Realty Income Announces Operating Results For Second Quarter And First Six Months Of 2020

08.03.2020

SAN DIEGO, Aug. 3, 2020 /PRNewswire/ -- Realty Income Corporation (Realty Income, NYSE: O), The Monthly Dividend Company®, today announced operating results for the second quarter and six months ended June 30, 2020. All per share amounts presented in this press release are on a diluted per common share basis unless stated otherwise.

Realty Income Corporation - The Monthly Dividend Company. (PRNewsFoto/Realty Income Corporation)

COMPANY HIGHLIGHTS:

For the quarter ended June 30, 2020:

  • Net income per share was $0.31
  • AFFO per share increased 4.9% to $0.86, compared to the quarter ended June 30, 2019
  • Collected 86.5% of contractual rent across our total portfolio
  • Invested $154.2 million in 32 properties and properties under development or expansion, including $58.2 million in two properties in the U.K.
  • Raised $593.9 million through the issuance of 3.250% senior unsecured notes due in 2031
  • Raised $98.1 million from the sale of common stock, primarily through our At -The-Market (ATM) program

For the month ended July 31, 2020:

  • Collected 91.5% of contractual rent due for the month of July 2020 across our total portfolio
  • Raised $378.8 million through the issuance of 3.250% senior unsecured notes due 2031

CEO Comments

"First and foremost, I appreciate my colleagues' seamless transition to a remote work environment, recognize our team's outstanding dedication and contributions that continue to drive our business, and empathize with individuals and businesses impacted by the COVID-19 pandemic," said
Sumit Roy, Realty Income's President and Chief Executive Officer. "While economic and public health considerations remain due to the COVID-19 pandemic, our operating results for the second quarter continue to demonstrate the stability and resiliency of our business. Our diversified and high-quality real estate portfolio, which is primarily leased to tenants providing non-discretionary and/or low price point goods or services, was 98.5% occupied at quarter-end, and we achieved a 101% rent recapture rate on re-leasing activity during the quarter. Additionally, our financial position remains strong, as we ended the quarter with a net debt to EBITDAre ratio of 5.1x and a fixed charge coverage ratio of 5.4x. As of July 31st, we had total liquidity of $2.9 billion, including approximately $400 million of cash on hand and $2.5 billion remaining borrowing capacity available on our $3.0 billion revolving credit facility (excluding the $1.0 billion accordion feature, which is subject to obtaining lender commitments), which we believe provides us significant financial flexibility."

"Through July 31st, we have collected 86.5% of contractual rent for the second quarter and 91.5% of contractual rent for the month of July, which represented the second consecutive month of improving rent collection trends and the highest monthly rent collection reported since April 2020. We are pleased with these positive trends, and we continue to manage the business with a focus on generating long-term value for our stakeholders. Given the increased visibility to our business, we are providing 2020 acquisition guidance of $1.25 billion to $1.75 billion."

Summarized Financial Results

The following summarizes our select financial results (dollars in millions, except per share data):

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2020

 

2019

 

2020

 

2019

Total revenue

$

414.6

   

$

365.5

   

$

829.0

   

$

719.8

 

Net income available to common stockholders (1)(2)

$

107.8

   

$

95.2

   

$

254.7

   

$

206.1

 

Net income per share

$

0.31

   

$

0.31

   

$

0.75

   

$

0.67

 

Funds from operations available to common stockholders (FFO) (2)(3)

$

288.3

   

$

251.5

   

$

565.4

   

$

497.2

 

FFO per share

$

0.84

   

$

0.81

   

$

1.66

   

$

1.62

 

Adjusted funds from operations available to common stockholders (AFFO) (3)

$

295.2

   

$

253.9

   

$

592.5

   

$

502.7

 

AFFO per share

$

0.86

   

$

0.82

   

$

1.74

   

$

1.63

 
   

(1)

The calculation to determine net income attributable to common stockholders includes provisions for impairment, gains on sales of real estate, and foreign currency gains and losses. These items can vary from quarter to quarter and can significantly impact net income and period to period comparisons.

