RPT Realty Reports Fourth Quarter and Full Year 2022 Results; Provides Initial 2023 Guidance; Increases Quarterly Common Dividend
02/15/2023 - 04:15 PM
Financial Highlights
Net income (loss) attributable to common shareholders for the fourth quarter 2022 of $56.8 million , or $0.63 per diluted share, compared to $(12.0) million , or $(0.15) per diluted share for the same period in 2021 . Net income available to common shareholders for the full year 2022 of $77.3 million , or $0.89 per diluted share, compared to $61.9 million , or $0.75 per diluted share for the full year 2021 . The Board of Trustees declared a first quarter 2023 regular cash dividend of $0.14 per common share, an increase of 8% over the prior quarterly rate. Operating funds from operations ("FFO") per diluted share of $0.24 and $1.04 in the fourth quarter 2022 and full year 2022 , respectively. Same property NOI growth of 1.1% and 4.3% in the fourth quarter 2022 and full year 2022 , respectively. Operational Highlights
Signed 502,704 square feet in the fourth quarter 2022 and 2,208,591 square feet for the full year 2022, representing the highest annual leasing volume since 2014. Ended 2022 with a leased rate of 93.8% , up 70 basis points year-over-year, and a leased to occupied spread of 390 basis points, providing visibility on future growth. Signed not commenced rent and recovery income balance of $11.2 million as of December 31, 2022 . Generated comparable new lease spreads of 24.3% and 42.6% during the fourth quarter 2022 and on a trailing twelve month basis, respectively, reflecting the mark-to-market opportunity within RPT's portfolio. Investment & Capital Markets Highlights
During the fourth quarter 2022, the Company closed on the previously announced contribution of two wholly-owned properties into its grocery-anchored joint venture platform for a total contract price of $162.7 million , retaining a 51.5% stake in both properties. For the full year 2022, the Company through its three strategic investment platforms, closed on third-party acquisitions totaling $375.0 million or $223.4 million at the Company’s pro-rata share. The Company also closed on dispositions and contributions into its two strategic joint venture platforms totaling $282.9 million or $197.7 million at the Company’s pro-rata share. During the fourth quarter 2022, the Company opportunistically executed forward starting swaps covering $160.0 million of notional value that swap SOFR, fixing the rate on the SOFR component of all outstanding term loan debt through their respective maturities. NEW YORK, Feb. 15, 2023 (GLOBE NEWSWIRE) -- RPT Realty (NYSE:RPT) (the "Company" or "RPT") today announced its financial and operating results for the quarter and year ended December 31, 2022.
"Our results in 2022 underscored the strength of our business against the challenges of the current economic environment," said Brian Harper, President and CEO. "We experienced record setting signed not commenced levels, double-digit new releasing spreads, and our highest leasing volume in nearly a decade. While we had another year of accretive capital recycling into Boston and Miami, we will be disciplined, yet opportunistic in 2023. Our balance sheet is on solid footing with leverage ticking lower, no debt maturing until 2025 and a debt stack that is 95% fixed; positioning us to drive strong internal growth through our leasing and re-tenanting activities, which remain our highest and best use of capital.”
FINANCIAL RESULTS
Net income (loss) attributable to common shareholders for the fourth quarter 2022 of $56.8 million , or $0.63 per diluted share, compared to $(12.0) million , or $(0.15) per diluted share for the same period in 2021. Net income available to common shareholders for the full year 2022 of $77.3 million , or $0.89 per diluted share, compared to $61.9 million , or $0.75 per diluted share for the full year 2021.
FFO for the fourth quarter 2022 of $22.7 million , or $0.24 per diluted share, compared to $13.6 million , or $0.16 per diluted share for the same period in 2021. FFO for the full year 2022 of $95.8 million , or $1.02 per diluted share, compared to $70.2 million , or $0.85 per diluted share for the full year 2021.
Operating FFO for the fourth quarter 2022 of $22.2 million , or $0.24 per diluted share, compared to $21.9 million or $0.25 per diluted share for the same period in 2021. Operating FFO for the fourth quarter 2022 excludes certain net income that totaled $0.5 million , primarily attributable to gains on sale of land. The change in operating FFO per share was primarily attributable to lower NOI from the net impact of dispositions and acquisitions completed in 2021 and 2022, partially offset by higher management fees from unconsolidated joint ventures.
Operating FFO for the full year 2022 of $97.9 million , or $1.04 per diluted share, compared to $78.4 million , or $0.95 per diluted share in the full year 2021. Operating FFO for the full year 2022 excludes certain net expenses that totaled $2.1 million primarily attributable to transaction costs and loan amendment fees, partially offset by above and below-market lease intangible write-offs and gains on sale of land. The change in operating FFO per share was primarily driven by higher NOI from the net impact of acquisitions and dispositions completed in 2021 and 2022, lower rent not probable of collection net of abatements, higher management fees from unconsolidated joint ventures and lower interest expense, partially offset by higher general and administrative expense and an increase in common and dilutive shares.
