Upgrade to SI Premium - Free Trial

STAG Industrial Announces Fourth Quarter And Full Year 2017 Results

February 15, 2018 4:01 PM

BOSTON, Feb. 15, 2018 /PRNewswire/ -- STAG Industrial, Inc. (the "Company") (NYSE: STAG), a real estate investment trust focused on the acquisition and operation of single-tenant, industrial properties throughout the United States, today announced its financial and operating results for the fourth quarter of 2017.

"The fourth quarter was another successful quarter for STAG and a great way to close 2017," said Ben Butcher, Chief Executive Officer of the Company. "Continued strength in the industrial sector, record acquisition volume, robust portfolio operating metrics, and a defensively positioned balance sheet sets STAG up well for another strong year ahead."

Fourth Quarter and Full Year 2017 Highlights

  • Reported $0.06 of net income per basic and diluted share for the fourth quarter of 2017, as compared to $0.38 of net income per basic and diluted share for the fourth quarter of 2016. Reported $6.1 million of net income attributable to common stockholders for the fourth quarter of 2017 compared to net income attributable to common stockholders of $28.6 million for the fourth quarter of 2016. For the year ended 2017, net income attributable to common stockholders was $21.1 million as compared to net income of $20.2 million in 2016.
  • Achieved $0.44 of Core FFO per diluted share for the fourth quarter of 2017, an increase of 4.8% compared to the fourth quarter of 2016 of $0.42. Generated Core FFO of $44.0 million compared to $33.1 million for the fourth quarter of 2016, an increase of 32.9%. For the year ended December 31, 2017, Core FFO increased 34.6% in the aggregate compared to the same period last year and Core FFO per diluted share increased 7.0% compared to the same period last year.
  • Generated Cash NOI of $64.0 million for the fourth quarter of 2017, an increase of 16.1% compared to the fourth quarter of 2016 of $55.1 million. For the year ended December 31, 2017, Cash NOI increased 17.0% in the aggregate compared to the same period last year.
  • Acquired 11 buildings in the fourth quarter of 2017, consisting of 1.9 million square feet, for $107.4 million with a weighted average Capitalization Rate of 7.3%.
  • Sold two buildings in the fourth quarter of 2017, consisting of 880,558 square feet for $22.1 million.
  • Achieved an Occupancy Rate of 95.3% on the total portfolio and 95.7% on the Operating Portfolio as of December 31, 2017.
  • Executed Operating Portfolio leases for 2.4 million square feet for the fourth quarter of 2017, resulting in a cash rent change and GAAP Rent Change of 2.3% and 12.2%, respectively.
  • Experienced 52.7% Retention, resulting in a cash rent change and GAAP Rent Change of (0.7)% and 7.6%, respectively. For the year ended December 31, 2017, experienced 59.1% Retention, resulting in a cash rent change and GAAP Rent Change of 4.4% and 11.1% respectively.
  • Raised gross proceeds of $87.9 million of equity through the Company's at-the-market offering ("ATM") program for the fourth quarter of 2017.

Please refer to the Non-GAAP Financial Measures and Other Definitions section at the end of this release for definitions of capitalized terms used in this release.

The Company will host a conference call tomorrow, February 16, 2018 at 10:00 a.m. (Eastern Time), to discuss the quarter's results and provide information about acquisitions, operations, capital markets and corporate activities. Details of the call can be found at the end of this release.

