Exhibit 99.1
Earnings Release
Centerspace Announces Financial and Operating Results for the Year Ended
December 31, 2020 and Provides 2021 Financial Outlook
MINNEAPOLIS, MN, February 22, 2021 – Centerspace (NYSE: CSR) announced today its financial and operating results for the year ended December 31, 2020. The tables below show Net Income (Loss), Funds from Operations (“FFO”)1, and Core FFO1, all on a per share basis, for the year ended December 31, 2020; Same-Store Revenues, Expenses, and Net Operating Income ("NOI")1 over comparable periods; and Same-Store Weighted Average Occupancy for the three months ended December 31, 2020, September 30, 2020, and December 31, 2019 and the twelve months ended December 31, 2020 and 2019.
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||||||||||||
| Per Share | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
| Earnings (loss) per share - diluted | $ | (0.46) | $ | 3.95 | $ | (0.15) | $ | 6.00 | ||||||||||||||||||
| FFO - diluted | 0.97 | 0.90 | 3.47 | 4.05 | ||||||||||||||||||||||
| Core FFO - diluted | 1.02 | 0.96 | 3.78 | 3.72 | ||||||||||||||||||||||
| Year-Over-Year Comparison | Sequential Comparison | YTD Comparison | ||||||||||||||||||
| Same-Store Results | 4Q20 vs 4Q19 | 4Q20 vs. 3Q20 | CY20 vs. CY19 | |||||||||||||||||
| Revenues | 2.3 | % | 1.4 | % | 2.1 | % | ||||||||||||||
| Expenses | (0.4) | % | (5.1) | % | 2.6 | % | ||||||||||||||
| Net Operating Income (“NOI”) | 4.2 | % | 6.3 | % | 1.8 | % | ||||||||||||||
| Three months ended | Twelve months ended | |||||||||||||||||||||||||||||||
| Same-Store Results | December 31, 2020 | September 30, 2020 | December 31, 2019 | December 31, 2020 | December 31, 2019 | |||||||||||||||||||||||||||
| Weighted Average Occupancy | 95.0 | % | 94.4 | % | 94.0 | % | 94.8 | % | 94.4 | % | ||||||||||||||||||||||
(1)Net operating income, Funds from Operations, and Core FFO are non-GAAP financial measures. For more information on their usage and presentation, and a reconciliation to the most directly comparable GAAP measures, refer to "Non-GAAP Financial Measures and Reconciliations" in the Supplemental Financial and Operating Data below.
Highlights for the Year Ended December 31, 2020
•Rebranded the Company as Centerspace in December 2020 to reflect both the transformation of the company and its vision for the future;
•Net Loss was $(0.15) per diluted share for the year ended December 31, 2020, compared to Net Income of $6.00 per diluted share for the year ended December 31, 2019;
•Core FFO increased to $3.78 per diluted share compared to $3.72 for the year ended December 31, 2019;
•Total collections for the year ended December 31, 2020 were 99.1% of expected residential revenue compared to 99.6% for the year ended December 31, 2019 while total collections for the quarter ended December 31, 2020 were 98.6% compared to 99.7% for the same period of 2019;
•Same-store revenue increased 2.1% driven by 1.7% growth in rental revenue and 0.4% increase in occupancy;
•Same-store operating expenses increased 2.6% year-over-year with a decline of 2.9% in same-store controllable expenses, offset by a increase of 13.6% in same-store non-controllable expenses;
1 | ||||||||
•Same-store NOI growth of 1.8% for the year ended December 31, 2020;
•Acquired two new apartment communities in key growth markets of Minneapolis and Denver in the first and third quarter of 2020 consisting of 647 homes for an aggregate purchase price of $191.0 million;
•Funded $18.5 million of mezzanine/construction loans;
•Acquired the remaining noncontrolling interest in 71 France in the first quarter of 2020;
•Sold four apartment communities consisting of 690 homes in Grand Forks, North Dakota for an aggregate sale price of $42.5 million in the third quarter of 2020;
•Announced Nashville as one of our target markets in June 2020;
•Maintained an annual dividend of $2.80 per share to common shareholders and unitholders;
•Continued to strengthen the balance sheet by issuing 829,000 common shares at an average price of $71.39 per share for total consideration, net of commissions and issuance costs, of approximately $59.2 million in the year ended December 31, 2020; and
•Repurchased and retired approximately 237,000 of our 6.625% Series C preferred shares for an aggregate cost of $5.6 million or an average share price of $23.75.
Subsequent Events
Subsequent to December 31, 2020, Centerspace acquired Union Pointe Apartment Homes in Longmont, Colorado for an aggregate purchase price of $76.9 million. The company also issued $50.0 million of 2.7% unsecured Series C notes, due June 6, 2030. In concert with this issuance, Centerspace amended and expanded its Note Purchase Private Shelf Agreement (the "Agreement") with Prudential to increase the aggregate amount available under the Agreement from $150.0 million to $225.0 million. After the issuance of Series C notes, the company has $50.0 million remaining under the Agreement, which is excluded for purposes of reporting liquidity.
Balance Sheet
At December 31, 2020, Centerspace had $97.5 million of total liquidity on its balance sheet, including $97.1 million available on its lines of credit.
2021 Financial Overview
Centerspace is providing the following guidance for its 2021 calendar year performance.
| 2021 Calendar Year Financial Outlook | |||||||||||||||||
| Range for 2021 | |||||||||||||||||
| 2020 Actual | Low | High | |||||||||||||||
| Earnings per Share - diluted | $ | (0.15) | $ | (0.18) | $ | 0.45 | |||||||||||
| FFO per Share - diluted | $ | 3.47 | $ | 3.17 | $ | 3.52 | |||||||||||
| Core FFO per Share - diluted | $ | 3.78 | $ | 3.29 | $ | 3.62 | |||||||||||
Additional assumptions:
•Same-store capital expenditures of $912 per home to $1,012 per home
•Value-add expenditures of $15.0 million to $20.0 million
•Investments of $145.0 million to $170.0 million, which includes the January 2021 acquisition of Union Pointe in Longmont, Colorado
•Dispositions of $55.0 million to $75.0 million
•Proceeds of $50.0 million to $70.0 million from equity issuance
FFO and Core FFO are non-GAAP financial measures. For more information on their usage and presentation, and a reconciliation to the most directly comparable GAAP measures, please refer to "2021 Financial Outlook" in the Supplemental Financial and Operating Data below.
2 | ||||||||
COVID-19 Developments
The COVID-19 pandemic, including the associated economic disruptions, has continued to impact business and operations since March 2020. The company continues to prioritize the health and well-being of its residents, team members, and the communities it serves.
A discussion of the ongoing and potential effects of the COVID-19 pandemic on financial condition, results of operations, and cash flows can be found in "Management's Discussion and Analysis of Financial Conditions and Results of Operations" presented in the company's Annual Report on Form 10-K for the year ended December 31, 2020, filed with the SEC on February 22, 2021. For a more detailed description of the risks and uncertainties affecting business, see the risk factors presented in Item 1A in the company's Annual Report on Form 10-K for the year ended December 31, 2020, filed with the SEC on February 22, 2021.
Upcoming Events
Centerspace is scheduled to participate in the Raymond James & Associates' 42nd Annual Institutional Investors Conference, which will be held virtually on March 1-3, 2021.
Earnings Call
Live webcast and replay: https://www.ir.centerspacehomes.com | ||||||||||||||
| Live Conference Call | Conference Call Replay | |||||||||||||
| Tuesday, February 23, 2021 at 10:00 AM ET | Replay available until March 9, 2021 | |||||||||||||
| USA Toll Free Number | 1-877-509-9785 | USA Toll Free Number | 1-877-344-7529 | |||||||||||
| International Toll Free Number | 1-412-902-4132 | International Toll Free Number | 1-412-317-0088 | |||||||||||
| Canada Toll Free Number | 1-855-669-9657 | Canada Toll Free Number | 1-855-669-9658 | |||||||||||
| Conference Number | 10145476 | |||||||||||||
Supplemental Information
Supplemental Operating and Financial Data for the year ended December 31, 2020, is available in the Investors section on Centerspace’s website at https://www.centerspacehomes.com or by calling Investor Relations at 701-837-7104. Non-GAAP financial measures and other capitalized terms, as used in this earnings release, are defined and reconciled in the Supplemental Financial and Operating Data, which accompanies this earnings release.
About Centerspace
Centerspace is an owner and operator of apartment communities committed to providing great homes by focusing on integrity and serving others. Founded in 1970, as of December 31, 2020, Centerspace owned 67 apartment communities consisting of 11,910 homes located in Colorado, Minnesota, Montana, Nebraska, North Dakota, and South Dakota. Centerspace was named a Top Workplace for 2020 by the Minneapolis Star Tribune. For more information, please visit www.centerspacehomes.com.
Forward-Looking Statements
Certain statements in this press release are based on the company's current expectations and assumptions, and are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions or other items related to the future. Forward-looking statements are typically identified by the use of terms such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “will,” “assumes,” “may,” “projects,” “outlook,” “future,” and variations of such words and similar expressions. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance, or achievements to be materially different from the results of operations, financial conditions, or plans expressed or implied by the forward-looking statements. Although the company believes the expectations reflected in its forward-looking statements are based upon reasonable assumptions, it can give no assurance that the expectations will be achieved. Any statements contained herein that are not statements of historical fact should be deemed forward-looking statements. As a result, reliance should not be placed on these forward-looking statements, as these statements are subject to known and unknown risks, uncertainties, and other factors beyond the company's control and could differ materially from actual results and performance. Such risks and uncertainties are detailed from time to time in filings with the SEC, including the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” contained in the company's Annual Report on Form 10-K, in quarterly reports on Form 10-Q, and in other reports the company files with the SEC from time to time. The company assumes no obligation to update or supplement forward-looking statements that become untrue due to subsequent events.