Same property NOI during the fourth quarter 2022 increased 1.1% compared to the same period in 2021. The increase was primarily driven by higher base rent excluding abatements associated with reversals of rent not probable of collection, partially offset by lower net recoveries.
Same property NOI for the full year 2022 increased 4.3% compared to the same period in 2021. The increase was primarily driven by higher base rent and lower rent not probable of collection, net of abatements.
OPERATING RESULTS
The Company's operating results include its consolidated properties and its pro-rata share of unconsolidated joint venture properties for the aggregate portfolio.
During the fourth quarter 2022, the Company signed 69 leases totaling 502,704 square feet. Blended re-leasing spreads on comparable leases were 5.6% with ABR of $15.54 per square foot. Re-leasing spreads on six comparable new and 49 renewal leases were 24.3% and 5.0% , respectively.
For the full year 2022, the Company signed leases totaling 2,208,591 square feet. Blended re-leasing spreads on comparable leases were 8.2% with ABR of $17.25 per square foot. Re-leasing spreads on 19 comparable new and 202 renewal leases were 42.6% and 6.5% , respectively.
As of December 31, 2022, the Company had $11.2 million of signed not commenced rent and recovery income.
The table below summarizes the Company's leased rate and occupancy results at December 31, 2022, September 30, 2022 and December 31, 2021.
Consolidated & Joint Ventures at Pro-rata December 31, 2022 September 30, 2022 December 31, 2021 Aggregate Portfolio Leased rate 93.8% 94.0% 93.1% Occupancy 89.9% 88.9% 90.7% Anchor (GLA of 10,000 square feet or more) Leased rate 96.7% 96.7% 96.4% Occupancy 92.6% 91.0% 94.1% Small Shop (GLA of less than 10,000 square feet) Leased rate 86.8% 87.2% 85.0% Occupancy 83.5% 83.6% 82.4%
BALANCE SHEET
The Company ended the fourth quarter 2022 with $5.9 million in consolidated cash, cash equivalents and restricted cash and $465.0 million of unused capacity on its $500.0 million unsecured revolving credit facility. At December 31, 2022, the Company had approximately $859.8 million of consolidated notional debt and finance lease obligations. Including the Company's pro-rata share of joint venture cash and notional debt of $4.9 million and $53.7 million , respectively, resulted in a fourth quarter 2022 net debt to annualized adjusted EBITDA ratio of 6.9x. Proforma for the $11.2 million signed not commenced rent and recovery income balance, the net debt to annualized adjusted EBITDA ratio would be 6.3x. Total debt including RPT's pro-rata share of joint venture debt had a weighted average interest rate of 3.63% and a weighted average maturity of 5.1 years.
FINANCING ACTIVITY
In October, the Company closed on the repayment of a $27.2 million mortgage secured by The Shops on Lane Avenue, thereby eliminating all debt maturities until 2025.
In December, the Company opportunistically executed forward starting swaps covering $160.0 million of notional value that swap SOFR to a fixed rate of 3.04% , consisting of $60.0 million fixed at 3.35% that starts in March 2023, $50.0 million fixed at 2.87% that starts in November 2024 and $50 million fixed at 2.86% that starts in January 2025. With these swaps, the Company has fixed the rate on the SOFR component of all outstanding term loan debt through their respective maturities.
As previously announced, in December, the Company settled 1.2 million common shares that were previously offered and sold on a forward basis under its at-the-market equity distribution program ("ATM") at a weighted average gross price of $13.85 per share. The Company currently has $133.0 million available for issuance under the ATM.
For the full year 2022, the Company, through its three strategic platforms, raised and closed on $1.2 billion of gross capital, comprised of an $810.0 million amended and restated credit facility, a $350.0 million refinancing of its RGMZ acquisition revolver, $52.0 million of R2G mortgage debt and $18.0 million of a forward equity issuance under the ATM.
INVESTMENT ACTIVITY
During the fourth quarter 2022, the Company closed on the contribution of two wholly-owned properties into its grocery-anchored joint venture platform for a total contract price of $162.7 million , retaining a 51.5% stake in both properties. The properties include The Shops on Lane Avenue in the Columbus market, valued at $80.8 million and Troy Marketplace in the Detroit market, valued at $81.9 million . Proceeds were used to fund the Company’s share of the Mary Brickell Village acquisition in the Miami market that closed in the third quarter 2022.
For the full year 2022, the Company through its three strategic investment platforms, closed on third-party acquisitions totaling $375.0 million or $223.4 million at the Company’s pro-rata share. The Company also closed on dispositions and contributions into its two strategic joint venture platforms totaling $282.9 million or $197.7 million at the Company’s pro-rata share. For more information on the Company's 2022 investment activity, please see our press release, RPT Realty Announces 2022 Investment and Capital Markets Activity, dated January 10, 2023.