(2)

Net income available to common stockholders and FFO in the first six months of 2020 were impacted by the following transactions recorded in the first quarter of 2020: (i) a $9.8 million loss on extinguishment of debt due to the January 2020 early redemption of the 5.750% notes due 2021, and (ii) a $3.5 million executive severance charge for our former chief financial officer (CFO).

(3)

The company considers FFO and AFFO to be appropriate supplemental measures of a Real Estate Investment Trust's (REIT's) operating performance. Realty Income defines FFO, a non-GAAP measure, consistent with the National Association of Real Estate Investment Trusts' (Nareit's) definition, as net income available to common stockholders, plus depreciation and amortization of real estate assets, plus impairments of real estate assets, and reduced by gains on property sales. AFFO further adjusts FFO for unique revenue and expense items, which the company believes are not as pertinent to the measurement of the company's ongoing operating performance. Presentation of the information regarding FFO and AFFO is intended to assist the reader in comparing the operating performance of different REITs, although it should be noted that not all REITs calculate FFO and AFFO in the same way, so comparisons with other REITs may not be meaningful. FFO and AFFO should not be considered as alternatives to reviewing our cash flows from operating, investing, and financing activities. In addition, FFO and AFFO should not be considered as measures of liquidity, our ability to make cash distributions, or our ability to pay interest payments. See the reconciliations of net income available to common stockholders to FFO and AFFO on pages eight and nine of this press release. 

Impact of COVID-19

Percentages of Contractual Rent Collected as of July 31, 2020

 

Month Ended

April 30, 2020

 

Month

Ended


May 31, 2020

 

Month Ended

June 30,

2020

 

Quarter

Ended

June 30, 2020

 

Month Ended

July 31, 2020

         
                   

Contractual rent collected(1) across total portfolio

88.4%

 

84.9%

 

86.1%

 

86.5%

 

91.5%

Contractual rent collected(1) from top 20 tenants(2)

83.0%

 

82.1%

 

82.5%

 

82.5%

 

90.7%

Contractual rent collected(1) from investment grade tenants(3)

100.0%

 

98.4%

 

98.9%

 

99.1%

 

100.0%

   

(1)

Contractual rent is the aggregate cash amount charged to tenants inclusive of monthly base rent receivables. U.K. rent (which is payable in pounds Sterling) was converted at the exchange rate in effect on May 1, 2020 for rents collected for the month of April 2020, on June 1, 2020 for rents collected for the month of May 2020, on July 1, 2020 for rents collected for the month of June 2020, and on July 31, 2020 for rents collected for the month of July 2020.

(2)

We define top 20 tenants as our 20 largest tenants based on percentage of total portfolio annualized contractual rental revenue as of the last day of such period.

(3)

We define investment grade tenants as tenants with a credit rating, and tenants that are subsidiaries or affiliates of companies with a credit rating, of Baa3/BBB- or higher from one of the three major rating agencies (Moody's/S&P/Fitch).

We have executed deferral agreements or maintain ongoing deferral discussions with tenants that account for a majority of the unpaid contractual rent for the months of April, May, June, and July 2020. Additional detail on rent collections can be found in our supplemental materials available on our corporate website at www.realtyincome.com/investors/financial-information/quarterly-results.

Dividend Increases 

In June 2020, we announced the 91st consecutive quarterly dividend increase, which is the 107th increase in the amount of the dividend since the company's listing on the New York Stock Exchange (NYSE) in 1994. The annualized dividend amount as of June 30, 2020 was $2.802 per share. The amount of monthly dividends paid per share increased 3.1% to $0.699 in the second quarter of 2020, as compared to $0.678 in the second quarter of 2019. During the second quarter of 2020, the company distributed $240.5 million in common dividends to shareholders, representing 81.5% of its AFFO of $295.2 million.