3 | ||||||||
Contact Information
Investor Relations
Emily Miller
Phone: 701-837-7104
E-mail: IR@centerspacehomes.com
Marketing & Media
Kelly Weber
Phone: 701-837-7104
kweber@centerspacehomes.com
4 | ||||||||
Supplemental Financial and Operating Data
Table of Contents
December 31, 2020
| Page | |||||
S-1 | |||||
| Key Financial Data | |||||
S-2 | |||||
S-3 | |||||
| Non-GAAP Financial Measures and Reconciliations | |||||
S-4 | |||||
S-5 | |||||
S-6 | |||||
S-8 | |||||
| Debt and Capital Analysis | |||||
S-9 | |||||
S-10 | |||||
| Portfolio Analysis | |||||
S-11 | |||||
S-14 | |||||
S-15 | |||||
S-16 | |||||
Common Share Data (NYSE: CSR)
| Three Months Ended | ||||||||||||||||||||||||||||||||
| December 31, 2020 | September 30, 2020 | June 30, 2020 | March 31, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||
| High closing price | $ | 74.55 | $ | 73.53 | $ | 76.82 | $ | 84.68 | $ | 78.91 | ||||||||||||||||||||||
| Low closing price | $ | 65.79 | $ | 61.87 | $ | 44.36 | $ | 52.55 | $ | 71.74 | ||||||||||||||||||||||
| Average closing price | $ | 70.30 | $ | 70.15 | $ | 63.91 | $ | 71.62 | $ | 74.67 | ||||||||||||||||||||||
| Closing price at end of quarter | $ | 70.64 | $ | 65.17 | $ | 70.49 | $ | 55.00 | $ | 72.50 | ||||||||||||||||||||||
| Common share distributions—annualized | $ | 2.80 | $ | 2.80 | $ | 2.80 | $ | 2.80 | $ | 2.80 | ||||||||||||||||||||||
| Closing price dividend yield - annualized | 4.0 | % | 4.3 | % | 4.0 | % | 5.1 | % | 3.9 | % | ||||||||||||||||||||||
| Closing common shares outstanding (thousands) | 13,027 | 12,976 | 12,827 | 12,164 | 12,099 | |||||||||||||||||||||||||||
| Closing limited partnership units outstanding (thousands) | 977 | 1,018 | 1,022 | 1,044 | 1,058 | |||||||||||||||||||||||||||
| Closing market value of outstanding common shares, plus imputed closing market value of outstanding limited partnership units (thousands) | $ | 989,243 | $ | 911,989 | $ | 976,216 | $ | 726,440 | $ | 953,883 | ||||||||||||||||||||||
S-1 | ||||||||
CENTERSPACE
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
(in thousands, except per share amounts)
| Three Months Ended | Twelve months ended | ||||||||||||||||||||||||||||||||||||||||||||||
| 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | 12/31/2020 | 12/31/2019 | |||||||||||||||||||||||||||||||||||||||||
| REVENUE | $ | 45,540 | $ | 44,138 | $ | 43,910 | $ | 44,406 | $ | 45,777 | $ | 177,994 | $ | 185,755 | |||||||||||||||||||||||||||||||||
| EXPENSES | |||||||||||||||||||||||||||||||||||||||||||||||
| Property operating expenses, excluding real estate taxes | 12,668 | 13,129 | 12,360 | 13,468 | 14,018 | 51,625 | 57,249 | ||||||||||||||||||||||||||||||||||||||||
| Real estate taxes | 5,256 | 5,402 | 5,410 | 5,465 | 4,835 | 21,533 | 21,066 | ||||||||||||||||||||||||||||||||||||||||
| Property management expenses | 1,460 | 1,442 | 1,345 | 1,554 | 1,634 | 5,801 | 6,186 | ||||||||||||||||||||||||||||||||||||||||
| Casualty loss | 331 | 91 | 913 | 327 | 205 | 1,662 | 1,116 | ||||||||||||||||||||||||||||||||||||||||
| Depreciation/amortization | 20,282 | 18,995 | 18,156 | 18,160 | 18,972 | 75,593 | 74,271 | ||||||||||||||||||||||||||||||||||||||||
| General and administrative expenses | 3,733 | 3,077 | 3,202 | 3,428 | 3,647 | 13,440 | 14,450 | ||||||||||||||||||||||||||||||||||||||||
| TOTAL EXPENSES | $ | 43,730 | $ | 42,136 | $ | 41,386 | $ | 42,402 | $ | 43,311 | $ | 169,654 | $ | 174,338 | |||||||||||||||||||||||||||||||||
| Operating income (loss) | 1,810 | 2,002 | 2,524 | 2,004 | 2,466 | 8,340 | 11,417 | ||||||||||||||||||||||||||||||||||||||||
| Interest expense | (6,903) | (6,771) | (6,940) | (6,911) | (7,357) | (27,525) | (30,537) | ||||||||||||||||||||||||||||||||||||||||
| Loss on extinguishment of debt | (2) | (4) | (17) | — | (864) | (23) | (2,360) | ||||||||||||||||||||||||||||||||||||||||
| Interest and other income (loss) | 406 | 281 | 538 | (2,777) | 702 | (1,552) | 2,092 | ||||||||||||||||||||||||||||||||||||||||
| Income (loss) before gain (loss) on sale of real estate and other investments, and gain (loss) on litigation settlement | (4,689) | (4,492) | (3,895) | (7,684) | (5,053) | (20,760) | (19,388) | ||||||||||||||||||||||||||||||||||||||||
| Gain (loss) on sale of real estate and other investments | 17 | 25,676 | (190) | — | 57,850 | 25,503 | 97,624 | ||||||||||||||||||||||||||||||||||||||||
| Gain (loss) on litigation settlement | — | — | — | — | — | — | 6,586 | ||||||||||||||||||||||||||||||||||||||||
| Net income (loss) | $ | (4,672) | $ | 21,184 | $ | (4,085) | $ | (7,684) | $ | 52,797 | $ | 4,743 | $ | 84,822 | |||||||||||||||||||||||||||||||||
| Dividends to preferred unitholders | (160) | (160) | (160) | (160) | (160) | (640) | (537) | ||||||||||||||||||||||||||||||||||||||||
| Net (income) loss attributable to noncontrolling interest – Operating Partnership | 460 | (1,387) | 447 | 692 | (4,202) | 212 | (6,752) | ||||||||||||||||||||||||||||||||||||||||
| Net (income) loss attributable to noncontrolling interests – consolidated real estate entities | (6) | (8) | (5) | 145 | 223 | 126 | 1,136 | ||||||||||||||||||||||||||||||||||||||||
| Net income (loss) attributable to controlling interests | (4,378) | 19,629 | (3,803) | (7,007) | 48,658 | 4,441 | 78,669 | ||||||||||||||||||||||||||||||||||||||||
| Dividends to preferred shareholders | (1,607) | (1,607) | (1,609) | (1,705) | (1,705) | (6,528) | (6,821) | ||||||||||||||||||||||||||||||||||||||||
| Discount (premium) on redemption of preferred shares | — | (1) | 25 | 273 | — | 297 | — | ||||||||||||||||||||||||||||||||||||||||
| NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS | $ | (5,985) | $ | 18,021 | $ | (5,387) | $ | (8,439) | $ | 46,953 | $ | (1,790) | $ | 71,848 | |||||||||||||||||||||||||||||||||
| Per Share Data - Basic | |||||||||||||||||||||||||||||||||||||||||||||||
| Net earnings (loss) per common share – basic | $ | (0.46) | $ | 1.40 | $ | (0.44) | $ | (0.69) | $ | 3.95 | $ | (0.15) | $ | 6.06 | |||||||||||||||||||||||||||||||||
| Per Share Data - Diluted | |||||||||||||||||||||||||||||||||||||||||||||||
| Net earnings (loss) per common share – diluted | $ | (0.46) | $ | 1.38 | $ | (0.44) | $ | (0.67) | $ | 3.89 | $ | (0.15) | $ | 6.00 | |||||||||||||||||||||||||||||||||
S-2 | ||||||||
CENTERSPACE
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
(in thousands)
| 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | ||||||||||||||||||||||||||||
| ASSETS | ||||||||||||||||||||||||||||||||
| Real estate investments | ||||||||||||||||||||||||||||||||
| Property owned | $ | 1,812,557 | $ | 1,805,390 | $ | 1,694,033 | $ | 1,687,436 | $ | 1,643,078 | ||||||||||||||||||||||
| Less accumulated depreciation | (399,249) | (380,392) | (383,917) | (366,307) | (349,122) | |||||||||||||||||||||||||||
| 1,413,308 | 1,424,998 | 1,310,116 | 1,321,129 | 1,293,956 | ||||||||||||||||||||||||||||
| Unimproved land | — | — | — | 1,376 | 1,376 | |||||||||||||||||||||||||||
| Mortgage loans receivable | 24,661 | 17,986 | 10,961 | 16,775 | 16,140 | |||||||||||||||||||||||||||
| Total real estate investments | 1,437,969 | 1,442,984 | 1,321,077 | 1,339,280 | 1,311,472 | |||||||||||||||||||||||||||
| Cash and cash equivalents | 392 | 16,804 | 52,714 | 26,338 | 26,579 | |||||||||||||||||||||||||||
| Restricted cash | 6,918 | 2,199 | 2,535 | 2,344 | 19,538 | |||||||||||||||||||||||||||
| Other assets | 18,904 | 16,947 | 16,484 | 21,124 | 34,829 | |||||||||||||||||||||||||||
| TOTAL ASSETS | $ | 1,464,183 | $ | 1,478,934 | $ | 1,392,810 | $ | 1,389,086 | $ | 1,392,418 | ||||||||||||||||||||||
| LIABILITIES, MEZZANINE EQUITY, AND EQUITY | ||||||||||||||||||||||||||||||||
| LIABILITIES | ||||||||||||||||||||||||||||||||
| Accounts payable and accrued expenses | $ | 55,609 | $ | 58,596 | $ | 54,883 | $ | 52,337 | $ | 47,155 | ||||||||||||||||||||||
| Revolving line of credit | 152,871 | 135,000 | 63,000 | 83,000 | 50,079 | |||||||||||||||||||||||||||
| Notes payable, net of loan costs | 269,246 | 269,202 | 269,155 | 269,106 | 269,058 | |||||||||||||||||||||||||||
| Mortgages payable, net of loan costs | 297,074 | 313,065 | 323,705 | 328,367 | 329,664 | |||||||||||||||||||||||||||
| TOTAL LIABILITIES | $ | 774,800 | $ | 775,863 | $ | 710,743 | $ | 732,810 | $ | 695,956 | ||||||||||||||||||||||
| SERIES D PREFERRED UNITS | $ | 16,560 | $ | 16,560 | $ | 16,560 | $ | 16,560 | $ | 16,560 | ||||||||||||||||||||||
| EQUITY | ||||||||||||||||||||||||||||||||
| Series C Preferred Shares of Beneficial Interest | 93,530 | 93,530 | 93,579 | 96,046 | 99,456 | |||||||||||||||||||||||||||
| Common Shares of Beneficial Interest | 968,263 | 968,436 | 958,292 | 912,653 | 917,400 | |||||||||||||||||||||||||||
| Accumulated distributions in excess of net income | (427,681) | (412,577) | (421,515) | (407,150) | (390,196) | |||||||||||||||||||||||||||
| Accumulated other comprehensive income (loss) | (15,905) | (17,256) | (18,139) | (17,360) | (7,607) | |||||||||||||||||||||||||||
| Total shareholders’ equity | $ | 618,207 | $ | 632,133 | $ | 612,217 | $ | 584,189 | $ | 619,053 | ||||||||||||||||||||||
| Noncontrolling interests – Operating Partnership | 53,930 | 53,669 | 52,558 | 54,777 | 55,284 | |||||||||||||||||||||||||||
| Noncontrolling interests – consolidated real estate entities | 686 | 709 | 732 | 750 | 5,565 | |||||||||||||||||||||||||||
| TOTAL EQUITY | $ | 672,823 | $ | 686,511 | $ | 665,507 | $ | 639,716 | $ | 679,902 | ||||||||||||||||||||||
| TOTAL LIABILITIES, MEZZANINE EQUITY, AND EQUITY | $ | 1,464,183 | $ | 1,478,934 | $ | 1,392,810 | $ | 1,389,086 | $ | 1,392,418 | ||||||||||||||||||||||
S-3 | ||||||||
CENTERSPACE
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS (unaudited)
This release contains certain non-GAAP financial measures. The non-GAAP financial measures should not be considered a substitute for operating results determined in accordance with accounting principles generally accepted in the United States of America ("GAAP"). The definitions and calculations of these non-GAAP financial measures, as calculated by the company may not be comparable to non-GAAP measures reported by other REITs that do not define each of the non-GAAP financial measures exactly as Centerspace does.