DIVIDEND
As previously announced, on February 9, 2023, the Board of Trustees declared a first quarter 2023 regular cash dividend of $0.14 per common share, representing an increase of 8% over the prior quarterly rate. The Board of Trustees also approved a first quarter 2023 Series D convertible preferred share dividend of $0.90 625 per share. The current conversion ratio of the Series D convertible preferred shares can be found on the Company's website at investors.rptrealty.com/shareholder-information/dividends. The dividends, for the period January 1, 2023 through March 31, 2023 are payable on April 3, 2023 for shareholders of record on March 20, 2023.
2023 GUIDANCE
The Company initiated 2023 operating FFO per diluted share guidance of $0.97 t o $1.01 . Selected expectations are outlined below.
Same property NOI growth of 1.50% to 3.25% Same property NOI growth includes unfavorable impacts from assumed elevated bad debt expense and occupancy loss due to tenant bankruptcies Due to the current capital markets environment, the Company has assumed no multi-tenant acquisition and disposition activity at this point for 2023, however the Company will remain opportunistic with its three strategic investment platforms The Company does not provide a reconciliation for non-GAAP estimates on a forward-looking basis, including the information under "2023 Guidance" above, where it is unable to provide a meaningful or accurate calculation or estimation of reconciling items and the information is not available without unreasonable effort. This is due to the inherent difficulty of forecasting the timing and/or amount of various items that would impact net income attributable to common stockholders per diluted share, which is the most directly comparable forward-looking GAAP financial measure. This includes, for example, acquisition costs and other non-core items that have not yet occurred, are out of the Company's control and/or cannot be reasonably predicted. For the same reasons, the Company is unable to address the probable significance of the unavailable information. Forward-looking non-GAAP financial measures provided without the most directly comparable GAAP financial measures may vary materially from the corresponding GAAP financial measures.
The Company’s 2023 guidance reflects management’s view of current and future market conditions, including current expectations with respect to rental rates, occupancy levels, tenant bankruptcies, acquisitions and dispositions and debt and equity financing activities. To the extent actual results differ from our current expectations, the Company’s results may differ materially from the guidance set forth above. Other factors, as referenced elsewhere in this press release, may also cause the Company’s results to differ materially from the guidance set forth above.
CONFERENCE CALL/WEBCAST:
The Company will host a live broadcast of its fourth quarter 2022 conference call to discuss its financial and operating results.
Date: Thursday, February 16, 2023 Time: 9:00 a.m. ET Dial in #: (877) 704-4453 International Dial in # (201) 389-0920 Webcast: investors.rptrealty.com
A telephonic replay of the call will be available through Thursday, February 23, 2023. The replay can be accessed by dialing (844) 512-2921 or (412) 317-6671 for international callers and entering passcode 13734573. A webcast replay will also be archived on the Company’s website for twelve months.
SUPPLEMENTAL MATERIALS
The Company’s quarterly financial and operating supplement is available on its corporate investor relations website at investors.rptrealty.com. If you wish to receive a copy via email, please send requests to invest@rptrealty.com.
RPT Realty owns and operates a national portfolio of open-air shopping destinations principally located in top U.S. markets. The Company's shopping centers offer diverse, locally-curated consumer experiences that reflect the lifestyles of their surrounding communities and meet the modern expectations of the Company's retail partners. The Company is a fully integrated and self-administered REIT publicly traded on the New York Stock Exchange (the “NYSE”). The common shares of the Company, par value $0.01 per share (the “common shares”) are listed and traded on the NYSE under the ticker symbol “RPT”. As of December 31, 2022, the Company's property portfolio (the "aggregate portfolio") consisted of 44 wholly-owned shopping centers, 13 shopping centers owned through its grocery anchored joint venture, 48 retail properties owned through its net lease joint venture and one net lease retail property that was held for sale by the Company, which together represent 15.0 million square feet of gross leasable area (“GLA”). As of December 31, 2022, the Company’s pro-rata share of the aggregate portfolio was 93.8% leased. For additional information about the Company please visit rptrealty.com.
