EX-99.1 2 d575259dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

For Immediate Release:

 

Media Contact:       Investor Contact:
Matt Schuler       Samir Khanal
Communications Manager       Senior Director of Investor Relations
216.755.5500       216.755.5500
mschuler@ddr.com       skhanal@ddr.com

DDR REPORTS AN 8.0% INCREASE IN OPERATING FFO PER DILUTED SHARE

TO $0.27 FOR THE QUARTER ENDED JUNE 30, 2013

BEACHWOOD, OHIO, July 31, 2013 – DDR Corp. (NYSE: DDR) today announced operating results for the second quarter ended June 30, 2013.

SIGNIFICANT SECOND QUARTER ACTIVITY

 

   

Generated Operating FFO of $0.27 per diluted share, an increase of 8.0% compared to second quarter of 2012

 

   

Executed 461 new leases and renewals for 2.8 million square feet

 

   

Increased the portfolio leased rate by 20 basis points to 94.6% at June 30, 2013 from 94.4% at March 31, 2013 and by 90 basis points from 93.7% at June 30, 2012

 

   

Generated positive leasing spreads, with new leases up 12.0% at 100% ownership and 12.8% on a pro rata basis, and renewals up 7.0% at 100% ownership and 7.7% on a pro rata basis; blended spreads were up 7.9% at 100% ownership and 8.6% on a pro rata basis

 

   

Generated same store net operating income growth of 3.1% at 100% ownership and 3.0% on a pro rata basis as compared to the prior year

 

   

Opened Belgate Shopping Center, a 100% leased, 900,000-square-foot prime power center located in Charlotte, North Carolina, anchored by IKEA, Walmart and a complementary line-up of junior anchors including Marshalls, ULTA, Old Navy, Petco, World Market, Hobby Lobby and Shoe Carnival

 

   

Acquired $106 million of prime assets

 

   

Completed the disposition of $64 million of non-prime assets; DDR’s pro rata gross proceeds were $60 million

 

   

Issued $45 million of common shares to fund the net investment in prime assets

 

   

Issued $150 million of 6.250% Class K preferred shares, the net proceeds of which were used to redeem $150 million of 7.375% Class H preferred shares

 

   

Entered into an agreement to acquire 30 prime assets from its existing joint venture with an affiliate of The Blackstone Group L.P. (“Blackstone”), which is expected to close in the fourth quarter of 2013

 

   

Issued $300 million of 3.375% senior unsecured notes due 2023 and entered into forward sale agreements to sell 39.1 million common shares for gross proceeds of $739 million to fund the Blackstone transaction. The Company expects to settle the forward sale agreements no later than October 31, 2013

“We are very pleased with the consistently strong performance of our assets during the quarter and year-to-date. The day-to-day momentum within the portfolio combined with opportunistic transactional activity and support from the capital markets has enabled continued execution of our strategic objectives for the benefit of all stakeholders,” commented DDR’s chief executive officer, Daniel B. Hurwitz.


FINANCIAL HIGHLIGHTS

The Company’s second quarter Operating Funds From Operations attributable to common shareholders (“Operating FFO”) increased to $86.1 million, or $0.27 per diluted share, which compares to $71.6 million, or $0.25 per diluted share, for the prior-year comparable period. The increase in Operating FFO for the three-month period ended June 30, 2013, as compared to the same period in 2012, primarily is due to organic growth and shopping center acquisitions, partially offset by asset dispositions.

Funds From Operations attributable to common shareholders (“FFO”) for the three-month period ended June 30, 2013, increased to $80.0 million, or $0.25 per diluted share, which compares to $78.1 million, or $0.27 per diluted share, for the prior-year comparable period. The increase in FFO for the three-month period ended June 30, 2013, as compared to the same period in 2012, primarily is due to the same factors impacting Operating FFO, as well as a reduction in impairment charges of non-depreciable assets and the loss on debt retirement related to the Company’s repurchase of unsecured senior notes partially offset by the write-off of the original issuance costs from the redemption of the Company’s 7.375% Class H cumulative redeemable preferred shares (“Class H Preferred Shares”) in 2013 and the gain on change in control of interests recorded in 2012.