The company provides certain information on a same-store and non-same-store basis. Same-store apartment communities are owned or in service for substantially all of the periods being compared, and, in the case of development properties, have achieved a target level of physical occupancy of 90%. On the first day of each calendar year, Centerspace determines the composition of the same-store pool for that year and adjusts the previous year, to evaluate full period-over-period operating comparisons for existing apartment communities and their contribution to net operating income. Measuring performance on a same-store basis allows investors to evaluate how a fixed pool of communities are performing year-over-year. Centerspace uses this measure to assess success in increasing NOI, renewing leases on existing residents, controlling operating costs, and making prudent capital improvements.
Reconciliation of Operating Income (Loss) to Net Operating Income
Net operating income, or NOI, is a non-GAAP financial measure which the company defines as total real estate revenues less property operating expenses, including real estate taxes. Centerspace believes that NOI is an important supplemental measure of operating performance for real estate because it provides a measure of operations that is unaffected by depreciation and amortization, financing costs, property management expenses, casualty losses, and general and administrative expenses. NOI does not represent cash generated by operating activities in accordance with GAAP and should not be considered an alternative to net income, net income available for common shareholders, or cash flow from operating activities as a measure of financial performance.
| (dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Sequential | Year-Over-Year | ||||||||||||||||||||||||||||||||||||||||||
| 12/31/2020 | 09/30/2020 | 12/31/2019 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||
| Operating income (loss) | $ | 1,810 | $ | 2,002 | $ | 2,466 | $ | (192) | (9.6) | % | $ | (656) | (26.6) | % | ||||||||||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||||||||||||||
| Property management expenses | 1,460 | 1,442 | 1,634 | 18 | 1.2 | % | (174) | (10.6) | % | |||||||||||||||||||||||||||||||||||
| Casualty loss | 331 | 91 | 205 | 240 | 263.7 | % | 126 | 61.5 | % | |||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 20,282 | 18,995 | 18,972 | 1,287 | 6.8 | % | 1,310 | 6.9 | % | |||||||||||||||||||||||||||||||||||
| General and administrative expenses | 3,733 | 3,077 | 3,647 | 656 | 21.3 | % | 86 | 2.4 | % | |||||||||||||||||||||||||||||||||||
| Net operating income | $ | 27,616 | $ | 25,607 | $ | 26,924 | $ | 2,009 | 7.8 | % | $ | 692 | 2.6 | % | ||||||||||||||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||
| Same-store | $ | 38,582 | $ | 38,043 | $ | 37,718 | $ | 539 | 1.4 | % | $ | 864 | 2.3 | % | ||||||||||||||||||||||||||||||
| Non-same-store | 6,353 | 4,420 | 3,191 | 1,933 | 43.7 | % | 3,162 | 99.1 | % | |||||||||||||||||||||||||||||||||||
Other properties and dispositions | 605 | 1,675 | 4,868 | (1,070) | (63.9) | % | (4,263) | (87.6) | % | |||||||||||||||||||||||||||||||||||
| Total | 45,540 | 44,138 | 45,777 | 1,402 | 3.2 | % | (237) | (0.5) | % | |||||||||||||||||||||||||||||||||||
| Property operating expenses, including real estate taxes | ||||||||||||||||||||||||||||||||||||||||||||
| Same-store | 15,370 | 16,198 | 15,432 | (828) | (5.1) | % | (62) | (0.4) | % | |||||||||||||||||||||||||||||||||||
| Non-same-store | 2,271 | 1,712 | 1,090 | 559 | 32.7 | % | 1,181 | 108.3 | % | |||||||||||||||||||||||||||||||||||
| Other properties and dispositions | 283 | 621 | 2,331 | (338) | (54.4) | % | (2,048) | (87.9) | % | |||||||||||||||||||||||||||||||||||
| Total | 17,924 | 18,531 | 18,853 | (607) | (3.3) | % | (929) | (4.9) | % | |||||||||||||||||||||||||||||||||||
| Net operating income | ||||||||||||||||||||||||||||||||||||||||||||
| Same-store | 23,212 | 21,845 | 22,286 | 1,367 | 6.3 | % | 926 | 4.2 | % | |||||||||||||||||||||||||||||||||||
| Non-same-store | 4,082 | 2,708 | 2,101 | 1,374 | 50.7 | % | 1,981 | 94.3 | % | |||||||||||||||||||||||||||||||||||
| Other properties and dispositions | 322 | 1,054 | 2,537 | (732) | (69.4) | % | (2,215) | (87.3) | % | |||||||||||||||||||||||||||||||||||
| Total | $ | 27,616 | $ | 25,607 | $ | 26,924 | $ | 2,009 | 7.8 | % | $ | 692 | 2.6 | % | ||||||||||||||||||||||||||||||
S-4 | ||||||||
| (dollars in thousands) | |||||||||||||||||||||||
| Twelve Months Ended December 31, | |||||||||||||||||||||||
| 2020 | 2019 | $ Change | % Change | ||||||||||||||||||||
| Operating income (loss) | $ | 8,340 | $ | 11,417 | $ | (3,077) | (27.0) | % | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Property management expenses | 5,801 | 6,186 | (385) | (6.2) | % | ||||||||||||||||||
| Casualty loss | 1,662 | 1,116 | 546 | 48.9 | % | ||||||||||||||||||
| Depreciation and amortization | 75,593 | 74,271 | 1,322 | 1.8 | % | ||||||||||||||||||
| General and administrative expenses | 13,440 | 14,450 | (1,010) | (7.0) | % | ||||||||||||||||||
| Net operating income | $ | 104,836 | $ | 107,440 | $ | (2,604) | (2.4) | % | |||||||||||||||
| Revenue | |||||||||||||||||||||||
| Same-store | $ | 152,790 | $ | 149,615 | $ | 3,175 | 2.1 | % | |||||||||||||||
| Non-same-store | 18,441 | 6,020 | 12,421 | 206.3 | % | ||||||||||||||||||
| Other properties and dispositions | 6,763 | 30,120 | (23,357) | (77.5) | % | ||||||||||||||||||
| Total | 177,994 | 185,755 | (7,761) | (4.2) | % | ||||||||||||||||||
| Property operating expenses, including real estate taxes | |||||||||||||||||||||||
| Same-store | 63,227 | 61,622 | 1,605 | 2.6 | % | ||||||||||||||||||
| Non-same-store | 6,817 | 2,287 | 4,530 | 198.1 | % | ||||||||||||||||||
| Other properties and dispositions | 3,114 | 14,406 | (11,292) | (78.4) | % | ||||||||||||||||||
| Total | 73,158 | 78,315 | (5,157) | (6.6) | % | ||||||||||||||||||
| Net operating income | |||||||||||||||||||||||
| Same-store | 89,563 | 87,993 | 1,570 | 1.8 | % | ||||||||||||||||||
| Non-same-store | 11,624 | 3,733 | 7,891 | 211.4 | % | ||||||||||||||||||
| Other properties and dispositions | 3,649 | 15,714 | (12,065) | (76.8) | % | ||||||||||||||||||
| Total | $ | 104,836 | $ | 107,440 | $ | (2,604) | (2.4) | % | |||||||||||||||
Reconciliation of Same-Store Controllable Expenses to Property Operating Expenses, Including Real Estate Taxes
Same-store controllable expenses exclude real estate taxes and insurance, in order to provide a measure of expenses that are within management's control, and is used for the purposes of budgeting, business planning, and performance evaluation. This is a non-GAAP financial measure and should not be considered an alternative to total expenses or total property operating expenses and real estate taxes.
