HONOLULU, July 27,
2023 /PRNewswire/ -- Alexander & Baldwin,
Inc. (NYSE: ALEX) ("A&B" or "Company"), a Hawai'i-based
company focused on owning, operating, and developing high-quality
commercial real estate in Hawai'i, today announced net income
available to A&B common shareholders of $13.3 million, or $0.18 per diluted share, and Commercial Real
Estate (CRE) operating profit of $22.7
million for the second quarter of 2023.
Quarterly Highlights for Q2 2023
- Nareit-defined Funds From Operations ("FFO") of $19.8 million, or $0.27 per diluted share / Core FFO of
$21.3 million, or $0.29 per diluted share
- CRE Same-Store Net Operating Income ("NOI") growth of 4.6% /
CRE Same-Store NOI growth of 9.2%, excluding collections of
previously reserved amounts
- Leased occupancy as of June 30,
2023 was 94.4%
- Comparable new and renewal leasing spreads for the improved
portfolio were 10.1% and 4.7%, respectively
- Executed the renewal of the Windward City Shopping Center
ground lease, which resulted in a $1.1
million increase to Annualized Base Rent ("ABR")
- As previously announced, acquisition of a 33,200-square-foot
industrial asset for $9.5
million
Lance Parker, president and chief
executive officer, stated: "In the second quarter, the strength of
our commercial real estate portfolio continued to produce
exceptional results. CRE revenue increased 7.6% over the same
quarter in 2022, and CRE Same-Store NOI increased by 4.6%. Total
leased occupancy was strong at 94.4%, and we continue to see robust
leasing demand for our high-quality retail and industrial
properties, with blended leasing spreads for the quarter at
5.8%."
"As we look to the second half of the year, we believe the
ongoing strength of the Hawaii
market along with the quality of our portfolio, will continue to
produce solid results. Further, our deep market
knowledge provides significant advantages to pursue
growth opportunities. However, we will remain disciplined as
markets evolve in the current environment to ensure sustained cash
flow growth and value creation in 2023 and beyond."
Financial Results for Q2 2023
- Net income available to A&B common shareholders and diluted
earnings per share available to A&B shareholders for the second
quarter of 2023 were $13.3 million
and $0.18 per diluted share,
respectively, compared to $4.0
million and $0.05 per diluted
share in the same quarter of 2022. Income from continuing
operations available to A&B shareholders was $10.7 million, or $0.15 per diluted share, compared to $5.4 million, or $0.07 per diluted share, in the same quarter of
2022.
- FFO and FFO per-diluted share for the second quarter of 2023
were $19.8 million and $0.27 per diluted share, respectively, compared
to $14.6 million and $0.20 per diluted share in the same quarter of
2022.
- Core FFO and Core FFO per-diluted share for the second quarter
of 2023 were $21.3 million and
$0.29 per diluted share,
respectively, compared to $20.5
million and $0.28 per diluted
share in the same quarter of 2022.
- The Company reported Consolidated Adjusted Earnings Before
Interest, Taxes, Depreciation and Amortization ("Adjusted EBITDA")
of $105.3 million for the
twelve-month period ended June 30,
2023, compared to $182.3
million for the same period ended June 30, 2022.
CRE Highlights for Q2 2023
- CRE revenue increased by $3.5
million, or 7.6%, to $49.5
million, as compared to $46.0
million in the same quarter of 2022, due primarily to higher
base rents, the impact of removing certain tenants from cash basis
revenue recognition and recoveries.
- CRE operating profit increased by $3.4
million, or 17.6%, to $22.7
million, as compared to $19.3
million in the same quarter of 2022.
- CRE NOI increased by
$1.5 million, or 5.0%, to
$31.3 million, as compared to
$29.8 million in the same quarter of
2022.
- CRE Same-Store NOI increased 4.6% compared to the prior year
second quarter.
-
- Excluding collections of previously reserved amounts of
$0.6 million in the second quarter of
2023 and $1.8 million in the same
quarter of 2022, CRE Same-Store NOI increased 9.2% compared to
the prior year second quarter.
