Item 6. SELECTED FINANCIAL DATA

13K characters. Original on sec.gov · Markdown

Item 6. SELECTED FINANCIAL DATA

The following table includes certain financial information on a consolidated historical basis. You should read this section in conjunction with “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Item 8. Financial Statements and Supplementary Data.”

Year Ended December 31,
20182017201620152014
(In thousands, except per share data and ratios)
Operating Data:
Rental income$895,698$841,461$786,583$727,812$666,322
Property operating income(1)$627,566$584,619$547,979$510,595$474,167
Operating income$349,721$332,288$320,995$300,154$271,037
Income from continuing operations$237,111$219,948$226,425$190,094$167,888
Gain on sale of real estate and change in control of interests, net$11,915$77,922$32,458$28,330$4,401
Net income$249,026$297,870$258,883$218,424$172,289
Net income available for common shareholders$233,865$287,456$249,369$209,678$163,994
Net cash provided by operating activities$516,688$458,828$427,672$371,808$349,415
Net cash used in investing activities$(192,247)$(837,922)$(590,221)$(355,353)$(410,225)
Net cash (used in) provided by financing activities$(241,309)$369,445$168,838$(42,188)$5,699
Earnings per common share, basic:
Net income available to common shareholders$3.18$3.97$3.51$3.04$2.42
Weighted average number of common shares, basic73,27472,11770,87768,79767,322
Earnings per common share, diluted:
Net income available to common shareholders$3.18$3.97$3.50$3.03$2.41
Weighted average number of common shares, diluted73,30272,23371,04968,98167,492
Dividends declared per common share$4.04$3.96$3.84$3.62$3.30
Other Data:
Funds from operations available to common shareholders(2)$461,777$419,977$406,359$352,857$327,597
EBITDAre(3)$595,558$549,107$515,151$478,734$445,888
Ratio of EBITDAre to combined fixed charges and preferred share dividends(3)(4)4.2x3.9x4.5x3.6x3.5x
As of December 31,
20182017201620152014
(In thousands)
Balance Sheet Data:
Real estate, at cost$7,819,472$7,635,061$6,759,073$6,064,406$5,608,998
Total assets$6,289,644$6,275,755$5,423,279$4,896,559$4,534,237
Total debt$3,229,204$3,284,766$2,798,452$2,627,216$2,397,043
Total shareholders’ equity$2,467,330$2,391,514$2,075,835$1,781,931$1,692,556
Number of common shares outstanding74,25073,09171,99669,49368,606
(1)Property operating income is a non-GAAP measure that consists of rental income, other property income and mortgage interest income, less rental expenses and real estate taxes. This measure is used internally to evaluate the performance of property operations and we consider it to be a significant measure. Property operating income should not be considered an alternative measure of operating results or cash flow from operations as determined in accordance with GAAP.

The reconciliation of operating income to property operating income is as follows:

20182017201620152014
(In thousands)
Operating income$349,721$332,288$320,995$300,154$271,037
General and administrative33,60036,28133,39935,64532,316
Depreciation and amortization244,245216,050193,585174,796170,814
Property operating income$627,566$584,619$547,979$510,595$474,167
(2)Funds from operations ("FFO") is a supplemental non-GAAP financial measure of real estate companies’ operating performances. The National Association of Real Estate Investment Trusts (“NAREIT”) defines FFO as follows: net income, computed in accordance with GAAP, plus real estate related depreciation and amortization and excluding extraordinary items and gains on the sale of real estate. We compute FFO in accordance with the NAREIT definition, and we have historically reported our FFO available for common shareholders in addition to our net income.

We consider FFO available for common shareholders a meaningful, additional measure of operating performance primarily because it excludes the assumption that the value of the real estate assets diminishes predictably over time, as implied by the historical cost convention of GAAP and the recording of depreciation. We use FFO primarily as one of several means of assessing our operating performance in comparison with other REITs. Comparison of our presentation of FFO to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in the application of the NAREIT definition used by such REITs. Additional information regarding our calculation of FFO is contained in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

The reconciliation of net income to FFO available for common shareholders is as follows:

20182017201620152014
(In thousands)
Net income$249,026$297,870$258,883$218,424$172,289
Net income attributable to noncontrolling interests(7,119)(7,956)(8,973)(8,205)(7,754)
Gain on sale of real estate and change in control of interests, net(11,915)(77,632)(31,133)(28,330)(4,401)
Depreciation and amortization of real estate assets213,098188,719169,198154,232154,060
Amortization of initial direct costs of leases24,60319,12416,87515,02612,391
Funds from operations467,693420,125404,850351,147326,585
Dividends on preferred shares(7,500)(1,917)(541)(541)(541)
Income attributable to operating partnership units3,0533,1433,1453,3983,027
Income attributable to unvested shares(1,469)(1,374)(1,095)(1,147)(1,474)
Funds from operations available for common shareholders$461,777$419,977$406,359$352,857$327,597

(3) EBITDA for Real Estate ("EBITDAre") is a non-GAAP measure that NAREIT defines as: net income computed in accordance with GAAP plus net interest expense, income tax expense, depreciation and amortization, gain or loss on sale of real estate, impairments of real estate, and adjustments to reflect the entity's share of EBITDAre of unconsolidated affiliates. We calculate EBITDAre consistent with the NAREIT definition. As EBITDA is a widely known and understood measure of performance, management believes EBITDAre represents an additional non-GAAP performance measure, independent of a company's capital structure that will provide investors with a uniform basis to measure the enterprise value of a company. EBITDAre also approximates a key performance measure in our debt covenants, but it should not be considered an alternative measure of operating results or cash flow from operations as determined in accordance with GAAP.

The reconciliation of net income to EBITDAre for the periods presented is as follows:

20182017201620152014
(In thousands)
Net income$249,026$297,870$258,883$218,424$172,289
Interest expense110,154100,12594,99492,55393,941
Other interest income(942)(475)(374)(149)(94)
Early extinguishment of debt—12,273—19,07210,545
Provision for income tax1,5211,813———
Depreciation and amortization244,245216,050193,585174,796170,814
Gain on sale of real estate and change in control of interests(13,560)(79,345)(32,458)(28,330)(4,401)
Adjustments of EBITDAre of unconsolidated affiliates5,1147965212,3682,794
EBITDAre$595,558$549,107$515,151$478,734$445,888

(4) Fixed charges consist of interest on borrowed funds (including capitalized interest), amortization of debt discount/ premiums and debt costs, costs related to the early extinguishment of debt, and the portion of rent expense representing an interest factor. Excluding the $12.3 million, $19.1 million, $10.5 million early extinguishment of debt charge from fixed charges in 2017, 2015, and 2014, respectively, the ratio of EBITDAre to combined fixed charges and preferred share dividends is 4.2x, 4.3x, and 3.8x, for 2017, 2015, and 2014, respectively.

Previous: Item 5. MARKET FOR OUR COMMON EQUITY AND RELATED SHAREHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES · Next: Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS