Operating Partnership in discontinued
operations
|
(121)
|
|
7,710
|
|
(97)
|
|
5,597
|
Redeemable
noncontrolling interests
|
(350)
|
|
(6,365)
|
|
(7,333)
|
|
(19,168)
|
Net loss available
to common shareholders
|
$
(54,807)
|
|
$
(101,218)
|
|
$
(102,214)
|
|
$
(83,937)
|
|
|
|
|
|
|
|
|
Basic earnings per
common share:
|
|
|
|
|
|
|
|
Loss from continuing
operations
|
$
(0.61)
|
|
$
(0.27)
|
|
$
(1.17)
|
|
$
(0.38)
|
Discontinued
operations
|
$
0.01
|
|
$
(0.83)
|
|
$
0.01
|
|
$
(0.60)
|
Net loss available to
common shareholders
|
$
(0.60)
|
|
$
(1.10)
|
|
$
(1.16)
|
|
$
(0.98)
|
|
|
|
|
|
|
|
|
Diluted earnings per
common share:
|
|
|
|
|
|
|
|
Loss from continuing
operations
|
$
(0.61)
|
|
$
(0.27)
|
|
$
(1.17)
|
|
$
(0.38)
|
Discontinued
operations
|
$
0.01
|
|
$
(0.83)
|
|
0.01
|
|
$
(0.60)
|
Net loss available to
common shareholders
|
$
(0.60)
|
|
$
(1.10)
|
|
$
(1.16)
|
|
$
(0.98)
|
|
|
|
|
|
|
|
|
Basic weighted average
shares outstanding
|
92,177
|
|
91,087
|
|
91,762
|
|
91,022
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares outstanding
|
100,925
|
|
100,378
|
|
100,770
|
|
100,215
|
Veris Residential,
Inc.
Statements of Funds
from Operations and Core FFO
(in thousands,
except per share/unit amounts) (unaudited)
|
|
|
Three Months
Ended
September 30
|
|
Nine Months
Ended
September 30
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net loss available to
common shareholders
|
$
(54,807)
|
|
$
(101,218)
|
|
$
(102,214)
|
|
$
(83,937)
|
Add/(Deduct):
Noncontrolling interests in Operating Partnership
|
(5,322)
|
|
(2,613)
|
|
(10,016)
|
|
(2,929)
|
Noncontrolling
interests in discontinued operations
|
121
|
|
(7,710)
|
|
97
|
|
(5,597)
|
Property impairments on
discontinued operations
|
—
|
|
84,509
|
|
—
|
|
84,509
|
Real estate-related
depreciation and amortization
on continuing
operations (a)
|
25,568
|
|
24,802
|
|
77,622
|
|
69,154
|
Real estate-related
depreciation and amortization
on discontinued
operations
|
104
|
|
6,550
|
|
5,335
|
|
21,334
|
Discontinued
operations: Realized and unrealized losses (gains) on disposition
of rental property
|
(423)
|
|
5,100
|
|
2,286
|
|
7,704
|
Funds from
operations (b)
|
$
(34,759)
|
|
$
9,420
|
|
$
(26,890)
|
|
$
90,238
|
|
|
|
|
|
|
|
|
Add
(Deduct):
|
|
|
|
|
|
|
|
Loss from early
extinguishment of debt, net
|
1,046
|
|
—
|
|
3,714
|
|
6,418
|
Land and other
impairments
|
—
|
|
2,535
|
|
3,396
|
|
9,367
|
Loss (gain) on
disposition of developable land
|
—
|
|
—
|
|
23
|
|
(57,747)
|
Rebranding and
Severance/Compensation related costs (G&A)
|
5,904
|
|
3,377
|
|
7,869
|
|
12,244
|
Severance/Compensation
related costs (Real Estate Services and Operating
Expenses)
|
937
|
|
—
|
|
937
|
|
—
|
Rockpoint buyout
premium
|
34,775
|
|
—
|
|
34,775
|
|
—
|
Redemption value
adjustment to mandatorily redeemable noncontrolling
interests
|
—
|
|
—
|
|
7,641
|
|
—
|
Lease breakage fee,
net
|
—
|
|
—
|
|
—
|
|
(22,664)
|
Amortization of
derivative premium
|
999
|
|
(211)
|
|
3,751
|
|
(213)
|
Transaction related
costs
|
2,704
|
|
3
|
|
7,051
|
|
1,348
|
Core
FFO
|
$
11,606
|
|
$
15,124
|
|
$
42,267
|
|
$
38,991
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares/units outstanding (c)
|
100,925
|
|
100,378
|
|
100,770
|
|
100,215
|
|
|
|
|
|
|
|
|
Funds from operations
per share/unit-diluted
|
$
(0.34)
|
|
$
0.09
|
|
$
(0.27)
|
|
$
0.90
|
|
|
|
|
|
|
|
|
Core funds from
operations per share/unit-diluted
|
$
0.12
|
|
$
0.15
|
|
$
0.42
|
|
$
0.39
|
|
|
|
|
|
|
|
|
Dividends declared per
common share
|
$
0.05
|
|
$
—
|
|
$
0.05
|
|
$
—
|
|
|
|
|
|
|
|
|
Supplemental
Information:
|
|
|
|
|
|
|
|
Non-incremental revenue
generating capital expenditures:
|
|
|
|
|
|
|
|
Building
improvements
|
$
(2,247)
|
|
$
(5,752)
|
|
$
(6,678)
|
|
$
(11,244)
|
Tenant improvements &
leasing commissions (d)
|
(13)
|
|
(2,936)
|
|
(560)
|
|
(9,197)
|
Tenant improvements
& leasing commissions
on space vacant
for more than a year
|
(112)
|
|
(3,379)
|
|
(546)
|
|
(19,277)
|
Straight-line rent
adjustments (e)
|
781
|
|
(2,660)
|
|
421
|
|
3,967
|
Amortization of
(above)/below market lease intangibles, net
|
—
|
|
(18)
|
|
(79)
|
|
(124)
|
Amortization of stock
compensation
|
3,234
|
|
2,872
|
|
9,725
|
|
8,490
|