| (dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | $ Change | % Change | 2020 | 2019 | $ Change | % Change | |||||||||||||||||||||||||||||||||||||||||||
| Controllable expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
On-site compensation (1) | $ | 4,356 | $ | 4,035 | $ | 321 | 8.0 | % | $ | 17,059 | $ | 15,814 | $ | 1,245 | 7.9 | % | ||||||||||||||||||||||||||||||||||
| Repairs and maintenance | 2,068 | 2,945 | (877) | (29.8) | % | 9,499 | 11,358 | (1,859) | (16.4) | % | ||||||||||||||||||||||||||||||||||||||||
| Utilities | 2,579 | 2,453 | 126 | 5.1 | % | 10,096 | 10,336 | (240) | (2.3) | % | ||||||||||||||||||||||||||||||||||||||||
| Administrative and marketing | 763 | 891 | (128) | (14.4) | % | 3,265 | 3,594 | (329) | (9.2) | % | ||||||||||||||||||||||||||||||||||||||||
| Total | $ | 9,766 | $ | 10,324 | $ | (558) | (5.4) | % | $ | 39,919 | $ | 41,102 | $ | (1,183) | (2.9) | % | ||||||||||||||||||||||||||||||||||
| Non-controllable expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate taxes | $ | 4,350 | $ | 4,067 | $ | 283 | 7.0 | % | $ | 18,379 | $ | 16,805 | $ | 1,574 | 9.4 | % | ||||||||||||||||||||||||||||||||||
| Insurance | 1,254 | 1,041 | 213 | 20.5 | % | 4,929 | 3,715 | 1,214 | 32.7 | % | ||||||||||||||||||||||||||||||||||||||||
| Total | 5,604 | 5,108 | 496 | 9.7 | % | 23,308 | 20,520 | 2,788 | 13.6 | % | ||||||||||||||||||||||||||||||||||||||||
| Property operating expenses, including real estate taxes - non-same-store | $ | 2,271 | $ | 1,090 | $ | 1,181 | 108.3 | % | $ | 6,817 | $ | 2,287 | $ | 4,530 | 198.1 | % | ||||||||||||||||||||||||||||||||||
| Property operating expenses, including real estate taxes - other properties and dispositions | $ | 283 | $ | 2,331 | $ | (2,048) | (87.9) | % | $ | 3,114 | $ | 14,406 | $ | (11,292) | (78.4) | % | ||||||||||||||||||||||||||||||||||
| Total property operating expenses, including real estate taxes | $ | 17,924 | $ | 18,853 | $ | (929) | (4.9) | % | $ | 73,158 | $ | 78,315 | $ | (5,157) | (6.6) | % | ||||||||||||||||||||||||||||||||||
(1)On-site compensation for administration, leasing, and maintenance personnel.
S-5 | ||||||||
Reconciliation of Net Income (Loss) Available to Common Shareholders to Funds From Operations and Core Funds From Operations
Centerspace believes that FFO, which is a non-GAAP financial measurement used as a supplemental measure for equity real estate investment trusts, is helpful to investors in understanding operating performance, primarily because its calculation does not assume that the value of real estate assets diminishes predictably over time as implied by the historical cost convention of GAAP and the recording of depreciation.
Centerspace uses the definition of FFO adopted by the National Association of Real Estate Investment Trusts, Inc. (“Nareit”). Nareit defines FFO as net income or loss calculated in accordance with GAAP, excluding:
•depreciation and amortization related to real estate;
•gains and losses from the sale of certain real estate assets; and
•impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity.
The exclusion in Nareit's definition of FFO of impairment write-downs and gains and losses from the sale of real estate assets helps to identify the operating results of the long-term assets that form the base of the company's investments, and assists management and investors in comparing those operating results between periods.
Due to the limitations of the Nareit FFO definition, Centerspace has made certain interpretations in applying the definition. The company believes that all such interpretations not specifically provided for in the Nareit definition are consistent with the definition. Nareit's FFO White Paper - 2018 Restatement clarified that impairment write-downs of land related to a REIT's main business are excluded from FFO, and a REIT has the option to exclude impairment write-downs of assets that are incidental to the main business.
While FFO is widely used by Centerspace as a primary performance metric, not all real estate companies use the same definition of FFO or calculate FFO in the same way. Accordingly, FFO presented here is not necessarily comparable to FFO presented by other real estate companies. FFO should not be considered as an alternative to net income or any other GAAP measurement of performance, but rather should be considered as an additional, supplemental measure. FFO also does not represent cash generated from operating activities in accordance with GAAP, nor is it indicative of funds available to fund all cash needs, including the ability to service indebtedness or make distributions to shareholders.
Core Funds from Operations ("Core FFO") is FFO adjusted for non-routine items or items not considered core to business operations. By further adjusting for items that are not considered part of core business operations, the company believes that Core FFO provides investors with additional information to compare core operating and financial performance between periods. Core FFO should not be considered as an alternative to net income as any other GAAP measurement of performance, but rather should be considered an additional supplemental measure. Core FFO also does not represent cash generated from operating activities in accordance with GAAP, nor is it indicative of funds available to fund all cash needs, including the ability to service indebtedness or make distributions to shareholders. Core FFO is a non-GAAP and non-standardized financial measure that may be calculated differently by other REITs and that should not be considered a substitute for operating results determined in accordance with GAAP.
S-6 | ||||||||
| (in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | 12/31/2020 | 12/31/2019 | |||||||||||||||||||||||||||||||||||||||||
| Net (loss) income available to common shareholders | $ | (5,985) | $ | 18,021 | $ | (5,387) | $ | (8,439) | $ | 46,953 | $ | (1,790) | $ | 71,848 | |||||||||||||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||
| Noncontrolling interests - Operating Partnership | (460) | 1,387 | (447) | (692) | 4,202 | (212) | 6,752 | ||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization | 20,282 | 18,995 | 18,156 | 18,160 | 18,972 | 75,593 | 74,271 | ||||||||||||||||||||||||||||||||||||||||
| Less depreciation - non real estate | (87) | (85) | (88) | (93) | (88) | (353) | (322) | ||||||||||||||||||||||||||||||||||||||||
| Less depreciation - partially owned entities | (33) | (31) | (33) | (282) | (454) | (379) | (2,059) | ||||||||||||||||||||||||||||||||||||||||
| Gain on sale of real estate | (17) | (25,676) | 190 | — | (57,850) | (25,503) | (97,624) | ||||||||||||||||||||||||||||||||||||||||
| FFO applicable to common shares and Units | $ | 13,700 | $ | 12,611 | $ | 12,391 | $ | 8,654 | $ | 11,735 | $ | 47,356 | $ | 52,866 | |||||||||||||||||||||||||||||||||
| Adjustments to Core FFO: | |||||||||||||||||||||||||||||||||||||||||||||||
| Casualty loss (recovery) | 204 | 545 | — | — | — | 749 | — | ||||||||||||||||||||||||||||||||||||||||
| Loss on extinguishment of debt | 2 | 4 | 17 | — | 864 | 23 | 2,360 | ||||||||||||||||||||||||||||||||||||||||
| Rebranding costs | 402 | — | — | — | — | 402 | — | ||||||||||||||||||||||||||||||||||||||||
| Gain on litigation settlement | — | — | — | — | — | — | (6,586) | ||||||||||||||||||||||||||||||||||||||||
| (Gain) loss on marketable securities | — | — | (175) | 3,553 | (113) | 3,378 | — | ||||||||||||||||||||||||||||||||||||||||
| (Discount) premium on redemption of preferred shares | — | 1 | (25) | (273) | — | (297) | (113) | ||||||||||||||||||||||||||||||||||||||||
| Core FFO applicable to common shares and Units | $ | 14,308 | $ | 13,161 | $ | 12,208 | $ | 11,934 | $ | 12,486 | $ | 51,611 | $ | 48,527 | |||||||||||||||||||||||||||||||||
| FFO applicable to common shares and Units | $ | 13,700 | $ | 12,611 | $ | 12,391 | $ | 8,654 | $ | 11,735 | $ | 47,356 | $ | 52,866 | |||||||||||||||||||||||||||||||||
| Dividends to preferred unitholders | 160 | 160 | 160 | 160 | 160 | 640 | 537 | ||||||||||||||||||||||||||||||||||||||||
| FFO applicable to common shares and Units - diluted | $ | 13,860 | $ | 12,771 | $ | 12,551 | $ | 8,814 | $ | 11,895 | $ | 47,996 | $ | 53,403 | |||||||||||||||||||||||||||||||||
| Core FFO applicable to common shares and Units | $ | 14,308 | $ | 13,161 | $ | 12,208 | $ | 11,934 | $ | 12,486 | $ | 51,611 | $ | 48,527 | |||||||||||||||||||||||||||||||||
| Dividends to preferred unitholders | 160 | 160 | 160 | 160 | 160 | 640 | 537 | ||||||||||||||||||||||||||||||||||||||||
| Core FFO applicable to common shares and Units - diluted | $ | 14,468 | $ | 13,321 | $ | 12,368 | $ | 12,094 | $ | 12,646 | $ | 52,251 | $ | 49,064 | |||||||||||||||||||||||||||||||||
| Per Share Data | |||||||||||||||||||||||||||||||||||||||||||||||
| Earnings (loss) per share and unit - diluted | $ | (0.46) | $ | 1.38 | $ | (0.44) | $ | (0.67) | $ | 3.89 | $ | (0.15) | $ | 6.00 | |||||||||||||||||||||||||||||||||
| FFO per share and unit - diluted | $ | 0.97 | $ | 0.90 | $ | 0.93 | $ | 0.66 | $ | 0.90 | $ | 3.47 | $ | 4.05 | |||||||||||||||||||||||||||||||||
| Core FFO per share and unit - diluted | $ | 1.02 | $ | 0.94 | $ | 0.91 | $ | 0.90 | $ | 0.96 | $ | 3.78 | $ | 3.72 | |||||||||||||||||||||||||||||||||
| Weighted average shares and units - diluted | 14,222 | 14,143 | 13,558 | 13,401 | 13,188 | 13,835 | 13,182 | ||||||||||||||||||||||||||||||||||||||||
S-7 | ||||||||
Reconciliation of Net Income (Loss) Available to Common Shareholders to Adjusted EBITDA
Adjusted EBITDA is earnings before interest, taxes, depreciation, amortization, gain or loss on sale of real estate and other investments, impairment of real estate investments, gain or loss on extinguishment of debt, gain on litigation settlement, and gain/loss from involuntary conversion. Adjusted EBITDA is a non-GAAP financial measure and should not be considered a substitute for operating results determined in accordance with GAAP. The company considers Adjusted EBITDA to be an appropriate supplemental performance measure because it permits investors to view income from operations without the effect of depreciation, financing costs, or non-operating gains and losses.