Key Financial Measures

FOURTH QUARTER 2017 KEY FINANCIAL MEASURES

Three months ended December 31,

Year ended December 31,

Metrics

2017

2016

% Change

2017

2016

% Change

(in $000s, except per share data)

Net income attributable to common stockholders

$6,124

$28,608

(78.6)%

$21,131

$20,238

4.4%

Net income per share — basic

$0.06

$0.38

(84.2)%

$0.24

$0.29

(17.2)%

Net income per share — diluted

$0.06

$0.38

(84.2)%

$0.23

$0.29

(20.7)%

Cash NOI

$63,970

$55,107

16.1%

$240,440

$205,465

17.0%

Adjusted EBITDA

$57,659

$48,944

17.8%

$214,854

$181,468

18.4%

Core FFO

$44,049

$33,141

32.9%

$159,265

$118,344

34.6%

Core FFO per share / unit — basic

$0.44

$0.42

4.8%

$1.70

$1.59

6.9%

Core FFO per share / unit — diluted

$0.44

$0.42

4.8%

$1.69

$1.58

7.0%

AFFO

$42,540

$33,913

25.4%

$156,682

$121,709

28.7%

Definitions of the above mentioned non-GAAP financial measures, together with reconciliations to net income (loss) in accordance with GAAP, appear at the end of this release. Please also see the Company's supplemental information package for additional disclosure.

Acquisition and Disposition Activity

For the three months ended December 31, 2017, the Company acquired 11 buildings for $107.4 million with an Occupancy Rate of 92% upon acquisition. The chart below details the acquisition activity for the quarter:

FOURTH QUARTER 2017 ACQUISITION ACTIVITY

Location (CBSA)

Date Acquired

Square Feet

Buildings

Purchase Price ($000s)

W.A. Lease Term (Years)

Capitalization Rate

Omaha-Council Bluffs, NE-IA

10/23/2017

90,000

1

$6,600

10.0

Columbus, OH

11/2/2017

237,500

1

8,717

9.5

Greenville-Anderson-Mauldin, SC

11/22/2017

264,385

1

18,200

9.6

Columbia, SC

11/29/2017

200,000

1

10,000

6.3

Phoenix-Mesa-Scottsdale, AZ

12/11/2017

186,643

1

16,500

12.0

El Paso, TX

12/18/2017

498,382

2

16,850

3.3

Houston-The Woodlands-Sugar Land, TX

12/18/2017

68,300

1

8,100

9.5

Providence-Warwick, RI-MA

12/27/2017

86,000

1

8,125

9.9

Madison, WI

12/28/2017

283,000

2

14,300

5.2

Total / weighted average

1,914,210

11

$107,392

7.3

7.3%

The chart below details the 2017 acquisition activity and Pipeline through February 15, 2018:

2017 ACQUISITION ACTIVITY AND PIPELINE DETAIL

Square Feet

Buildings

Purchase Price ($000s)

W.A. Lease Term (Years)

Capitalization Rate

Q1

2,334,622

11

$99,786

6.2

8.2%

Q2

4,573,794

21

285,607

9.1

7.2%

Q3

2,295,030

10

119,726

5.9

7.5%

Q4

1,914,210

11

107,392

7.3

7.3%

2017 closed acquisitions

11,117,656

53

$612,511

7.5

7.4%

As of February 15, 2018

Subsequent to quarter-end acquisitions

599,334

3

$42,219

Pipeline

32.4 million

144

$1.9 billion

The chart below details the disposition activity for the twelve months ended December 31, 2017:

2017 DISPOSITION ACTIVITY

Square Feet

Buildings

Sale Price ($000s)

Q1

113,379

1

$4,100

Q2

134,900

3

6,500

Q3

791,064

5

34,742

Q4

880,558

2

22,055

Total

1,919,901

11

$67,397

Subsequent to quarter end and through February 15, 2018, the Company sold one building consisting of 491,025 square feet for $31.9 million.