Amortization of lease
inducements
|
37
|
|
37
|
|
52
|
|
112
|
Non real estate
depreciation and amortization
|
228
|
|
283
|
|
813
|
|
933
|
Amortization of
deferred financing costs
|
1,353
|
|
1,244
|
|
3,185
|
|
3,601
|
|
|
(a)
|
Includes the Company's
share from unconsolidated joint ventures, and adjustments for
noncontrolling interest of $2,584 and $2,575 for the three months
ended September 30, 2023 and 2022, respectively and $7,739 and
$7,818 for the nine months ended September 30, 2023 and 2022,
respectively. Excludes non-real estate-related depreciation and
amortization of $228 and $283 for the three months ended September
30, 2023 and 2022, respectively, and $812 and $933 for the nine
months ended September 30, 2023 and 2022, respectively.
|
(b)
|
Funds from operations
is calculated in accordance with the definition of FFO of the
National Association of Real Estate Investment Trusts (Nareit). See
"Information About FFO" in this release.
|
(c)
|
Calculated based on
weighted average common shares outstanding, assuming redemption of
Operating Partnership common units into common shares 8,471 and
8,615 shares for the three months ended September 30, 2023 and
2022, respectively, and 8,753 and 8,633 for the nine months ended
September 30, 2023 and 2022, respectively, plus dilutive Common
Stock Equivalents (i.e. stock options).
|
(d)
|
Excludes expenditures
for tenant spaces that have not been owned for at least a
year.
|
(e)
|
Includes free rent of
$491 and $5,942 for the three months ended September 30, 2023 and
2022, respectively and $4,358 and $10,060 for the nine months ended
September 30, 2023 and 2022, respectively. Also includes the
Company's share from unconsolidated joint ventures of $(40) and
$(193) for the three months ended September 30, 2023 and 2022,
respectively and $27 and $(817) for the nine months ended September
30, 2023 and 2022, respectively.
|
Veris Residential,
Inc.
Statements of Funds
from Operations (FFO) and Core FFO per Diluted Share
(in thousands,
except per share/unit amounts) (unaudited)
|
|
|
Three Months
Ended
September 30
|
|
Nine Months
Ended
September 30
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net loss available to
common shareholders
|
$
(0.54)
|
|
$
(1.01)
|
|
$
(1.01)
|
|
$
(0.84)
|
Add/(Deduct):
Noncontrolling interests in Operating Partnership
|
(0.05)
|
|
(0.03)
|
|
(0.10)
|
|
(0.03)
|
Noncontrolling
interests in discontinued operations
|
—
|
|
(0.08)
|
|
—
|
|
(0.06)
|
Real estate-related
depreciation and amortization on continuing operations
(a)
|
0.25
|
|
0.25
|
|
0.77
|
|
0.69
|
Real estate-related
depreciation and amortization on discontinued operations
|
—
|
|
0.07
|
|
0.05
|
|
0.21
|
Property impairments on
discontinued operations
|
—
|
|
0.84
|
|
—
|
|
0.84
|
Discontinued
operations: Realized and unrealized losses on disposition of rental
property
|
—
|
|
0.05
|
|
0.02
|
|
0.08
|
Funds from
operations (b)
|
$
(0.34)
|
|
$
0.09
|
|
$
(0.27)
|
|
$
0.89
|
|
|
|
|
|
|
|
|
Add
(Deduct):
|
|
|
|
|
|
|
|
Loss from early
extinguishment of debt, net
|
0.01
|
|
—
|
|
0.04
|
|
0.06
|
Land and other
impairments
|
—
|
|
0.03
|
|
0.03
|
|
0.09
|
(Gain) on disposition
of developable land
|
—
|
|
—
|
|
—
|
|
(0.58)
|
Rebranding and
Severance/Compensation related costs (G&A)
|
0.06
|
|
0.03
|
|
0.08
|
|
0.12
|
Severance/Compensation
related costs (Real Estate Services and Operating
Expenses)
|
0.01
|
|
—
|
|
0.01
|
|
—
|
Rockpoint buyout
premium
|
0.34
|
|
—
|
|
0.35
|
|
—
|
Redemption value
adjustment to mandatorily redeemable noncontrolling
interests
|
—
|
|
—
|
|
0.08
|
|
—
|
Lease breakage fee,
net
|
—
|
|
—
|
|
—
|
|
(0.23)
|
Amortization of
derivative premium
|
0.01
|
|
—
|
|
0.04
|
|
—
|
Transaction related
costs
|
0.03
|
|
—
|
|
0.07
|
|
0.01
|
Core
FFO
|
$
0.12
|
|
$
0.15
|
|
$
0.43
|
|
$
0.36
|
|
|
|
|
|
|
|
|
Diluted weighted
average shares/units outstanding (c)
|
100,925
|
|
100,378
|
|
100,770
|
|
100,215
|
|
|
(a)
|
Includes the Company's
share from unconsolidated joint ventures, and adjustments for
noncontrolling interest of $(0.03) and $(0.03) for the three months
ended September 30, 2023 and 2022, respectively, and ($0.08) and
($0.08) for the nine months ended September 30, 2023 and 2022,
respectively.
