EX-99.1 2 d915381dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

For immediate release:

 

Media Contact: Investor Contact:
Matt Schuler Matt Lougee
mschuler@ddr.com mlougee@ddr.com
216.755.5500 216.755.5500

DDR REPORTS A 7.1% INCREASE IN OPERATING FFO PER DILUTED SHARE TO $0.30

FOR THE QUARTER ENDED MARCH 31, 2015

BEACHWOOD, OHIO, April 28, 2015 – DDR Corp. (NYSE: DDR) today announced operating results for the first quarter ended March 31, 2015.

Financial Highlights

 

    First quarter operating funds from operations attributable to common shareholders (“Operating FFO”) increased $6.4 million to $107.1 million, or $0.30 per diluted share, compared to $100.7 million, or $0.28 per diluted share, for the prior-year comparable period.

 

    First quarter net loss attributable to common shareholders was $249.4 million, or $0.69 per diluted share, which compares to net loss of $23.2 million, or $0.07 per diluted share, for the prior-year comparable period.

 

    Included in the 2015 net loss was the impairment of 25 operating shopping centers and five land parcels totaling $279.0 million. The impairment charges were triggered by an acceleration of the Company’s asset disposition plans.

Significant Quarterly Activity

 

    Generated same store net operating income growth of 2.6% on a pro rata basis

 

    Executed 289 new leases and renewals for 2.6 million square feet

 

    The portfolio leased rate was 95.5% at March 31, 2015 as compared to 95.1% at March 31, 2014

 

    Generated new leasing spreads of 26.9% on a pro rata basis, and renewal leasing spreads of 6.7% on a pro rata basis

 

    The annualized base rent per occupied square foot was $14.02 at March 31, 2015 as compared to $13.44 at March 31, 2014, an increase of 4.3%

 

    Acquired the remaining 80% interest in Buena Park Place, a 223,000 square-foot power center located in Orange County, California, valued at $39 million, in connection with the dissolution of the Company’s joint venture with Coventry Real Estate Advisors (“Coventry”). Simultaneously, DDR transferred to Coventry its 20% interest in the joint venture’s remaining 21 assets, valued at $49 million at the Company’s share, and concurrently eliminated the Company’s $36 million of pro rata joint venture debt.

 

    Sold an additional 10 assets totaling $104 million at DDR’s share

 

    Issued $500 million of 3.625% senior unsecured notes due February 2025

 

    In April 2015, amended and restated primary $750 million unsecured revolving credit facility to extend the final maturity date to June 2020, including options. The smaller unsecured revolving credit facility was also amended in order to reduce the commitment to $50 million and modify certain other terms to conform to the primary facility. Pricing on both amended revolving credit facilities was reduced and is currently set at LIBOR plus 100 basis points, a decrease of 15 basis points from the previous rate, and is determined based upon DDR’s credit ratings.

 

    Also in April 2015, entered into a $400 million unsecured term loan with Wells Fargo Bank, as administrative agent, and PNC Bank, as syndication agent. The unsecured term loan has a maturity date of April 2020, including options. Pricing on the unsecured term loan is currently set at LIBOR plus 110 basis points and is determined based upon DDR’s credit ratings.

“I am pleased to announce another impressive quarter of leasing and transactional volume as we further position the portfolio for long-term net asset value creation. Although taking a large impairment charge is disappointing, we believe that disposing of these assets is in the best interest of our shareholders,” added David J. Oakes, president and chief executive officer of DDR.

2015 Guidance

 

    There has been no change in Operating FFO per share guidance since the initial release on January 7, 2015. The Company continues to estimate Operating FFO for 2015 between $1.20 and $1.25 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 not 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 below. 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 herein.

Safe Harbor

DDR Corp. 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, 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 March 31, 2015. 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, 2014, 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 407 value-oriented shopping centers representing 117 million square feet in 41 states and Puerto Rico. 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.

Conference Call and Supplemental Information

A copy of the Company’s Supplemental package is available upon request to Brooke Vanek 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, April 29, 2015, at 10:00 a.m. Eastern Time. To participate, please dial 877.249.1119 (domestic) or 412.542.4143 (international) at least ten minutes prior to the scheduled start of the call. The conference call webcast will be recorded and available for replay through the Investors portion of DDR’s website, http://ir.ddr.com/events.cfm.


