Maryland | 1-07533 | 52-0782497 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
1626 East Jefferson Street, Rockville, Maryland | 20852-4041 | |
(Address of principal executive offices) | (Zip Code) |
¬ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¬ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¬ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¬ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
FEDERAL REALTY INVESTMENT TRUST | |||
Date: | February 9, 2016 | /s/ James M. Taylor, Jr. | |
James M. Taylor, Jr. | |||
Executive Vice President- | |||
Chief Financial Officer and Treasurer |
FEDERAL REALTY INVESTMENT TRUST | |||
SUPPLEMENTAL INFORMATION | |||
December 31, 2015 | |||
TABLE OF CONTENTS | |||
1 | Fourth Quarter and Full Year 2015 Earnings Press Release | ||
2 | Financial Highlights | ||
Summarized Income Statements | |||
Summarized Balance Sheets | |||
Funds From Operations / Summary of Capital Expenditures | |||
Market Data | |||
Components of Rental Income | |||
3 | Summary of Debt | ||
Summary of Outstanding Debt and Capital Lease Obligations | |||
Summary of Debt Maturities | |||
4 | Summary of Redevelopment Opportunities | ||
5 | Pike & Rose and Assembly Row | ||
6 | Future Redevelopment Opportunities | ||
7 | Significant Acquisitions and Dispositions | ||
8 | Real Estate Status Report | ||
9 | Retail Leasing Summary | ||
10 | Lease Expirations | ||
11 | Portfolio Leased Statistics | ||
12 | Summary of Top 25 Tenants | ||
13 | Reconciliation of FFO Guidance | ||
14 | 30% Owned Joint Venture Disclosure | ||
Summarized Income Statements and Balance Sheets | |||
Summary of Outstanding Debt and Debt Maturities | |||
Real Estate Status Report | |||
15 | Glossary of Terms | ||
1626 East Jefferson Street | |||
Rockville, Maryland 20852-4041 | |||
301/998-8100 |
• | risks that our tenants will not pay rent, may vacate early or may file for bankruptcy or that we may be unable to renew leases or re-let space at favorable rents as leases expire; |
• | risks that we may not be able to proceed with or obtain necessary approvals for any redevelopment or renovation project, and that completion of anticipated or ongoing property redevelopment or renovation projects that we do pursue may cost more, take more time to complete or fail to perform as expected; |
• | risk that we are investing a significant amount in ground-up development projects that may be dependent on third parties to deliver critical aspects of certain projects, requires spending a substantial amount upfront in infrastructure, and assumes receipt of public funding which has been committed but not entirely funded; |
• | risks normally associated with the real estate industry, including risks that occupancy levels at our properties and the amount of rent that we receive from our properties may be lower than expected, that new acquisitions may fail to perform as expected, that competition for acquisitions could result in increased prices for acquisitions, that costs associated with the periodic maintenance and repair or renovation of space, insurance and other operations may increase, that environmental issues may develop at our properties and result in unanticipated costs, and, because real estate is illiquid, that we may not be able to sell properties when appropriate; |
• | risks that our growth will be limited if we cannot obtain additional capital; |
• | risks associated with general economic conditions, including local economic conditions in our geographic markets; |
• | risks of financing, such as our ability to consummate additional financings or obtain replacement financing on terms which are acceptable to us, our ability to meet existing financial covenants and the limitations imposed on our operations by those covenants, and the possibility of increases in interest rates that would result in increased interest expense; and |
• | risks related to our status as a real estate investment trust, commonly referred to as a REIT, for federal income tax purposes, such as the existence of complex tax regulations relating to our status as a REIT, the effect of future changes in REIT requirements as a result of new legislation, and the adverse consequences of the failure to qualify as a REIT. |
• | Generated FFO per diluted share of $1.37 for the quarter, an increase of 7.0% over fourth quarter 2014. For the year, generated FFO per diluted share (excluding prepayment premiums) of $5.32, an increase of 7.7% over 2014. |
• | Generated same center property operating income growth of 3.8% for the year (or 2.4% when properties under redevelopment are excluded). For the fourth quarter, same center growth was 2.6% (or 1.0% when properties under redevelopment are excluded), reflecting lower occupancy due to the recapture of significant anchor spaces in the same center pool. |
• | Federal Realty’s same-center portfolio was 95.4% leased on December 31, 2015, compared to 96.0% on September 30, 2015 and 96.5% on December 31, 2014. |
• | Signed leases for 380,714 sf of comparable space at an average rent of $31.88 psf and achieved cash basis rollover growth on comparable spaces of 23%. |
• | Sold Courtyard Shops in Wellington, Florida, for $52.8 million and, subsequent to year-end, acquired our JV partner’s 70% interest in our unconsolidated real estate partnership for $153.7 million. |
• | Affirmed 2016 FFO per diluted share guidance range of $5.65 to $5.71. |
• | October 1, 2015 - Federal Realty acquired an 85% interest in The Shops at Sunset Place, a 515,000-square-foot mixed-use center in South Miami, Florida, based on a gross value of $110.2 million. The transaction includes the assumption of an existing $70.8 million mortgage with an interest rate of 5.6 percent and maturity date of September 2020. |
• | November 19, 2015 - Federal Realty closed on the sale of Courtyard Shops, a grocery anchored shopping center located in Wellington, Florida for $52.8 million and realized a gain of $16.8 million. |
• | January 13, 2016 - Federal Realty acquired the 70% interest owned by affiliates of a discretionary fund advised by Clarion Partners in a joint venture that owns six neighborhood and community centers. Federal Realty purchased the 70% interest in the venture for $153.7 million, consisting of $130 million of cash and assumption of the allocable share of mortgage debt. With this acquisition, Federal Realty successfully concluded the venture that was formed in 2004 and increased its ownership of the 820,000 square foot portfolio from 30% to 100%. The portfolio includes two properties near Boston, Massachusetts (Atlantic Plaza and Campus Plaza); one asset in the New York Metro region (Greenlawn Plaza on Long Island) and three centers in the Washington DC market (Free State Shopping Center and Plaza del Mercado in Suburban Maryland, and Barcroft Plaza in Northern Virginia). |
• | risks that our tenants will not pay rent, may vacate early or may file for bankruptcy or that we may be unable to renew leases or re-let space at favorable rents as leases expire; |
• | risks that we may not be able to proceed with or obtain necessary approvals for any redevelopment or renovation project, and that completion of anticipated or ongoing property redevelopments or renovation projects that we do pursue may cost more, take more time to complete, or fail to perform as expected; |
• | risks that we are investing a significant amount in ground-up development projects that may be dependent on third parties to deliver critical aspects of certain projects, requires spending a substantial amount upfront in infrastructure, and assumes receipt of public funding which has been committed but not entirely funded; |
• | risks normally associated with the real estate industry, including risks that occupancy levels at our properties and the amount of rent that we receive from our properties may be lower than expected, that new acquisitions may fail to perform as expected, that competition for acquisitions could result in increased prices for acquisitions, that costs associated with the periodic maintenance and repair or renovation of space, insurance and other operations may increase, that environmental issues may develop at our properties and result in unanticipated costs, and, because real estate is illiquid, that we may not be able to sell properties when appropriate; |
• | risks that our growth will be limited if we cannot obtain additional capital; |
• | risks associated with general economic conditions, including local economic conditions in our geographic markets; |
• | risks of financing, such as our ability to consummate additional financings or obtain replacement financing on terms which are acceptable to us, our ability to meet existing financial covenants and the limitations imposed on our operations by those covenants, and the possibility of increases in interest rates that would result in increased interest expense; and |
• | risks related to our status as a real estate investment trust, commonly referred to as a REIT, for federal income tax purposes, such as the existence of complex tax regulations relating to our status as a REIT, the effect of future changes in REIT requirements as a result of new legislation, and the adverse consequences of the failure to qualify as a REIT. |
Federal Realty Investment Trust | |||||||||||||||
Summarized Income Statements | |||||||||||||||
December 31, 2015 | |||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(in thousands, except per share data) | |||||||||||||||
Revenue | |||||||||||||||
Rental income | $ | 189,200 | $ | 171,634 | $ | 727,812 | $ | 666,322 | |||||||
Other property income | 2,446 | 3,411 | 11,810 | 14,758 | |||||||||||
Mortgage interest income | 861 | 1,332 | 4,390 | 5,010 | |||||||||||
Total revenue | 192,507 | 176,377 | 744,012 | 686,090 | |||||||||||
Expenses | |||||||||||||||
Rental expenses | 39,092 | 34,974 | 147,593 | 135,417 | |||||||||||
Real estate taxes | 22,959 | 18,268 | 85,824 | 76,506 | |||||||||||
General and administrative | 8,119 | 8,114 | 35,645 | 32,316 | |||||||||||
Depreciation and amortization | 46,423 | 43,411 | 174,796 | 170,814 | |||||||||||
Total operating expenses | 116,593 | 104,767 | 443,858 | 415,053 | |||||||||||
Operating income | 75,914 | 71,610 | 300,154 | 271,037 | |||||||||||
Other interest income | 40 | 49 | 149 | 94 | |||||||||||
Interest expense | (23,207 | ) | (24,169 | ) | (92,553 | ) | (93,941 | ) | |||||||