| (in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | 12/31/2020 | 12/31/2019 | |||||||||||||||||||||||||||||||||||||||||
| Net income (loss) attributable to controlling interests | $ | (4,378) | $ | 19,629 | $ | (3,803) | $ | (7,007) | $ | 48,658 | $ | 4,441 | $ | 78,669 | |||||||||||||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||
| Dividends to preferred unitholders | 160 | 160 | 160 | 160 | 160 | 640 | 537 | ||||||||||||||||||||||||||||||||||||||||
| Noncontrolling interests – Operating Partnership | (460) | 1,387 | (447) | (692) | 4,202 | (212) | 6,752 | ||||||||||||||||||||||||||||||||||||||||
| Income (loss) before noncontrolling interests – Operating Partnership | (4,678) | 21,176 | (4,090) | (7,539) | 53,020 | 4,869 | 85,958 | ||||||||||||||||||||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 6,888 | 6,756 | 6,926 | 6,764 | 7,112 | 27,334 | 29,461 | ||||||||||||||||||||||||||||||||||||||||
| Loss on extinguishment of debt | 2 | 4 | 17 | — | 864 | 23 | 2,360 | ||||||||||||||||||||||||||||||||||||||||
| Depreciation/amortization related to real estate investments | 20,250 | 18,964 | 18,123 | 17,878 | 18,518 | 75,215 | 72,213 | ||||||||||||||||||||||||||||||||||||||||
| Casualty loss (recovery) | 204 | 545 | — | — | — | 749 | — | ||||||||||||||||||||||||||||||||||||||||
| Interest income | (328) | (256) | (331) | (597) | (415) | (1,512) | (1,626) | ||||||||||||||||||||||||||||||||||||||||
| Gain (loss) on sale of real estate and other investments | (17) | (25,676) | 190 | — | (57,850) | (25,503) | (97,624) | ||||||||||||||||||||||||||||||||||||||||
| Gain on litigation settlement | — | — | — | — | — | — | (6,586) | ||||||||||||||||||||||||||||||||||||||||
| (Gain) loss on marketable securities | — | — | (175) | 3,553 | (113) | 3,378 | (113) | ||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 22,321 | $ | 21,513 | $ | 20,660 | $ | 20,059 | $ | 21,136 | $ | 84,553 | $ | 84,043 | |||||||||||||||||||||||||||||||||
S-8 | ||||||||
CENTERSPACE
DEBT ANALYSIS
(in thousands)
Debt Maturity Schedule
Annual Expirations
| Future Maturities of Debt | ||||||||||||||||||||||||||||||||||||||
| Secured Fixed Debt | Unsecured Fixed Debt(1) | Unsecured Variable Debt | Total Debt | % of Total Debt | Weighted Average Interest Rate(2) | |||||||||||||||||||||||||||||||||
| 2021 | $ | 20,270 | $ | — | $ | 5,871 | $ | 26,141 | 3.6 | % | 5.16 | % | ||||||||||||||||||||||||||
| 2022 | 33,515 | 50,000 | 97,000 | 180,515 | 25.0 | % | 2.66 | % | ||||||||||||||||||||||||||||||
| 2023 | 43,721 | — | — | 43,721 | 6.1 | % | 4.02 | % | ||||||||||||||||||||||||||||||
| 2024 | — | 70,000 | — | 70,000 | 9.7 | % | 3.65 | % | ||||||||||||||||||||||||||||||
| 2025 | 32,915 | 75,000 | — | 107,915 | 15.0 | % | 4.34 | % | ||||||||||||||||||||||||||||||
| Thereafter | 168,024 | 125,000 | — | 293,024 | 40.6 | % | 3.74 | % | ||||||||||||||||||||||||||||||
| Total debt | $ | 298,445 | $ | 320,000 | $ | 102,871 | $ | 721,316 | 100.0 | % | 3.62 | % | ||||||||||||||||||||||||||
(1)Term loans have variable interest rates that are fixed with interest rate swaps and $50.0 million of the variable interest rate, primary line of credit is fixed with an interest rate swap.
(2)Weighted average interest rate of debt that matures during the year, including the effect of interest rate swaps on the term loans and line of credit.
| 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | ||||||||||||||||||||||||||||
| Debt Balances Outstanding | ||||||||||||||||||||||||||||||||
| Secured fixed rate | $ | 298,445 | $ | 314,511 | $ | 325,230 | $ | 329,988 | $ | 331,376 | ||||||||||||||||||||||
Unsecured fixed rate line of credit(1) | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | |||||||||||||||||||||||||||
| Unsecured variable rate line of credit | 102,871 | 85,000 | 13,000 | 33,000 | 79 | |||||||||||||||||||||||||||
| Unsecured term loans | 145,000 | 145,000 | 145,000 | 145,000 | 145,000 | |||||||||||||||||||||||||||
| Unsecured senior notes | 125,000 | 125,000 | 125,000 | 125,000 | 125,000 | |||||||||||||||||||||||||||
| Debt total | $ | 721,316 | $ | 719,511 | $ | 658,230 | $ | 682,988 | $ | 651,455 | ||||||||||||||||||||||
| Quarterly Weighted Average Interest Rates | ||||||||||||||||||||||||||||||||
| Mortgage debt | 3.93 | % | 3.99 | % | 4.01 | % | 4.01 | % | 4.02 | % | ||||||||||||||||||||||
Lines of credit (rate with swap)(1) | 2.35 | % | 3.35 | % | 2.97 | % | 3.18 | % | 3.52 | % | ||||||||||||||||||||||
| Term loan (rate with swap) | 4.18 | % | 4.18 | % | 4.12 | % | 4.13 | % | 4.19 | % | ||||||||||||||||||||||
| Senior notes | 3.78 | % | 3.78 | % | 3.78 | % | 3.78 | % | 3.78 | % | ||||||||||||||||||||||
| Total debt | 3.62 | % | 3.68 | % | 3.87 | % | 3.92 | % | 3.97 | % | ||||||||||||||||||||||
(1)A portion of the primary line of credit is fixed through an interest rate swap.
Debt Maturity by Quarter for the Next Two Years
| Year | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Total | |||||||||||||||||||||||||||
| 2021 | $ | — | $ | 1,997 | $ | 24,144 | $ | — | $ | 26,141 | ||||||||||||||||||||||
2022(1) | 2,508 | 4,866 | 173,141 | — | 180,515 | |||||||||||||||||||||||||||
| $ | 206,656 | |||||||||||||||||||||||||||||||
(1)Includes primary line of credit with a balance of $147.0 million which has a 12-month extension available, subject to customary terms.
S-9 | ||||||||
CENTERSPACE
CAPITAL ANALYSIS
(in thousands, except per share and unit amounts)
| 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | ||||||||||||||||||||||||||||
| Equity Capitalization | ||||||||||||||||||||||||||||||||
| Common shares outstanding | 13,027 | 12,976 | 12,827 | 12,164 | 12,099 | |||||||||||||||||||||||||||
| Operating partnership units outstanding | 977 | 1,018 | 1,022 | 1,044 | 1,058 | |||||||||||||||||||||||||||
| Total common shares and units outstanding | 14,004 | 13,994 | 13,849 | 13,208 | 13,157 | |||||||||||||||||||||||||||
| Market price per common share (closing price at end of period) | $ | 70.64 | $ | 65.17 | $ | 70.49 | $ | 55.00 | $ | 72.50 | ||||||||||||||||||||||
| Equity capitalization-common shares and units | $ | 989,243 | $ | 911,989 | $ | 976,216 | $ | 726,440 | $ | 953,883 | ||||||||||||||||||||||
| Recorded book value of preferred shares | $ | 93,530 | $ | 93,530 | $ | 93,579 | $ | 96,046 | $ | 99,456 | ||||||||||||||||||||||
| Total equity capitalization | $ | 1,082,773 | $ | 1,005,519 | $ | 1,069,795 | $ | 822,486 | $ | 1,053,339 | ||||||||||||||||||||||
| Series D preferred units | $ | 16,560 | $ | 16,560 | $ | 16,560 | $ | 16,560 | 16,560 | |||||||||||||||||||||||
| Debt capitalization | ||||||||||||||||||||||||||||||||
| Total debt | 721,317 | 719,511 | 658,230 | 682,988 | 651,455 | |||||||||||||||||||||||||||
| Total capitalization | $ | 1,820,650 | $ | 1,741,590 | $ | 1,744,585 | $ | 1,522,034 | $ | 1,721,354 | ||||||||||||||||||||||
Total debt to total capitalization(1) | 39.6% | 41.3 | % | 37.7 | % | 44.9 | % | 37.8 | % | |||||||||||||||||||||||
(1)Debt to total market capitalization is total debt from the balance sheet divided by the sum of total debt from the balance sheet, market value of common shares and operating partnership units, and book value of Series C preferred shares and Series D preferred units outstanding at the end of the period.