DDR Corp.

Income Statement: Consolidated Interests

 

$ in thousands, except per share    Three Months Ended  
     1Q15     1Q14  

Revenues:

    

Minimum rents (1)

   $ 180,697     $ 166,187  

Percentage rent

     1,385       1,641  

Recoveries

     64,080       57,800  

Ancillary income

     4,219       6,203  

Other revenues (2)

     370       1,458  
  

 

 

   

 

 

 
  250,751     233,289  

Expenses (3):

Operating and maintenance

  38,726     36,587  

Real estate taxes

  37,629     33,976  
  

 

 

   

 

 

 
  76,355     70,563  

Net operating income

  174,396     162,726  

Other income (expense):

Fee income

  8,074     8,223  

Interest income

  7,161     3,127  

Interest expense (4)

  (63,020   (59,698

Depreciation and amortization

  (103,015   (103,619

General and administrative (5)

  (18,595   (20,253

Other income (expense), net (6)

  (3,428   (4,183

Impairment charges (7)

  (279,021   (2,329
  

 

 

   

 

 

 

Loss before earnings from equity method investments and other items

  (277,448   (16,006

Equity in net income of joint ventures

  61     5,490  

Impairment of joint venture investments

  0     (9,100

Gain on change in control of interests

  14,279     0  

Income from discontinued operations (8)

  0     3,012  

Tax expense

  (4,900   (684

Gain (loss) on disposition of real estate, net of tax

  25,094     (1,090
  

 

 

   

 

 

 

Net loss

  (242,914   (18,378

Non-controlling interests (9)

  (873   1,738  
  

 

 

   

 

 

 

Net loss attributable to DDR

  (243,787   (16,640

Preferred dividends

  (5,594   (6,608
  

 

 

   

 

 

 

Net loss attributable to Common Shareholders

  (249,381   (23,248

FFO:

Net loss attributable to common shareholders

  (249,381   (23,248

Depreciation and amortization of real estate investments

  100,867     107,066  

Equity in net income of joint ventures

  (61   (5,490

Joint ventures’ FFO

  7,017     8,743  

Non-controlling interests (OP units)

  249     62  

Impairment of depreciable real estate

  179,748     10,390  

Gain on disposition of depreciable real estate, net

  (25,236   (11,711
  

 

 

   

 

 

 

FFO attributable to Common Shareholders

  13,203     85,812  

Non-operating items, net (10)

  93,930     14,898  
  

 

 

   

 

 

 

Operating FFO

$ 107,133   $ 100,710  

FFO per share – Diluted (11)

$ 0.04   $ 0.24  

Operating FFO per share – Diluted (11)

$ 0.30   $ 0.28  

 


DDR Corp.

Balance Sheet: Consolidated Interests

 

$ in thousands    At Quarter End  
     1Q15     4Q14  

Assets:

    

Land

   $ 2,195,039     $ 2,208,468  

Buildings

     6,933,849       7,087,040  

Fixtures and tenant improvements

     643,222       645,035  
  

 

 

   

 

 

 
  9,772,110     9,940,543  

Less: Accumulated depreciation

  (1,943,284   (1,909,585
  

 

 

   

 

 

 
  7,828,826     8,030,958  

Land held for development and construction in progress

  275,305     395,242  
  

 

 

   

 

 

 

Real estate, net

  8,104,131     8,426,200  

Investments in and advances to joint ventures

  410,340     414,848  

Cash

  55,993     20,937  

Restricted cash

  8,152     11,375  

Notes receivable, net

  47,184     56,245  

Receivables, including straight-line rent, net

  133,463     132,661  

Other assets, net (12)

  451,847     479,629  
  

 

 

   

 

 

 

Total Assets

  9,211,110     9,541,895  

Liabilities and Equity:

Revolving credit facilities

  6,327     29,009  

Unsecured debt

  3,265,294     2,765,893  

Unsecured term loan

  0     350,000  

Mortgage and other secured debt

  1,975,464     2,089,805  
  

 

 

   

 

 

 
  5,247,085     5,234,707  

Dividends payable

  67,865     61,468  

Other liabilities (13)