Operating FFO for the six-month period ended June 30, 2013 increased to $172.1 million, or $0.54 per diluted share, which compares to $138.4 million, or $0.49 per diluted share, for the prior-year comparable period. The increase in Operating FFO for the six-month period ended June 30, 2013, as compared to the same period in 2012, primarily is due to the same factors impacting Operating FFO for the three-month period.

FFO for the six-month period ended June 30, 2013 increased to $162.5 million, or $0.51 per diluted share, which compares to $137.8 million, or $0.49 per diluted share, for the prior-year comparable period. The increase in FFO for the six-month period ended June 30, 2013, as compared to the same period in 2012, primarily is due to the same factors impacting FFO for the three-month period.

Net loss attributable to common shareholders for the three-month period ended June 30, 2013, was $36.0 million, or $0.11 per diluted share, which compares to net loss of $44.5 million, or $0.16 per diluted share, for the prior-year comparable period. Net loss attributable to common shareholders for the six-month period ended June 30, 2013, was $36.8 million, or $0.12 per diluted share, which compares to net loss of $66.5 million, or $0.24 per diluted share, for the prior-year comparable period. The decrease in net loss attributable to common shareholders for the three- and six-month periods ended June 30, 2013, as compared to the same periods in 2012, primarily is due to the same factors impacting FFO.

LEASING & PORTFOLIO OPERATIONS

The following results for the three-month period ended June 30, 2013, highlight continued strong leasing activity throughout the portfolio:

 

   

Executed 190 new leases aggregating approximately 0.9 million square feet and 271 renewals aggregating 1.9 million square feet

 

   

Generated positive leasing spreads for the second quarter, with new leases up 12.0% at 100% ownership and 12.8% on a pro rata basis, and renewals up 7.0% at 100% ownership and 7.7% on a pro rata basis; blended spreads were up 7.9% at 100% ownership and 8.6% on a pro rata basis

 

   

The portfolio leased rate increased to 94.6% at June 30, 2013, as compared to 94.4% at March 31, 2013 and 93.7% at June 30, 2012


   

Same store net operating income (“NOI”) increased by 3.1% at 100% ownership for the three-month period ended June 30, 2013 as compared to the prior-year comparable period and 3.0% on a pro rata basis

In May 2013, the Company opened Belgate Shopping Center, a 100% leased, 900,000-square-foot prime power center located in Charlotte, North Carolina, anchored by IKEA, Walmart and a complementary line-up of junior anchors including Marshalls, ULTA, Old Navy, Petco, World Market, Hobby Lobby and Shoe Carnival. The project, which was initially acquired in June 2012, was completed ahead of schedule with a total net projected cost of $20 million.

ACQUISITIONS & FINANCINGS

In May 2013, the Company entered into a purchase agreement to acquire its partner’s 95% interest in a portfolio of 30 prime shopping centers. The acquisition, which is expected to close in the fourth quarter of 2013, is subject to customary closing conditions. The portfolio is comprised primarily of market dominant prime power centers located in top 40 MSA’s and includes Shoppers World in Boston, Woodfield Village Green in Chicago, Fairfax Towne Center in Washington DC, and Riverdale Village in Minneapolis. The properties have been owned, developed, leased and managed through various ventures since 1995. The portfolio is comprised of 11.8 million total square feet, is 95% leased, and consists of large format centers with an average size of approximately 400,000 square feet, 20% larger than the average DDR prime power center.

In April 2013, the Company acquired its partner’s 85% interest in five prime unencumbered power centers for $94 million. The Company funded its investment primarily with proceeds from asset sales and the issuance of common equity. The acquisitions include The Walk at Highwoods Preserve (Tampa, FL), Douglasville Pavilion (Atlanta, GA), Commonwealth Center and Chesterfield Crossing (Richmond, VA) and Jefferson Plaza (Newport News, VA). The 1.3 million square foot, 98% leased portfolio is anchored by national high credit quality retailers such as Walmart, Target, Costco, Home Depot, T.J. Maxx, Ross Dress for Less, PetSmart, The Fresh Market, and Pier One.

In the second quarter of 2013, the Company originated $28.5 million of mezzanine loans on two retail assets in Chicago. These loans are secured by a development project and a stabilized prime shopping center. The interest rates are 9.5% and 9.0%, respectively.