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | 12/31/2020 | 12/31/2019 | |||||||||||||||||||||||||||||||||||||||||
Debt service coverage ratio(1) | 2.73 | x | 2.65 | x | 2.48 | x | 2.42 | x | 2.39 | x | 2.57 | x | 2.18 | x | |||||||||||||||||||||||||||||||||
Adjusted EBITDA/Interest expense plus preferred distributions and principal amortization | 2.28 | x | 2.21 | x | 2.05 | x | 1.97 | x | 1.98 | x | 2.13 | x | 1.83 | x | |||||||||||||||||||||||||||||||||
Net debt/Adjusted EBITDA(2) | 8.07 | x | 8.17 | x | 7.33 | x | 8.18 | x | 7.19 | x | 8.53 | x | 7.23 | x | |||||||||||||||||||||||||||||||||
Net debt and preferred equity/Adjusted EBITDA(2) | 9.31 | x | 9.45 | x | 8.66 | x | 9.59 | x | 8.56 | x | 9.83 | x | 8.61 | x | |||||||||||||||||||||||||||||||||
| Distribution Data | |||||||||||||||||||||||||||||||||||||||||||||||
| Common shares and units outstanding at record date | 14,004 | 13,994 | 13,849 | 13,208 | 13,157 | 14,004 | 13,157 | ||||||||||||||||||||||||||||||||||||||||
Total common distribution declared | $ | 9,803 | $ | 9,796 | $ | 9,694 | $ | 9,245 | $ | 9,210 | $ | 38,538 | $ | 36,438 | |||||||||||||||||||||||||||||||||
Common distribution per share and unit | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 0.70 | $ | 2.80 | $ | 2.80 | |||||||||||||||||||||||||||||||||
Payout ratio (Core FFO per diluted share and unit basis)(3) | 68.6 | % | 74.5 | % | 76.9 | % | 77.8 | % | 72.9 | % | 74.1 | % | 75.3 | % | |||||||||||||||||||||||||||||||||
(1)Debt service coverage ratio is computed by dividing Adjusted EBITDA by interest expense and principal amortization.
(2)Net debt is the total debt balance less cash and cash equivalents and net tax deferred exchange proceeds (included within restricted cash). For the quarterly period presented, adjusted EBITDA is annualized. Net debt and adjusted EBITDA are non-GAAP measures and should not be considered a substitute for operating results determined in accordance with GAAP. Refer to the Adjusted EBITDA definition included within the Non-GAAP Financial Measures and Reconciliations section.
(3)Payout ratio (Core FFO per diluted share and unit basis) is the current quarterly or annual distribution rate per common share and unit divided by quarterly or annual Core FFO per diluted share and unit. This term is a non-GAAP measure and should not be considered a substitute for operating results determined in accordance with GAAP.
S-10 | ||||||||
CENTERSPACE
SAME-STORE FOURTH QUARTER COMPARISONS
(dollars in thousands)
| Homes Included | Revenues | Expenses | NOI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Regions | Q42020 | Q42019 | % Change | Q42020 | Q42019 | % Change | Q42020 | Q42019 | % Change | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Denver, CO | 664 | $ | 3,777 | $ | 3,820 | (1.1) | % | $ | 1,115 | $ | 1,134 | (1.7) | % | $ | 2,662 | $ | 2,686 | (0.9) | % | |||||||||||||||||||||||||||||||||||||||||||
| Minneapolis, MN | 1,987 | 8,978 | 8,867 | 1.3 | % | 3,893 | 3,907 | (0.4) | % | 5,085 | 4,960 | 2.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| North Dakota | 2,422 | 8,011 | 7,724 | 3.7 | % | 3,070 | 2,987 | 2.8 | % | 4,941 | 4,737 | 4.3 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Omaha, NE | 1,370 | 3,891 | 3,751 | 3.7 | % | 1,648 | 1,721 | (4.2) | % | 2,243 | 2,030 | 10.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Rochester, MN | 1,711 | 6,357 | 6,385 | (0.4) | % | 2,771 | 2,571 | 7.8 | % | 3,586 | 3,814 | (6.0) | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| St. Cloud, MN | 1,190 | 3,656 | 3,550 | 3.0 | % | 1,602 | 1,719 | (6.8) | % | 2,054 | 1,831 | 12.2 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
Other Markets(1) | 1,223 | 3,912 | 3,621 | 8.0 | % | 1,271 | 1,393 | (8.8) | % | 2,641 | 2,228 | 18.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Same-Store Total | 10,567 | $ | 38,582 | $ | 37,718 | 2.3 | % | $ | 15,370 | $ | 15,432 | (0.4) | % | $ | 23,212 | $ | 22,286 | 4.2 | % | |||||||||||||||||||||||||||||||||||||||||||
% of NOI | Weighted Average Occupancy (2) | Average Monthly Rental Rate (3) | Average Monthly Revenue per Occupied Home (4) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Regions | Q42020 | Q42019 | Growth | Q42020 | Q42019 | % Change | Q42020 | Q42019 | % Change | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Denver, CO | 11.5 | % | 94.1 | % | 93.2 | % | 0.9 | % | $ | 1,776 | $ | 1,846 | (3.8) | % | $ | 2,015 | $ | 2,057 | (2.0) | % | ||||||||||||||||||||||||||||||||||||||||||
| Minneapolis, MN | 21.8 | % | 93.9 | % | 92.0 | % | 1.9 | % | 1,490 | 1,497 | (0.5) | % | 1,604 | 1,616 | (0.7) | % | ||||||||||||||||||||||||||||||||||||||||||||||
| North Dakota | 21.3 | % | 95.8 | % | 95.7 | % | 0.1 | % | 1,061 | 1,040 | 2.0 | % | 1,151 | 1,111 | 3.6 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Omaha, NE | 9.7 | % | 93.8 | % | 93.5 | % | 0.3 | % | 912 | 897 | 1.7 | % | 1,010 | 977 | 3.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Rochester, MN | 15.4 | % | 95.0 | % | 94.5 | % | 0.5 | % | 1,242 | 1,251 | (0.7) | % | 1,304 | 1,316 | (0.9) | % | ||||||||||||||||||||||||||||||||||||||||||||||
| St. Cloud, MN | 8.9 | % | 94.6 | % | 94.0 | % | 0.6 | % | 973 | 950 | 2.4 | % | 1,082 | 1,058 | 2.3 | % | ||||||||||||||||||||||||||||||||||||||||||||||
Other Markets(1) | 11.4 | % | 98.1 | % | 95.7 | % | 2.4 | % | 980 | 945 | 3.7 | % | 1,087 | 1,031 | 5.4 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Same-Store Total | 100.0 | % | 95.0 | % | 94.0 | % | 1.0 | % | $ | 1,177 | $ | 1,171 | 0.5 | % | $ | 1,282 | $ | 1,266 | 1.3 | % | ||||||||||||||||||||||||||||||||||||||||||
(1)Includes apartment communities in Billings, Montana and Rapid City, South Dakota.
(2)Weighted average occupancy is defined as the percentage resulting from dividing actual rental revenue by scheduled rent. Scheduled rent represents the value of all apartment homes, with occupied apartment homes valued at contractual rates pursuant to leases and vacant apartment homes valued at estimated market rents. When calculating actual rents for occupied apartment homes and market rents for vacant homes, delinquencies and concessions are not taken into account. Market rates are determined using the currently offered effective rates on new leases at the community and are used as the starting point in determination of the market rates of vacant apartment homes.
(3)Average monthly rental rate is scheduled rent divided by the total number of apartment homes.
(4)Average monthly revenue per occupied home is defined as total rental revenues divided by the weighted average occupied apartment homes for the period.
S-11 | ||||||||
CENTERSPACE
SAME-STORE SEQUENTIAL QUARTER COMPARISONS(1)
(dollars in thousands)
| Homes Included | Revenues | Expenses | NOI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Regions | Q42020 | Q32020 | % Change | Q42020 | Q32020 | % Change | Q42020 | Q32020 | % Change | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Denver, CO | 664 | $ | 3,777 | $ | 3,724 | 1.4 | % | $ | 1,115 | $ | 1,298 | (14.1) | % | $ | 2,662 | $ | 2,426 | 9.7 | % | |||||||||||||||||||||||||||||||||||||||||||
| Minneapolis, MN | 1,987 | 8,978 | 8,892 | 1.0 | % | 3,893 | 3,859 | 0.9 | % | 5,085 | 5,033 | 1.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| North Dakota | 2,422 | 8,011 | 7,853 | 2.0 | % | 3,070 | 3,146 | (2.4) | % | 4,941 | 4,707 | 5.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Omaha, NE | 1,370 | 3,891 | 3,884 | 0.2 | % | 1,648 | 1,790 | (7.9) | % | 2,243 | 2,094 | 7.1 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Rochester, MN | 1,711 | 6,357 | 6,351 | 0.1 | % | 2,771 | 3,074 | (9.9) | % | 3,586 | 3,277 | 9.4 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| St. Cloud, MN | 1,190 | 3,656 | 3,548 | 3.0 | % | 1,602 | 1,603 | (0.1) | % | 2,054 | 1,945 | 5.6 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Other Markets | 1,223 | 3,912 | 3,791 | 3.2 | % | 1,271 | 1,428 | (11.0) | % | 2,641 | 2,363 | 11.8 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Same-Store Total | 10,567 | $ | 38,582 | $ | 38,043 | 1.4 | % | $ | 15,370 | $ | 16,198 | (5.1) | % | $ | 23,212 | $ | 21,845 | 6.3 | % | |||||||||||||||||||||||||||||||||||||||||||
% of NOI | Weighted Average Occupancy | Average Monthly Rental Rate | Average Monthly Revenue per Occupied Home | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Regions | Q42020 | Q32020 | Growth | Q42020 | Q32020 | % Change | Q42020 | Q32020 | % Change | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Denver, CO | 11.5 | % | 94.1 | % | 92.8 | % | 1.4 | % | $ | 1,776 | $ | 1,801 | (1.4) | % | $ | 2,015 | $ | 2,014 | — | |||||||||||||||||||||||||||||||||||||||||||
| Minneapolis, MN | 21.8 | % | 93.9 | % | 93.4 | % | 0.5 | % | 1,490 | 1,496 | (0.4) | % | 1,604 | 1,596 | 0.5 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| North Dakota | 21.3 | % | 95.8 | % | 95.5 | % | 0.3 | % | 1,061 | 1,054 | 0.7 | % | 1,151 | 1,131 | 1.8 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Omaha, NE | 9.7 | % | 93.8 | % | 93.8 | % | — | 912 | 913 | (0.1) | % | 1,010 | 1,008 | 0.2 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Rochester, MN | 15.4 | % | 95.0 | % | 94.1 | % | 1.0 | % | 1,242 | 1,249 | (0.6) | % | 1,304 | 1,315 | (0.8) | % | ||||||||||||||||||||||||||||||||||||||||||||||
| St. Cloud, MN | 8.9 | % | 94.6 | % | 94.4 | % | 0.2 | % | 973 | 965 | 0.8 | % | 1,082 | 1,053 | 2.8 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Other Markets | 11.4 | % | 98.1 | % | 97.1 | % | 1.0 | % | 980 | 970 | 1.0 | % | 1,087 | 1,064 | 2.2 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Same-Store Total | 100.0 | % | 95.0 | % | 94.4 | % | 0.6 | % | $ | 1,177 | $ | 1,178 | (0.1) | % | $ | 1,282 | $ | 1,271 | 0.9 | % | ||||||||||||||||||||||||||||||||||||||||||
(1)Refer to footnotes on page S-11.