- During the second quarter of 2023, the Company executed a total
of 72 improved-property leases, covering approximately 220,100
square feet of gross leasable area ("GLA").
- Comparable leasing spreads in our improved property portfolio
were 5.8% for the second quarter of 2023, 6.6% for industrial
spaces and 5.6% for retail spaces.
- Significant leases executed in our improved property portfolio
during the second quarter of 2023 included:
-
- Twenty leases related to properties located in Kailua, including Aikahi Park Shopping Center,
totaling approximately 31,000 square feet of GLA and $1.3 million of ABR.
- One lease at Pearl Highlands Center totaling approximately
35,000 square feet of GLA and $1.0
million of ABR.
- Four leases at Queens' Marketplace totaling approximately
13,700 square feet of GLA and $0.7
million of ABR.
- Significant leasing activity in the ground portfolio included
the ground lease renewal at Windward City Shopping Center which
increased ABR from $2.8 million to
$3.9 million, an increase of
$1.1 million, or approximately
39%.
- Overall leased and Same-Store leased occupancy as of
June 30, 2023, were 94.4% and 94.3%,
respectively, representing decreases from June 30, 2022 of 20 basis points and 30 basis
points, respectively.
-
- Both leased and Same-Store leased occupancy in the retail
portfolio were 94.0% as of June 30,
2023, each reflecting an increase of 90 basis points
compared to June 30, 2022.
- Leased occupancy in the industrial portfolio was 95.9% as of
June 30, 2023, a decrease of 250
basis points compared to June 30,
2022, due primarily to the move-out of a tenant at Kaka'ako
Commerce Center in the first quarter of 2023. Same-Store leased
occupancy in the industrial portfolio was 95.8% as of June 30, 2023, a decrease of 260 basis points
compared to June 30, 2022.
CRE Investment Activity
- The Manoa Marketplace redevelopment project is progressing and
remains on budget and on schedule for completion in the third
quarter of 2023. The project is expected to generate a stabilized
yield on total estimated project costs in the range of 8.0% and
8.5%.
- On May 3, 2023, the Company
completed the acquisition of a 33,200-square-foot industrial
property located on the island of O'ahu for $9.5 million, representing a going-in cap rate of
5.6%. The acquisition is expected to be accretive to long-term
value.
Land Operations
- Land Operations operating profit was $1.7 million for the quarter ended June 30, 2023, as compared to an operating loss
of $7.5 million for the quarter ended
June 30, 2022. The operating loss for
the second quarter of 2022 was due primarily to the $59.9 million charge related to the termination
of the defined benefit pension plans, partially offset by a gain of
$54.0 million related to the sale of
approximately 18,900 acres of non-core landholdings on Kaua'i.
- Land Operations Adjusted EBITDA was $1.7
million for the second quarter of 2023, as compared to
$53.0 million in the second quarter
of 2022.
Balance Sheet, Market Value and Liquidity
- As of June 30, 2023, the Company
had an equity market capitalization of $1.3
billion and $506.9 million in
total debt, for a total market capitalization of approximately
$1.9 billion. The Company's
debt-to-total market capitalization was 27.3% as of June 30, 2023. The Company's debt has a
weighted-average maturity of 2.9 years, with a weighted-average
interest rate of 4.5%. Eighty-seven percent of the Company's debt
was at fixed rates at quarter end.
- As of June 30, 2023, the Company
had total liquidity of $441.1
million, consisting of cash on hand of $8.2 million and $432.9
million available on its revolving line of credit.
- Net Debt to Trailing Twelve Months ("TTM") Consolidated
Adjusted EBITDA was 4.7 times as of June 30,
2023.
Dividend
- The Company paid a second quarter 2023 dividend of $0.22 per share on July 5,
2023.
- The Company's Board declared a third quarter 2023 dividend of
$0.22 per share, payable on
October 4, 2023, to shareholders of
record as of the close of business on September 18, 2023.