Company Contact:
Vin Chao, Managing Director - Finance and Investments 19 W 44th St. 10th Floor, Ste 1002 New York, New York 10036 vchao@rptrealty.com (212) 221-1752
FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements represent our expectations, plans or beliefs concerning future events and may be identified by terminology such as “may,” “will,” “should,” “believe,” “expect,” “estimate,” “anticipate,” “continue,” “predict” or similar terms. Although the forward-looking statements made in this document are based on our good faith beliefs, reasonable assumptions and our best judgment based upon current information, certain factors could cause actual results to differ materially from those in the forward-looking statements. Many of the factors that will determine the outcome of forward-looking statements are beyond our ability to predict or control. Factors which may cause actual results to differ materially from current expectations include, but are not limited to: our success or failure in implementing our business strategy; economic conditions generally (including supply chain disruptions and construction delays) and in the commercial real estate and finance markets, including, without limitation, as a result of continued high inflation rates or further increases in inflation or interest rates such as the inability to obtain equity, debt or other sources of funding or refinancing on favorable terms to the Company and; the cost and availability of capital, which depends in part on our asset quality and our relationships with lenders and other capital providers; changes in interest rates and/or other changes in the interest rate environment; the discontinuance of London Interbank Offered Rate; the Company's ability to consummate the acquisitions described herein on the anticipated timeline and terms, or at all; risks associated with bankruptcies or insolvencies or general downturn in the businesses of tenants; the ongoing impact of the novel coronavirus (“COVID-19”), or the impact of any future pandemic, epidemic or outbreak of any other highly infectious disease, on the U.S., regional and global economies and on the Company’s business, financial condition and results of operations and that of its tenants; the potential adverse impact from tenant defaults generally or from the unpredictability of the business plans and financial condition of the Company's tenants; the execution of rent deferral or concession agreements on the agreed-upon terms; our business prospects and outlook; changes in governmental regulations, tax rates and similar matters; our continuing to qualify as a REIT; and other factors detailed from time to time in our filings with the Securities and Exchange Commission ("SEC"), including in particular those set forth under “Risk Factors” in our latest annual report on Form 10-K. Given these uncertainties, you should not place undue reliance on any forward-looking statements. Except as required by law, we assume no obligation to update these forward-looking statements, even if new information becomes available in the future.
RPT REALTY CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except per share amounts) (unaudited) December 31, 2022 December 31, 2021 ASSETS Income producing properties, at cost: Land $ 302,062 $ 315,687 Buildings and improvements 1,373,893 1,512,455 Less accumulated depreciation and amortization (386,036 ) (422,270 ) Income producing properties, net 1,289,919 1,405,872 Construction in progress and land available for development 37,772 43,017 Real estate held for sale 3,115 3,808 Net real estate 1,330,806 1,452,697 Equity investments in unconsolidated joint ventures 423,089 267,183 Cash and cash equivalents 5,414 13,367 Restricted cash and escrows 461 666 Accounts receivable, net 19,914 23,954 Acquired lease intangibles, net 40,043 37,854 Operating lease right-of-use assets 17,269 17,934 Other assets, net 109,443 88,424 TOTAL ASSETS $ 1,946,439 $ 1,902,079 LIABILITIES AND SHAREHOLDERS' EQUITY Notes payable, net $ 854,596 $ 884,185 Finance lease obligation 763 821 Accounts payable and accrued expenses 41,985 47,034 Distributions payable 14,336 12,555 Acquired lease intangibles, net 33,157 36,207 Operating lease liabilities 17,016 17,431 Other liabilities 5,933 8,392 TOTAL LIABILITIES 967,786 1,006,625 Commitments and Contingencies RPT Realty ("RPT") Shareholders' Equity: Preferred shares of beneficial interest, $0.01 par, 2,000 shares authorized: 7.25% Series D Cumulative Convertible Perpetual Preferred Shares, (stated at liquidation preference $50 per share), 1,849 shares issued and outstanding as of December 31, 2022 and December 31, 2021, respectively 92,427 92,427 Common shares of beneficial interest, $0.01 par, 240,000 shares authorized, 85,525 and 83,894 shares issued and outstanding as of December 31, 2022 and December 31, 2021, respectively 855 839 Additional paid-in capital 1,255,087 1,227,791 Accumulated distributions in excess of net income (409,290 ) (441,478 ) Accumulated other comprehensive gain (loss) 21,434 (2,635 ) TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO RPT 960,513 876,944 Noncontrolling interest 18,140 18,510 TOTAL SHAREHOLDERS' EQUITY 978,653 895,454 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,946,439 $ 1,902,079