Operating Portfolio Leasing Activity

The chart below details the leasing activity for leases signed during the quarter:

FOURTH QUARTER 2017 LEASING ACTIVITY

Lease Type

Square Feet

W.A. Lease Term (Years)

CashBase Rent $/SF

GAAPBase Rent $/SF

LeaseCommissions $/SF

Tenant Improvements $/SF

Total Costs $/SF

Cash Rent Change

GAAP Rent Change

New leases

1,265,025

4.8

$3.90

$4.24

$0.86

$0.28

$1.14

4.7%

13.4%

Renewal Leases

1,101,882

5.2

4.10

4.31

0.36

0.46

0.82

0.7%

11.3%

Total / weighted average

2,366,907

5.0

$3.99

$4.27

$0.62

$0.37

$0.99

2.3%

12.2%

The chart below details the leasing activity for leases signed during the twelve months ended December 31, 2017:

2017 LEASING ACTIVITY

Lease Type

Square Feet

W.A. Lease Term (Years)

CashBase Rent $/SF

GAAPBase Rent $/SF

LeaseCommissions $/SF

Tenant Improvements $/SF

Total Costs $/SF

Cash Rent Change

GAAP Rent Change

New leases

2,554,246

4.5

$4.04

$4.29

$1.00

$0.46

$1.46

4.5%

10.6%

Renewal Leases

8,644,161

5.3

3.89

4.04

0.37

0.29

0.66

2.5%

10.9%

Total / weighted average

11,198,407

5.2

$3.92

$4.10

$0.51

$0.33

$0.84

2.9%

10.8%

The chart below details the Retention activity for the twelve months ended December 31, 2017:

2017 RETENTION

Expiring Square Footage

Retained Square Footage

W.A. Lease Term (Years)

Retention

Cash Rent Change

GAAP Rent Change

Q1

1,185,453

607,608

3.4

51.3%

13.4%

23.6%

Q2

1,804,836

1,085,796

6.0

60.2%

(1.3)%

2.2%

Q3

1,263,911

896,695

4.0

70.9%

8.5%

15.3%

Q4

1,228,294

647,724

5.0

52.7%

(0.7)%

7.6%

Total / weighted average

5,482,494

3,237,823

4.8

59.1%

4.4%

11.1%

Liquidity and Capital Market Activity

As of December 31, 2017, the Company had Liquidity of $348 million and net debt to annualized Adjusted Run Rate EBITDA was 4.9x.

The chart below details the ATM program activity for the twelve months ended December 31, 2017:

2017 ATM ACTIVITY

Shares Issued

Price per Share (W.A.)

Gross Proceeds

($000s)

Net Proceeds

($000s)

Q1

2,843,907

$24.10

$68,543

$67,602

Q2

7,912,636

$26.01

205,842

203,327

Q3

2,409,453

$27.08

65,239

64,424

Q4

3,096,379

$28.39

87,918

86,819

Total / weighted average

16,262,375

$26.29

$427,542

$422,172

Subsequent to quarter end, on February 14, 2018, the Company's Board of Directors declared the following first quarter preferred stock dividends:

FIRST QUARTER 2018 PREFERRED DIVIDENDS DECLARED

Series

Record Date

Payment Date

Quarterly Dividend

Series B - 6.625% Cumulative Redeemable Preferred Stock (NYSE: STAG Pr B)

March 15, 2018

April 2, 2018

$0.4140625

Series C - 6.875% Cumulative Redeemable Preferred Stock (NYSE: STAG Pr C)

March 15, 2018

April 2, 2018

$0.4296875

The Company's dividend policy is set by the Board of Directors, which considers, among other factors, REIT distribution requirements and recurring, distributable, cash income.

Conference Call

The Company will host a conference call tomorrow, Friday, February 16, at 10:00 a.m. (Eastern Time) to discuss the quarter's results. The call can be accessed live over the phone toll-free by dialing (877) 407-4018, or for international callers, (201) 689-8471. A replay will be available shortly after the call and can be accessed by dialing (844) 512-2921, or for international callers, (412) 317-6671. The passcode for the replay is 13675090.

Interested parties may also listen to a simultaneous webcast of the conference call by visiting the Investor Relations section of the Company's website at www.stagindustrial.com, or by clicking on the following link:

http://ir.stagindustrial.com/QuarterlyResults

Supplemental Schedule

The Company has provided a supplemental information package to provide additional disclosure and financial information on its website (www.stagindustrial.com) under the "Quarterly Results" tab in the Investor Relations section.