Real Estate Portfolio Update

As of June 30, 2020, our portfolio consisted of 6,541 properties located in 49 U.S. states, Puerto Rico and the U.K., and leased to approximately 600 different tenants doing business in 50 industries. The properties are primarily freestanding and leased under long-term, net lease agreements with a weighted average remaining lease term of 9.0 years. The company's portfolio of commercial real estate has historically provided dependable rental revenue supporting the payment of monthly dividends. As of June 30, 2020, portfolio occupancy was 98.5% with 101 properties available for lease or sale out of the 6,541, as compared to 98.5% as of March 31, 2020 and 98.3% as of June 30, 2019.

Changes in Occupancy

Three months ended June 30, 2020

 

Properties available for lease at March 31, 2020

97

 

Lease expirations

81

 

Re-leases to same tenant (1)

(60)

 

Re-leases to new tenant (1)(2)

(5)

 

Vacant dispositions

(12)

 

Properties available for lease at June 30, 2020

101

 
   

(1)

The annual new rent on these re-leases was $15.334 million, as compared to the previous annual rent of $15.128 million on the same properties, representing a rent recapture rate of 101.4% on the properties re-leased during the quarter ended June 30, 2020.

(2)

Re-leased two properties to new tenants without a period of vacancy, and three properties to new tenants after a period of vacancy.

 

Six months ended June 30, 2020

 

Properties available for lease at December 31, 2019

94

 

Lease expirations

190

 

Re-leases to same tenant (1)

(150)

 

Re-leases to new tenant (1)(2)

(8)

 

Vacant dispositions

(25)

 

Properties available for lease at June 30, 2020

101

 
   

(1)

The annual new rent on these re-leases was $33.152 million, as compared to the previous annual rent of $33.124 million on the same properties, representing a rent recapture rate of 100.1% on the properties re-leased during the first six months of 2020.

(2)

Re-leased three properties to new tenants without a period of vacancy, and five properties to new tenants after a period of vacancy.

Investments in Real Estate

The following table summarizes our acquisitions in the U.S. and U.K. for the periods indicated below:

 

Number of

Properties

 

Leasable

Square Feet

(in millions)

 

Investment

($ in millions)

 

Weighted

Average

Lease Term

(Years)

 

Initial Average

Cash Lease

Yield

Three months ended June 30, 2020

                 

Acquisitions - U.S.(in 15 states)

26

   

0.4

   

$

94.3

   

12.9

   

6.4

%

Acquisitions - U.K.(1)

2

   

0.1

   

58.2

   

9.9

   

6.1

%

Total Acquisitions

28

   

0.5

   

152.5

   

11.8

   

6.3

%

Properties under Development - U.S.

4

   

0.1

   

1.7

   

10.4

   

10.3

%

Total (2)

32

   

0.6

   

$

154.2

   

11.8

   

6.3

%

                   

Six months ended June 30, 2020

                 

Acquisitions - U.S.(in 25 states)

80

   

1.8

   

$

412.6

   

14.4

   

6.5

%

Acquisitions - U.K.(1)

6

   

0.5

   

223.7

   

11.8

   

5.3

%

Total Acquisitions

86

   

2.3

   

636.3

   

13.6

   

6.1

%

Properties under Development - U.S.

8

   

0.2

   

3.9

   

10.5

   

8.8

%

Total (3)

94

   

2.5

   

$

640.2

   

13.6

   

6.1

%

   

(1)

Represents investments of £46.8 million Sterling during the quarter ended June 30, 2020 and £180.1 million during the six months ended June 30, 2020 converted at the applicable exchange rate on the date of acquisition.

(2)

The tenants occupying the new properties operate in 8 industries, and are 100% retail, based on rental revenue. Approximately 41% of the rental revenue generated from acquisitions during the second quarter of 2020 is from investment grade rated tenants, their subsidiaries or affiliated companies.