RPT REALTY CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) (unaudited) Three Months Ended Twelve Months Ended December 31, December 31, 2022 2021 2022 2021 REVENUE Rental income $ 48,896 $ 53,900 $ 208,928 $ 207,103 Other property income 1,376 1,382 4,603 4,399 Management and other fee income 1,277 714 4,125 1,986 TOTAL REVENUE 51,549 55,996 217,656 213,488 EXPENSES Real estate tax expense 4,786 7,258 27,517 32,816 Recoverable operating expense 7,523 7,517 28,642 25,452 Non-recoverable operating expense 2,755 2,823 10,547 10,009 Depreciation and amortization 21,631 18,791 79,456 72,254 Transaction costs 56 218 4,937 607 General and administrative expense 10,303 10,030 36,697 32,328 Provision for impairment — 17,196 — 17,201 TOTAL EXPENSES 47,054 63,833 187,796 190,667 Gain on sale of real estate 62,704 13,500 88,938 88,915 OPERATING INCOME 67,199 5,663 118,798 111,736 OTHER INCOME AND EXPENSES Other income (expense), net 635 (13 ) 1,530 (236 ) Earnings from unconsolidated joint ventures 692 1,048 1,159 3,995 Interest expense (8,939 ) (9,017 ) (35,589 ) (37,025 ) Loss on extinguishment of debt — (8,294 ) (121 ) (8,294 ) INCOME (LOSS) BEFORE TAX 59,587 (10,613 ) 85,777 70,176 Income tax benefit (provision) 22 41 (120 ) 88 NET INCOME (LOSS) 59,609 (10,572 ) 85,657 70,264 Net (income) loss attributable to noncontrolling partner interest (1,105 ) 218 (1,607 ) (1,625 ) NET INCOME (LOSS) ATTRIBUTABLE TO RPT 58,504 (10,354 ) 84,050 68,639 Preferred share dividends (1,675 ) (1,675 ) (6,701 ) (6,701 ) NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS $ 56,829 $ (12,029 ) $ 77,349 $ 61,938 EARNINGS (LOSS) PER COMMON SHARE Basic $ 0.67 $ (0.15 ) $ 0.91 $ 0.76 Diluted $ 0.63 $ (0.15 ) $ 0.89 $ 0.75 WEIGHTED AVERAGE COMMON SHARES OUTSTANDING Basic 84,522 83,618 84,231 81,083 Diluted 92,660 83,618 85,474 82,298
RPT REALTY RECONCILIATION OF NON-GAAP FINANCIAL MEASURES FUNDS FROM OPERATIONS (In thousands, except per share data) (unaudited) Three Months Ended December 31, Twelve Months Ended December 31, 2022 2021 2022 2021 Net income (loss) $ 59,609 $ (10,572 ) $ 85,657 $ 70,264 Net (income) loss attributable to noncontrolling partner interest (1,105 ) 218 (1,607 ) (1,625 ) Preferred share dividends (1,675 ) (1,675 ) (6,701 ) (6,701 ) Net income (loss) available to common shareholders 56,829 (12,029 ) 77,349 61,938 Adjustments: Rental property depreciation and amortization expense 21,479 18,640 78,845 71,655 Pro-rata share of real estate depreciation from unconsolidated joint ventures (1) 4,879 3,331 19,414 8,144 Gain on sale of income producing real estate (62,183 ) (13,278 ) (88,163 ) (88,693 ) Provision for impairment on income producing real estate — 17,196 — 17,201 FFO available to common shareholders 21,004 13,860 87,445 70,245 Noncontrolling interest in Operating Partnership (2) — (218 ) 1,607 — Preferred share dividends (assuming conversion) (3) 1,675 — 6,701 — FFO available to common shareholders and dilutive securities $ 22,679 $ 13,642 $ 95,753 $ 70,245 Gain on sale of land (521 ) (222 ) (775 ) (222 ) Transaction costs (4) 56 218 4,937 607 Severance expense (5) — 33 — 62 Loss on extinguishment of debt — 8,294 121 8,294 Above and below market lease intangible write-offs — (65 ) (2,022 ) (562 ) Pro-rata share of transaction costs from unconsolidated joint ventures (1) 1 — 9 — Pro-rata share of above and below market lease intangible write-offs from unconsolidated joint ventures (1) (24 ) (1 ) (1,008 ) (41 ) Pro-rata share of loss on extinguishment of debt from unconsolidated joint ventures (1) — — 20 — Payment of loan amendment fees (5) 23 — 981 — Insurance proceeds, net (6) — — (136 ) — Operating FFO available to common shareholders and dilutive securities $ 22,214 $ 21,899 $ 97,880 $ 78,383 Weighted average common shares 84,522 83,618 84,231 81,083 Shares issuable upon conversion of Operating Partnership Units (“OP Units”) (2) — 1,812 1,666 — Dilutive effect of restricted stock 1,121 1,322 1,243 1,215 Shares issuable upon conversion of preferred shares (3) 7,017 — 7,017 — Weighted average equivalent shares outstanding, diluted 92,660 86,752 94,157 82,298 FFO available to common shareholders and dilutive securities per share, diluted $ 0.24 $ 0.16 $ 1.02 $ 0.85 Operating FFO available to common shareholders and dilutive securities per share, diluted $ 0.24 $ 0.25 $ 1.04 $ 0.95 Dividend per common share $ 0.13 $ 0.12 $ 0.52 $ 0.39 Payout ratio - Operating FFO 54.2 % 48.0 % 50.0 % 41.1 %