Early extinguishment of debt | — | (10,545 | ) | (19,072 | ) | (10,545 | ) | ||||||||
Income from real estate partnerships | 430 | 334 | 1,416 | 1,243 | |||||||||||
Income from continuing operations | 53,177 | 37,279 | 190,094 | 167,888 | |||||||||||
Gain on sale of real estate | 16,821 | — | 28,330 | 4,401 | |||||||||||
Net income | 69,998 | 37,279 | 218,424 | 172,289 | |||||||||||
Net income attributable to noncontrolling interests | (2,044 | ) | (2,117 | ) | (8,205 | ) | (7,754 | ) | |||||||
Net income attributable to the Trust | 67,954 | 35,162 | 210,219 | 164,535 | |||||||||||
Dividends on preferred shares | (135 | ) | (135 | ) | (541 | ) | (541 | ) | |||||||
Net income available for common shareholders | $ | 67,819 | $ | 35,027 | $ | 209,678 | $ | 163,994 | |||||||
EARNINGS PER COMMON SHARE, BASIC | |||||||||||||||
Continuing operations | $ | 0.74 | $ | 0.51 | $ | 2.63 | $ | 2.35 | |||||||
Gain on sale of real estate | 0.24 | — | 0.41 | 0.07 | |||||||||||
$ | 0.98 | $ | 0.51 | $ | 3.04 | $ | 2.42 | ||||||||
Weighted average number of common shares, basic | 69,272 | 67,997 | 68,797 | 67,322 | |||||||||||
EARNINGS PER COMMON SHARE, DILUTED | |||||||||||||||
Continuing operations | $ | 0.73 | $ | 0.51 | $ | 2.62 | $ | 2.34 | |||||||
Gain on sale of real estate | 0.24 | — | 0.41 | 0.07 | |||||||||||
$ | 0.97 | $ | 0.51 | $ | 3.03 | $ | 2.41 | ||||||||
Weighted average number of common shares, diluted | 69,456 | 68,179 | 68,981 | 67,492 |
Federal Realty Investment Trust | |||||||
Summarized Balance Sheets | |||||||
December 31, 2015 | |||||||
December 31, | |||||||
2015 | 2014 | ||||||
(in thousands) | |||||||
ASSETS | |||||||
Real estate, at cost | |||||||
Operating (including $485,971 and $282,303 of consolidated variable interest entities, respectively) | $ | 5,630,771 | $ | 5,128,757 | |||
Construction-in-progress | 433,635 | 480,241 | |||||
6,064,406 | 5,608,998 | ||||||
Less accumulated depreciation and amortization (including $35,782 and $26,618 of consolidated variable interest entities, respectively) | (1,574,041 | ) | (1,467,050 | ) | |||
Net real estate | 4,490,365 | 4,141,948 | |||||
Cash and cash equivalents | 21,046 | 47,951 | |||||
Accounts and notes receivable, net | 110,402 | 93,291 | |||||
Mortgage notes receivable, net | 41,618 | 50,988 | |||||
Investment in real estate partnerships | 41,546 | 37,457 | |||||
Prepaid expenses and other assets | 206,732 | 175,235 | |||||
TOTAL ASSETS | $ | 4,911,709 | $ | 4,546,870 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||
Liabilities | |||||||
Mortgages and capital lease obligations (including $254,241 and $187,632 of consolidated variable interest entities, respectively) | $ | 554,442 | $ | 635,345 | |||
Notes payable | 343,600 | 290,519 | |||||
Senior notes and debentures | 1,744,324 | 1,483,813 | |||||
Accounts payable and other liabilities | 350,096 | 325,584 | |||||
Total liabilities | 2,992,462 | 2,735,261 | |||||
Redeemable noncontrolling interests | 137,316 | 119,053 | |||||
Shareholders' equity | |||||||
Preferred shares | 9,997 | 9,997 | |||||
Common shares and other shareholders' equity | 1,653,752 | 1,594,404 | |||||
Total shareholders' equity of the Trust | 1,663,749 | 1,604,401 | |||||
Noncontrolling interests | 118,182 | 88,155 | |||||
Total shareholders' equity | 1,781,931 | 1,692,556 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 4,911,709 | $ | 4,546,870 |
Federal Realty Investment Trust | ||||||||||||||||
Funds From Operations / Summary of Capital Expenditures | ||||||||||||||||
December 31, 2015 | ||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Funds from Operations available for common shareholders (FFO) (1) | ||||||||||||||||
Net income | $ | 69,998 | $ | 37,279 | $ | 218,424 | $ | 172,289 | ||||||||
Net income attributable to noncontrolling interests | (2,044 | ) | (2,117 | ) | (8,205 | ) | (7,754 | ) | ||||||||
Gain on sale of real estate | (16,821 | ) | — | (28,330 | ) | (4,401 | ) | |||||||||
Depreciation and amortization of real estate assets | 40,293 | 38,493 | 152,888 | 152,505 | ||||||||||||
Amortization of initial direct costs of leases | 4,222 | 3,420 | 15,026 | 12,391 | ||||||||||||
Depreciation of joint venture real estate assets | 326 | 353 | 1,344 | 1,555 | ||||||||||||
Funds from operations | 95,974 | 77,428 | 351,147 | 326,585 | ||||||||||||
Dividends on preferred shares | (135 | ) | (135 | ) | (541 | ) | (541 | ) | ||||||||
Income attributable to operating partnership units | 878 | 798 | 3,398 | 3,027 | ||||||||||||
Income attributable to unvested shares | (243 | ) | (346 | ) | (1,147 | ) | (1,474 | ) | ||||||||
FFO | 96,474 | 77,745 | 352,857 | 327,597 | ||||||||||||
Early extinguishment of debt, net of allocation to unvested shares | — | 10,499 | 19,006 | 10,498 | ||||||||||||
FFO excluding early extinguishment of debt | $ | 96,474 | $ | 88,244 | $ | 371,863 | $ | 338,095 | ||||||||
Weighted average number of common shares, diluted | 70,391 | 69,096 | 69,920 | 68,410 | ||||||||||||
FFO per diluted share | $ | 1.37 | $ | 1.13 | $ | 5.05 | $ | 4.79 | ||||||||
FFO excluding early extinguishment of debt, per diluted share | $ | 1.37 | $ | 1.28 | $ | 5.32 | $ | 4.94 | ||||||||
Summary of Capital Expenditures | ||||||||||||||||
Non-maintenance capital expenditures | ||||||||||||||||
Development, redevelopment and expansions | $ | 58,863 | $ | 61,304 | $ | 239,338 | $ | 283,862 | ||||||||
Tenant improvements and incentives | 8,321 | 6,895 | 24,050 | 28,471 | ||||||||||||
Total non-maintenance capital expenditures | 67,184 | 68,199 | 263,388 | 312,333 | ||||||||||||
Maintenance capital expenditures | 10,390 | 8,887 | 19,699 | 18,414 | ||||||||||||
Total capital expenditures | $ | 77,574 | $ | 77,086 | $ | 283,087 | $ | 330,747 | ||||||||
Dividends and Payout Ratios | ||||||||||||||||
Regular common dividends declared | $ | 65,317 | $ | 59,684 | $ | 250,388 | $ | 224,190 | ||||||||
Dividend payout ratio as a percentage of FFO | 68 | % | 77 | % | 71 | % | 68 | % | ||||||||
Dividend payout ratio as a percentage of FFO excluding early extinguishment of debt | 68 | % | 68 | % | 67 | % | 66 | % |
Federal Realty Investment Trust | |||||||||
Market Data | |||||||||
December 31, 2015 | |||||||||
December 31, | |||||||||
2015 | 2014 | ||||||||
(in thousands, except per share data) | |||||||||
Market Data | |||||||||
Common shares outstanding and operating partnership units (1) | 70,428 | 69,523 | |||||||
Market price per common share | $ | 146.10 | $ | 133.46 | |||||
Common equity market capitalization including operating partnership units | $ | 10,289,531 | $ | 9,278,540 | |||||
Series 1 preferred shares outstanding (2) | 400 | 400 | |||||||
Liquidation price per Series 1 preferred share | $ | 25.00 | $ | 25.00 | |||||
Series 1 preferred equity market capitalization | $ | 10,000 | $ | 10,000 | |||||
Equity market capitalization | $ | 10,299,531 | $ | 9,288,540 | |||||
Total debt (3) | 2,642,366 | 2,409,677 | |||||||
Total market capitalization | $ | 12,941,897 | $ | 11,698,217 | |||||
Total debt to market capitalization | 20% | 21% | |||||||
Fixed rate debt ratio: | |||||||||
Fixed rate debt and capital lease obligations (4) | 98% | 100% | |||||||
Variable rate debt | 2% | <1% | |||||||
100% | 100% |
1) | Amounts include 934,405 and 917,255 operating partnership units outstanding at December 31, 2015 and 2014, respectively. |
2) | These shares, issued March 8, 2007, are unregistered. |
3) | Total debt includes capital leases, mortgages payable, notes payable, senior notes and debentures, net of premiums and discounts from our consolidated balance sheet. It does not include $10.3 million at both December 31, 2015 and 2014, which is the Trust's 30% share of the total mortgages payable, of $34.4 million, of the partnership with a discretionary fund created and advised by Clarion Partners. On January 13, 2016, we acquired Clarion's 70% joint venture interest and assumed 100% of the debt. |
4) | Fixed rate debt includes our $275.0 million term loan as the rate is effectively fixed by two interest rate swap agreements. |
Federal Realty Investment Trust | |||||||||||||||
Components of Rental Income | |||||||||||||||
December 31, 2015 | |||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(in thousands) | |||||||||||||||
Minimum rents | |||||||||||||||
Retail and commercial (1) | $ | 132,260 | $ | 121,285 | $ | 509,825 | $ | 472,602 | |||||||
Residential | 11,104 | 10,105 | 42,797 | 36,099 | |||||||||||
Cost reimbursements | 37,416 | 33,133 | 148,110 | 135,592 | |||||||||||
Percentage rents | 3,270 | 3,638 | 11,911 | 10,169 | |||||||||||
Other | 5,150 | 3,473 | 15,169 | 11,860 | |||||||||||
Total rental income | $ | 189,200 | $ | 171,634 | $ | 727,812 | $ | 666,322 |
1) | Minimum rents include $2.6 million and $1.6 million for the three months ended December 31, 2015 and 2014, respectively, and $7.6 million and $5.1 million for the year ended December 31, 2015 and 2014, respectively, to recognize minimum rents on a straight-line basis. In addition, minimum rents include $0.8 million and $0.6 million for the three months ended December 31, 2015 and 2014, respectively, and $2.7 million and $2.4 million for the year ended December 31, 2015 and 2014, respectively, to recognize income from the amortization of in-place leases. |
Federal Realty Investment Trust | |||||||||||||||
Summary of Outstanding Debt and Capital Lease Obligations | |||||||||||||||
December 31, 2015 | |||||||||||||||
As of December 31, 2015 | |||||||||||||||
Stated maturity date | Stated interest rate | Balance | Weighted average effective rate (5) | ||||||||||||
(in thousands) | |||||||||||||||
Mortgages Payable (1) | |||||||||||||||
Secured fixed rate | |||||||||||||||
Plaza El Segundo | 8/5/2017 | 6.33% | $ | 175,000 | |||||||||||
The Grove at Shrewsbury (East) | 10/1/2017 | 5.82% | 43,557 | ||||||||||||
The Grove at Shrewsbury (West) | 3/1/2018 | 6.38% | 11,024 | ||||||||||||
Rollingwood Apartments | 5/1/2019 | 5.54% | 21,716 | ||||||||||||
The Shops at Sunset Place | 9/1/2020 | 5.62% | 70,542 | ||||||||||||
29th Place | 1/31/2021 | 5.91% | 4,753 | ||||||||||||
THE AVENUE at White Marsh | 1/1/2022 | 3.35% | 52,705 | ||||||||||||
Montrose Crossing | 1/10/2022 | 4.20% | 74,329 | ||||||||||||
Brook 35 | 7/1/2029 | 4.65% | 11,500 | ||||||||||||
Chelsea | 1/15/2031 | 5.36% | 6,868 | ||||||||||||
Subtotal | 471,994 | ||||||||||||||
Net unamortized premium | 10,828 | ||||||||||||||
Total mortgages payable | 482,822 | 4.46 | % | ||||||||||||