In the second quarter of 2013, the Company issued 2.5 million new common shares at a weighted-average price of $17.83 per share, generating gross proceeds of $45 million, which were used to partially fund the acquisition of five prime assets.

In May 2013, the Company issued $300 million aggregate principal amount of 3.375% senior unsecured notes due May 2023. The Company also entered into forward sale agreements to issue 39.1 million common shares at a price of $18.90 per share. The Company expects to settle the forward sale agreements no later than October 31, 2013. The net proceeds from these two financings are expected to be used to fund the Blackstone acquisition.

In April 2013, the Company issued $150 million of 6.250% Class K cumulative redeemable preferred shares at a price of $25.00 per depositary share. In addition, the Company redeemed $150 million of its Class H Preferred Shares at a redemption price of $25.1127 per depositary share (the sum of $25.00 per depositary share and dividends per share of $0.1127 prorated to the redemption date). The Company recorded a non-cash charge of $5.2 million to net income attributable to common shareholders in the second quarter of 2013 related to the prorated write-off of the Class H Cumulative Redeemable Preferred Shares’ original issuance costs.


DISPOSITIONS

In the second quarter of 2013, the Company sold 10 consolidated operating shopping centers, aggregating approximately 0.5 million square feet, plus non-income producing assets generating gross proceeds of approximately $59.3 million. The Company’s unconsolidated joint ventures sold one operating shopping center aggregating approximately 0.1 million square feet generating gross proceeds of approximately $5.1 million. The Company’s pro rata share of the gross proceeds was $60 million and it recorded an aggregate net loss of approximately $3.6 million related to asset sales in the second quarter of 2013.

2013 GUIDANCE

There has been no change in Operating FFO per share guidance since the last update provided on May 15, 2013, when the Company raised the bottom end of the range from $1.07 to $1.08. The Company continues to estimate Operating FFO for 2013 between $1.08 and $1.11 per diluted share.

NON-GAAP DISCLOSURES

FFO is a supplemental non-GAAP financial measurement used as a standard in the real estate industry and a widely accepted measure of real estate investment trust (“REIT”) performance. Management believes that FFO and Operating FFO provide additional indicators of the financial performance of a REIT. The Company also believes that FFO and Operating FFO more appropriately measure the core operations of the Company and provide benchmarks to its peer group. Neither FFO nor Operating FFO represents cash generated from operating activities in accordance with generally accepted accounting principles (“GAAP”), is necessarily indicative of cash available to fund cash needs and should be considered as an alternative to net income computed in accordance with GAAP as an indicator of the Company’s operating performance or as an alternative to cash flow as a measure of liquidity.

FFO is defined and calculated by the Company as net income, adjusted to exclude: (i) preferred share dividends, (ii) gains and losses from disposition of depreciable real estate property, which are presented net of taxes, (iii) impairment charges on depreciable real estate property and related investments, (iv) extraordinary items and (v) certain non-cash items. These non-cash items principally include real property depreciation and amortization of intangibles, equity income from joint ventures and equity income from non-controlling interests and adding the Company’s proportionate share of FFO from its unconsolidated joint ventures and non-controlling interests, determined on a consistent basis. The Company calculates Operating FFO by excluding the non-operating charges and gains described above. The Company computes FFO in accordance with the NAREIT definition. Other real estate companies may calculate FFO and Operating FFO in a different manner. Operating FFO is useful to investors as the Company removes these charges and gains to analyze the results of its operations and assess performance of the core operating real estate portfolio. A reconciliation of net income (loss) to FFO and Operating FFO is presented in the financial highlights section of the Company’s quarterly supplement.

SAFE HARBOR

DDR considers portions of the information in this press release to be forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, both as amended, with respect to the Company’s expectation for future periods. Although the Company believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. For this purpose, any statements contained herein that are not historical fact may be deemed to be forward-looking statements. There are a number of important factors that could cause our results to differ materially from those indicated by such forward-looking statements, including, among other factors, our ability to successfully complete the proposed acquisition of properties from the Blackstone joint venture, local conditions such as oversupply of space or a reduction in demand for real estate in the area; competition from other available space; dependence on rental income from real property; the loss of, significant


downsizing of or bankruptcy of a major tenant; constructing properties or expansions that produce a desired yield on investment; our ability to buy or sell assets on commercially reasonable terms; our ability to complete acquisitions or dispositions of assets under contract; our ability to secure equity or debt financing on commercially acceptable terms or at all; our ability to enter into definitive agreements with regard to our financing and joint venture arrangements or our failure to satisfy conditions to the completion of these arrangements; the success of our capital recycling strategy; and the finalization of the financial statements for the three-month period ended June 30, 2013. For additional factors that could cause the results of the Company to differ materially from those indicated in the forward-looking statements, please refer to the Company’s Form 10-K for the year ended December 31, 2012, as amended. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.