(1) Amounts noted are included in Earnings from unconsolidated joint ventures. (2) The total noncontrolling interest reflects OP units convertible on a one-of-one basis into common shares. The Company's net income for the three months ended December 31, 2022 and the twelve months ended December 31, 2021 (largely driven by gain on sale of real estate), resulted in an income allocation to OP Units which drove an OP Unit ratio of $0.69 and $0.87 , respectively (based on 1,607 weighted average OP units outstanding for the three months ended December 31, 2022 and 1,876 weighted average OP Units outstanding for the twelve months ended December 31, 2021, respectively). In instances when the OP Unit ratio exceeds basic FFO, the OP Units are considered anti-dilutive, and as a result are not included in the calculation of fully diluted FFO and Operating FFO for the three months ended December 31, 2022 and the twelve months ended December 31, 2021. (3) 7.25% Series D Cumulative Convertible Perpetual Preferred Shares of Beneficial Interest, $0.01 par (“Series D Preferred Shares”) are paid annual dividends of $6.7 million and are currently convertible into approximately 7.0 million shares of common stock. They are dilutive only when earnings or FFO exceed approximately $0.24 per diluted share per quarter and $0.96 per diluted share per year. The conversion ratio is subject to adjustment based upon a number of factors, and such adjustment could affect the dilutive impact of the Series D convertible preferred shares on FFO and earning per share in future periods.(4) For 2022, primarily comprised of fees paid by the Company associated with the early termination of an existing tenant which did not qualify for capitalization as an initial direct cost in accordance with ASC 842. For 2021, primarily costs associated with terminated acquisitions. (5) Amounts noted are included in General and administrative expense. (6) Amounts noted are included in Other income (expense), net.
RPT REALTY RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (amounts in thousands) (unaudited) Reconciliation of net income (loss) available to common shareholders to Same Property Net Operating Income (NOI) Three Months Ended December 31, Twelve Months Ended December 31, 2022 2021 2022 2021 Net income (loss) available to common shareholders $ 56,829 $ (12,029 ) $ 77,349 $ 61,938 Preferred share dividends 1,675 1,675 6,701 6,701 Net income (loss) attributable to noncontrolling partner interest 1,105 (218 ) 1,607 1,625 Income tax (benefit) provision (22 ) (41 ) 120 (88 ) Interest expense 8,939 9,017 35,589 37,025 Loss on extinguishment of debt — 8,294 121 8,294 Earnings from unconsolidated joint ventures (692 ) (1,048 ) (1,159 ) (3,995 ) Gain on sale of real estate (62,704 ) (13,500 ) (88,938 ) (88,915 ) Other (income) expense, net (635 ) 13 (1,530 ) 236 Management and other fee income (1,277 ) (714 ) (4,125 ) (1,986 ) Depreciation and amortization 21,631 18,791 79,456 72,254 Transaction costs 56 218 4,937 607 General and administrative expenses 10,303 10,030 36,697 32,328 Provision for impairment — 17,196 — 17,201 Pro-rata share of NOI from R2G Venture LLC (1) 5,992 4,372 20,581 11,858 Pro-rata share of NOI from RGMZ Venture REIT LLC (2) 291 144 1,048 308 Lease termination fees (131 ) (264 ) (285 ) (845 ) Amortization of lease inducements 181 214 799 848 Amortization of acquired above and below market lease intangibles, net (426 ) (523 ) (4,192 ) (2,662 ) Straight-line ground rent expense 76 76 306 306 Straight-line rental income (1,034 ) (410 ) (2,185 ) (2,412 ) NOI at Pro-Rata 40,157 41,293 162,897 150,626 NOI from Other Investments (8,724 ) (9,955 ) (38,234 ) (29,425 ) Non-RPT NOI from RGMZ Venture REIT LLC (3) 1,027 762 3,876 2,001 Same Property NOI $ 32,460 $ 32,100 $ 128,539 $ 123,202
(1) Represents 51.5% of the NOI from the properties owned by R2G Venture LLC for all periods presented. (2) Represents 6.4% of the NOI from the properties owned by RGMZ Venture REIT LLC after March 4, 2021. (3) Represents 93.6% of the properties owned by RGMZ Venture REIT LLC after March 4, 2021.