Notes payable | |||||||||||||||
Unsecured fixed rate | |||||||||||||||
Term Loan (2) | 11/21/2018 | LIBOR + 0.90% | 275,000 | ||||||||||||
Various | Various through 2028 | 11.31% | 5,700 | ||||||||||||
Unsecured variable rate | |||||||||||||||
Escondido (Municipal bonds) (3) | 10/1/2016 | 0.03% | 9,400 | ||||||||||||
Revolving Credit Facility (4) | 4/21/2017 | LIBOR + 0.90% | 53,500 | ||||||||||||
Total notes payable | 343,600 | 2.69 | % | (6) | |||||||||||
Senior notes and debentures | |||||||||||||||
Unsecured fixed rate | |||||||||||||||
5.90% notes | 4/1/2020 | 5.90% | 150,000 | ||||||||||||
2.55% notes | 1/15/2021 | 2.55% | 250,000 | ||||||||||||
3.00% notes | 8/1/2022 | 3.00% | 250,000 | ||||||||||||
2.75% notes | 6/1/2023 | 2.75% | 275,000 | ||||||||||||
3.95% notes | 1/15/2024 | 3.95% | 300,000 | ||||||||||||
7.48% debentures | 8/15/2026 | 7.48% | 29,200 | ||||||||||||
6.82% medium term notes | 8/1/2027 | 6.82% | 40,000 | ||||||||||||
4.50% notes | 12/1/2044 | 4.50% | 450,000 | ||||||||||||
Subtotal | 1,744,200 | ||||||||||||||
Net unamortized premium | 124 | ||||||||||||||
Total senior notes and debentures | 1,744,324 | 3.98 | % | ||||||||||||
Capital lease obligations | |||||||||||||||
Various | Various through 2106 | Various | 71,620 | 8.04 | % | ||||||||||
Total debt and capital lease obligations | $ | 2,642,366 | |||||||||||||
Total fixed rate debt and capital lease obligations | $ | 2,579,466 | 98 | % | 4.08% | ||||||||||
Total variable rate debt | 62,900 | 2 | % | 1.31% | (6) | ||||||||||
Total debt and capital lease obligations | $ | 2,642,366 | 100 | % | 4.01% | (6) |
Three Months Ended | Year Ended | ||||
December 31, | December 31, | ||||
2015 | 2014 | 2015 | 2014 | ||
Operational Statistics | |||||
Excluding early extinguishment of debt: | |||||
Ratio of EBITDA to combined fixed charges and preferred share dividends (7)(8) | 5.06x | 3.91x | 4.50x | 3.85x | |
Ratio of adjusted EBITDA to combined fixed charges and preferred share dividends (7)(8) | 4.45x | 3.91x | 4.25x | 3.82x | |
Including early extinguishment of debt: | |||||
Ratio of EBITDA to combined fixed charges and preferred share dividends (7) | 5.06x | 2.88x | 3.85x | 3.53x | |
Ratio of adjusted EBITDA to combined fixed charges and preferred share dividends (7) | 4.45x | 2.88x | 3.63x | 3.50x |
1) | Mortgages payable do not include our 30% share ($10.3 million) of the $34.4 million debt of the partnership with a discretionary fund created and advised by Clarion Partners. On January 13, 2016, we acquired Clarion's 70% joint venture interest and assumed 100% of the related debt. |
2) | We entered into two interest rate swap agreements to fix the variable rate portion of our $275.0 million term loan at 1.72% from December 1, 2011 through November 1, 2018. The swap agreements effectively fix the rate on the term loan at 2.62% and thus the loan is included in fixed rate debt. |
3) | The bonds require monthly interest only payments through maturity. The bonds bear interest at a variable rate determined weekly, which would enable the bonds to be remarketed at 100% of their principal amount. The property is not encumbered by a lien. |
4) | The maximum amount drawn under our revolving credit facility for the three months and year ended December 31, 2015 was $111.0 million and $324.0 million, respectively. The weighted average effective interest rate on borrowings under our revolving credit facility, before amortization of debt fees for the three months and year ended December 31, 2015 was 1.15% and 1.09%, respectively. |
5) | The weighted average effective interest rate includes the amortization of any deferred financing fees, discounts and premiums, if applicable, except as described in Note 6. |
6) | The weighted average effective interest rate excludes $0.5 million in quarterly financing fees and quarterly debt fee amortization on our revolving credit facility which had $53.5 million outstanding on December 31, 2015. In addition, the weighted average effective interest rate is calculated using the fixed rate on our term loan of 2.62% as the result of the interest rate swap agreements discussed in Note 2. The term loan is included in fixed rate debt. |
7) | Fixed charges consist of interest on borrowed funds (including capitalized interest), amortization of debt discount/premium and debt costs, costs related to the early extinguishment of debt, and the portion of rent expense representing an interest factor. EBITDA includes a gain on sale of real estate of $16.8 million and $28.3 million for the three months and year ended December 31, 2015, respectively, and $4.4 million for the year ended December 31, 2014. Adjusted EBITDA is reconciled to net income in the Glossary of Terms. |
8) | Fixed charges for the year ended December 31, 2015 exclude the $19.2 million early extinguishment of debt charge related to the make-whole premium paid as part of the early redemption of the 6.20% senior notes. Fixed charges for the three months and year ended December 31, 2014 exclude the $10.5 million early extinguishment of debt charge related to the make-whole premium paid as part of the early redemption of our 5.65% senior notes and the prepayment premium paid as part of the early payoff of our East Bay Bridge mortgage loan. |
Federal Realty Investment Trust | |||||||||||||||||||||
Summary of Debt Maturities | |||||||||||||||||||||
December 31, 2015 | |||||||||||||||||||||
Year | Scheduled Amortization | Maturities | Total | Percent of Debt Maturing | Cumulative Percent of Debt Maturing | Weighted Average Rate (3) | |||||||||||||||
(in thousands) | |||||||||||||||||||||
2016 | $ | 6,111 | $ | 9,400 | $ | 15,511 | 0.6 | % | 0.6 | % | 1.3 | % | |||||||||
2017 | 6,228 | 270,232 | (1) | 276,460 | 10.5 | % | 11.1 | % | 4.1 | % | (4) | ||||||||||
2018 | 5,519 | 285,502 | 291,021 | 11.1 | % | 22.2 | % | 2.9 | % | ||||||||||||
2019 | 5,449 | 20,160 | 25,609 | 1.0 | % | 23.2 | % | 5.7 | % | ||||||||||||
2020 | 4,763 | 210,593 | 215,356 | 8.2 | % | 31.4 | % | 5.3 | % | ||||||||||||
2021 | 3,101 | 253,625 | 256,726 | 9.7 | % | 41.1 | % | 2.8 | % | ||||||||||||
2022 | 1,228 | 366,323 | 367,551 | 14.0 | % | 55.1 | % | 3.5 | % | ||||||||||||
2023 | 1,253 | 330,010 | 331,263 | 12.6 | % | 67.7 | % | 3.9 | % | ||||||||||||
2024 | 1,054 | 300,000 | 301,054 | 11.4 | % | 79.1 | % | 4.2 | % | ||||||||||||
2025 | 540 | — | 540 | — | % | 79.1 | % | — | % | ||||||||||||
Thereafter | 19,623 | 530,700 | 550,323 | 20.9 | % | 100.0 | % | 4.9 | % | ||||||||||||
Total | $ | 54,869 | $ | 2,576,545 | $ | 2,631,414 | (2) | 100.0 | % |
1) | Our $600.0 million unsecured revolving credit facility matures on April 21, 2017, subject to a one-year extension at our option. As of December 31, 2015, there was $53.5 million outstanding on our revolving credit facility. |
2) | The total debt maturities differs from the total reported on the consolidated balance sheet due to the unamortized net premium on certain mortgage loans and senior notes as of December 31, 2015. |
3) | The weighted average rate reflects the weighted average interest rate on debt maturing in the respective year. |
4) | The weighted average rate excludes $0.5 million in quarterly financing fees and quarterly debt fee amortization on our revolving credit facility. |
Federal Realty Investment Trust | |||||||||||
Summary of Redevelopment Opportunities | |||||||||||
December 31, 2015 | |||||||||||
The following redevelopment opportunities have received or will shortly receive all necessary approvals to proceed and are actively being worked on by the Trust (1) | |||||||||||
Property | Location | Opportunity | Projected ROI (2) | Projected Cost (1) | Cost to Date | Anticipated Stabilization (3) | |||||
(in millions) | (in millions) | ||||||||||
Projects Stabilized in 2015 | |||||||||||
Willow Lawn | Richmond, VA | Demo interior mall, relocate mall tenants, construct new exterior GLA, and gas station | 10 | % | $13 | $13 | Stabilized | ||||
Mercer Mall | Lawrenceville, NJ | Addition of 27,000 square feet of space including new in-line space, addition of bank pad and reconfiguration of existing pad site and anchor box | 13 | % | $11 | $11 | Stabilized | ||||
Quince Orchard | Gaithersburg, MD | Property repositioning through demo of non-functional small shop space, creation of new anchor box, rightsizing of national office products tenant, and creation of new visible small shop space | 20 | % | $7 | $7 | Stabilized | ||||
East Bay Bridge | Emeryville, CA | Reconfigure two existing spaces consisting of 48,000 square feet to accommodate two new tenants, add two new restaurant tenants, and courtyard renovations | 10 | % | $5 | $5 | Stabilized | ||||
Flourtown | Flourtown, PA | New 75,000 square foot grocer and new 38,000 square foot movie theater | 14 | % | $4 | $4 | Stabilized | ||||
Pentagon Row | Arlington, VA | Ice rink expansion and 1,500 square feet of new retail space | 9 | % | $2 | $2 | Stabilized | ||||
Third Street Promenade | Santa Monica, CA | Building modified to convert second floor space to office to accommodate new first floor retail and second floor office tenants | 25 | % | $1 | $1 | Stabilized | ||||
Troy | Parsippany, NJ | New 4,000 square foot pad building | 20 | % | $1 | $1 | Stabilized | ||||
Brick Plaza | Brick, NJ | New restaurant pad building | 30 | % | $1 | $1 | Stabilized | ||||
Finley Square | Downers Grove, IL | New 2,000 square foot pad building | 18 | % | $1 | $1 | Stabilized | ||||
Total Projects Stabilized in 2015 (3) (4) | 14 | % | $46 | $46 | |||||||
Active Redevelopment Projects | |||||||||||
Santana Row - Lot 11 | San Jose, CA | Addition of 6-story building with 234,500 square feet of office space, and 670 parking spaces | 9 | % | $110 - $115 | $47 | 2017 | ||||
The Point | El Segundo, CA | Addition of 90,000 square feet of retail and 25,000 square feet of office space | 8 | % | $85 | $78 | 2016 | ||||
Westgate Center | San Jose, CA | Façade and interior mall renovation, addition of food court and pad site | 9 | % | $21 | $20 | 2016 | ||||
Plaza Del Mercado | Silver Spring, MD | Demolition of former grocery anchor space to construct spaces for new grocery anchor and fitness center tenants | 8 | % | $16 | $2 | 2017 | ||||
Tower Shops | Davie, FL | Addition of 50,000 square foot pad building | 12 | % | $15 | $11 | 2016 | ||||
Congressional Plaza | Rockville, MD | New 48 unit rental apartment building | 7 | % | $14 | $13 | 2016 | ||||