  402,978     448,192  
  

 

 

   

 

 

 

Total Liabilities

  5,717,928     5,744,367  

Preferred shares

  350,000     350,000  

Common shares

  36,108     36,071  

Paid-in-capital

  5,445,387     5,438,778  

Accumulated distributions in excess of net income

  (2,358,864   (2,047,212

Deferred compensation obligation

  17,001     16,609  

Accumulated other comprehensive income

  (6,689   (7,352

Less: Common shares in treasury at cost

  (16,910   (16,646

Non-controlling interests

  27,149     27,280  
  

 

 

   

 

 

 

Total Equity

  3,493,182     3,797,528  
  

 

 

   

 

 

 

Total Liabilities and Equity

$ 9,211,110   $ 9,541,895  


DDR Corp.

Income Statement: Unconsolidated Interests at 100%

 

$ in thousands    Three Months Ended  
     1Q15     1Q14  

Revenues:

    

Minimum rents

   $ 103,737     $ 98,565  

Percentage rent

     589       410  

Recoveries

     30,859       21,883  

Other revenues

     2,415       15,643  
  

 

 

   

 

 

 
  137,600     136,501  

Expenses:

Operating and maintenance

  32,711     35,135  

Real estate taxes

  18,271     12,672  
  

 

 

   

 

 

 
  50,982     47,807  

Net operating income

  86,618     88,694  

Other income (expense):

Interest expense

  (40,903   (50,058

Depreciation and amortization

  (56,737   (41,214

Impairment charges

  (448   0  

Tax expense

  0     (4,140

Other expense, net

  (367   (3,043
  

 

 

   

 

 

 
  (98,455   (98,455

Loss from continuing operations

  (11,837   (9,761

Loss from discontinued operations

  0     (2,490

Gain on disposition of discontinued operations, net

  0     21,473  

Loss on disposition of real estate, net

  (213   0  

Non-controlling interests

  0     (1,488
  

 

 

   

 

 

 

Net (loss) income attributable to unconsolidated joint ventures

  (12,050   7,734  

Depreciation and amortization of real estate investments

  56,737     44,175  

Impairment of depreciable real estate

  448     0  

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

  213     (21,473
  

 

 

   

 

 

 

FFO

  45,348     30,436  

FFO at DDR’s ownership interests

  7,017     8,743  

Operating FFO at DDR’s ownership interests

  7,022     9,095  

Net (loss) income at DDR’s ownership interests

  (247   4,731  

Basis differences

  308     759  
  

 

 

   

 

 

 

Equity in net income of joint ventures

$ 61   $ 5,490  


DDR Corp.

Balance Sheet: Unconsolidated Interests at 100%

 

$ in thousands    At Quarter End  
     1Q15     4Q14  

Assets:

    

Land

   $ 1,359,918     $ 1,439,849  

Buildings

     3,589,210       3,854,585  

Fixtures and tenant improvements

     180,389       200,696  
  

 

 

   

 

 

 
  5,129,517     5,495,130  

Less: Accumulated depreciation

  (736,867   (773,256
  

 

 

   

 

 

 
  4,392,650     4,721,874  

Land held for development and construction in progress

  53,597     55,698  
  

 

 

   

 

 

 

Real estate, net

  4,446,247     4,777,572  

Cash and restricted cash

  82,012     100,812  

Receivables, including straight-line rent, net

  47,767     80,508  

Other assets, net

  373,758     394,751  
  

 

 

   

 

 

 

Total Assets

  4,949,784     5,353,643  

Liabilities and Equity:

Mortgage debt

  3,282,124     3,552,764  

Notes and accrued interest payable to DDR

  3,077     144,831  

Other liabilities

  202,378     276,998  
  

 

 

   

 

 

 

Total Liabilities

  3,487,579     3,974,593  

Redeemable preferred equity

  307,563     305,310  

Accumulated equity

  1,154,642     1,073,740  
  

 

 

   

 

 

 

Total Liabilities and Equity

$ 4,949,784   $ 5,353,643  


DDR Corp.