ABOUT DDR CORP.

DDR is an owner and manager of 435 value-oriented shopping centers representing 115 million square feet in 39 states, Puerto Rico and Brazil. The Company’s assets are concentrated in high barrier-to-entry markets with stable populations and high growth potential and its portfolio is actively managed to create long-term shareholder value. DDR is a self-administered and self-managed REIT operating as a fully integrated real estate company, and is publicly traded on the New York Stock Exchange under the ticker symbol DDR. Additional information about the company is available at www.ddr.com, as well as on Twitter, LinkedIn, Facebook and Pinterest.

CONFERENCE CALL INFORMATION & SUPPLEMENTAL MATERIALS

A copy of the Company’s Supplemental Financial/Operational package is available to all interested parties upon request to Samir Khanal, at the Company’s corporate office, 3300 Enterprise Parkway, Beachwood, Ohio 44122 or at www.ddr.com.

The Company will hold its quarterly conference call tomorrow, August 1, 2013, at 10:00 a.m. Eastern Time. To participate, please dial 877.415.3181 (domestic), or 857.244.7324 (international) at least ten minutes prior to the scheduled start of the call. When prompted, provide the passcode: 80759747. Access to the live call and replay will also be available through the Company’s website. The replay will be available through August 8, 2013.


DDR Corp.

Financial Highlights

(In Thousands)

 

    

Three-Month Periods

Ended June 30,

   

Six-Month Periods

Ended June 30,

 
     2013     2012     2013     2012  

Revenues:

        

Minimum rents

   $ 146,988     $ 130,803     $ 290,154     $ 257,671  

Percentage and overage rents

     720       613       2,469       1,994  

Recoveries from tenants

     46,813       41,284       93,711       83,300  

Ancillary and other property income

     7,477       6,640       13,158       12,641  

Management, development and other fee income

     10,191       11,222       20,912       22,976  

Other (A)

     4,898       132       5,526       707  
  

 

 

   

 

 

   

 

 

   

 

 

 
     217,087       190,694       425,930       379,289  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Operating and maintenance

     34,290       30,151       67,567       62,750  

Real estate taxes

     27,677       24,883       55,146       49,412  

Impairment charges (B)

     34,439       42,101       37,525       42,132  

General and administrative

     20,117       19,131       39,877       38,144  

Depreciation and amortization

     69,887       62,247       138,331       120,315  
  

 

 

   

 

 

   

 

 

   

 

 

 
     186,410       178,513       338,446       312,753  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

        

Interest income

     5,797       2,328       13,674       4,168  

Interest expense (C)

     (55,816     (53,685     (110,240     (108,722

Loss on debt retirement, net

     —          (7,892     —          (13,495

Other income (expense), net (D)

     1,895       (3,656     (1,006     (5,233
  

 

 

   

 

 

   

 

 

   

 

 

 
     (48,124     (62,905     (97,572     (123,282
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before earnings from equity method investments and other items

     (17,447     (50,724     (10,088     (56,746

Equity in net (loss) income of joint ventures

     (1,191     3,232       1,763       11,480  

Impairment of joint venture investments (B)

     —          —          —          (560

Gain on change in control of interests

     1,066       39,348       1,066       39,348  

Tax expense of taxable REIT subsidiaries and state franchise and income taxes

     (1,716     (367     (2,083     (544
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

     (19,288     (8,511     (9,342     (7,022

Loss from discontinued operations (E)

     (2,305     (34,103     (5,700     (51,138
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before (loss) gain on disposition of real estate

     (21,593     (42,614     (15,042     (58,160

(Loss) gain on disposition of real estate, net of tax

     (1,525     5,234       (1,582     5,899  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