Congressional Plaza | Rockville, MD | Conversion of office space into 39,000 square feet of retail anchor space to accommodate new tenant | 9 | % | $7 | $1 | 2016 | ||||
Willow Lawn | Richmond, VA | Construction of two new in-line retail spaces totaling 17,400 square feet | 8 | % | $5 | $3 | 2016 | ||||
Santana Row | San Jose, CA | Addition of two retail kiosks and open air plaza upgrades | 7 | % | $5 | $1 | 2017 | ||||
Eastgate | Chapel Hill, NC | New 7,400 square foot multi-tenant pad building on site of existing gas station | 8 | % | $4 | $0 | 2017 | ||||
The AVENUE at White Marsh | White Marsh, MD | Addition of two new pad sites totaling 13,000 square feet and a drive up ATM | 11 | % | $3 | $2 | 2016 | ||||
Mercer Mall | Lawrenceville, NJ | Demolition of existing 3,000 square foot pad building to allow for construction of a multi-restaurant pad building totaling 5,600 square feet | 10 | % | $2 | $0 | 2016 | ||||
Wynnewood | Wynnewood, PA | Conversion of obsolete 2nd floor office space to residential | 8 | % | $2 | $2 | 2016 | ||||
Total Active Redevelopment projects (4) | 9 | % | $289 - $294 | $180 |
(1) | There is no guarantee that the Trust will ultimately complete any or all of these opportunities, that the Projected Return on Investment (ROI) or Projected Costs will be the amounts shown or that stabilization will occur as anticipated. The projected ROI and Projected Cost are management's best estimate based on current information and may change over time. |
(2) | Projected ROI for redevelopment projects generally reflects only the deal specific cash, unleveraged incremental Property Operating Income (POI) generated by the redevelopment and is calculated as Incremental POI divided by incremental cost. Incremental POI is the POI generated by the redevelopment after deducting rent being paid or management's estimate of rent to be paid for the redevelopment space and any other space taken out of service to accommodate the redevelopment. Projected ROI for redevelopment projects does NOT include peripheral impacts, such as the impact on future lease rollovers at the property or the impact on the long-term value of the property. |
(3) | Stabilization is the year in which 95% occupancy of the redeveloped space is achieved. |
(4) | All subtotals and totals reflect cost weighted-average ROIs. |
Federal Realty Investment Trust | ||||||||||||
Pike & Rose and Assembly Row | ||||||||||||
December 31, 2015 | ||||||||||||
Property (1) | Location | Opportunity | Projected ROI (2) | Total Cost (3) | Costs to Date | Anticipated Stabilization | Other Information | |||||
(in millions) | (in millions) | |||||||||||
Phases delivering in 2015 | ||||||||||||
Pike & Rose - Phase I | North Bethesda, MD | Phase I consists of 493 residential units, 157,000 square feet of retail, and 79,000 square feet of office space. | 7% | $265 - $270 | (4) | $259 | 2015/2016 | •174 unit residential building opened in late June 2014 and achieved stabilized occupancy in Q1 2015 •132,000 sf of retail open as of 12/31/15; retail 94% leased. Remaining retail to open in early 2016 •45,000 sf of office space delivered as of 12/31/15; 80% leased; 100% leased/under LOI •319 unit residential building initially opened in July 2015 with delivery of units through Q2 2016 Expected to achieve stabilized occupancy in Q4 2016 | ||||
Assembly Row - Phase I | Somerville, MA | Initial phase consists of 445 residential units (by AvalonBay), in addition to 98,000 square feet of office space and approximately 331,000 square feet of retail space (including a restaurant pad site). A new Orange Line T-Stop has been constructed by Massachusetts Bay Transit Authority, as part of Phase I. | 5% - 6% | (5) | $194 - $196 | $193 | (5) | 2015/2016 | •Retail 98% open and 100% leased as of 12/31/15 •74,000 sf of office space delivered as of 12/31/15; 100% leased •T Station opened September 2014 | |||
Total Phases delivered or delivering in 2015 | 6% - 7% | $459 - $466 | $452 | |||||||||
Phases commencing in 2015/2016 | ||||||||||||
Pike & Rose - Phase II | North Bethesda, MD | Ground up mixed use development. Phase II consists of 190,000 square feet of retail, 272 residential units, and a 177 room hotel. Added pre-leased auto dealership building. | 7% - 8% | $200 - $207 | $45 | 2018/2019 | Projected opening - late 2017/2018 | |||||
North Bethesda, MD | 104 for-sale condominium units | - | $53 - $58 | $9 | ||||||||
Assembly Row - Phase II | Somerville, MA | Second phase of development consists of 167,000 square feet of retail, 447 residential units, and a 160 room boutique hotel. Additionally, there will be approximately 700,000 square feet of office space constructed by Partners HealthCare. | 7% | (5) | $270 - $285 | $81 | 2018/2019 | Projected opening - late 2017/2018 | ||||
Somerville, MA | For-sale condominium units increased from 117 to 134 units | - | (6) | $70 - $75 | $9 | |||||||
Total Phases commencing in 2015/2016 | 7 - 7.5% | (6) | $593 - $625 | $144 |
(1) | Anticipated opening dates, total cost, projected return on investment (ROI), anticipated stabilization, and significant tenants for centers under development are subject to adjustment as a result of factors inherent in the development process, some of which may not be under the direct control of the Trust. Refer to the Trust's filings with the Securities and Exchange Commission on Form 10-K and Form 10-Q for other risk factors. | ||||||
(2) | Projected ROI for development projects reflects the deal specific cash, unleveraged Property Operating Income (POI) generated by the development and is calculated as POI divided by cost. | ||||||
(3) | Projected costs include an allocation of infrastructure costs for the entire project. | ||||||
(4) | Includes costs of which we have claims for recovery against 3rd parties. | ||||||
(5) | Costs are net of expected reimbursement by third parties and land sale proceeds from expected exercise of option. Phase II total costs include our 50% share of the costs of our investment in the hotel. | ||||||
(6) | Condominiums shown at cost; the projected ROI for Phase II does not assume any incremental profit on the sale of condominium units; condominiums are assumed to be sold at cost. |
Federal Realty Investment Trust | |||||||
Future Redevelopment Opportunities | |||||||
December 31, 2015 | |||||||
We have identified the following potential opportunities to create future shareholder value. Executing these opportunities could be subject to government approvals, tenant consents, market conditions, etc. Work on many of these new opportunities is in its preliminary stages and may not ultimately come to fruition. This list will change from time to time as we identify hurdles that cannot be overcome in the near term, and focus on those opportunities that are most likely to lead to the creation of shareholder value over time. | |||||||
Pad Site Opportunities - Opportunities to add both single tenant and multi-tenant stand alone pad buildings at existing retail properties. Many of these opportunities are "by right" and construction is awaiting appropriate retailer demand. | |||||||
Bethesda Row | Bethesda, MD | Melville Mall | Huntington, NY | ||||
Dedham Plaza | Dedham, MA | Mercer Mall | Lawrenceville, NJ | ||||
Escondido Promenade | Escondido, CA | Pan Am | Fairfax, VA | ||||
Federal Plaza | Rockville, MD | Pike 7 Plaza | Vienna, VA | ||||
Flourtown | Flourtown, PA | Wildwood | Bethesda, MD | ||||
Fresh Meadows | Queens, NY | ||||||
Property Expansion or Conversion - Opportunities at successful retail properties to convert previously underutilized land into new GLA and to convert other existing uses into more productive uses for the property. | |||||||
Assembly Row | Somerville, MA | Fresh Meadows | Queens, NY | ||||
Barracks Road | Charlottesville, VA | Melville Mall | Huntington, NY | ||||
Bethedsa Row | Bethesda, MD | Montrose Crossing | Rockville, MD | ||||
Brick Plaza | Brick, NJ | Northeast | Philadelphia, PA | ||||
CocoWalk | Coconut Grove, FL | The Shops at Sunset Place | South Miami, FL | ||||
Crossroads | Highland Park, IL | Third Street Promenade | Santa Monica, CA | ||||
Darien | Darien, CT | Troy | Parsippany, NJ | ||||
Del Mar Village | Boca Raton, FL | Wildwood | Bethesda, MD | ||||
Residential Opportunities - Opportunity to add residential units to existing retail and mixed-use properties. | |||||||
Barracks Road | Charlottesville, VA | Village at Shirlington | Arlington, VA | ||||
Graham Park Plaza | Falls Church, VA | Towson land parcel | Towson, MD | ||||
Leesburg Plaza | Leesburg, VA | ||||||
Longer Term Mixed-Use Opportunities | |||||||
Assembly Row (1) | Somerville, MA | San Antonio Center | Mountain View, CA | ||||
Bala Cynwyd | Bala Cynwyd, PA | Santana Row (3) | San Jose, CA | ||||
Pike 7 Plaza | Vienna, VA | Santana Row - Winchester Theater site | San Jose, CA | ||||
Pike & Rose (2) | North Bethesda, MD | ||||||
(1 | ) | Assembly Row | Remaining entitlements after Phase II include approximately 2 million square feet of commercial-use buildings and 834 residential units. | ||||
(2 | ) | Pike & Rose | Remaining entitlements after Phase II include approximately 1 million square feet of commercial-use buildings and 736 residential units. | ||||
(3 | ) | Santana Row | Remaining entitlements include approximately 634,000 square feet of commercial space and 395 residential units. |
Federal Realty Investment Trust | ||||||||||
Significant Acquisitions and Dispositions | ||||||||||
December 31, 2015 | ||||||||||
2015 Significant Acquisitions | ||||||||||
Date | Property | City/State | GLA | Total Gross Value | Principal Tenants | |||||
(in square feet) | (in millions) | |||||||||
January 2015 | San Antonio Center | Mountain View, CA | 376,000 | $ | 62.2 | (1) | Walmart / Kohl's / Trader Joe's / 24 Hour Fitness | |||
May 4, 2015 | CocoWalk | Miami, Florida | 198,000 | $ | 87.5 | (2) | Cinepolis Theaters / Gap / Youfit Health Club | |||
October 1, 2015 | The Shops at Sunset Place | South Miami, Florida | 515,000 | $ | 110.2 | (3) | AMC Theatres / L.A. Fitness / Barnes & Noble | |||
(1) Our effective interest approximates 80% and was funded by the assumption of our share of $19 million of mortgage debt, 58,000 downREIT operating partnership units, and approximately $27 million of cash ($18 million in one closing and $9 million in a second closing). The mortgage debt, which had a stated rate interest rate of 5.3%, was repaid on November 2, 2015. | ||||||||||