|
(b)
|
Funds from operations
is calculated in accordance with the definition of FFO of the
National Association of Real Estate Investment Trusts (Nareit). See
"Information About FFO" in this release.
|
(c)
|
Calculated based on
weighted average common shares outstanding, assuming redemption of
Operating Partnership common units into common shares 8,471 and
8,615 shares for the three months ended September 30, 2023 and
2022, respectively, and 8,753 and 8,633 for the nine months ended
September 30, 2023 and 2022, respectively, plus dilutive Common
Stock Equivalents (i.e. stock options).
|
Veris Residential,
Inc.
Consolidated Balance
Sheets
(in thousands,
except per share amounts) (unaudited)
|
|
ASSETS
|
September
30,
2023
|
|
December 31,
2022
|
Rental
property
|
|
|
|
Land and leasehold
interests
|
$
476,207
|
|
$
492,204
|
Buildings and
improvements
|
2,841,573
|
|
3,332,315
|
Tenant
improvements
|
40,846
|
|
122,509
|
Furniture, fixtures and
equipment
|
101,793
|
|
99,094
|
|
3,460,419
|
|
4,046,122
|
Less – accumulated
depreciation and amortization
|
(460,664)
|
|
(631,910)
|
|
2,999,755
|
|
3,414,212
|
Real estate held for
sale, net
|
99,183
|
|
193,933
|
Net investment in
rental property
|
3,098,938
|
|
3,608,145
|
Cash and cash
equivalents
|
17,274
|
|
26,782
|
Restricted
cash
|
23,603
|
|
20,867
|
Investments in
unconsolidated joint ventures
|
119,830
|
|
126,158
|
Unbilled rents
receivable, net
|
5,626
|
|
39,734
|
Deferred charges and
other assets, net
|
60,764
|
|
96,162
|
Accounts
receivable
|
3,855
|
|
2,920
|
Total
Assets
|
$
3,329,890
|
|
$
3,920,768
|
|
|
|
|
LIABILITIES &
EQUITY
|
|
|
|
Revolving credit
facility and term loans
|
$
59,067
|
|
$
—
|
Mortgages, loans
payable and other obligations, net
|
1,853,799
|
|
1,903,977
|
Dividends and
distributions payable
|
5,221
|
|
110
|
Accounts payable,
accrued expenses and other liabilities
|
57,737
|
|
72,041
|
Rents received in
advance and security deposits
|
15,916
|
|
22,941
|
Accrued interest
payable
|
6,845
|
|
7,131
|
Total
Liabilities
|
$
1,998,585
|
|
$
2,006,200
|
|
|
|
|
Redeemable
noncontrolling interests
|
40,231
|
|
515,231
|
|
|
|
|
Equity:
|
|
|
|
Veris Residential, Inc.
stockholders' equity:
|
|
|
|
Common stock, par
value, shares authorized, and shares outstanding
|
920
|
|
911
|
Additional paid-in
capital
|
2,551,137
|
|
2,532,182
|
Dividends in excess of
net earnings
|
(1,408,313)
|
|
(1,301,385)
|
Accumulated other
comprehensive income
|
3,866
|
|
3,977
|
Total Veris
Residential, Inc. Stockholders' Equity
|
$
1,147,610
|
|
$
1,235,685
|
|
|
|
|
Noncontrolling
interests in subsidiaries:
|
|
|
|
Operating
Partnership
|
108,214
|
|
126,109
|
Consolidated joint
ventures
|
35,250
|
|
37,543
|
Total Noncontrolling
Interests in Subsidiaries
|
143,464
|
|
163,652
|
Total
Equity
|
1,291,074
|
|
1,399,337
|
Total Liabilities
and Equity
|
$
3,329,890
|
|
$
3,920,768
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/veris-residential-inc-reports-third-quarter-2023-results-301967827.html
SOURCE Veris Residential, Inc.