Financial Statements: Footnotes

 

$ in millions, except per share    Three Months Ended  
Includes discontinued operations    1Q15      1Q14  

(1)

  Minimum rents:      
  Straight-line rent, net    $ 1.4      $ 1.0  
  Below-market rent, net      0.3        (0.1
  Ground lease revenue      9.1        7.9  

(2)

  Other revenues:      
  Lease termination fees      0.2        1.3  
  Other miscellaneous      0.2        0.2  

(3)

  Operating expenses:      
  Recoverable expenses (2014 excludes sold assets)      (70.7      (62.9
  Non-recoverable expenses (2014 excludes sold assets)      (5.7      (7.7
  Straight-line ground rent expense      (0.3      (0.3
  Expensed costs of suspended developments      (0.1      (0.4

(4)

  Non-cash interest expense:      
  Convertible debt accretion      (2.9      (2.8
  Debt fair value amortization      5.3        4.2  
  Loan cost amortization      (2.5      (3.2
  Interest expense (capitalized)      1.6        1.8  

(5)

  General and administrative expenses:      
  Stock compensation expenses      (2.2      (1.9
  Internal leasing expenses      (2.0      (1.9
  Construction administrative costs (capitalized)      2.4        2.4  

(6)

  Other income (expense):      
  Transactions and other, net      (0.1      (4.0
  Litigation expenses      (0.0      (0.2
  Debt extinguishment, net      (3.3      (0.0

(7)

  Impairment charges:      
  Assets marketed for sale      (179.7      (10.4
  Land previously held for development      (99.3      (0.4


DDR Corp.

Financial Statements: Footnotes

 

$ in millions, except per share    Three Months Ended  
Includes discontinued operations    1Q15      1Q14  

(8)

  Discontinued operations (2014):      
  Revenues      n/a       $ 14.1  
  Expenses      n/a         (7.6
  Impairments      n/a         (8.5
  Depreciation      n/a         (5.7
  Gain on disposition of real estate, net      n/a         10.7  
    

 

 

    

 

 

 
Net income   n/a      3.0  

(9)

Non-controlling interests:
FFO attributable to non-controlling interests   (0.7   (0.2
Operating FFO attributable to non-controlling interests   (0.3   (0.2

(10)

Non-operating items excluded from Operating FFO:
Non-cash impairment charges – non-depreciable assets   99.3     9.5  
Transaction, litigation, debt extinguishment, other, net   3.9     4.8  
Joint ventures – currency, other   0.0     0.4  
Non-cash gain on change in control of interests   (14.3   0.0  
Tax expense (primarily Puerto Rico restructuring)   4.4     0.0  
Loss on sale of non-depreciable real estate, net   0.6     0.2  
    

 

 

    

 

 

 
  93.9     14.9  

(11)

Outstanding per share information:
Common shares (at quarter end)   361.0     359.3  
OP units (at quarter end)   1.4     0.4  
    

 

 

    

 

 

 
Total shares and units (at quarter end)   362.4     359.7  
Weighted average shares and units – Basic & Diluted – EPS   359.8     357.6  
Weighted average shares and units – Basic – FFO & OFFO   362.4     359.6  
Assumed conversion of dilutive securities   0.6     0.5  
    

 

 

    

 

 

 
Weighted average shares and units – Diluted – FFO & OFFO   363.0     360.1  
Earnings per common share – Basic & Diluted $ (0.69 $ (0.07
FFO per share – Basic $ 0.04   $ 0.24  
FFO per share – Diluted $ 0.04   $ 0.24  
Operating FFO per share – Diluted $ 0.30   $ 0.28  
Common stock dividends declared, per share $ 0.1725   $ 0.155  

(12)

Intangible assets, net (at quarter and year end)   364.4     389.2  

(13)

Below-market leases, net (at quarter and year end)   139.3     139.3  


DDR Corp.

Financial Statements: Footnotes

 

     Three Months Ended  
         1Q15      1Q14  

Additional financial information:

     
 

Capital expenditures (DDR share):

     
 

Retenanting

   $ 12.0      $ 11.4  
 

Maintenance – total

     1.5        1.1  
 

Maintenance PSF of owned GLA – non reimbursable

     0.02        0.03  
 

Miscellaneous (DDR share):

     
 

Est. value of land owned adjacent to existing centers (at 3/31/15)

   $ 26.5     
  Cost basis of headquarters (non-income producing, at quarter end)      40.0