(2) The acquisition was completed through a newly formed entity for which we own a preferred interest and an 80% common interest. | ||||||||||
(3) The acquisition was completed through a newly formed entity for which we own an 85% interest. The transaction included the assumption of our share of $71 million of mortgage debt that has a stated rate of 5.6% and matures on September 1, 2020. |
2015 Significant Dispositions | ||||||||||||
Date | Property | City/State | GLA | Sales Price | Total Gain | |||||||
(in square feet) | (in millions) | (in millions) | ||||||||||
April 24, 2015 | Houston Street | San Antonio, TX | 172,000 | $ | 46.1 | $ | 11.5 | |||||
November 19, 2015 | Courtyard Shops | Wellington, FL | 127,000 | $ | 52.8 | $ | 16.8 |
Federal Realty Investment Trust | |||||||||||||||||||||||
Real Estate Status Report | |||||||||||||||||||||||
December 31, 2015 | |||||||||||||||||||||||
Property Name | MSA Description | Year Acquired | Real Estate at Cost | Mortgage and/or Capital Lease Obligation (1) | GLA (2) | % Leased | % Occupied | Average Rent PSF (3) | Grocery Anchor GLA | Grocery Anchor | Other Principal Tenants | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Washington Metropolitan Area | |||||||||||||||||||||||
Bethesda Row | Washington, DC-MD-VA | 1993-2006/2008/2010 | $ | 224,991 | $ | — | 533,000 | 98 | % | 98 | % | $49.07 | 40,000 | Giant Food | Apple Computer / Barnes & Noble / Equinox / Landmark Theater | ||||||||
Congressional Plaza | (4) | Washington, DC-MD-VA | 1965 | 90,498 | 325,000 | 97 | % | 85 | % | 40.10 | 25,000 | The Fresh Market | Buy Buy Baby / Container Store / Last Call Studio by Neiman Marcus | ||||||||||
Courthouse Center | Washington, DC-MD-VA | 1997 | 4,733 | 35,000 | 66 | % | 66 | % | 23.60 | ||||||||||||||
Falls Plaza/Falls Plaza-East | Washington, DC-MD-VA | 1967/1972 | 12,847 | 144,000 | 97 | % | 97 | % | 34.43 | 51,000 | Giant Food | CVS / Staples | |||||||||||
Federal Plaza | Washington, DC-MD-VA | 1989 | 65,971 | 248,000 | 99 | % | 99 | % | 34.48 | 14,000 | Trader Joe's | TJ Maxx / Micro Center / Ross Dress For Less | |||||||||||
Friendship Center | Washington, DC-MD-VA | 2001 | 37,519 | 119,000 | 100 | % | 100 | % | 28.12 | DSW / Maggiano's / Nordstrom Rack / Marshalls | |||||||||||||
Gaithersburg Square | Washington, DC-MD-VA | 1993 | 26,674 | 207,000 | 92 | % | 92 | % | 26.53 | Bed, Bath & Beyond / Ross Dress For Less / Ashley Furniture HomeStore | |||||||||||||
Graham Park Plaza | Washington, DC-MD-VA | 1983 | 34,335 | 260,000 | 93 | % | 93 | % | 27.77 | 58,000 | Giant Food | L.A. Fitness / Stein Mart | |||||||||||
Idylwood Plaza | Washington, DC-MD-VA | 1994 | 16,736 | 73,000 | 100 | % | 100 | % | 46.59 | 30,000 | Whole Foods | ||||||||||||
Laurel | Washington, DC-MD-VA | 1986 | 55,408 | 389,000 | 80 | % | 80 | % | 22.41 | 61,000 | Giant Food | L.A. Fitness / Marshalls | |||||||||||
Leesburg Plaza | Washington, DC-MD-VA | 1998 | 36,185 | 236,000 | 94 | % | 94 | % | 23.04 | 55,000 | Giant Food | Petsmart / Pier 1 Imports / Office Depot | |||||||||||
Montrose Crossing | (4) | Washington, DC-MD-VA | 2011/2013 | 153,546 | 74,329 | 366,000 | 93 | % | 93 | % | 24.56 | 73,000 | Giant Food | Marshalls / Sports Authority / Barnes & Noble / A.C. Moore | |||||||||
Mount Vernon/South Valley/7770 Richmond Hwy | (6) | Washington, DC-MD-VA | 2003/2006 | 82,866 | 569,000 | 97 | % | 97 | % | 17.14 | 62,000 | Shoppers Food Warehouse | Bed, Bath & Beyond / Michaels / Home Depot / TJ Maxx / Gold's Gym / Staples / DSW | ||||||||||
Old Keene Mill | Washington, DC-MD-VA | 1976 | 6,411 | 92,000 | 84 | % | 84 | % | 41.19 | 24,000 | Whole Foods | Walgreens | |||||||||||
Pan Am | Washington, DC-MD-VA | 1993 | 28,853 | 227,000 | 98 | % | 98 | % | 22.37 | 65,000 | Safeway | Micro Center / Michaels | |||||||||||
Pentagon Row | Washington, DC-MD-VA | 1998/2010 | 96,681 | 299,000 | 78 | % | 78 | % | 38.63 | 45,000 | Harris Teeter | Bed, Bath & Beyond / DSW | |||||||||||
Pike & Rose | (5) | Washington, DC-MD-VA | 1982/2007/2012 | 366,529 | 208,000 | 96 | % | 96 | % | 44.14 | iPic Theater / Sport & Health / Gap / Gap Kids | ||||||||||||
Pike 7 Plaza | Washington, DC-MD-VA | 1997/2015 | 41,714 | 164,000 | 99 | % | 98 | % | 42.75 | DSW / Staples / TJ Maxx | |||||||||||||
Quince Orchard | Washington, DC-MD-VA | 1993 | 35,301 | 267,000 | 96 | % | 95 | % | 21.78 | 19,000 | Aldi | L.A. Fitness / HomeGoods / Staples | |||||||||||
Rockville Town Square | (7) | Washington, DC-MD-VA | 2006-2007 | 50,087 | 4,492 | 187,000 | 93 | % | 90 | % | 29.59 | 25,000 | Dawson's Market | CVS / Gold's Gym | |||||||||
Rollingwood Apartments | Washington, DC-MD-VA | 1971 | 10,247 | 21,716 | N/A | 95 | % | 95 | % | ||||||||||||||
Sam's Park & Shop | Washington, DC-MD-VA | 1995 | 12,554 | 49,000 | 86 | % | 86 | % | 44.28 | Petco | |||||||||||||
Tower Shopping Center | Washington, DC-MD-VA | 1998 | 21,452 | 112,000 | 92 | % | 92 | % | 24.38 | 26,000 | L.A. Mart | Talbots / Total Wine & More | |||||||||||
Tyson's Station | Washington, DC-MD-VA | 1978 | 4,593 | 49,000 | 92 | % | 92 | % | 43.20 | 11,000 | Trader Joe's | ||||||||||||
Village at Shirlington | (7) | Washington, DC-MD-VA | 1995 | 61,407 | 6,539 | 265,000 | 88 | % | 85 | % | 36.17 | 28,000 | Harris Teeter | AMC Loews / Carlyle Grand Café | |||||||||
Wildwood | Washington, DC-MD-VA | 1969 | 18,965 | 84,000 | 99 | % | 99 | % | 95.44 | 20,000 | Balducci's | CVS | |||||||||||
Total Washington Metropolitan Area | 1,597,103 | 5,507,000 | 93 | % | 92 | % | 32.46 | ||||||||||||||||
California | |||||||||||||||||||||||
Colorado Blvd | Los Angeles-Long Beach, CA | 1996/1998 | 18,002 | 69,000 | 100 | % | 88 | % | 41.05 | Pottery Barn / Banana Republic | |||||||||||||
Crow Canyon Commons | San Ramon, CA | 2005/2007 | 88,234 | 241,000 | 96 | % | 96 | % | 26.44 | 32,000 | Sprouts | Orchard Supply Hardware / Rite Aid / Sports Authority | |||||||||||
East Bay Bridge | San Francisco-Oakland-Fremont, CA | 2012 | 175,780 | 438,000 | 99 | % | 99 | % | 17.72 | 59,000 | Pak-N-Save | Home Depot / Michaels / Target / Nordstrom Rack | |||||||||||
Escondido Promenade | (4) | San Diego, CA | 1996/2010 | 47,104 | 298,000 | 98 | % | 98 | % | 24.34 | TJ Maxx / Toys R Us / Dick’s Sporting Goods / Ross Dress For Less | ||||||||||||
Hermosa Avenue | Los Angeles-Long Beach, CA | 1997 | 5,908 | 24,000 | 100 | % | 100 | % | 37.64 | ||||||||||||||
Hollywood Blvd | (4) | Los Angeles-Long Beach, CA | 1999 | 46,419 | 180,000 | 91 | % | 91 | % | 33.56 | DSW / L.A. Fitness / Marshalls / La La Land | ||||||||||||
Kings Court | (6) | San Jose, CA | 1998 | 11,612 | 80,000 | 100 | % | 100 | % | 31.46 | 25,000 | Lunardi's Super Market | CVS | ||||||||||
Old Town Center | San Jose, CA | 1997 | 37,840 | 95,000 | 97 | % | 97 | % | 38.55 | Anthropologie / Banana Republic / Gap | |||||||||||||
Plaza El Segundo / The Point | (4) | Los Angeles-Long Beach, CA | 2011/2015 | 270,979 | 175,000 | 450,000 | 98 | % | 98 | % | 41.63 | 66,000 | Whole Foods | Anthropologie / Best Buy / Container Store / Dick's Sporting Goods / H&M / HomeGoods | |||||||||
Santana Row | San Jose, CA | 1997 | 732,658 | 651,000 | 98 | % | 98 | % | 50.13 | Crate & Barrel / Container Store / Best Buy / CineArts Theatre / Hotel Valencia / H&M | |||||||||||||
San Antonio Center | (4) (6) | San Francisco-Oakland-San Jose, CA | 2015 | 72,769 | 376,000 | 96 | % | 96 | % | 12.67 | 11,000 | Trader Joe's | Kohl's / Wal-mart / 24 Hour Fitness / Jo-Ann Stores |
Federal Realty Investment Trust | |||||||||||||||||||||||
Real Estate Status Report | |||||||||||||||||||||||
December 31, 2015 | |||||||||||||||||||||||
Property Name | MSA Description | Year Acquired | Real Estate at Cost | Mortgage and/or Capital Lease Obligation (1) | GLA (2) | % Leased | % Occupied | Average Rent PSF (3) | Grocery Anchor GLA | Grocery Anchor | Other Principal Tenants | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Third Street Promenade | Los Angeles-Long Beach, CA | 1996-2000 | 78,535 | 209,000 | 99 | % | 99 | % | 71.00 | J. Crew / Banana Republic / Old Navy / Abercrombie & Fitch | |||||||||||||
Westgate Center | San Jose, CA | 2004 | 145,995 | 638,000 | 98 | % | 98 | % | 17.38 | 38,000 | Walmart Neighborhood Market | Target / Burlington Coat Factory / Ross Dress For Less / Michaels / Nordstrom Rack / Nike Factory / J. Crew / Gap Factory Store | |||||||||||
150 Post Street | San Francisco, CA | 1997 | 37,066 | 105,000 | 83 | % | 82 | % | 35.18 | H&M | |||||||||||||
Total California | 1,768,901 | 3,854,000 | 97 | % | 97 | % | 31.98 | ||||||||||||||||
NY Metro/New Jersey | |||||||||||||||||||||||
Brick Plaza | Monmouth-Ocean, NJ | 1989 | 61,360 | 422,000 | 74 | % | 74 | % | 19.56 | AMC Loews / Barnes & Noble / Sports Authority | |||||||||||||
Brook 35 | (4) (6) | New York-Northern New Jersey-Long Island, NY-NJ-PA | 2014 | 46,817 | 11,500 | 98,000 | 98 | % | 98 | % | 34.79 | Ann Taylor / Banana Republic / Coach / Williams-Sonoma | |||||||||||
Darien | New Haven-Bridgeport-Stamford-Waterbury | 2013 | 48,391 | 95,000 | 97 | % | 97 | % | 28.30 | 45,000 | Stop & Shop | Equinox | |||||||||||
Fresh Meadows | New York, NY | 1997 | 80,926 | 404,000 | 100 | % | 100 | % | 30.60 | 15,000 | Island of Gold | AMC Loews / Kohl's / Michaels / Modell's | |||||||||||
Greenwich Avenue | New Haven-Bridgeport-Stamford-Waterbury | 1995 | 14,097 | 36,000 | 100 | % | 100 | % | 61.00 | Saks Fifth Avenue | |||||||||||||
Hauppauge | Nassau-Suffolk, NY | 1998 | 28,646 | 134,000 | 100 | % | 99 | % | 28.10 | 61,000 | Shop Rite | A.C. Moore | |||||||||||
Huntington | Nassau-Suffolk, NY | 1988/2007 | 43,856 | 279,000 | 100 | % | 100 | % | 25.92 | Buy Buy Baby / Bed, Bath & Beyond / Michaels / Nordstrom Rack | |||||||||||||
Huntington Square | Nassau-Suffolk, NY | 2010 | 12,720 | 74,000 | 93 | % | 93 | % | 26.90 | Barnes & Noble | |||||||||||||
Melville Mall | Nassau-Suffolk, NY | 2006 | 73,987 | 247,000 | 73 | % | 54 | % | 24.01 | Dick’s Sporting Goods / Marshalls / Macy's Backstage | |||||||||||||
Mercer Mall | (7) | Trenton, NJ | 2003 | 119,107 | 55,682 | 527,000 | 99 | % | 98 | % | 23.60 | 75,000 | Shop Rite | Bed, Bath & Beyond / DSW / TJ Maxx / Raymour & Flanigan / Nordstrom Rack / REI | |||||||||
The Grove at Shrewsbury | (4) (6) | New York-Northern New Jersey-Long Island, NY-NJ-PA | 2014 | 122,126 | 54,581 | 192,000 | 99 | % | 98 | % | 43.51 | Lululemon / Brooks Brothers / Anthropologie / Pottery Barn / J. Crew / Banana Republic / Williams-Sonoma | |||||||||||