S-12 | ||||||||
CENTERSPACE
SAME-STORE YEAR-TO-DATE COMPARISONS(1)
(dollars in thousands)
| Homes Included | Revenues | Expenses | NOI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Regions | 2020 | 2019 | % Change | 2020 | 2019 | % Change | 2020 | 2019 | % Change | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Denver, CO | 664 | $ | 15,129 | $ | 15,154 | (0.2) | % | $ | 4,767 | $ | 4,748 | 0.4 | % | $ | 10,362 | $ | 10,406 | (0.4) | % | |||||||||||||||||||||||||||||||||||||||||||
| Minneapolis, MN | 1,987 | 36,050 | 35,407 | 1.8 | % | 15,148 | 15,103 | 0.3 | % | 20,902 | 20,304 | 2.9 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| North Dakota | 2,422 | 31,342 | 30,475 | 2.8 | % | 12,861 | 12,874 | (0.1) | % | 18,481 | 17,601 | 5.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Omaha, NE | 1,370 | 15,427 | 14,949 | 3.2 | % | 6,846 | 6,870 | (0.3) | % | 8,581 | 8,079 | 6.2 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Rochester, MN | 1,711 | 25,617 | 25,346 | 1.1 | % | 11,471 | 9,861 | 16.3 | % | 14,146 | 15,485 | (8.6) | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| St. Cloud, MN | 1,190 | 14,362 | 14,127 | 1.7 | % | 6,485 | 6,609 | (1.9) | % | 7,877 | 7,518 | 4.8 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Other Markets | 1,223 | 14,863 | 14,157 | 5.0 | % | 5,649 | 5,557 | 1.7 | % | 9,214 | 8,600 | 7.1 | % | |||||||||||||||||||||||||||||||||||||||||||||||||
| Same-Store Total | 10,567 | $ | 152,790 | $ | 149,615 | 2.1 | % | $ | 63,227 | $ | 61,622 | 2.6 | % | $ | 89,563 | $ | 87,993 | 1.8 | % | |||||||||||||||||||||||||||||||||||||||||||
% of NOI | Weighted Average Occupancy | Average Monthly Rental Rate | Average Monthly Revenue per Occupied Home | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Regions | 2020 | 2019 | Growth | 2020 | 2019 | % Change | 2020 | 2019 | % Change | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Denver, CO | 11.6 | % | 93.7 | % | 94.1 | % | (0.4) | % | $ | 1,812 | $ | 1,834 | (1.2) | % | $ | 2,026 | $ | 2,022 | 0.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Minneapolis, MN | 23.3 | % | 93.9 | % | 92.7 | % | 1.2 | % | 1,491 | 1,480 | 0.7 | % | 1,611 | 1,601 | 0.6 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| North Dakota | 20.6 | % | 95.9 | % | 95.2 | % | 0.7 | % | 1,049 | 1,040 | 0.9 | % | 1,125 | 1,101 | 2.1 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Omaha, NE | 9.6 | % | 94.2 | % | 93.8 | % | 0.4 | % | 905 | 889 | 1.8 | % | 996 | 970 | 2.8 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Rochester, MN | 15.8 | % | 95.3 | % | 95.2 | % | 0.1 | % | 1,244 | 1,237 | 0.6 | % | 1,309 | 1,296 | 1.0 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| St. Cloud, MN | 8.8 | % | 94.4 | % | 94.7 | % | (0.3) | % | 959 | 950 | 0.9 | % | 1,065 | 1,044 | 2.0 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Other Markets | 10.3 | % | 96.5 | % | 95.8 | % | 0.7 | % | 961 | 935 | 2.8 | % | 1,050 | 1,007 | 4.3 | % | ||||||||||||||||||||||||||||||||||||||||||||||
| Same-Store Total | 100.0 | % | 94.8 | % | 94.4 | % | 0.4 | % | $ | 1,173 | $ | 1,163 | 0.9 | % | $ | 1,270 | $ | 1,250 | 1.7 | % | ||||||||||||||||||||||||||||||||||||||||||
(1)Refer to footnotes on page S-11.
S-13 | ||||||||
CENTERSPACE
PORTFOLIO SUMMARY (1)
| Three Months Ended | ||||||||||||||||||||||||||||||||
| 12/31/2020 | 9/30/2020 | 6/30/2020 | 3/31/2020 | 12/31/2019 | ||||||||||||||||||||||||||||
| Number of Apartment Homes at Period End | ||||||||||||||||||||||||||||||||
| Same-Store | 10,567 | 10,567 | 11,257 | 11,257 | 10,402 | |||||||||||||||||||||||||||
| Non-Same-Store | 1,343 | 1,343 | 878 | 878 | 1,551 | |||||||||||||||||||||||||||
| All Communities | 11,910 | 11,910 | 12,135 | 12,135 | 11,953 | |||||||||||||||||||||||||||
Average Monthly Rental Rate(2) | ||||||||||||||||||||||||||||||||
| Same-Store | $ | 1,177 | $ | 1,178 | $ | 1,142 | $ | 1,135 | $ | 1,085 | ||||||||||||||||||||||
| Non-Same-Store | 1,599 | 1,597 | 1,594 | 1,572 | 1,722 | |||||||||||||||||||||||||||
| All Communities | $ | 1,225 | $ | 1,210 | $ | 1,175 | $ | 1,163 | $ | 1,168 | ||||||||||||||||||||||
Average Monthly Revenue per Occupied Apartment Home(3) | ||||||||||||||||||||||||||||||||
| Same-Store | $ | 1,282 | $ | 1,271 | $ | 1,232 | $ | 1,237 | $ | 1,169 | ||||||||||||||||||||||
| Non-Same-Store | 1,708 | 1,729 | 1,681 | 1,658 | 1,869 | |||||||||||||||||||||||||||
| All Communities | $ | 1,330 | $ | 1,307 | $ | 1,264 | $ | 1,263 | $ | 1,260 | ||||||||||||||||||||||
Weighted Average Occupancy(4) | ||||||||||||||||||||||||||||||||
| Same-Store | 95.0 | % | 94.4 | % | 94.6 | % | 95.4 | % | 94.0 | % | ||||||||||||||||||||||
| Non-Same-Store | 92.3 | % | 93.9 | % | 93.9 | % | 93.3 | % | 93.0 | % | ||||||||||||||||||||||
| All Communities | 94.6 | % | 94.3 | % | 94.5 | % | 95.2 | % | 93.8 | % | ||||||||||||||||||||||
| Operating Expenses as a % of Scheduled Rent | ||||||||||||||||||||||||||||||||
| Same-Store | 41.2 | % | 43.4 | % | 41.5 | % | 45.0 | % | 43.5 | % | ||||||||||||||||||||||
| Non-Same-Store | 35.3 | % | 39.7 | % | 36.1 | % | 37.0 | % | 33.8 | % | ||||||||||||||||||||||
| All Communities | 40.3 | % | 43.0 | % | 41.0 | % | 44.3 | % | 41.6 | % | ||||||||||||||||||||||
| Capital Expenditures | ||||||||||||||||||||||||||||||||
| Total Capital Expenditures per Apartment Home – Same-Store | $ | 326 | $ | 293 | $ | 262 | $ | 151 | $ | 427 | ||||||||||||||||||||||
(1)Previously reported amounts are not revised for changes in the composition of the same-store properties pool.
(2)Average monthly rental rate is scheduled rent divided by the total number of apartment homes. Scheduled rent represents the value of all apartment homes, with occupied apartment homes valued at contractual rates pursuant to leases and vacant apartment homes valued at estimated market rents. When calculating actual rents for occupied apartment homes and market rents for vacant apartment homes, delinquencies and concessions are not taken into account. Market rates are determined using the currently offered effective rates on new leases at the community and are used as the starting point in determination of the market rates of vacant apartment homes.
(3)Average monthly revenue per occupied apartment home is defined as total rental revenues divided by the weighted average occupied apartment homes for the period.
(4)Weighted average occupancy is the percentage resulting from dividing actual rental revenue by scheduled rent. The company believes that weighted average occupancy is a meaningful measure of occupancy because it considers the value of each vacant unit at its estimated market rate. Weighted average occupancy may not completely reflect short-term trends in physical occupancy, and calculation of weighted average occupancy may not be comparable to that disclosed by other real estate companies.