     (23,118     (37,380     (16,624     (52,261

Income attributable to non-controlling interests

     (195     (120     (386     (296
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to DDR

   $ (23,313   $ (37,500   $ (17,010   $ (52,557

Write-off of preferred share original issuance costs (F)

     (5,246     —          (5,246     —     

Preferred dividends

     (7,475     (6,967     (14,505     (13,934
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to common shareholders

   $ (36,034   $ (44,467   $ (36,761   $ (66,491
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds From Operations (“FFO”):

        

Net loss attributable to common shareholders

   $ (36,034   $ (44,467   $ (36,761   $ (66,491

Depreciation and amortization of real estate investments

     68,122       61,697       135,138       120,144  

Equity in net loss (income) of joint ventures

     1,191       (3,232     (1,763     (11,480

Impairment of depreciable joint venture investments

     —          —          —          560  

Joint ventures’ FFO

     12,146       12,633       24,372       26,618  

Non-controlling interests (OP Units)

     54       48       108       96  

Impairment of depreciable real estate assets

     32,422       54,714       40,101       72,054  

Loss (gain) on disposition of depreciable real estate, net

     2,063       (3,320     1,285       (3,680
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO attributable to common shareholders

     79,964       78,073       162,480       137,821  
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-operating items, net (G)

     6,130       (6,461     9,666       597  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating FFO

   $ 86,094     $ 71,612     $ 172,146      $ 138,418  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share – Diluted (H)

   $ (0.11   $ (0.16   $ (0.12   $ (0.24
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds From Operations – Diluted (H)

   $ 0.25     $ 0.27     $ 0.51     $ 0.49  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Funds From Operations – Diluted (H)

   $ 0.27     $ 0.25     $ 0.54     $ 0.49  
  

 

 

   

 

 

   

 

 

   

 

 

 


DDR Corp.

Financial Highlights

(In Thousands)

Selected Balance Sheet Data

 

     June 30, 2013     December 31, 2012  

Assets:

    

Real estate and rental property:

    

Land

   $ 1,887,999     $ 1,900,401  

Buildings

     5,868,717       5,773,961  

Fixtures and tenant improvements

     522,103       489,626  
  

 

 

   

 

 

 
     8,278,819       8,163,988  

Less: Accumulated depreciation

     (1,757,530     (1,670,717
  

 

 

   

 

 

 
     6,521,289       6,493,271  

Land held for development and construction in progress

     480,771       475,123  

Real estate held for sale, net

     1,852       —     
  

 

 

   

 

 

 

Real estate, net

     7,003,912       6,968,394  

Investments in and advances to joint ventures

     597,182       613,017  

Cash

     41,718       31,174  

Restricted cash

     23,524       23,658  

Notes receivable, net

     71,076       68,718  

Receivables, including straight-line rent, net

     113,669       126,228  

Other assets, net

     281,638       224,648  
  

 

 

   

 

 

 
   $ 8,132,719     $ 8,055,837  
  

 

 

   

 

 

 

Liabilities & Equity:

    

Indebtedness:

    

Revolving credit facilities

   $ 34,662     $ 147,905  

Unsecured debt

     2,450,592       2,147,097  

Unsecured term loan

     350,000       350,000  

Mortgage and other secured debt

     1,609,170       1,674,141  
  

 

 

   

 

 

 
     4,444,424       4,319,143  

Dividends payable

     49,971       44,210  

Other liabilities

     310,048       326,024  
  

 

 

   

 

 

 

Total liabilities

     4,804,443       4,689,377  

Preferred shares

     405,000       405,000  

Common shares

     32,006       31,524  

Paid-in-capital

     4,714,508       4,629,257  

Accumulated distributions in excess of net income

     (1,817,540     (1,694,822

Deferred compensation obligation

     16,442       15,556  

Accumulated other comprehensive income

     (30,367     (27,925

Less: Common shares in treasury at cost

     (15,362     (16,452

Non-controlling interests

     23,589       24,322  
  

 

 

   

 

 

 

Total equity

     3,328,276       3,366,460  
  

 

 

   

 

 

 
   $ 8,132,719     $ 8,055,837  
  

 

 

   

 

 

 


DDR Corp.