Troy | Newark, NJ | 1980 | 34,600 | 211,000 | 67 | % | 67 | % | 27.92 | L.A. Fitness | |||||||||||||
Total NY Metro/New Jersey | 686,633 | 2,719,000 | 90 | % | 88 | % | 27.89 | ||||||||||||||||
Philadelphia Metropolitan Area | |||||||||||||||||||||||
Andorra | Philadelphia, PA-NJ | 1988 | 25,745 | 265,000 | 95 | % | 95 | % | 15.65 | 24,000 | Acme Markets | Kohl's / Staples / L.A. Fitness | |||||||||||
Bala Cynwyd | Philadelphia, PA-NJ | 1993 | 41,108 | 294,000 | 100 | % | 100 | % | 23.77 | 45,000 | Acme Markets | Lord & Taylor / L.A. Fitness / Michaels | |||||||||||
Ellisburg | Philadelphia, PA-NJ | 1992 | 34,927 | 268,000 | 97 | % | 97 | % | 15.94 | 47,000 | Whole Foods | Buy Buy Baby / Stein Mart | |||||||||||
Flourtown | Philadelphia, PA-NJ | 1980 | 16,641 | 156,000 | 97 | % | 97 | % | 20.81 | 75,000 | Giant Food | Movie Tavern | |||||||||||
Langhorne Square | Philadelphia, PA-NJ | 1985 | 21,762 | 219,000 | 100 | % | 92 | % | 17.39 | 55,000 | Redner's Warehouse Mkts. | Marshalls | |||||||||||
Lawrence Park | Philadelphia, PA-NJ | 1980 | 32,254 | 364,000 | 96 | % | 96 | % | 20.45 | 53,000 | Acme Markets | Virginia College / TJ Maxx / HomeGoods | |||||||||||
Northeast | Philadelphia, PA-NJ | 1983 | 25,299 | 288,000 | 87 | % | 87 | % | 12.02 | Burlington Coat Factory / Home Gallery / Marshalls | |||||||||||||
Town Center of New Britain | Philadelphia, PA-NJ | 2006 | 14,957 | 124,000 | 90 | % | 86 | % | 9.91 | 36,000 | Giant Food | Rite Aid | |||||||||||
Willow Grove | Philadelphia, PA-NJ | 1984 | 29,999 | 211,000 | 99 | % | 99 | % | 19.51 | HomeGoods / Marshalls / Barnes & Noble | |||||||||||||
Wynnewood | Philadelphia, PA-NJ | 1996 | 41,726 | 251,000 | 100 | % | 98 | % | 27.24 | 98,000 | Giant Food | Bed, Bath & Beyond / Old Navy / DSW | |||||||||||
Total Philadelphia Metropolitan Area | 284,418 | 2,440,000 | 96 | % | 95 | % | 18.84 | ||||||||||||||||
New England | |||||||||||||||||||||||
Assembly Row / Assembly Square Marketplace | (5) | Boston-Cambridge-Quincy, MA-NH | 2005-2011, 2013 | 473,892 | 738,000 | 100 | % | 99 | % | 22.49 | AMC Theatres / LEGOLAND Discovery Center / Saks Fifth Avenue Off 5th / J. Crew / Nike Factory / Bed, Bath & Beyond / TJ Maxx / Legal on the Mystic | ||||||||||||
Chelsea Commons | Boston-Cambridge-Quincy, MA-NH | 2006-2008 | 42,736 | 6,868 | 222,000 | 100 | % | 100 | % | 11.43 | 16,000 | Sav-A-Lot | Home Depot / Planet Fitness | ||||||||||
Dedham Plaza | Boston-Cambridge-Quincy, MA-NH | 1993 | 35,092 | 241,000 | 92 | % | 90 | % | 15.90 | 80,000 | Star Market | ||||||||||||
Linden Square | Boston-Cambridge-Quincy, MA-NH | 2006 | 147,498 | 223,000 | 94 | % | 94 | % | 46.08 | 50,000 | Roche Bros. | CVS | |||||||||||
North Dartmouth | Boston-Cambridge-Quincy, MA-NH | 2006 | 9,367 | 48,000 | 100 | % | 100 | % | 15.71 | 48,000 | Stop & Shop | ||||||||||||
Queen Anne Plaza | Boston-Cambridge-Quincy, MA-NH | 1994 | 18,197 | 149,000 | 100 | % | 100 | % | 16.64 | 50,000 | Hannaford | TJ Maxx / HomeGoods |
Federal Realty Investment Trust | |||||||||||||||||||||||
Real Estate Status Report | |||||||||||||||||||||||
December 31, 2015 | |||||||||||||||||||||||
Property Name | MSA Description | Year Acquired | Real Estate at Cost | Mortgage and/or Capital Lease Obligation (1) | GLA (2) | % Leased | % Occupied | Average Rent PSF (3) | Grocery Anchor GLA | Grocery Anchor | Other Principal Tenants | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Saugus Plaza | Boston-Cambridge-Quincy, MA-NH | 1996 | 15,255 | 168,000 | 100 | % | 100 | % | 11.99 | 55,000 | Super Stop & Shop | Kmart | |||||||||||
Total New England | 742,037 | 1,789,000 | 98 | % | 98 | % | 21.38 | ||||||||||||||||
South Florida | |||||||||||||||||||||||
Cocowalk | (4) (8) | Miami-Ft Lauderdale | 2015 | 98,958 | 216,000 | 82 | % | 82 | % | 36.20 | Cinepolis Theaters / Gap / Youfit Health Club | ||||||||||||
Del Mar Village | Miami-Ft Lauderdale | 2008/2014 | 60,399 | 196,000 | 74 | % | 74 | % | 16.21 | 44,000 | Winn Dixie | CVS | |||||||||||
The Shops at Sunset Place | (4) | Miami-Ft Lauderdale | 2015 | 116,581 | 70,542 | 515,000 | 82 | % | 82 | % | 22.53 | AMC Theatres / L.A. Fitness / Barnes & Noble / GameTime | |||||||||||
Tower Shops | Miami-Ft Lauderdale | 2011/2014 | 93,375 | 389,000 | 98 | % | 98 | % | 20.14 | 12,000 | Trader Joe's | Best Buy / DSW / Old Navy / Ross Dress For Less / TJ Maxx / Ulta | |||||||||||
Total South Florida | 369,313 | 1,316,000 | 86 | % | 86 | % | 23.04 | ||||||||||||||||
Baltimore | |||||||||||||||||||||||
Governor Plaza | Baltimore, MD | 1985 | 27,157 | 243,000 | 100 | % | 100 | % | 18.95 | 16,500 | Aldi | Dick’s Sporting Goods | |||||||||||
Perring Plaza | Baltimore, MD | 1985 | 30,417 | 395,000 | 100 | % | 100 | % | 14.35 | 58,000 | Shoppers Food Warehouse | Home Depot / Burlington Coat Factory / Jo-Ann Stores / Micro Center | |||||||||||
THE AVENUE at White Marsh | (6) | Baltimore, MD | 2007 | 100,142 | 52,705 | 305,000 | 99 | % | 99 | % | 24.24 | AMC Loews / Old Navy / Barnes & Noble / A.C. Moore | |||||||||||
The Shoppes at Nottingham Square | Baltimore, MD | 2007 | 17,453 | 32,000 | 100 | % | 100 | % | 48.13 | ||||||||||||||
White Marsh Plaza | Baltimore, MD | 2007 | 25,153 | 80,000 | 96 | % | 96 | % | 21.80 | 54,000 | Giant Food | ||||||||||||
White Marsh Other | Baltimore, MD | 2007 | 37,049 | 73,000 | 98 | % | 98 | % | 31.67 | ||||||||||||||
Total Baltimore | 237,371 | 1,128,000 | 99 | % | 99 | % | 20.58 | ||||||||||||||||
Chicago | |||||||||||||||||||||||
Crossroads | Chicago, IL | 1993 | 31,434 | 168,000 | 91 | % | 91 | % | 22.29 | Golfsmith / Guitar Center / L.A. Fitness | |||||||||||||
Finley Square | Chicago, IL | 1995 | 34,828 | 315,000 | 91 | % | 91 | % | 12.49 | Bed, Bath & Beyond / Buy Buy Baby / Petsmart / Michaels | |||||||||||||
Garden Market | Chicago, IL | 1994 | 12,893 | 140,000 | 100 | % | 100 | % | 13.30 | 63,000 | Mariano's Fresh Market | Walgreens | |||||||||||
North Lake Commons | Chicago, IL | 1994 | 16,430 | 129,000 | 85 | % | 85 | % | 10.95 | 77,000 | Jewel Osco | ||||||||||||
Total Chicago | 95,585 | 752,000 | 92 | % | 92 | % | 14.59 | ||||||||||||||||
Other | |||||||||||||||||||||||
Barracks Road | Charlottesville, VA | 1985 | 60,898 | 497,000 | 99 | % | 98 | % | 25.05 | 99,000 | Harris Teeter / Kroger | Anthropologie / Bed, Bath & Beyond / Barnes & Noble / Old Navy / Michaels / Ulta | |||||||||||
Bristol Plaza | Hartford, CT | 1995 | 29,788 | 266,000 | 92 | % | 92 | % | 13.17 | 74,000 | Stop & Shop | TJ Maxx | |||||||||||
Eastgate | Raleigh-Durham-Chapel Hill, NC | 1986 | 28,137 | 153,000 | 91 | % | 91 | % | 24.06 | 13,000 | Trader Joe's | Stein Mart | |||||||||||
Gratiot Plaza | Detroit, MI | 1973 | 19,565 | 217,000 | 99 | % | 99 | % | 11.91 | 69,000 | Kroger | Bed, Bath & Beyond / Best Buy / DSW | |||||||||||
Lancaster | (7) | Lancaster, PA | 1980 | 13,554 | 4,907 | 127,000 | 97 | % | 97 | % | 17.73 | 75,000 | Giant Food | Michaels | |||||||||
29th Place | Charlottesville, VA | 2007 | 40,515 | 4,753 | 169,000 | 98 | % | 98 | % | 17.60 | DSW / HomeGoods / Staples / Stein Mart | ||||||||||||
Willow Lawn | Richmond-Petersburg, VA | 1983 | 90,588 | 445,000 | 93 | % | 92 | % | 17.91 | 66,000 | Kroger | Old Navy / Staples / Ross Dress For Less | |||||||||||
Total Other | 283,045 | 1,874,000 | 96 | % | 96 | % | 18.92 | ||||||||||||||||
Grand Total | $ | 6,064,406 | $ | 543,614 | 21,379,000 | 94 | % | 94 | % | $ | 26.28 | ||||||||||||
Notes: | |||||||||||||||||||||||
(1) | The mortgage or capital lease obligations differ from the total reported on the consolidated balance sheet due to the unamortized discount or premium on certain mortgage payables. | ||||||||||||||||||||||
(2) | Excludes newly created redevelopment square footage not yet in service, as well as residential and hotel square footage. | ||||||||||||||||||||||
(3) | Calculated as the aggregate, annualized in-place contractual (cash basis) minimum rent for all occupied spaces divided by the aggregate GLA of all occupied spaces. | ||||||||||||||||||||||
(4) | The Trust has a controlling financial interest in this property. | ||||||||||||||||||||||
(5) | Portion of property is currently under development. See further discussion in the Pike & Rose and Assembly Row schedule. | ||||||||||||||||||||||
(6) | All or a portion of the property is owned in a "downreit" partnership, of which a wholly owned subsidiary of the Trust is the sole general partner, with third party partners holding operating partnership units. | ||||||||||||||||||||||
(7) | All or a portion of property subject to capital lease obligation. | ||||||||||||||||||||||
(8) | This property includes partial interests in eight buildings in addition to our initial acquisition. |
Federal Realty Investment Trust | |||||||||||||||||||||||||||||||||||||||
Retail Leasing Summary (1) | |||||||||||||||||||||||||||||||||||||||
December 31, 2015 | |||||||||||||||||||||||||||||||||||||||
Total Lease Summary - Comparable (2) | |||||||||||||||||||||||||||||||||||||||
Quarter | Number of Leases Signed | % of Comparable Leases Signed | GLA Signed | Contractual Rent (3) Per Sq. Ft. | Prior Rent (4) Per Sq. Ft. | Annual Increase in Rent | Cash Basis % Increase Over Prior Rent | Straight-lined Basis % Increase Over Prior Rent | Weighted Average Lease Term (5) | Tenant Improvements & Incentives (6) | Tenant Improvements & Incentives Per Sq. Ft. | ||||||||||||||||||||||||||||
4th Quarter 2015 | 88 | 100 | % | 380,714 | $ | 31.88 | $ | 26.00 | $ | 2,238,079 | 23 | % | 35 | % | 8.0 | $ | 16,261,721 | $ | 42.71 | (7) | |||||||||||||||||||
3rd Quarter 2015 | 76 | 100 | % | 478,411 | $ | 26.98 | $ | 22.69 | $ | 2,051,021 | 19 | % | 33 | % | 8.0 | $ | 10,113,482 | $ | 21.14 | (7) | |||||||||||||||||||
2nd Quarter 2015 | 77 | 100 | % | 296,946 | $ | 30.41 | $ | 26.36 | $ | 1,203,298 | 15 | % | 25 | % | 7.9 | $ | 8,780,682 | $ | 29.57 | (7) | |||||||||||||||||||
1st Quarter 2015 | 75 | 100 | % | 249,295 | $ | 37.50 | $ | 33.70 | $ | 947,399 | 11 | % | 22 | % | 7.1 | $ | 5,721,362 | $ | 22.95 | ||||||||||||||||||||
Total - 12 months | 316 | 100 | % | 1,405,366 | $ | 30.90 | $ | 26.32 | $ | 6,439,797 | 17 | % | 29 | % | 7.8 | $ | 40,877,247 | $ | 29.09 | ||||||||||||||||||||
New Lease Summary - Comparable (2) | |||||||||||||||||||||||||||||||||||||||
Quarter | Number of Leases Signed | % of Comparable Leases Signed | GLA Signed | Contractual Rent (3) Per Sq. Ft. | Prior Rent (4) Per Sq. Ft. | Annual Increase in Rent | Cash Basis % Increase Over Prior Rent | Straight-lined Basis % Increase Over Prior Rent | Weighted Average Lease Term (5) | Tenant Improvements & Incentives (6) | Tenant Improvements & Incentives Per Sq. Ft. | ||||||||||||||||||||||||||||