S-14 | ||||||||
CENTERSPACE
CAPITAL EXPENDITURES
(dollars in thousands, except per home amounts)
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||
| 12/31/2020 | 12/31/2019 | 12/31/2020 | 12/31/2019 | ||||||||||||||||||||||||||
| Total Same-Store Apartment Homes | 10,567 | 10,567 | 10,567 | 10,567 | |||||||||||||||||||||||||
Building - Exterior(1) | $ | 1,510 | $ | 1,287 | $ | 3,106 | $ | 1,802 | |||||||||||||||||||||
Building - Interior(1) | 32 | 191 | 234 | 340 | |||||||||||||||||||||||||
Mechanical, Electrical, & Plumbing(1) | 436 | 762 | 1,888 | 1,408 | |||||||||||||||||||||||||
| Furniture & Equipment | 73 | 146 | 316 | 365 | |||||||||||||||||||||||||
| Landscaping & Grounds | 357 | 713 | 1,523 | 1,546 | |||||||||||||||||||||||||
| Turnover | 1,033 | 836 | 3,586 | 2,992 | |||||||||||||||||||||||||
| Capital Expenditures - Same-Store | $ | 3,441 | $ | 3,935 | $ | 10,653 | $ | 8,453 | |||||||||||||||||||||
| Capital Expenditures per Apartment Home - Same-Store | $ | 326 | $ | 372 | $ | 1,008 | $ | 800 | |||||||||||||||||||||
| Value Add | $ | 2,975 | $ | 1,712 | $ | 10,280 | $ | 4,090 | |||||||||||||||||||||
| Total Capital Spend - Same-Store | $ | 6,416 | $ | 5,647 | $ | 20,933 | $ | 12,543 | |||||||||||||||||||||
| Total Capital Spend per Apartment Home - Same Store | $ | 607 | $ | 534 | $ | 1,981 | $ | 1,187 | |||||||||||||||||||||
| All Properties - Weighted Average Homes | 11,910 | 11,909 | 11,570 | 12,862 | |||||||||||||||||||||||||
| Capital Expenditures | $ | 3,968 | $ | 4,939 | $ | 12,159 | $ | 11,128 | |||||||||||||||||||||
| Capital Expenditures per Apartment Home | $ | 333 | $ | 415 | $ | 1,051 | $ | 865 | |||||||||||||||||||||
| Value Add | 3,496 | 2,014 | 13,901 | 5,011 | |||||||||||||||||||||||||
| Acquisition Capital | 302 | $ | 1,814 | 1,567 | 3,713 | ||||||||||||||||||||||||
| Total Capital Spend | $ | 7,766 | $ | 8,767 | $ | 27,627 | $ | 19,852 | |||||||||||||||||||||
| Total Capital Spend per Apartment Home | $ | 652 | $ | 736 | $ | 2,388 | $ | 1,543 | |||||||||||||||||||||
| Value Add Capital Expenditures | |||||||||||||||||||||||||||||
| Interior - Units | |||||||||||||||||||||||||||||
| Same-Store | $ | 875 | $ | 1,072 | $ | 4,321 | $ | 2,501 | |||||||||||||||||||||
| Non-Same-Store | 390 | 18 | 1,684 | 67 | |||||||||||||||||||||||||
| Total Interior Units | $ | 1,265 | $ | 1,090 | $ | 6,005 | $ | 2,568 | |||||||||||||||||||||
| Expected Year 1 Annual ROI | 16.0 | % | 17.3 | % | 17.0 | % | 16.7 | % | |||||||||||||||||||||
| Common Areas and Exteriors | |||||||||||||||||||||||||||||
| Same-Store | $ | 2,100 | $ | 640 | $ | 5,959 | $ | 1,589 | |||||||||||||||||||||
| Non-Same-Store | 131 | 284 | 1,937 | 854 | |||||||||||||||||||||||||
| Total Common Areas and Exteriors | $ | 2,231 | $ | 924 | $ | 7,896 | $ | 2,443 | |||||||||||||||||||||
| Expected Year 1 Annual ROI | 9.0 | % | 14.6 | % | 11.2 | % | 14.7 | % | |||||||||||||||||||||
| Total Value-Add Capital Expenditures | |||||||||||||||||||||||||||||
| Same-Store | $ | 2,975 | $ | 1,712 | $ | 10,280 | $ | 4,090 | |||||||||||||||||||||
| Non-Same-Store | 521 | 302 | 3,621 | 921 | |||||||||||||||||||||||||
| Total Portfolio Value-Add | $ | 3,496 | $ | 2,014 | $ | 13,901 | $ | 5,011 | |||||||||||||||||||||
| Expected Year 1 Annual ROI | 11.5 | % | 16.1 | % | 13.7 | % | 15.7 | % | |||||||||||||||||||||
(1)Previously disclosed amounts for capital expenditures related to mechanical, electrical, and plumbing were reclassified from Building - Exterior and Building - Interior into Mechanical, Electrical, & Plumbing.
S-15 | ||||||||
CENTERSPACE
2021 Financial Outlook
(in thousands, except per share amounts)
Centerspace is providing guidance for 2021.
| 12 Months Ended | 2021 Full-Year Guidance Range | ||||||||||||||||
| December 31, 2020 | Low | High | |||||||||||||||
| Actuals | Amount | Amount | |||||||||||||||
Same-store growth (1) | |||||||||||||||||
| Revenue | $ | 165,807 | (0.5) | % | 3.0 | % | |||||||||||
| Controllable expenses | $ | 42,902 | 5.0 | % | 8.5 | % | |||||||||||
| Non-controllable expenses | $ | 24,990 | 2.5 | % | 6.0 | % | |||||||||||
| Total Expenses | $ | 67,892 | 4.0 | % | 7.5 | % | |||||||||||
Same-store NOI (1) | $ | 97,915 | (3.5) | % | (0.5) | % | |||||||||||
| Components of NOI | |||||||||||||||||
Same-store NOI (1) | $ | 97,915 | $ | 94,200 | $ | 97,600 | |||||||||||
Non-same-store NOI (1) | $ | 3.272 | $ | 7,900 | $ | 8,200 | |||||||||||
| Other Commercial NOI | $ | 1,770 | $ | 1,700 | $ | 1,800 | |||||||||||
| Other Sold NOI | $ | 1,879 | — | — | |||||||||||||
| Total NOI | $ | 104,836 | $ | 103,800 | $ | 107,600 | |||||||||||
| Accretion from investments and capital market activity, excluding impact from change in share count | $ | — | 1,300 | 990 | |||||||||||||
| Interest expense | $ | (27,525) | (28,650) | (30,000) | |||||||||||||
| Preferred dividends | $ | (6,528) | (6,430) | (6,430) | |||||||||||||
| Recurring income and expenses | |||||||||||||||||
| Interest and other income | $ | (1,657) | 2,580 | 2,580 | |||||||||||||
| General and administrative and property management | $ | (19,241) | (23,670) | (22,000) | |||||||||||||
| Casualty losses | $ | (1,662) | (1,750) | (1,250) | |||||||||||||
| Non-real estate depreciation and amortization | $ | (353) | (280) | (280) | |||||||||||||
| Non-controlling interest | $ | 126 | (65) | (70) | |||||||||||||
| Total recurring income and expenses | $ | (22,787) | (23,185) | $ | (21,020) | ||||||||||||
| FFO | $ | 47,996 | $ | 46,835 | $ | 51,140 | |||||||||||
| FFO per diluted share | $ | 3.47 | $ | 3.17 | $ | 3.52 | |||||||||||
| Non-core income and expenses | |||||||||||||||||
| Casualty loss | $ | 749 | $ | 580 | $ | 420 | |||||||||||
| Technology implementation costs | — | 1,190 | 990 | ||||||||||||||
| Other miscellaneous items | 3,507 | — | — | ||||||||||||||
| Total non-core income and expenses | $ | 4,256 | $ | 1,770 | $ | 1,410 | |||||||||||
| Core FFO | $ | 52,252 | $ | 48,605 | $ | 52,550 | |||||||||||
| Core FFO per diluted share | $ | 3.78 | $ | 3.29 | $ | 3.62 | |||||||||||
| EPS - Diluted | $ | (0.15) | $ | (0.18) | $ | 0.45 | |||||||||||
| Weighted average shares outstanding - diluted | 13,835 | 14,773 | 14,515 | ||||||||||||||
(1)Amounts for the year ended December 31, 2020 reflect the 2021 same-store pool.
Additional assumptions:
•Same-store capital expenditures of $912 per home to $1,012 per home
•Value-add expenditures of $15.0 million to $20.0 million
•Investments of $145.0 million to $170.0 million, which includes the January 2021 acquisition of Union Pointe in Longmont, Colorado
•Dispositions of $55.0 million to $75.0 million
•Proceeds of $50.0 million to $70.0 million from equity issuance
S-16 | ||||||||
Reconciliation of Net Income (Loss) Available to Common Shareholders to FFO and Core FFO
The following table presents reconciliations of Net income (loss) available to common shareholders to FFO and Core FFO, which are non-GAAP financial measures described in greater detail under "Non-GAAP Financial Measures and Reconciliations." They should not be considered as alternatives to net income or any other GAAP measurement of performance, but rather should be considered as an additional, supplemental measure. FFO and Core FFO also do not represent cash generated from operating activities in accordance with GAAP, nor are they indicative of funds available to fund all cash needs, including the ability to service indebtedness or make distributions to shareholders. The outlook and projections provided below are based on current expectations and are forward-looking.
| Outlook | ||||||||||||||||||||
| 12 Months Ended | 12 Months Ended | |||||||||||||||||||
| December 31, 2020 | December 31, 2021 | |||||||||||||||||||
| Amount | Low | High | ||||||||||||||||||
| Net income (loss) available to common shareholders | $ | (1,790) | $ | (1,274) | $ | 8,031 | ||||||||||||||
| Noncontrolling interests - Operating Partnership | (212) | (1,456) | (1,456) | |||||||||||||||||
| Depreciation and amortization | 75,593 | 71,424 | 71,424 | |||||||||||||||||
| Less depreciation - non real estate | (353) | (280) | (280) | |||||||||||||||||
| Less depreciation - partially owned entities | (379) | (95) | (95) | |||||||||||||||||
| (Gain) loss on sale of real estate | (25,503) | (22,124) | (27,124) | |||||||||||||||||
| Dividends to preferred unitholders | $ | 640 | $ | 640 | $ | 640 | ||||||||||||||
| FFO applicable to common shares and Units | $ | 47,996 | $ | 46,835 | $ | 51,140 | ||||||||||||||
| Adjustments to Core FFO: | ||||||||||||||||||||
| Casualty loss write off | 749 | 580 | 420 | |||||||||||||||||
| Loss on extinguishment of debt | 23 | — | — | |||||||||||||||||
| Rebranding costs | 402 | — | — | |||||||||||||||||
| (Gain) loss on marketable securities | 3,378 | — | — | |||||||||||||||||
| (Discount) premium on redemption of preferred shares | (297) | — | — | |||||||||||||||||
| Technology implementation costs | — | 1,190 | 990 | |||||||||||||||||
| Core FFO applicable to common shares and Units | $ | 52,251 | $ | 48,605 | $ | 52,550 | ||||||||||||||
| Earnings per share - diluted | $ | (0.15) | $ | (0.18) | $ | 0.45 | ||||||||||||||
| FFO per share - diluted | $ | 3.47 | $ | 3.17 | $ | 3.52 | ||||||||||||||
| Core FFO per share - diluted | $ | 3.78 | $ | 3.29 | $ | 3.62 | ||||||||||||||
S-17 | ||||||||