Financial Highlights

 

(A) Other revenues were comprised of the following (in millions):

 

     Three-Month Periods
Ended June 30,
    

Six-Month Periods

Ended June 30,

 
     2013      2012      2013      2012  

Lease termination fees

   $ 4.7       $ —        $ 5.2       $ 0.5   

Other miscellaneous

     0.2         0.1         0.3         0.2   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 4.9       $ 0.1       $ 5.5       $ 0.7   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(B) The Company recorded impairment charges on the following (in millions):

 

     Three-Month Periods
Ended June 30,
    

Six-Month Periods

Ended June 30,

 
     2013      2012      2013      2012  

Land held for development

   $ —        $ 6.4      $ —        $ 6.4  

Undeveloped land

     2.6        19.1        2.6        19.1  

Assets marketed for sale

     31.8        16.6        34.9        16.6  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total continuing operations

     34.4        42.1        37.5        42.1  

Sold assets or assets held for sale

     0.5        38.1        5.1        55.5  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total discontinued operations

     0.5        38.1        5.1        55.5  
  

 

 

    

 

 

    

 

 

    

 

 

 

Joint venture investments

     —           —           —           0.6  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total impairment charges

   $ 34.9      $ 80.2      $ 42.6      $ 98.2  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(C) The Company recorded the following in connection with its outstanding convertible debt (in millions):

 

     Three-Month Periods
Ended June 30,
    

Six-Month Periods

Ended June 30,

 
     2013      2012      2013      2012  

Non-cash interest expense related to amortization of the debt discount

   $ 2.7      $ 2.5      $ 5.3      $ 5.7  

 

(D) Other income (expenses) were comprised of the following (in millions):

 

     Three-Month Periods
Ended June 30,
   

Six-Month Periods

Ended June 30,

 
     2013     2012     2013     2012  

Transaction and other income (expenses)

   $ —       $ (2.5   $ (0.6   $ (3.1

Litigation-related expenses

     (0.4     (0.8     (0.7     (1.5

Debt extinguishment gain (costs), net

     2.3       (0.4     0.3       (0.6
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 1.9     $ (3.7   $ (1.0   $ (5.2
  

 

 

   

 

 

   

 

 

   

 

 

 


DDR Corp.

Financial Highlights

 

(E) The operating results related to assets classified as discontinued operations are summarized as follows (in millions):

 

    

Three-Month Periods

Ended June 30,

   

Six-Month Periods

Ended June 30,

 
     2013     2012     2013     2012  

Revenues from operations

   $ 1.8     $ 5.7     $ 4.5     $ 13.9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses

     0.6       1.9       1.4       5.4  

Impairment charges

     0.5       38.1       5.1       55.5  

Interest, net

     0.4       1.3       1.0       3.2  

Depreciation and amortization

     0.5       1.7       1.2       4.2  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     2.0       43.0       8.7       68.3  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before (loss) gain on disposition of real estate

     (0.2     (37.3     (4.2     (54.4

(Loss) gain on disposition of real estate, net

     (2.1     3.2       (1.5     3.3  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (2.3   $ (34.1   $ (5.7   $ (51.1
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(F) In May 2013, the Company redeemed $150 million of its Class H Preferred Shares. The Company recorded a non-cash charge of $5.2 million to net income attributable to common shareholders in the second quarter of 2013 related to the prorated write-off of the Preferred Shares’ original issuance costs.

 

(G) The gains and charges excluded from Operating FFO for the three- and six-month periods ended June 30, 2013 and 2012, respectively, are summarized as follows (in millions):

 

    

Three-Month Periods

Ended June 30,

   

Six-Month Periods

Ended June 30,

 
     2013     2012     2013     2012  

Non-cash impairment charges – non-depreciable consolidated assets

   $ 2.6     $ 25.5     $ 2.6     $ 25.5  

Loss on debt retirement, net

     —          7.9       —          13.5  

Other expense (income), net – transaction costs, litigation costs and debt extinguishment (gain) costs

     (1.6     3.7       1.5       5.4  

Equity in net (income) loss of joint ventures – currency adjustments, debt extinguishment and other expenses

     (0.5     0.9       (0.3     1.0  

Non-cash loss (gain) on disposition of non-depreciable real estate, net

     1.5       (5.2     1.8       (5.5

Non-cash gain on change in control of interests

     (1.1     (39.3     (1.1     (39.3

Non-cash write-off of preferred share original issuance costs

     5.2       —          5.2       —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total adjustments from FFO to Operating FFO

   $ 6.1     $ (6.5   $ 9.7     $ 0.6  
  

 

 

   

 

 

   

 

 

   

 

 

 


DDR Corp.