4th Quarter 2015 | 29 | 33 | % | 191,931 | $ | 30.57 | $ | 21.14 | $ | 1,810,518 | 45 | % | 54 | % | 10.1 | $ | 14,704,178 | $ | 76.61 | (7) | |||||||||||||||||||
3rd Quarter 2015 | 36 | 47 | % | 106,574 | $ | 47.91 | $ | 42.13 | $ | 615,619 | 14 | % | 32 | % | 9.9 | $ | 6,248,270 | $ | 58.63 | (7) | |||||||||||||||||||
2nd Quarter 2015 | 35 | 45 | % | 147,114 | $ | 30.96 | $ | 26.98 | $ | 585,589 | 15 | % | 29 | % | 9.3 | $ | 6,812,702 | $ | 46.31 | (7) | |||||||||||||||||||
1st Quarter 2015 | 27 | 36 | % | 100,934 | $ | 40.69 | $ | 35.13 | $ | 560,791 | 16 | % | 23 | % | 9.0 | $ | 5,563,472 | $ | 55.12 | ||||||||||||||||||||
Total - 12 months | 127 | 40 | % | 546,553 | $ | 35.93 | $ | 29.39 | $ | 3,572,517 | 22 | % | 35 | % | 9.6 | $ | 33,328,622 | $ | 60.98 | ||||||||||||||||||||
Renewal Lease Summary - Comparable (2) (8) | |||||||||||||||||||||||||||||||||||||||
Quarter | Number of Leases Signed | % of Comparable Leases Signed | GLA Signed | Contractual Rent (3) Per Sq. Ft. | Prior Rent (4) Per Sq. Ft. | Annual Increase in Rent | Cash Basis % Increase Over Prior Rent | Straight-lined Basis % Increase Over Prior Rent | Weighted Average Lease Term (5) | Tenant Improvements & Incentives (6) | Tenant Improvements & Incentives Per Sq. Ft. | ||||||||||||||||||||||||||||
4th Quarter 2015 | 59 | 67 | % | 188,783 | $ | 33.21 | $ | 30.95 | $ | 427,561 | 7 | % | 20 | % | 6.1 | $ | 1,557,543 | $ | 8.25 | ||||||||||||||||||||
3rd Quarter 2015 | 40 | 53 | % | 371,837 | $ | 20.98 | $ | 17.12 | $ | 1,435,402 | 23 | % | 33 | % | 6.7 | $ | 3,865,212 | $ | 10.39 | ||||||||||||||||||||
2nd Quarter 2015 | 42 | 55 | % | 149,832 | $ | 29.87 | $ | 25.75 | $ | 617,709 | 16 | % | 21 | % | 6.4 | $ | 1,967,980 | $ | 13.13 | ||||||||||||||||||||
1st Quarter 2015 | 48 | 64 | % | 148,361 | $ | 35.34 | $ | 32.73 | $ | 386,608 | 8 | % | 21 | % | 5.6 | $ | 157,890 | $ | 1.06 | ||||||||||||||||||||
Total - 12 months | 189 | 60 | % | 858,813 | $ | 27.70 | $ | 24.36 | $ | 2,867,280 | 14 | % | 24 | % | 6.3 | $ | 7,548,625 | $ | 8.79 | ||||||||||||||||||||
Total Lease Summary - Comparable and Non-comparable (2) (9) | |||||||||||||||||||||||||||||||||||||||
Quarter | Number of Leases Signed | GLA Signed | Contractual Rent (3) Per Sq. Ft. | Weighted Average Lease Term (5) | Tenant Improvements & Incentives (6) | Tenant Improvements & Incentives Per Sq. Ft. | |||||||||||||||||||||||||||||||||
4th Quarter 2015 | 99 | 439,061 | $ | 31.87 | 8.2 | $ | 17,663,207 | $ | 40.23 | ||||||||||||||||||||||||||||||
3rd Quarter 2015 | 95 | 560,884 | $ | 28.92 | 8.3 | $ | 12,254,941 | $ | 21.85 | ||||||||||||||||||||||||||||||
2nd Quarter 2015 | 85 | 313,887 | $ | 31.66 | 8.1 | $ | 11,268,961 | $ | 35.90 | ||||||||||||||||||||||||||||||
1st Quarter 2015 | 86 | 279,586 | $ | 38.88 | 7.4 | $ | 7,500,950 | $ | 26.83 | ||||||||||||||||||||||||||||||
Total - 12 months | 365 | 1,593,418 | $ | 32.02 | 8.0 | $ | 48,688,059 | $ | 30.56 | ||||||||||||||||||||||||||||||
Notes: | |||||||||||||||||||||||||||||||||||||||
(1) | Leases on this report represent retail activity only; office and residential leases are not included. | ||||||||||||||||||||||||||||||||||||||
(2) | Comparable leases represent those leases signed on spaces for which there was a former tenant. | ||||||||||||||||||||||||||||||||||||||
(3) | Contractual rent represents contractual minimum rent under the new lease for the first 12 months of the term. | ||||||||||||||||||||||||||||||||||||||
(4) | Prior rent represents minimum rent and percentage rent, if any, paid by the prior tenant in the final 12 months of the term. | ||||||||||||||||||||||||||||||||||||||
(5) | Weighted average is determined on the basis of contractual rent for the first 12 months of the term. | ||||||||||||||||||||||||||||||||||||||
(6) | See Glossary of Terms. | ||||||||||||||||||||||||||||||||||||||
(7) | Approximately $6.0 Million ($21.74 per square foot) in 4th Quarter 2015, $0.5 million ($0.72 per square foot) in 3rd Quarter 2015, and $0.5 million ($1.20 per square foot) in 2nd Quarter 2015 of the Tenant Improvements & Incentives are for properties under active redevelopment (e.g. Westgate Center, Willow Lawn, East Bay Bridge) and are included in the Projected Cost for those projects on the Summary of Redevelopment Opportunities. | ||||||||||||||||||||||||||||||||||||||
(8) | Renewal leases represent expiring leases rolling over with the same tenant in the same location. All other leases are categorized as new. | ||||||||||||||||||||||||||||||||||||||
(9) | The Number of Leases Signed, GLA Signed, Contractual Rent Per Sq Ft and Weighted Average Lease Term columns include information for leases signed at our Assembly Row and Pike & Rose projects. The Tenant Improvements & Incentives and Tenant Improvements & Incentives Per Sq Ft columns do not include the tenant improvements and incentives on leases signed for those projects; these amounts for leases signed for Assembly Row and Pike & Rose are included in the Projected Cost column for those projects shown on the Pike & Rose and Assembly Row schedule. |
Federal Realty Investment Trust | |||||||||||||||||||||||
Lease Expirations | |||||||||||||||||||||||
December 31, 2015 | |||||||||||||||||||||||
Assumes no exercise of lease options | |||||||||||||||||||||||
Anchor Tenants (1) | Small Shop Tenants | Total | |||||||||||||||||||||
Year | Expiring SF | % of Anchor SF | Minimum Rent PSF (2) | Expiring SF | % of Small Shop SF | Minimum Rent PSF (2) | Expiring SF (4) | % of Total SF | Minimum Rent PSF (2) | ||||||||||||||
2016 | 297,000 | 2 | % | $ | 22.64 | 820,000 | 10 | % | $ | 32.46 | 1,117,000 | 6 | % | $ | 29.85 | ||||||||
2017 | 1,399,000 | 12 | % | $ | 17.77 | 1,202,000 | 15 | % | $ | 35.59 | 2,601,000 | 13 | % | $ | 26.01 | ||||||||
2018 | 1,475,000 | 12 | % | $ | 15.25 | 1,032,000 | 13 | % | $ | 39.38 | 2,507,000 | 13 | % | $ | 25.18 | ||||||||
2019 | 1,809,000 | 15 | % | $ | 19.03 | 823,000 | 10 | % | $ | 38.35 | 2,632,000 | 13 | % | $ | 25.07 | ||||||||
2020 | 1,027,000 | 9 | % | $ | 16.86 | 999,000 | 12 | % | $ | 37.89 | 2,026,000 | 10 | % | $ | 27.23 | ||||||||
2021 | 1,351,000 | 11 | % | $ | 18.73 | 764,000 | 10 | % | $ | 38.57 | 2,115,000 | 11 | % | $ | 25.90 | ||||||||
2022 | 925,000 | 8 | % | $ | 16.39 | 464,000 | 6 | % | $ | 41.65 | 1,390,000 | 7 | % | $ | 24.84 | ||||||||
2023 | 393,000 | 3 | % | $ | 21.92 | 492,000 | 6 | % | $ | 39.13 | 885,000 | 4 | % | $ | 31.48 | ||||||||
2024 | 552,000 | 5 | % | $ | 17.70 | 497,000 | 6 | % | $ | 42.84 | 1,050,000 | 5 | % | $ | 29.61 | ||||||||
2025 | 722,000 | 6 | % | $ | 21.29 | 577,000 | 7 | % | $ | 36.93 | 1,299,000 | 6 | % | $ | 28.23 | ||||||||
Thereafter | 2,005,000 | 17 | % | $ | 19.81 | 360,000 | 5 | % | $ | 42.64 | 2,364,000 | 12 | % | $ | 23.28 | ||||||||
Total (3) | 11,955,000 | 100 | % | $ | 18.38 | 8,030,000 | 100 | % | $ | 38.04 | 19,986,000 | 100 | % | $ | 26.28 | ||||||||
Assumes all lease options are exercised | |||||||||||||||||||||||
Anchor Tenants (1) | Small Shop Tenants | Total | |||||||||||||||||||||
Year | Expiring SF | % of Anchor SF | Minimum Rent PSF (2) | Expiring SF | % of Small Shop SF | Minimum Rent PSF (2) | Expiring SF (4) | % of Total SF | Minimum Rent PSF (2) | ||||||||||||||
2016 | 85,000 | 1 | % | $ | 20.73 | 605,000 | 8 | % | $ | 32.99 | 690,000 | 3 | % | $ | 31.48 | ||||||||
2017 | 243,000 | 2 | % | $ | 24.36 | 666,000 | 8 | % | $ | 37.80 | 909,000 | 5 | % | $ | 34.20 | ||||||||
2018 | 196,000 | 2 | % | $ | 16.18 | 562,000 | 7 | % | $ | 41.45 | 758,000 | 4 | % | $ | 34.91 | ||||||||
2019 | 453,000 | 4 | % | $ | 20.71 | 524,000 | 7 | % | $ | 39.32 | 977,000 | 5 | % | $ | 30.69 | ||||||||
2020 | 143,000 | 1 | % | $ | 21.87 | 602,000 | 7 | % | $ | 36.66 | 744,000 | 4 | % | $ | 33.82 | ||||||||
2021 | 336,000 | 3 | % | $ | 22.76 | 509,000 | 6 | % | $ | 40.03 | 845,000 | 4 | % | $ | 33.17 | ||||||||
2022 | 155,000 | 1 | % | $ | 25.84 | 524,000 | 7 | % | $ | 35.81 | 679,000 | 3 | % | $ | 33.54 | ||||||||
2023 | 368,000 | 3 | % | $ | 17.28 | 456,000 | 6 | % | $ | 40.34 | 824,000 | 4 | % | $ | 30.04 | ||||||||
2024 | 404,000 | 3 | % | $ | 17.75 | 384,000 | 5 | % | $ | 43.64 | 789,000 | 4 | % | $ | 30.35 | ||||||||
2025 | 240,000 | 2 | % | $ | 22.05 | 513,000 | 6 | % | $ | 36.81 | 753,000 | 4 | % | $ | 32.11 | ||||||||
Thereafter | 9,332,000 | 78 | % | $ | 17.78 | 2,685,000 | 33 | % | $ | 37.68 | 12,018,000 | 60 | % | $ | 22.23 | ||||||||
Total (3) | 11,955,000 | 100 | % | $ | 18.38 | 8,030,000 | 100 | % | $ | 38.04 | 19,986,000 | 100 | % | $ | 26.28 | ||||||||
Notes: | |||||||||||||||||||||||
(1) | Anchor is defined as a retail tenant leasing 15,000 square feet or more. | ||||||||||||||||||||||
(2) | Minimum Rent reflects in-place contractual (cash-basis) rent as of December 31, 2015. | ||||||||||||||||||||||
(3) | Represents occupied square footage as of December 31, 2015. | ||||||||||||||||||||||
(4) | Individual items may not add up to total due to rounding. |
Federal Realty Investment Trust | ||||||||||||||
Portfolio Leased Statistics | ||||||||||||||
December 31, 2015 | ||||||||||||||
Overall Portfolio Statistics (1) | At December 31, 2015 | At December 31, 2014 | ||||||||||||
Type | Size | Leased | Leased % | Size | Leased | Leased % | ||||||||
Retail Properties (2) (3) (4) (sf) | 21,379,000 | 20,165,000 | 94.3 | % | 20,242,000 | 19,353,000 | 95.6 | % | ||||||
Residential Properties (units) | 1,715 | 1,535 | 89.5 | % | 1,500 | 1,416 | 94.4 | % | ||||||
Same Center Statistics (1) | At December 31, 2015 | At December 31, 2014 | ||||||||||||
Type | Size | Leased | Leased % | Size | Leased | Leased % | ||||||||
Retail Properties (2) (4) (5) (sf) | 16,005,000 | 15,276,000 | 95.4 | % | 15,968,000 | 15,402,000 | 96.5 | % | ||||||
Residential Properties (units) (5) | 1,326 | 1,252 | 94.4 | % | 1,326 | 1,268 | 95.6 | % | ||||||
Notes: | ||||||||||||||
(1) | See Glossary of Terms. | |||||||||||||
(2) | Leasable square feet excludes redevelopment square footage not yet placed in service. | |||||||||||||
(3) | At December 31, 2015 leased percentage was 97.0% for anchor tenants and 90.6% for small shop tenants. | |||||||||||||
(4) | Occupied percentage was 93.5% and 94.7% at December 31, 2015 and 2014, respectively, and same center occupied percentage was 94.7% and 95.9% at December 31, 2015 and 2014, respectively. | |||||||||||||