2023 Full-Year Guidance
- The Company revised its annual 2023 guidance to reflect its
improved outlook as follows:
|
2023
Guidance
|
|
Revised
|
Prior
|
Core FFO per diluted
share
|
$1.10 to
$1.14
|
$1.08 to
$1.13
|
CRE Same-Store
NOI
|
2.5% to
4.25%
|
2% to 4%
|
CRE Same-Store NOI,
excluding
prior year reserve
reversals
|
5.5% to
6.75%
|
5% to 6.5%
|
ABOUT ALEXANDER & BALDWIN
Alexander & Baldwin, Inc. (NYSE: ALEX) (A&B) is the
only publicly-traded real estate investment trust to focus
exclusively on Hawai'i commercial real estate and is the state's
largest owner of grocery-anchored, neighborhood shopping centers.
A&B owns, operates and manages approximately 3.9 million square
feet of commercial space in Hawai'i, including 22 retail centers,
13 industrial assets and four office properties, as well as 142.0
acres of ground leases. A&B is expanding and strengthening its
Hawai'i CRE portfolio and achieving its strategic focus on
commercial real estate by monetizing its remaining non-core assets.
Over its 153-year history, A&B has evolved with the state's
economy and played a leadership role in the development of the
agricultural, transportation, tourism, construction, residential
and commercial real estate industries. Learn more about A&B at
www.alexanderbaldwin.com.
Contact:
Clayton Chun
(808) 525-8475
investorrelations@abhi.com
ALEXANDER &
BALDWIN, INC. AND SUBSIDIARIES
SEGMENT DATA &
OTHER FINANCIAL INFORMATION
(amounts in millions,
except per share data; unaudited)
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Operating
Revenue:
|
|
|
|
|
|
|
|
|
Commercial Real
Estate
|
|
$
49.5
|
|
$
46.0
|
|
$
97.4
|
|
$
92.3
|
Land
Operations
|
|
3.6
|
|
5.1
|
|
6.1
|
|
18.0
|
Total operating
revenue
|
|
53.1
|
|
51.1
|
|
103.5
|
|
110.3
|
Operating Profit
(Loss):
|
|
|
|
|
|
|
|
|
Commercial Real
Estate
|
|
22.7
|
|
19.3
|
|
43.6
|
|
40.0
|
Land
Operations
|
|
1.7
|
|
(7.5)
|
|
1.6
|
|
(5.8)
|
Total operating
profit (loss)
|
|
24.4
|
|
11.8
|
|
45.2
|
|
34.2
|
Interest
expense
|
|
(5.9)
|
|
(5.6)
|
|
(10.9)
|
|
(11.3)
|
Corporate and other
expense
|
|
(7.7)
|
|
(18.8)
|
|
(14.0)
|
|
(25.9)
|
Income (Loss) from
Continuing Operations Before Income Taxes
|
|
10.8
|
|
(12.6)
|
|
20.3
|
|
(3.0)
|
Income tax benefit
(expense)
|
|
—
|
|
18.1
|
|
—
|
|
18.1
|
Income (Loss) from
Continuing Operations
|
|
10.8
|
|
5.5
|
|
20.3
|
|
15.1
|
Income (loss) from
discontinued operations, net of income taxes
|
|
4.2
|
|
(1.1)
|
|
—
|
|
0.3
|
Net Income
(Loss)
|
|
$
15.0
|
|
$
4.4
|
|
$
20.3
|
|
$
15.4
|
Loss (income)
attributable to discontinued noncontrolling interest
|
|
(1.6)
|
|
(0.3)
|
|
(1.6)
|
|
(0.8)
|
Net Income (Loss)
Attributable to A&B Shareholders
|
|
$
13.4
|
|
$
4.1
|
|
$
18.7
|
|
$
14.6
|
|
|
|
|
|
|
|
|
|
Basic Earnings
(Loss) Per Share of Common Stock:
|
|
|
|
|
|
|
|
|
Continuing operations
available to A&B shareholders
|
|
$
0.15
|
|
$
0.08
|
|
$
0.28
|
|
$
0.21
|
Discontinued
operations available to A&B shareholders
|
|
0.03
|
|
(0.02)
|
|
(0.02)
|
|
(0.01)
|
Net income (loss)
available to A&B shareholders
|
|
$
0.18
|
|