Additional information is also available on the Company's website at www.stagindustrial.com.

CONSOLIDATED BALANCE SHEETS

STAG Industrial, Inc.

(unaudited, in thousands, except share data)

December 31, 2017

December 31, 2016

Assets

Rental Property:

Land

$

321,560

$

272,162

Buildings and improvements, net of accumulated depreciation of $249,057 and $187,413, respectively

1,932,764

1,550,141

Deferred leasing intangibles, net of accumulated amortization of $280,642 and $237,456, respectively

313,253

294,533

Total rental property, net

2,567,577

2,116,836

Cash and cash equivalents

24,562

12,192

Restricted cash

3,567

9,613

Tenant accounts receivable, net

33,602

25,223

Prepaid expenses and other assets

25,364

20,821

Interest rate swaps

6,079

1,471

Assets held for sale, net

19,916

Total assets

$

2,680,667

$

2,186,156

Liabilities and Equity

Liabilities:

Unsecured credit facility

$

271,000

$

28,000

Unsecured term loans, net

446,265

446,608

Unsecured notes, net

398,234

397,966

Mortgage notes, net

58,282

163,565

Accounts payable, accrued expenses and other liabilities

43,216

35,389

Interest rate swaps

1,217

2,438

Tenant prepaid rent and security deposits

19,045

15,195

Dividends and distributions payable

11,880

9,728

Deferred leasing intangibles, net of accumulated amortization of $13,555 and $10,450, respectively

21,221

20,341

Total liabilities

1,270,360

1,119,230

Equity:

Preferred stock, par value $0.01 per share, 15,000,000 shares authorized,

Series B, 2,800,000 shares (liquidation preference of $25.00 per share) issued and outstanding at December 31, 2017 and December 31, 2016

70,000

70,000

Series C, 3,000,000 shares (liquidation preference of $25.00 per share) issued and outstanding at December 31, 2017 and December 31, 2016

75,000

75,000

Common stock, par value $0.01 per share, 150,000,000 shares authorized, 97,012,543 and 80,352,304 shares issued and outstanding at December 31, 2017 and December 31, 2016, respectively

970

804

Additional paid-in capital

1,725,825

1,293,706

Common stock dividends in excess of earnings

(516,691)

(410,978)

Accumulated other comprehensive income (loss)

3,936

(1,496)

Total stockholders' equity

1,359,040

1,027,036

Noncontrolling interest

51,267

39,890

Total equity

1,410,307

1,066,926

Total liabilities and equity

$

2,680,667

$

2,186,156

CONSOLIDATED STATEMENTS OF OPERATIONS

STAG Industrial, Inc.

(unaudited, in thousands, except share data)

Three months ended December 31,

Year ended December 31,

2017

2016

2017

2016

Revenue

Rental income

$

69,210

$

56,166

$

255,831

$

212,741

Tenant recoveries

12,053

10,300

45,005

37,107

Other income

7

68

251

395

Total revenue

81,270

66,534

301,087

250,243

Expenses

Property

15,389

13,232

57,701

48,904

General and administrative

8,259

7,022

33,349

33,395

Property acquisition costs

702

1,454

5,386

4,567

Depreciation and amortization

40,595

33,719

150,881

125,444

Loss on impairments

1,879

5,614

1,879

16,845

Gain on involuntary conversion

(655)

(325)

Other expenses

284

292

1,786

1,149

Total expenses

66,453

61,333

250,657

230,304

Other income (expense)

Interest income

2

2

12

10

Interest expense

(10,912)

(11,082)

(42,469)

(42,923)

Loss on extinguishment of debt

(1,288)

(15)

(3,261)

Gain on the sales of rental property, net

5,017

40,234

24,242

61,823

Total other income (expense)

(5,893)

27,866

(18,230)

15,649

Net income

$

8,924

$

33,067

$

32,200

$

35,588

Less: income attributable to noncontrolling interest after preferred stock dividends

267

1,376

941

1,069

Net income attributable to STAG Industrial, Inc.