(5) | Excludes properties purchased, sold or under redevelopment or development. |
Federal Realty Investment Trust | ||||||||||||||
Summary of Top 25 Tenants | ||||||||||||||
December 31, 2015 | ||||||||||||||
Rank | Tenant Name | Annualized Base Rent | Percentage of Total Annualized Base Rent (4) | Tenant GLA | Percentage of Total GLA (4) | Number of Stores Leased | ||||||||
1 | Ahold USA, Inc. | $ | 15,360,000 | 2.92 | % | 898,000 | 4.20 | % | 15 | |||||
2 | Bed, Bath & Beyond, Inc. | $ | 12,805,000 | 2.44 | % | 736,000 | 3.44 | % | 20 | |||||
3 | TJX Companies, The | $ | 12,801,000 | 2.44 | % | 767,000 | 3.59 | % | 23 | |||||
4 | Gap, Inc., The | $ | 12,261,000 | 2.33 | % | 361,000 | 1.69 | % | 26 | |||||
5 | L.A. Fitness International LLC | $ | 8,662,000 | 1.65 | % | 389,000 | 1.82 | % | 9 | |||||
6 | CVS Corporation | $ | 7,416,000 | 1.41 | % | 189,000 | 0.88 | % | 16 | |||||
7 | AMC Entertainment Inc. | $ | 6,416,000 | 1.22 | % | 317,000 | 1.48 | % | 6 | |||||
8 | DSW, Inc | $ | 6,105,000 | 1.16 | % | 214,000 | 1.00 | % | 10 | |||||
9 | Home Depot, Inc. | $ | 5,512,000 | 1.05 | % | 438,000 | 2.05 | % | 5 | |||||
10 | Barnes & Noble, Inc. | $ | 5,417,000 | 1.03 | % | 244,000 | 1.14 | % | 9 | |||||
11 | Best Buy Stores, L.P. | $ | 5,410,000 | 1.03 | % | 186,000 | 0.87 | % | 4 | |||||
12 | Michaels Stores, Inc. | $ | 5,189,000 | 0.99 | % | 286,000 | 1.34 | % | 12 | |||||
13 | Nordstrom, Inc. | $ | 4,808,000 | 0.91 | % | 195,000 | 0.91 | % | 5 | |||||
14 | Bank of America, N.A. | $ | 4,507,000 | 0.86 | % | 94,000 | 0.44 | % | 18 | |||||
15 | Whole Foods Market, Inc. | $ | 4,425,000 | 0.84 | % | 167,000 | 0.78 | % | 4 | |||||
16 | Dick's Sporting Goods, Inc. | $ | 4,375,000 | 0.83 | % | 206,000 | 0.96 | % | 5 | |||||
17 | Riverbed Technology, Inc. | $ | 3,837,000 | 0.73 | % | 83,000 | 0.39 | % | 2 | |||||
18 | Staples, Inc. | $ | 3,800,000 | 0.72 | % | 178,000 | 0.83 | % | 9 | |||||
19 | Ross Stores, Inc. | $ | 3,772,000 | 0.72 | % | 208,000 | 0.97 | % | 7 | |||||
20 | AB Acquisition LLC (Acme, Safeway) | $ | 3,732,000 | 0.71 | % | 404,000 | 1.89 | % | 8 | |||||
21 | Kroger Co., The | $ | 3,528,000 | 0.67 | % | 311,000 | 1.45 | % | 7 | |||||
22 | Sports Authority Inc., The | $ | 3,418,000 | 0.65 | % | 194,000 | 0.91 | % | 5 | |||||
23 | PetSmart, Inc. | $ | 3,312,000 | 0.63 | % | 150,000 | 0.70 | % | 6 | |||||
24 | Dress Barn, Inc., The | $ | 3,295,000 | 0.63 | % | 133,000 | 0.62 | % | 19 | |||||
25 | Starbucks Corporation | $ | 3,245,000 | 0.62 | % | 56,000 | 0.26 | % | 35 | |||||
Totals - Top 25 Tenants | $ | 153,408,000 | 29.19 | % | 7,404,000 | 34.63 | % | 285 | ||||||
Total: (1) | $ | 525,507,000 | (2) | 21,379,000 | (3) | 2,740 | ||||||||
Notes: | ||||||||||||||
(1 | ) | Does not include amounts related to leases these tenants have with our partnership with a discretionary fund created and advised by Clarion Partners. On January 13, 2016, we acquired Clarion's 70% interest in the partnership, as further discussed on page 18. | ||||||||||||
(2 | ) | Reflects aggregate, annualized in-place contractual (defined as cash-basis including adjustments for concessions) minimum rent for all occupied spaces as of December 31, 2015. | ||||||||||||
(3 | ) | Excludes redevelopment square footage not yet placed in service. | ||||||||||||
(4 | ) | Individual items may not add up to total due to rounding. |
Federal Realty Investment Trust | |||||||
Reconciliation of FFO Guidance | |||||||
December 31, 2015 | |||||||
The following table provides a reconciliation of the range of estimated earnings per diluted share to estimated FFO per diluted share for the full year 2016. Estimates do not include the impact from potential acquisitions or dispositions which have not closed as of February 9, 2016. | |||||||
2016 Guidance | |||||||
Low | High | ||||||
Net income available to common shareholders, per diluted share | $ | 3.47 | $ | 3.54 | |||
Adjustments: | |||||||
Gain on change in control of interests | (0.34 | ) | (0.34 | ) | |||
Depreciation and amortization of real estate & joint venture real estate assets | 2.30 | 2.30 | |||||
Amortization of initial direct costs of leases | 0.22 | 0.22 | |||||
All other amounts | 0.00 | 0.00 | |||||
FFO per diluted share | $ | 5.65 | $ | 5.71 |
Federal Realty Investment Trust | |||||||||||||||
Summarized Income Statements and Balance Sheets - 30% Owned Joint Venture (1) | |||||||||||||||
December 31, 2015 | |||||||||||||||
Three Months Ended | Year Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(in thousands) | |||||||||||||||
CONSOLIDATED INCOME STATEMENTS | |||||||||||||||
Revenues | |||||||||||||||
Rental income | $ | 4,260 | $ | 4,369 | $ | 17,370 | $ | 18,190 | |||||||
Other property income | 3 | 39 | 35 | 139 | |||||||||||
4,263 | 4,408 | 17,405 | 18,329 | ||||||||||||
Expenses | |||||||||||||||
Rental | 821 | 790 | 4,004 | 3,701 | |||||||||||
Real estate taxes | 494 | 500 | 1,988 | 2,247 | |||||||||||
Depreciation and amortization | 1,225 | 1,297 | 4,974 | 5,678 | |||||||||||
2,540 | 2,587 | 10,966 | 11,626 | ||||||||||||
Operating income | 1,723 | 1,821 | 6,439 | 6,703 | |||||||||||
Interest expense | (511 | ) | (522 | ) | (2,062 | ) | (2,759 | ) | |||||||
Net income before gain on sale of real estate | 1,212 | 1,299 | 4,377 | 3,944 | |||||||||||
Gain on sale of real estate | — | — | — | 14,507 | |||||||||||
Net income | $ | 1,212 | $ | 1,299 | $ | 4,377 | $ | 18,451 | |||||||
December 31, | |||||||||||||||
2015 | 2014 | ||||||||||||||
(in thousands) | |||||||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||||||
ASSETS | |||||||||||||||
Real estate, at cost | $ | 189,929 | $ | 187,507 | |||||||||||
Less accumulated depreciation and amortization | (43,023 | ) | (38,304 | ) | |||||||||||
Net real estate | 146,906 | 149,203 | |||||||||||||
Cash and cash equivalents | 2,690 | 2,864 | |||||||||||||
Other assets | 5,495 | 5,346 | |||||||||||||
TOTAL ASSETS | $ | 155,091 | $ | 157,413 | |||||||||||
LIABILITIES AND PARTNERS' CAPITAL | |||||||||||||||
Liabilities | |||||||||||||||
Mortgages payable | $ | 34,385 | $ | 34,385 | |||||||||||
Other liabilities | 3,554 | 3,673 | |||||||||||||
Total liabilities | 37,939 | 38,058 | |||||||||||||
Partners' capital | 117,152 | 119,355 | |||||||||||||
TOTAL LIABILITIES AND PARTNERS' CAPITAL | $ | 155,091 | $ | 157,413 |
Federal Realty Investment Trust | |||||||||||||||||
Summary of Outstanding Debt and Debt Maturities - 30% Owned Joint Venture (1) | |||||||||||||||||
December 31, 2015 | |||||||||||||||||
Stated Interest Rate as of December 31, 2015 | |||||||||||||||||
Maturity | Balance | ||||||||||||||||
(in thousands) | |||||||||||||||||
Mortgage Loans | |||||||||||||||||
Secured Fixed Rate | |||||||||||||||||
Barcroft Plaza | 7/1/2016 | 5.99 | % | (2) | 20,785 | ||||||||||||
Greenlawn Plaza | 7/1/2016 | 5.90 | % | 13,600 | |||||||||||||
Total Fixed Rate Debt | $ | 34,385 | |||||||||||||||
Debt Maturities | |||||||||||||||||
(in thousands) | |||||||||||||||||
Year | Scheduled Amortization | Maturities | Total | Percent of Debt Maturing | Cumulative Percent of Debt Maturing | ||||||||||||
2015 | $ | — | $ | — | $ | — | — | % | — | % | |||||||
2016 | — | 34,385 | 34,385 | 100.0 | % | 100.0 | % | ||||||||||
Total | $ | — | $ | 34,385 | $ | 34,385 | 100.0 | % |
(2) | The stated interest rate represents the weighted average interest rate for two mortgage loans secured by this property. The loan balance represents the note of $16.6 million at a stated rate of 6.06% and a note of $4.2 million at a stated rate of 5.71%. |
Federal Realty Investment Trust | |||||||||||||||||||||||
Real Estate Status Report - 30% Owned Joint Venture (1) | |||||||||||||||||||||||
December 31, 2015 | |||||||||||||||||||||||
Property Name | MSA Description | Year Acquired | Real Estate at Cost | Mortgage Obligation | GLA | % Leased | % Occupied | Avg Rent PSF (2) | Grocery Anchor GLA | Grocery Anchor | Other Principal Tenants | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Washington Metropolitan Area | |||||||||||||||||||||||
Barcroft Plaza | Washington, DC-MD-VA | 2006-2007 | $ | 35,600 | $ | 20,785 | 100,000 | 92 | % | 81 | % | $ | 24.61 | 46,000 | Harris Teeter | Bank of America | |||||||
Free State Shopping Center | Washington, DC-MD-VA | 2007 | 67,317 | 279,000 | 94 | % | 86 | % | 16.61 | 73,000 | Giant Food | TJ Maxx / Ross Dress For Less / Office Depot | |||||||||||
Plaza del Mercado | Washington, DC-MD-VA | 2004 | 22,640 | 96,000 | 92 | % | 56 | % | 35.46 | CVS | |||||||||||||
Total Washington Metropolitan Area | 125,557 | 475,000 | 93 | % | 79 | % | 21.03 | ||||||||||||||||
New York / New Jersey | |||||||||||||||||||||||
Greenlawn Plaza | Nassau-Suffolk, NY | 2006 | 21,102 | 13,600 | 106,000 | 93 | % | 93 | % | 17.18 | 46,000 | Greenlawn Farms | Tuesday Morning | ||||||||||
Total New York / New Jersey | 21,102 | 106,000 | 93 | % | 93 | % | 17.18 | ||||||||||||||||
New England | |||||||||||||||||||||||
Atlantic Plaza | Boston-Worcester-Lawrence-Lowell-Brockton, MA | 2004 | 20,237 | 123,000 | 90 | % | 90 | % | 15.83 | 64,000 | Stop & Shop | ||||||||||||
Campus Plaza | Boston-Worcester-Lawrence-Lowell-Brockton, MA | 2004 | 23,033 | 116,000 | 100 | % | 100 | % | 14.86 | 46,000 | Roche Bros. | Burlington Coat Factory | |||||||||||
Total New England | 43,270 | 239,000 | 95 | % | 95 | % | 15.33 | ||||||||||||||||
Grand Totals | $ | 189,929 | $ | 34,385 | 820,000 | 94 | % | 85 | % | $ | 18.63 | ||||||||||||
Notes: | |||||||||||||||||||||||
(1) On January 13, 2016, we acquired Clarion's 70% interest in the partnership, as further discussed on page 18. | |||||||||||||||||||||||
(2) Calculated as the aggregate, annualized in-place contractual (cash basis) minimum rent for all occupied spaces divided by the aggregate GLA of all occupied spaces. |
Three Months Ended | Year Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Net income | $ | 69,998 | $ | 37,279 | $ | 218,424 | $ | 172,289 | |||||||
Depreciation and amortization | 46,423 | 43,411 | 174,796 | 170,814 | |||||||||||
Interest expense | 23,207 | 24,169 | 92,553 | 93,941 | |||||||||||
Early extinguishment of debt | — | 10,545 | 19,072 | 10,545 | |||||||||||
Other interest income | (40 | ) | (49 | ) | (149 | ) | (94 | ) | |||||||
EBITDA | 139,588 | 115,355 | 504,696 | 447,495 | |||||||||||
Gain on sale of real estate | (16,821 | ) | — | (28,330 | ) | (4,401 | ) | ||||||||
Adjusted EBITDA | $ | 122,767 | $ | 115,355 | $ | 476,366 | $ | 443,094 |