$
0.06
|
|
$
0.26
|
|
$
0.20
|
|
|
|
|
|
|
|
|
|
Diluted Earnings
(Loss) Per Share of Common Stock:
|
|
|
|
|
|
|
|
|
Continuing operations
available to A&B shareholders
|
|
$
0.15
|
|
$
0.07
|
|
$
0.28
|
|
$
0.21
|
Discontinued
operations available to A&B shareholders
|
|
0.03
|
|
(0.02)
|
|
(0.02)
|
|
(0.01)
|
Net income (loss)
available to A&B shareholders
|
|
$
0.18
|
|
$
0.05
|
|
$
0.26
|
|
$
0.20
|
|
|
|
|
|
|
|
|
|
Weighted-Average
Number of Shares Outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
72.6
|
|
72.7
|
|
72.6
|
|
72.7
|
Diluted
|
|
72.8
|
|
72.8
|
|
72.8
|
|
72.8
|
|
|
|
|
|
|
|
|
|
Amounts Available to
A&B Common Shareholders:
|
|
|
|
|
|
|
|
|
Continuing operations
available to A&B common shareholders
|
|
$
10.7
|
|
$
5.4
|
|
$
20.2
|
|
$
15.0
|
Discontinued
operations available to A&B common shareholders
|
|
2.6
|
|
(1.4)
|
|
(1.6)
|
|
(0.5)
|
Net income (loss)
available to A&B common shareholders
|
|
$
13.3
|
|
$
4.0
|
|
$
18.6
|
|
$
14.5
|
|
|
|
|
|
|
|
|
|
ALEXANDER &
BALDWIN, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS
(amounts in millions;
unaudited)
|
|
|
|
June
30,
|
|
December
31,
|
|
|
2023
|
|
2022
|
ASSETS
|
|
|
|
|
Real estate
investments
|
|
|
|
|
Real estate
property
|
|
$
1,614.3
|
|
$
1,598.9
|
Accumulated
depreciation
|
|
(216.5)
|
|
(202.3)
|
Real estate property,
net
|
|
1,397.8
|
|
1,396.6
|
Real estate
developments
|
|
60.0
|
|
59.9
|
Investments in real
estate joint ventures and partnerships
|
|
7.4
|
|
7.5
|
Real estate intangible
assets, net
|
|
40.2
|
|
43.6
|
Real estate
investments, net
|
|
1,505.4
|
|
1,507.6
|
Cash and cash
equivalents
|
|
8.2
|
|
33.3
|
Restricted
cash
|
|
0.2
|
|
1.0
|
Accounts receivable,
net
|
|
5.2
|
|
6.1
|
Other property,
net
|
|
2.2
|
|
2.5
|
Operating lease
right-of-use assets
|
|
2.6
|
|
5.4
|
Goodwill
|
|
8.7
|
|
8.7
|
Other
receivables
|
|
6.3
|
|
6.9
|
Prepaid expenses and
other assets
|
|
91.2
|
|
89.0
|
Assets held for
sale
|
|
154.9
|
|
126.8
|
Total
assets
|
|
$
1,784.9
|
|
$
1,787.3
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
Liabilities:
|
|
|
|
|
Notes payable and
other debt
|
|
$
506.9
|
|
$
472.2
|
Accounts
payable
|
|
5.2
|
|
4.5
|
Operating lease
liabilities
|
|
2.0
|
|
4.9
|
Accrued pension and
post-retirement benefits
|
|
10.1
|
|
10.1
|
Deferred
revenue
|
|
71.8
|
|
68.8
|
Accrued and other
liabilities
|
|
80.3
|
|
102.1
|
Liabilities associated
with assets held for sale
|
|
75.7
|
|
81.0
|
Redeemable
Noncontrolling Interest
|
|
9.2
|
|
8.0
|
Equity
|
|
1,023.7
|
|
1,035.7
|
Total liabilities and
equity
|
|
$
1,784.9
|
|
$
1,787.3
|
|
|
|
|
|
|
|
|
|
|
ALEXANDER &
BALDWIN, INC. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED CASH FLOWS
(amounts in millions;
unaudited)
|
|
|
|
Six Months Ended
June 30,
|
|
|
2023
|
|
2022
|
Cash Flows from
Operating Activities:
|
|
|
|
|
Net income
(loss)
|
|
$
20.3
|
|
$
15.4
|
Adjustments to
reconcile net income (loss) to net cash provided by (used in)
operations:
|
|
|
|
|
Loss (income) from
discontinued operations
|
|
—
|
|
(0.3)
|
Depreciation and
amortization