$

8,657

$

31,691

$

31,259

$

34,519

Less: preferred stock dividends

2,449

2,983

9,794

13,897

Less: amount allocated to participating securities

84

100

334

384

Net income attributable to common stockholders

$

6,124

$

28,608

$

21,131

$

20,238

Weighted average common shares outstanding — basic

95,192,218

75,558,806

89,537,714

70,637,185

Weighted average common shares outstanding — diluted

95,764,261

75,865,780

90,003,559

70,852,548

Net income per share — basic and diluted

Net income per share attributable to common stockholders — basic

$

0.06

$

0.38

$

0.24

$

0.29

Net income per share attributable to common stockholders — diluted

$

0.06

$

0.38

$

0.23

$

0.29

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES STAG Industrial, Inc. (unaudited, in thousands)

Three months ended December 31,

Year ended December 31,

2017

2016

2017

2016

NET OPERATING INCOME RECONCILIATION

Net income

$

8,924

$

33,067

$

32,200

$

35,588

Asset management fee income

(44)

(52)

(210)

General and administrative

8,259

7,022

33,349

33,395

Property acquisition costs

702

1,454

5,386

4,567

Depreciation and amortization

40,595

33,719

150,881

125,444

Interest income

(2)

(2)

(12)

(10)

Interest expense

10,912

11,082

42,469

42,923

Loss on impairments

1,879

5,614

1,879

16,845

Gain on involuntary conversion

(655)

(325)

Loss on extinguishment of debt

1,288

15

3,261

Other expenses

284

292

1,097

1,149

Loss on incentive fee

689

Gain on the sales of rental property, net

(5,017)

(40,234)

(24,242)

(61,823)

Net operating income

$

65,881

$

53,258

$

243,334

$

201,129

Net operating income

$

65,881

$

53,258

$

243,334

$

201,129

Straight-line rent adjustments, net

(2,313)

(470)

(6,691)

(2,555)

Straight-line termination income adjustments, net

(308)

857

(786)

678

Intangible amortization in rental income, net

710

1,462

4,583

6,213

Cash net operating income

$

63,970

$

55,107

$

240,440

$

205,465

Cash net operating income

$

63,970

Cash NOI from acquisitions' and dispositions' timing

829

Cash termination income

(157)

Run Rate Cash NOI

$

64,642

ADJUSTED EBITDA RECONCILIATION

Net income

$

8,924

$

33,067

$

32,200

$

35,588

Intangible amortization in rental income, net

710

1,462

4,583

6,213

Straight-line rent adjustments, net

(2,312)

(470)

(6,689)

(2,496)

Non-cash compensation expense

2,388

2,036

9,547

8,164

Termination income

(465)

(72)

(1,527)

(271)

Property acquisition costs

702

1,454

5,386

4,567

Depreciation and amortization

40,595

33,719

150,881

125,444

Interest income

(2)

(2)

(12)

(10)

Interest expense

10,912

11,082

42,469

42,923

Severance costs

3,063

Loss on impairments

1,879

5,614

1,879

16,845

Gain on involuntary conversion

(655)

(325)

Loss on extinguishment of debt

1,288

15

3,261

Loss on incentive fee

689

Gain on the sales of rental property, net

(5,017)

(40,234)

(24,242)

(61,823)

Adjusted EBITDA

$

57,659

$

48,944

$

214,854

$

181,468

Adjusted EBITDA

$

57,659

Adjusted EBITDA from acquisitions' and dispositions' timing

829

Run Rate Adjusted EBITDA

$

58,488

RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES STAG Industrial, Inc. (unaudited, in thousands, except share data)