Financial Highlights

 

(H) The Company’s per share information is as follows:

 

     At June 30,  
     2013      2012  

Common shares outstanding

     320.1        301.3  

OP Units outstanding (“OP Units”)

     0.4        0.4  

 

    

Three-Month Periods

Ended June 30,

   

Six-Month Periods

Ended June 30,

 
     2013     2012     2013     2012  

Earnings per common share:

        

Basic

   $ (0.11   $ (0.16   $ (0.12   $ (0.24
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ (0.11   $ (0.16   $ (0.12   $ (0.24
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic – average shares outstanding

     317.0       280.4       315.1       277.8  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted – average shares outstanding

     317.0       280.4       315.1       277.8  
  

 

 

   

 

 

   

 

 

   

 

 

 

Dividends Declared:

   $ 0.135     $ 0.12     $ 0.27     $ 0.24  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO per share:

        

Basic

   $ 0.25     $ 0.28     $ 0.51     $ 0.49  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.25     $ 0.27     $ 0.51     $ 0.49  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding

     319.2       282.6       317.4       279.9  
  

 

 

   

 

 

   

 

 

   

 

 

 

Assumed conversion of OP Units

     0.4       0.4       0.4       0.4  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO Weighted average common shares and OP Units – Basic

     319.6       283.0       317.8       280.3  
  

 

 

   

 

 

   

 

 

   

 

 

 

Assumed conversion of dilutive securities

     0.5       2.6       0.5       2.5  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO Weighted average common shares and OP Units – Diluted

     320.1       285.6       318.3       282.8  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating FFO:

        

Diluted

   $ 0.27     $ 0.25     $ 0.54     $ 0.49  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating FFO Weighted average common shares and OP Units – Diluted

     320.1       285.6       318.3       282.8  
  

 

 

   

 

 

   

 

 

   

 

 

 


DDR Corp.

Summary Results of Combined Unconsolidated Joint Ventures

(In Thousands)

Combined condensed income statements

 

    

Three-Month Periods

Ended June 30,

   

Six-Month Periods

Ended June 30,

 
     2013     2012     2013     2012  

Revenues:

        

Minimum rents

   $ 134,527     $ 115,350     $ 269,285     $ 230,263  

Percentage and overage rents

     591       399       1,631       578  

Recoveries from tenants

     32,981       24,481       66,826       49,151  

Other

     16,721       23,464       33,805       42,916  
  

 

 

   

 

 

   

 

 

   

 

 

 
     184,820       163,694       371,547       322,908  

Expenses:

        

Operating and maintenance

     43,293       48,250       85,889       83,395  

Real estate taxes

     21,729       16,183       44,020       32,100  

Impairment charges (A)

     44,563       —          44,563       840  
  

 

 

   

 

 

   

 

 

   

 

 

 
     109,585       64,433       174,472       116,335  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

     75,235       99,261       197,075       206,573  

Depreciation and amortization of real estate investments

     59,045       41,863       124,345       81,550  

Interest expense

     60,059       58,860       122,258       113,978  
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before other items

     (43,869     (1,462     (49,528     11,045  

Income tax expense

     (7,238     (6,200     (13,853     (12,190
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations

     (51,107     (7,662     (63,381     (1,145

Discontinued operations:

        

Loss from operations

     (87     (8,287     (62     (10,534

(Loss) gain on disposition, net

     (369     247       (5,906     107  
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before gain (loss) on disposition of assets

     (51,563     (15,702     (69,349     (11,572

Gain (loss) on disposition of assets, net

     164       (750     643       13,102  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (51,399   $ (16,452   $ (68,706   $ 1,530  

Non-controlling interests

     (6,695     (4,600     (13,914     (13,534
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to unconsolidated joint ventures