|
|
18.3
|
|
19.7
|
Income tax benefit
related to pension termination and other, net
|
|
(0.2)
|
|
(18.1)
|
Loss (gain) from
disposals and asset transactions, net
|
|
(1.1)
|
|
(54.3)
|
Share-based
compensation expense
|
|
4.3
|
|
3.0
|
Equity in (income)
loss from affiliates, net of operating cash
distributions
|
|
(0.9)
|
|
0.3
|
Pension
termination
|
|
—
|
|
76.9
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Trade and other
receivables
|
|
(0.6)
|
|
(2.4)
|
Prepaid expenses,
income tax receivable and other assets
|
|
2.1
|
|
1.2
|
Development/other
property inventory
|
|
(1.5)
|
|
9.6
|
Accrued pension and
post-retirement benefits
|
|
—
|
|
(29.8)
|
Accounts
payable
|
|
0.1
|
|
0.2
|
Accrued and other
liabilities
|
|
(2.9)
|
|
(6.2)
|
Operating cash flows
from continuing operations
|
|
37.9
|
|
15.2
|
Operating cash flows
from discontinued operations
|
|
(28.7)
|
|
(14.5)
|
Net cash provided by
(used in) operations
|
|
9.2
|
|
0.7
|
|
|
|
|
|
Cash Flows from
Investing Activities:
|
|
|
|
|
Capital expenditures
for acquisitions
|
|
(9.5)
|
|
—
|
Capital expenditures
for property, plant and equipment
|
|
(7.2)
|
|
(6.7)
|
Proceeds from disposal
of assets
|
|
3.0
|
|
73.9
|
Payments for purchases
of investments in affiliates and other investments
|
|
(0.1)
|
|
(0.5)
|
Investing cash flows
from continuing operations
|
|
(13.8)
|
|
66.7
|
Investing cash flows
from discontinued operations
|
|
1.3
|
|
(3.8)
|
Net cash provided by
(used in) investing activities
|
|
(12.5)
|
|
62.9
|
|
|
|
|
|
Cash Flows from
Financing Activities:
|
|
|
|
|
Payments of notes
payable and other debt and deferred financing costs
|
|
(19.3)
|
|
(11.5)
|
Borrowings (payments)
on line-of-credit agreement, net
|
|
54.0
|
|
(50.0)
|
Cash dividends
paid
|
|
(48.2)
|
|
(41.7)
|
Repurchases of common
stock and other payments
|
|
(2.4)
|
|
(2.6)
|
Financing cash flows
from continuing operations
|
|
(15.9)
|
|
(105.8)
|
Financing cash flows
from discontinued operations
|
|
(5.2)
|
|
4.6
|
Net cash provided by
(used in) financing activities
|
|
(21.1)
|
|
(101.2)
|
|
|
|
|
|
Cash, Cash
Equivalents, Restricted Cash, and Cash included in Assets Held for
Sale
|
|
|
|
|
Net increase
(decrease) in cash, cash equivalents, restricted cash, and cash
included in
assets held for
sale
|
|
(24.4)
|
|
(37.6)
|
Balance, beginning of
period
|
|
34.4
|
|
71.0
|
Balance, end of
period
|
|
$
10.0
|
|
$
33.4
|
USE OF NON-GAAP FINANCIAL MEASURES
The Company uses non-GAAP measures when evaluating operating
performance because management believes that they provide
additional insight into the Company's and segments' core operating
results, and/or the underlying business trends affecting
performance on a consistent and comparable basis from period to
period. These measures generally are provided to investors as an
additional means of evaluating the performance of ongoing core
operations. The non-GAAP financial information presented herein
should be considered supplemental to, and not as a substitute for
or superior to, financial measures calculated in accordance with
GAAP.