RPT REALTY RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (amounts in thousands) (unaudited) Three Months Ended December 31, 2022 2021 Reconciliation of net income to annualized proforma adjusted EBITDA Net income (loss) $ 59,609 $ (10,572 ) Interest expense 8,939 9,017 Income tax benefit (22 ) (41 ) Depreciation and amortization 21,631 18,791 Gain on sale of income producing real estate (62,183 ) (13,278 ) Provision for impairment on income producing real estate — 17,196 Pro-rata share of interest expense from unconsolidated entities 540 108 Pro-rata share of depreciation and amortization from unconsolidated entities 4,879 3,331 EBITDAre 33,393 24,552 Severance expense — 33 Above and below market lease intangible write-offs — (65 ) Transaction costs 56 218 Pro-rata share of transaction costs from unconsolidated entities 1 — Gain on sale of land (521 ) (222 ) Pro-rata share of above and below market lease intangible write-offs from unconsolidated entities (24 ) (1 ) Loss on extinguishment of debt — 8,294 Payment of loan amendment fees 23 — Adjusted EBITDA 32,928 32,809 Annualized adjusted EBITDA $ 131,712 $ 131,236 Reconciliation of Notes Payable, net to Net Debt Notes payable, net $ 854,596 $ 884,185 Unamortized premium (77 ) (153 ) Deferred financing costs, net 5,271 4,165 Consolidated notional debt 859,790 888,197 Pro-rata share of notional debt from unconsolidated entities 53,691 23,307 Finance lease obligation 763 821 Cash, cash equivalents and restricted cash (5,875 ) (14,033 ) Pro-rata share of unconsolidated entities cash, cash equivalents and restricted cash (4,906 ) (3,088 ) Net debt $ 903,463 $ 895,204 Reconciliation of interest expense to total fixed charges Interest expense $ 8,939 $ 9,017 Pro-rata share of interest expense from unconsolidated entities 540 108 Preferred share dividends 1,675 1,675 Scheduled mortgage principal payments 200 434 Pro-rata share of mortgage principal payments from unconsolidated entities 7 — Total fixed charges $ 11,361 $ 11,234 Net debt to annualized adjusted EBITDA 6.9 x 6.8 x Interest coverage ratio (adjusted EBITDA / interest expense) 3.5 x 3.6 x Fixed charge coverage ratio (adjusted EBITDA / fixed charges) 2.9 x 2.9 x
RPT Realty Non-GAAP Financial Definitions
Certain of our key performance indicators are considered non-GAAP financial measures. Management uses these measures along with our GAAP financial statements in order to evaluate our operations results. We believe these measures provide additional and useful means to assess our performance. These measures do not represent alternatives to GAAP measures as indicators of performance and a comparison of the Company's presentations to similarly titled measures of other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.
Funds From Operations (FFO) As defined by the National Association of Real Estate Investment Trusts (NAREIT), Funds From Operations (FFO) represents net income computed in accordance with generally accepted accounting principles, excluding gains (or losses) from sales of operating real estate assets and impairment provisions on operating real estate assets or on investments in non-consolidated investees that are driven by measurable decreases in the fair value of operating real estate assets held by the investee, plus depreciation and amortization of depreciable real estate, (excluding amortization of financing costs). Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect funds from operations on the same basis. We have adopted the NAREIT definition in our computation of FFO.
Operating FFO In addition to FFO, we include Operating FFO as an additional measure of our financial and operating performance. Operating FFO excludes transactions costs and periodic items such as gains (or losses) from sales of non-operating real estate assets and impairment provisions on non-operating real estate assets, bargain purchase gains, severance expense, accelerated amortization of debt premiums, gains or losses on extinguishment of debt, insured proceeds, net, accelerated write-offs of above and below market lease intangibles, accelerated write-offs of lease incentives and payment of loan amendment fees that are not adjusted under the current NAREIT definition of FFO. We provide a reconciliation of FFO to Operating FFO. In future periods, Operating FFO may also include other adjustments, which will be detailed in the reconciliation for such measure, that we believe will enhance comparability of Operating FFO from period to period. FFO and Operating FFO should not be considered alternatives to GAAP net income available to common shareholders or as alternatives to cash flow as measures of liquidity.
While we consider FFO available to common shareholders and Operating FFO available to common shareholders useful measures for reviewing our comparative operating and financial performance between periods or to compare our performance to different REITs, our computations of FFO and Operating FFO may differ from the computations utilized by other real estate companies, and therefore, may not be comparable. We recognize the limitations of FFO and Operating FFO when compared to GAAP net income available to common shareholders. FFO and Operating FFO available to common shareholders do not represent amounts available for needed capital replacement or expansion, debt service obligations, or other commitments and uncertainties. In addition, FFO and Operating FFO do not represent cash generated from operating activities in accordance with GAAP and are not necessarily indicative of cash available to fund cash needs, including the payment of dividends.
Net Operating Income (NOI) / Same Property NOI / NOI from Other Investments NOI consists of (i) rental income and other property income, before straight-line rental income, amortization of lease inducements, amortization of acquired above and below market lease intangibles and lease termination fees less (ii) real estate taxes and all recoverable and non-recoverable operating expenses other than straight-line ground rent expense, in each case, including our share of these items from our R2G Venture LLC and RGMZ Venture REIT LLC unconsolidated joint ventures.