   $ (58,094   $ (21,052   $ (82,620   $ (12,004
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income at DDR’s ownership interests

   $ (1,522   $ 3,171     $ 1,528     $ 13,351  

Basis differences

     331       61       235       (1,871
  

 

 

   

 

 

   

 

 

   

 

 

 

Equity in net (loss) income of joint ventures

   $ (1,191   $ 3,232     $ 1,763     $ 11,480  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO at DDR’s ownership interests (B)

   $ 12,146     $ 12,633     $ 24,372     $ 26,618  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating FFO at DDR’s ownership interests (B)

   $ 11,640     $ 13,556     $ 24,082     $ 27,659  
  

 

 

   

 

 

   

 

 

   

 

 

 


DDR Corp.

Summary Results of Combined Unconsolidated Joint Ventures

(In Thousands)

Combined condensed balance sheets

 

     June 30, 2013     December 31, 2012  

Land

   $ 1,529,795     $ 1,569,548  

Buildings

     4,632,324       4,681,462  

Fixtures and tenant improvements

     266,917       244,293  
  

 

 

   

 

 

 
     6,429,036       6,495,303  

Less: Accumulated depreciation

     (881,857     (833,816
  

 

 

   

 

 

 
     5,547,179       5,661,487  

Land held for development and construction in progress (C)

     277,314       348,822  
  

 

 

   

 

 

 

Real estate, net

     5,824,493       6,010,309  

Cash and restricted cash

     368,948       467,200  

Receivables, including straight-line rent, net

     101,938       99,098  

Other assets, net

     380,154       427,014  
  

 

 

   

 

 

 
   $ 6,675,533     $ 7,003,621  
  

 

 

   

 

 

 

Mortgage debt (D)

   $ 4,141,601     $ 4,246,407  

Notes and accrued interest payable to DDR

     153,042       143,338  

Other liabilities

     295,990       342,614  
  

 

 

   

 

 

 
     4,590,633       4,732,359  

Redeemable preferred equity

     167,060       154,556  

Accumulated equity

     1,917,840       2,116,706  
  

 

 

   

 

 

 
   $ 6,675,533     $ 7,003,621  
  

 

 

   

 

 

 


DDR Corp.

Summary Results of Combined Unconsolidated Joint Ventures

 

(A) For the three- and six-month periods ended June 30, 2013, impairment charges were recorded primarily on assets that are in the process of being marketed for sale of which the Company’s proportionate share was approximately $4.7 million.

 

(B) FFO and Operating FFO from unconsolidated joint ventures are summarized as follows (in millions):

 

    

Three-Month Periods

Ended June 30,

   

Six-Month Periods

Ended June 30,

 
     2013     2012     2013     2012  

Net loss attributable to unconsolidated joint ventures

   $ (58.1   $ (21.1   $ (82.6   $ (12.0

Depreciation and amortization of real estate investments

     57.5       44.1       122.3       89.4  

Impairment of depreciable real estate assets

     44.6       6.9       44.6       8.2  

Loss (gain) on sale of depreciable real estate

     0.4       0.5       5.4       (13.2
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO

   $ 44.4     $ 30.4     $ 89.7     $ 72.4  
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO at DDR ownership interests

   $ 12.1     $ 12.6     $ 24.4     $ 26.6  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating FFO at DDR’s ownership interests (1)

   $ 11.6     $ 13.5     $ 24.1     $ 27.6  
  

 

 

   

 

 

   

 

 

   

 

 

 

DDR joint venture distributions received, net

   $ 12.0     $ 11.9     $ 14.4     $ 16.4  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Excluded from Operating FFO is the Company’s proportionate share of net activity related to foreign currency adjustments, debt extinguishments and other expenses as disclosed above in this press release.

 

(C) The Company’s proportionate share of land held for development and construction in progress is as follows (in millions):

 

     June 30,
2013
     December 31,
2012
 

Company’s proportionate share

   $ 75.5      $ 100.9  

 

(D) Mortgage debt consists of the following (in millions):

 

     June 30,
2013
     December 31,
2012
 

Company’s proportionate share

   $ 712.8      $ 724.9  

Non-recourse debt included above for which the Company has written its investment down to zero and is receiving no allocation of income, loss or FFO

     52.8        48.2