NOI is a non-GAAP measure used internally in evaluating the
unlevered performance of the Company's Commercial Real Estate
portfolio. The Company believes NOI provides useful information to
investors regarding the Company's financial condition and results
of operations because it reflects only the contract-based income
and cash-based expense items that are incurred at the property
level. When compared across periods, NOI can be used to determine
trends in earnings of the Company's properties as this measure is
not affected by non-contract-based revenue (e.g., straight-line
lease adjustments required under GAAP); by non-cash expense
recognition items (e.g., the impact of depreciation and
amortization expense or impairments); or by other expenses or gains
or losses that do not directly relate to the Company's ownership
and operations of the properties (e.g., indirect selling, general,
administrative and other expenses, as well as lease termination
income). The Company believes the exclusion of these items from
operating profit (loss) is useful because the resulting measure
captures the contract-based revenue that is realizable (i.e.,
assuming collectability is deemed probable) and the direct
property-related expenses paid or payable in cash that are incurred
in operating the Company's Commercial Real Estate portfolio, as
well as trends in occupancy rates, rental rates and operating
costs. NOI should not be viewed as a substitute for, or superior
to, financial measures calculated in accordance with GAAP.
The Company reports NOI and Occupancy on a Same-Store basis,
which includes the results of properties that were owned and
operated for the entirety of the prior calendar year and current
reporting period, year-to-date. The Company believes that reporting
on a Same-Store basis provides investors with additional
information regarding the operating performance of comparable
assets separate from other factors (such as the effect of
developments, redevelopments, acquisitions or dispositions).
Reconciliations of Commercial Real Estate operating profit
(loss) to Commercial Real Estate NOI and Same-Store NOI are as
follows:
|
|
Three Months Ended
June 30,
|
|
|
(amounts in millions;
unaudited)
|
|
2023
|
|
2022
|
|
Change1
|
CRE Operating Profit
(Loss)
|
|
$
22.7
|
|
$
19.3
|
|
$
3.4
|
Plus: Depreciation and
amortization
|
|
9.1
|
|
9.2
|
|
(0.1)
|
Less: Straight-line
lease adjustments
|
|
(2.1)
|
|
(1.0)
|
|
(1.1)
|
Less:
Favorable/(unfavorable) lease amortization
|
|
(0.2)
|
|
(0.4)
|
|
0.2
|
Plus: Other
(income)/expense, net
|
|
(0.1)
|
|
0.9
|
|
(1.0)
|
Plus: Selling,
general, administrative and other expenses
|
|
1.9
|
|
1.8
|
|
0.1
|
NOI
|
|
31.3
|
|
29.8
|
|
1.5
|
Less: NOI from
acquisitions, dispositions, and other adjustments
|
|
(0.2)
|
|
—
|
|
(0.2)
|
Same-Store
NOI
|
|
$
31.1
|
|
$
29.8
|
|
$
1.3
|
Less: Collections of
amounts reserved in previous years
|
|
0.6
|
|
1.8
|
|
(1.2)
|
Same-Store NOI
excluding collections of amounts reserved in previous
years
|
|
$
30.5
|
|
$
28.0
|
|
$
2.5
|
|
1 Amounts in
this table are rounded to the nearest tenth of a million, but
percentages were calculated based on thousands. Accordingly, a
recalculation of
some percentages,
if based on the reported data, may be slightly
different.