NOI, Same Property NOI and NOI from Other Investments are supplemental non-GAAP financial measures of real estate companies' operating performance. Same Property NOI is considered by management to be a relevant performance measure of our operations because it includes only the NOI of comparable operating properties for the reporting period. Same Property NOI for the three and twelve months ended December 31, 2022 and 2021 represents NOI from the Company's same property portfolio consisting of 35 consolidated operating properties and our 51.5% pro-rata share of six properties owned by our R2G Venture LLC unconsolidated joint venture and 100% of the 22 properties owned by our RGMZ Venture REIT LLC unconsolidated joint venture (excludes seven properties that is part of our Marketplace of Delray multi-tenant property where activities have started in preparation for redevelopment). All properties included in Same Property NOI were either acquired or placed in service and stabilized prior to January 1, 2021. We present Same Property NOI primarily to show the percentage change in our NOI from period to period across a consistent pool of properties. The properties contributed to RGMZ Venture REIT LLC had previously been parts of larger shopping centers that we own. Accordingly, 100.0% of the NOI from these properties is included in our results for periods on or prior to March 4, 2021 and, for these prior periods, we had not separately allocated expenses attributable to the larger shopping centers between these properties and the remainder of these shopping centers. As a result, in order to help ensure the comparability of our Same Property NOI for the periods presented, we are continuing to include 100.0% of the NOI from these properties in our Same Property NOI following their contribution even though our pro-rata share following March 4, 2021 is only 6.4% . Same Property NOI excludes properties under redevelopment or where activities have started in preparation for redevelopment. A property is designated as a redevelopment when planned improvements significantly impact the property. NOI from Other Investments for the three and twelve months ended December 31, 2022 and 2021 represents pro-rata NOI primarily from (i) properties disposed of and acquired during 2022 and 2021, (ii) Hunter's Square, Marketplace of Delray and The Crossroads (R2G) where the Company has begun activities in anticipation of future redevelopment, (iii) certain property related employee compensation, benefits, and travel expense and (iv) noncomparable operating income and expense adjustments. Non-RPT NOI from RGMZ Venture REIT LLC represents 93.6% of the properties contributed to RGMZ Venture REIT LLC after March 4, 2021, which is our partners' share of RGMZ Venture REIT LLC.
RPT Realty Non-GAAP Financial Definitions (continued)
NOI, Same Property NOI and NOI from Other Investments should not be considered as alternatives to net income in accordance with GAAP or as measures of liquidity. Our method of calculating these measures may differ from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
Net Debt Net Debt represents (i) our total debt principal, which excludes unamortized premium and deferred financing costs, net, plus (ii) our finance lease obligation, plus (iii) our pro-rata share of total debt principal, which excludes unamortized discount and deferred financing costs, net, of each of our unconsolidated entities, less (iv) our cash, cash equivalents and restricted cash, less (v) our pro-rata share of cash, cash equivalents and restricted cash of each of our unconsolidated entities. We present net debt to show the ratio of our net debt to our proforma Adjusted EBITDA.
EBITDA re /Adjusted EBITDA/Proforma Adjusted EBITDA NAREIT defines EBITDAre as net income computed in accordance with GAAP, plus interest expense, income tax expense (benefit), depreciation and amortization and impairment of depreciable real estate and in substance real estate equity investments; plus or minus gains or losses from sales of operating real estate assets and interests in real estate equity investments; and adjustments to reflect our share of unconsolidated real estate joint ventures and partnerships for these items. The Company calculates EBITDAre in a manner consistent with the NAREIT definition. The Company also presents Adjusted EBITDA which is EBITDAre net of other items that we believe enhance comparability of Adjusted EBITDA across periods and are listed as adjustments in the applicable reconciliation. EBITDAre and Adjusted EBITDA should not be considered an alternative measure of operating results or cash flow from operations as determined in accordance with GAAP.
Pro-Rata We present certain financial information on a “pro-rata” basis or including “pro-rata” adjustments. Unless otherwise specified, pro-rata financial information includes our proportionate economic ownership of each of our unconsolidated joint ventures derived on an entity-by-entity basis by applying the ownership percentage interest used to arrive at our share of the net operations for the period consistent with the application of the equity method of accounting to each of our unconsolidated joint ventures. See page 34 of our quarterly financial and operating supplement for a discussion of important considerations and limitations that you should be aware of when reviewing financial information that we present on a pro-rata basis or include pro-rata adjustments.
Occupancy Occupancy is defined, for a property or group of properties, as the ratio, expressed as a percentage, of (a) the number of square feet of such property economically occupied by tenants under leases with an initial term of greater than one year, to (b) the aggregate number of square feet for such property.
Leased Rate Lease Rate is defined, for a property or group of properties, as the ratio, expressed as a percentage, of (a) the number of square feet of such property under leases with an initial term of greater than one year, including signed leases not yet commenced, to (b) the aggregate number of square feet for such property.
Metropolitan Statistical Area (MSA) Metropolitan Statistical Area (MSA) information is sourced from the United States Census Bureau and rank is determined based on the most recently available population estimates.