Three months ended December 31,

Year ended December 31,

2017

2016

2017

2016

CORE FUNDS FROM OPERATIONS RECONCILIATION

Net income

$

8,924

$

33,067

$

32,200

$

35,588

Rental property depreciation and amortization

40,522

33,645

150,591

125,182

Loss on impairments

1,879

5,614

1,879

16,845

Gain on the sales of rental property, net

(5,017)

(40,234)

(24,242)

(61,823)

Funds from operations

$

46,308

$

32,092

$

160,428

$

115,792

Preferred stock dividends

(2,449)

(2,983)

(9,794)

(13,897)

Other expenses

(100)

(384)

Funds from operations attributable to common stockholders and unit holders

$

43,859

$

29,009

$

150,634

$

101,511

Funds from operations attributable to common stockholders and unit holders

$

43,859

$

29,009

$

150,634

$

101,511

Intangible amortization in rental income, net

710

1,462

4,583

6,213

Termination income

(465)

(72)

(1,527)

(271)

Property acquisition costs

702

1,454

5,386

4,567

Loss on extinguishment of debt

1,288

15

3,261

Severance costs

3,063

Gain on involuntary conversion

(655)

(325)

Loss on incentive fee

689

Gain on swap ineffectiveness

(102)

(190)

Core funds from operations

$

44,049

$

33,141

$

159,265

$

118,344

Weighted average common shares, participating securities, performance units and other units

Weighted average common shares outstanding

95,192,218

75,558,806

89,537,714

70,637,185

Weighted average participating securities outstanding

237,207

152,990

237,896

184,115

Weighted average units outstanding

4,111,270

3,633,881

3,934,290

3,675,144

Weighted average common shares, participating securities, and other units - basic

99,540,695

79,345,677

93,709,900

74,496,444

Weighted average performance units and outperformance plan

121,803

88,759

225,862

102,680

Dilutive common share equivalents

572,043

306,974

465,845

215,363

Weighted average common shares, participating securities, performance and other units - diluted

100,234,541

79,741,410

94,401,607

74,814,487

Core funds from operations per share / unit - basic

$

0.44

$

0.42

$

1.70

$

1.59

Core funds from operations per share / unit - diluted

$

0.44

$

0.42

$

1.69

$

1.58

ADJUSTED FUNDS FROM OPERATIONS RECONCILIATION

Core funds from operations

$

44,049

$

33,141

$

159,265

$

118,344

Non-rental property depreciation and amortization

73

74

290

262

Straight-line rent adjustments, net

(2,312)

(470)

(6,689)

(2,496)

Recurring capital expenditures

(1,735)

(1,117)

(3,264)

(2,176)

Renewal lease commissions and tenant improvements

(457)

(175)

(4,554)

(2,021)

Non-cash portion of interest expense

534

424

2,087

1,632

Non-cash compensation expense

2,388

2,036

9,547

8,164

Adjusted funds from operations (1)

$

42,540

$

33,913

$

156,682

$

121,709

(1) Excludes Non-Recurring Capital Expenditures of approximately $3,512, $16,072, $6,141 and $13,361 and new leasing commissions and tenant improvements of approximately $1,333, $4,952, $890 and $1,975 for the three months and year ended December 31, 2017 and December 31, 2016, respectively.

Non-GAAP Financial Measures and Other Definitions

Acquisition Capital Expenditures: We define Acquisition Capital Expenditures as Recurring and Non-Recurring Capital Expenditures identified at the time of acquisition and underwritten to occur in the first 12 months. Acquisition Capital Expenditures also include new lease commissions and tenant improvements for space that was not occupied under the Company's ownership.

Adjusted Earnings before Interest, Taxes, Depreciation, and Amortization (Adjusted EBITDA), and Run Rate Adjusted EBITDA: We define Adjusted EBITDA as net income (loss) (computed in accordance with GAAP) before interest, tax, depreciation and amortization, property acquisition costs, gain on the sales of rental property, termination income, straight-line rent adjustments, non-cash compensation, intangible amortization in rental income, loss on impairments, gain on involuntary conversion, loss on extinguishment of debt, loss on incentive fee, and other non-recurring items.