|
FFO is presented by the Company as a widely used non-GAAP
measure of operating performance for real estate companies. The
Company believes that, subject to the following limitations, FFO
provides a supplemental measure to net income (calculated in
accordance with GAAP) for comparing its performance and operations
to those of other REITs. FFO does not represent an alternative to
net income calculated in accordance with GAAP. In addition, FFO
does not represent cash generated from operating activities in
accordance with GAAP, nor does it represent cash available to pay
distributions and should not be considered as an alternative to
cash flow from operating activities, determined in accordance with
GAAP, as a measure of the Company's liquidity. The Company presents
different forms of FFO:
- Core FFO represents a non-GAAP measure relevant to the
operating performance of the Company's commercial real estate
business (i.e., its core business). Core FFO is calculated by
adjusting CRE operating profit to exclude items in a manner
consistent with FFO (i.e., depreciation and amortization related to
real estate included in CRE operating profit) and to make further
adjustments to include expenses not included in CRE operating
profit but that are necessary to accurately reflect the operating
performance of its core business (i.e., corporate expenses and
interest expense attributable to this core business) or to exclude
items that are non-recurring, infrequent, unusual and unrelated to
the core business operating performance (i.e., not likely to recur
within two years or has not occurred within the prior two years).
The Company believes such adjustments facilitate the comparable
measurement of the Company's core operating performance over time.
The Company believes that Core FFO, which is a supplemental
non-GAAP financial measure, provides an additional and useful means
to assess and compare the operating performance of REITs.
- FFO represents the Nareit-defined non-GAAP measure for the
operating performance of the Company as a whole. The Company's
calculation refers to net income (loss) available to A&B common
shareholders as its starting point in the calculation of FFO.
The Company presents both non-GAAP measures and reconciles each
to the most directly-comparable GAAP measure as well as reconciling
FFO to Core FFO. The Company's FFO and Core FFO may not be
comparable to FFO non-GAAP measures reported by other REITs. These
other REITs may not define the term in accordance with the current
Nareit definition or may interpret the current Nareit definition
differently.
Reconciliations of net income (loss) available to A&B common
shareholders to FFO and Core FFO are as follows:
|
|
Three Months Ended
June 30,
|
(amounts in millions;
unaudited)
|
|
2023
|
|
2022
|
Net Income (Loss)
available to A&B common shareholders
|
|
$
13.3
|
|
$
4.0
|
Depreciation and
amortization of commercial real estate properties
|
|
9.1
|
|
9.2
|
(Income) loss from
discontinued operations, net of income taxes
|
|
(4.2)
|
|
1.1
|
Income (loss)
attributable to discontinued noncontrolling interest
|
|
1.6
|
|
0.3
|
FFO
|
|
$
19.8
|
|
$
14.6
|
Exclude items not
related to core business:
|
|
|
|
|
Land Operations
operating (profit) loss
|
|
(1.7)
|
|
7.5
|
Income tax expense
(benefit)
|
|
—
|
|
(18.1)
|
Non-core business
interest expense
|
|
3.2
|
|
2.7
|
Pension termination -
CRE and Corporate
|
|
—
|
|
13.8
|
Core
FFO
|
|
$
21.3
|
|
$
20.5
|
Reconciliations of Core FFO starting from Commercial Real Estate
operating profit (loss) are as follows:
|
|
Three Months Ended
June 30,
|
(amounts in millions
except per share amounts; unaudited)
|
|
2023
|
|
2022
|
Commercial Real
Estate Operating Profit (Loss)
|
|
$
22.7
|
|
$
19.3
|
Depreciation and
amortization of commercial real estate properties
|
|
9.1
|
|
9.2
|
Corporate and other
expense
|
|
(7.7)
|
|
(18.8)
|
Core business interest
expense
|
|
(2.7)
|
|
(2.9)
|
Distributions to
participating securities
|
|
(0.1)
|
|
(0.1)
|
Pension termination -
CRE and Corporate
|
|
—
|
|
13.8
|
Core
FFO
|
|
$
21.3
|
|
$
20.5
|
|
|
|
|
|
FFO per diluted
share
|
|
$
0.27
|
|
$
0.20
|
Core FFO per diluted
share
|
|
$
0.29
|
|
$
0.28
|
Weighted average
diluted shares outstanding (FFO/Core FFO)
|
|
72.8
|
|
72.8
|
The Company may report various forms of Earnings Before
Interest, Taxes, Depreciation and Amortization ("EBITDA"), on a
consolidated basis or a segment basis (e.g., "Consolidated EBITDA"
or "Land Operations EBITDA"), as non-GAAP measures used by the
Company in evaluating the Company's and segments' operating
performance on a consistent and comparable basis from period to
period. The Company provides this information to investors as an
additional means of evaluating the performance of the Company's and
segments' ongoing operations.
Consolidated EBITDA is calculated by adjusting the Company's
consolidated net income (loss) to exclude the impact of interest
expense, income taxes and depreciation and amortization. Land
Operations EBITDA is calculated by adjusting Land Operations
operating profit (which excludes interest expense and income taxes)
to add back depreciation and amortization recorded at the Land
Operations segment.
The Company also adjusts Consolidated EBITDA or Land Operations
EBITDA (to arrive at "Consolidated Adjusted EBITDA" or "Land
Operations Adjusted EBITDA") for items identified as non-recurring,
infrequent or unusual that are not expected to recur in the
Company's core business or segment's normal operations.
As an illustrative example, the Company identified non-cash
pension termination charges as a non-recurring, infrequent or
unusual item that is not expected to recur in the consolidated or
segment's normal operations (or in the Company's core business). By
excluding these items from Segment EBITDA and Consolidated EBITDA
to arrive at Segment Adjusted EBITDA or Consolidated Adjusted
EBITDA, the Company believes it provides meaningful supplemental
information about its core operating performance and facilitates
comparisons to historical operating results. Such non-GAAP measures
should not be viewed as a substitute for, or superior to, financial
measures calculated in accordance with GAAP.
Reconciliations of the Company's consolidated net income to
Consolidated EBITDA and Consolidated Adjusted EBITDA are as
follows:
|
|
TTM June
30,
|
(amounts in millions,
unaudited)
|
|
2023
|
|
2022
|
Net Income
(Loss)
|
|
$
(44.6)
|
|
$
28.3
|
Adjustments:
|
|
|
|
|
Depreciation and
amortization
|
|
36.6
|
|
39.3
|
Interest
expense
|
|
21.6
|
|
23.8
|
Income tax expense
(benefit)
|
|
(0.2)
|
|
(18.2)
|
Depreciation and
amortization related to discontinued operations
|
|
2.8
|
|
8.4
|
Interest expense
related to discontinued operations
|
|
0.6
|
|
0.1
|
Consolidated
EBITDA
|
|
$
16.8
|
|
$
81.7
|
Asset impairments
related to the Land Operations Segment
|
|
5.0
|
|
—
|
Pension
termination
|
|
—
|
|
76.9
|
(Income) loss from
discontinued operations, net of income taxes and excluding
depreciation,
amortization and
interest expense
|
|
83.5
|
|
23.7
|
Consolidated
Adjusted EBITDA
|
|
$
105.3
|
|
$
182.3
|
FORWARD-LOOKING STATEMENTS
Statements in this release that are not historical facts are
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995 and involve a number of
risks and uncertainties that could cause actual results to differ
materially from those contemplated by the relevant forward-looking
statements. These forward-looking statements include, but are not
limited to, statements regarding possible or assumed future results
of operations, business strategies, growth opportunities and
competitive positions. Such forward-looking statements speak only
as of the date the statements were made and are not guarantees of
future performance. Forward-looking statements are subject to a
number of risks, uncertainties, assumptions and other factors that
could cause actual results and the timing of certain events to
differ materially from those expressed in or implied by the
forward-looking statements. These factors include, but are not
limited to, prevailing market conditions and other factors related
to the Company's REIT status and the Company's business, the
evaluation of alternatives by the Company related to its non-core
assets and business, and the risk factors discussed in the
Company's most recent Form 10-K, Form 10-Q and other filings with
the Securities and Exchange Commission. The information in this
release should be evaluated in light of these important risk
factors. We do not undertake any obligation to update the Company's
forward-looking statements.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/alexander--baldwin-inc-reports-second-quarter-2023-results-301887766.html
SOURCE Alexander & Baldwin, Inc.