We define Run Rate Adjusted EBITDA as Adjusted EBITDA plus incremental Adjusted EBITDA adjusted for a full period of acquisitions and dispositions. Run Rate Adjusted EBITDA does not reflect the Company's historical results and does not predict future results, which may be substantially different.

Adjusted EBITDA and Run Rate Adjusted EBITDA should not be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, Adjusted EBITDA and Run Rate Adjusted EBITDA should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements. We believe that Adjusted EBITDA and Run Rate Adjusted EBITDA are helpful to investors as supplemental measures of the operating performance of a real estate company because they are direct measures of the actual operating results of our properties. We also use these measures in ratios to compare our performance to that of our industry peers.

Capitalization Rate: We define Capitalization Rate as the estimated weighted average cash Capitalization Rate, calculated by dividing (i) the Company's estimate of year one Cash NOI from the applicable property's operations stabilized for occupancy (post-lease-up for vacant properties), which does not include termination income, miscellaneous other income, capital expenditures, general and administrative costs, reserves, tenant improvements and leasing commissions, credit loss, or vacancy loss, by (ii) the purchase price plus estimated Acquisition Capital Expenditures. These Capitalization Rate estimates are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties, and factors that are beyond our control, including those risk factors contained in our Annual Report on Form 10-K for the year ended December 31, 2017.

Comparable Lease: We define a Comparable Lease as a lease with a similar lease structure as compared to the previous in-place lease, excluding new leases for space that was not occupied under our ownership, leases on space with downtime in excess of two years, leases with materially different lease structures, leases associated with known vacates at the time of acquisition, and leases with credit-related modifications.

Core Based Statistical Area (CBSA): We define Core Based Statistical Area ("CBSA") as a U.S. geographic area defined by the Office of Management and Budget that consists of one or more counties (or equivalents) anchored by an urban center of at least 10,000 people plus adjacent counties that are socioeconomically tied to the urban center by commuting.

Funds from Operations (FFO), Core FFO, and Adjusted FFO (AFFO): We define FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts ("NAREIT"). FFO represents net income (loss) (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable operating property, impairment write-downs of depreciable real estate, real estate related depreciation and amortization (excluding amortization of deferred financing costs and fair market value of debt adjustment) and after adjustments for unconsolidated partnerships and joint ventures. Core FFO and AFFO exclude property acquisition costs, lease termination income, intangible amortization in rental income, loss on extinguishment of debt, gain on involuntary conversion, gain (loss) on swap ineffectiveness, loss on incentive fee, and non-recurring other expenses. AFFO also excludes non-rental property depreciation and amortization, straight-line rent adjustments, non-cash portion of interest expense, non-cash compensation expense and deducts Recurring Capital Expenditures and lease renewal commissions and tenant improvements.

None of FFO, Core FFO or AFFO should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, these measurements should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements. We use FFO as a supplemental performance measure because it is a widely recognized measure of the performance of REITs. FFO may be used by investors as a basis to compare our operating performance with that of other REITs. We and investors may use Core FFO and AFFO similarly as FFO.

However, because FFO, Core FFO and AFFO exclude, among other items, depreciation and amortization and capture neither the changes in the value of our buildings that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our buildings, all of which have real economic effects and could materially impact our results from operations, the utility of these measures as measures of our performance is limited. In addition, other REITs may not calculate FFO in accordance with the NAREIT definition as we do, and, accordingly, our FFO may not be comparable to such other REITs' FFO. Similarly, our calculations of Core FFO and AFFO may not be comparable to similarly titled measures disclosed by other REITs.

GAAP: U.S. generally accepted accounting principles.

GAAP Rent Change: We define GAAP Rent Change as the percentage change in the average base rent over the contractual lease term (excluding above/below market lease amortization) of the Comparable Lease.

Liquidity: We define Liquidity as the amount of aggregate undrawn nominal commitments the Company could immediately borrow under the Company's unsecured debt instruments, consistent with the financial covenants, plus unrestricted cash balances.

Net operating income (NOI), Cash NOI, and Run Rate Cash NOI: We define NOI as rental income, including reimbursements, less property expenses and real estate taxes, which excludes depreciation, amortization, loss on impairments, general and administrative expenses, interest expense, interest income, corporate sub-lease rental income, asset management fee income, property acquisition costs, gain on involuntary conversion, loss on extinguishment of debt, gain on sales of rental property, loss on incentive fee, and other expenses.

We define Cash NOI as NOI less straight-line rent adjustments and less intangible amortization in rental income.

We define Run Rate Cash NOI as Cash NOI plus Cash NOI adjusted for a full period of acquisitions and dispositions, less cash termination income. Run Rate Cash NOI does not reflect the Company's historical results and does not predict future results, which may be substantially different.

We consider NOI, Cash NOI and Run Rate Cash NOI to be appropriate supplemental performance measures to net income because we believe they help us and investors understand the core operations of our buildings. None of these measures should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further, these measurements should be compared with our reported net income or net loss in accordance with GAAP, as presented in our consolidated financial statements. Further, our calculations of NOI, Cash NOI and Run Rate NOI may not be comparable to similarly titled measures disclosed by other REITs.

Non-Recurring Capital Expenditures: We define Non-Recurring Capital Expenditures as capital items for upgrades or items that previously did not exist at a building or capital items which have a longer useful life, such as roof replacements. Non-Recurring Capital Expenditures funded by parties other than the Company are excluded.

Occupancy Rate: We define Occupancy Rate as the percentage of total leasable square footage for which either revenue recognition has commenced in accordance with GAAP or the lease term has commenced as of the close of the reporting period, whichever occurs earlier.

Operating Portfolio: We define the Operating Portfolio as including all warehouse and light manufacturing assets and excluding non-core flex/office assets and assets under redevelopment or classified as held for sale. The Operating Portfolio also excludes billboard, parking lot and cellular tower leases.

Pipeline: We define Pipeline as a point in time measure that includes all of the transactions under consideration by the Company's acquisitions group that have passed the initial screening process. The Pipeline also includes transactions under contract and transactions with non-binding LOIs.

Recurring Capital Expenditures: We define Recurring Capital Expenditures as capital items required to sustain existing systems and capital items which generally have a shorter useful life. Recurring Capital Expenditures funded by parties other than the Company are excluded.

Renewal Lease: We define a Renewal Lease as a lease signed by an existing tenant to extend the term for twelve months or more, including (i) a renewal of the same space as the current lease at lease expiration, (ii) a renewal of only a portion of the current space at lease expiration and (iii) an early renewal or workout, which ultimately does extend the original term for twelve months or more.

Retention: We define Retention as the percentage determined by taking Renewal Lease square footage commencing in the period divided by square footage of leases expiring in the period. Neither the Renewal Leases nor leases expiring include Temporary Leases or License Agreements. Retention excludes leases associated with known vacates at the time of acquisition, leases with credit-related modifications, early terminations or assets classified as held for sale.

Temporary Leases/License Agreements: We define a Temporary Lease or a License Agreement as any lease that is signed for an initial term of less than twelve months; this includes short-term new leases and short-term Renewal Leases.

Weighted Average Lease Term: We define Weighted Average Lease Term as the contractual lease term in years as of the lease start date weighted by square footage. Weighted Average Lease Term related to acquired assets reflects the remaining lease term in years as of the acquisition date weighted by square footage.

Cision View original content:http://www.prnewswire.com/news-releases/stag-industrial-announces-fourth-quarter-and-full-year-2017-results-300599790.html

SOURCE STAG Industrial, Inc.

Categories

Press Releases

Next Articles