(3)

The tenants occupying the new properties operate in 17 industries, and are 96.5% retail and 3.5% industrial, based on rental revenue. Approximately 37% of the rental revenue generated from acquisitions during the first six months of 2020 is from investment grade rated tenants, their subsidiaries or affiliated companies.

Same Store Rental Revenue

The following summarizes our same store rental revenue on 5,539 properties under lease (dollars in millions):

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

Decrease

 

2020

 

2019

 

2020

 

2019

 

Three months

 

Six months

Rental Revenue

$

315.7

   

$

317.0

   

$

635.6

   

$

636.7

   

(0.4)

%

 

(0.2)

%

                                           

Our calculation of same store rental revenue includes $12.9 million of rent deferred for future payment as a result of lease concessions we granted in response to the COVID-19 pandemic and recognized under the practical expedient provided by the Financial Accounting Standards Board (FASB). Our calculation of same store rental revenue also includes $35.9 million of uncollected rent from the second quarter of 2020 where we have not granted a lease concession. If these applicable amounts of rent deferrals and uncollected rent were excluded from our calculation of same store rental revenue, the decreases for the second quarter and first six months of 2020 would have been (14.1)% and (6.5)%, respectively.

Property Dispositions

The following summarizes our property dispositions (dollars in millions):

 

Three Months Ended

June 30, 2020

 

Six Months Ended

June 30, 2020

Properties sold

12

   

29

 

Net sales proceeds

$

7.4

   

$

133.6

 

Gain on sales of real estate

$

1.3

   

$

39.8

 

Liquidity and Capital Markets

Capital Raising

In May 2020, we issued $600 million of 3.250% senior unsecured notes due January 2031. The public offering price for these notes was 98.987% of the principal amount, for an effective yield to maturity of 3.364%.

During the quarter ended June 30, 2020, we raised $98.1 million from the sale of common stock at a weighted average price of $63.07 per share, primarily through our At-The-Market-Program.

In July 2020, we issued $350 million of 3.250% senior unsecured notes due January 2031, which constituted a further issuance of, and formed a single series with, the $600 million senior notes issued in May 2020. The public offering price was 108.241% of the principal amount, for an effective yield to maturity of 2.341%.

Credit Facility

We have a $3.0 billion unsecured revolving credit facility, with an initial term that expires in March 2023 (subject to two six-month options to extend). The revolving credit facility also has a $1.0 billion accordion feature, which is subject to obtaining lender commitments. As of June 30, 2020, the balance of borrowings outstanding under our revolving credit facility was $628.6 million, and we had a cash balance of $35.3 million.

Repayment of Term Loan

In June 2020, we repaid one of the $250.0 million senior term loans in full upon maturity.

2020 Acquisitions Guidance

On April 9, 2020 we withdrew our 2020 guidance that was provided on February 19, 2020 due the ongoing uncertainty regarding the impact of the COVID-19 pandemic and measures taken to limit its spread. We are reinstating guidance relating to our acquisition volume, which we currently estimate at $1.25 - $1.75 billion for 2020. We continue to evaluate the impacts of the COVID-19 pandemic on our business as the situation continues to evolve.

Conference Call Information

In conjunction with the release of our operating results, we will host a conference call on August 4, 2020 at 11:30 a.m. PT to discuss the results. To access the conference, dial (877) 701-6180 (United States) or (647) 689-4069 (International). When prompted, provide the conference ID 4181696.

A telephone replay of the conference call can also be accessed by calling (800) 585-8367 and entering the passcode 4181696. The telephone replay will be available through August 18, 2020. A live webcast will be available in listen-only mode by clicking on the webcast link on the company's home page or in the investors section at www.realtyincome.com

A replay of the conference call webcast will be available approximately one hour after the conclusion of the live broadcast. No access code is required for this replay.

Supplemental Materials

Supplemental materials on second quarter and year-to-date 2020 operating results, including reconciliations for non-GAAP measures, are available on our corporate website at www.realtyincome.com/investors/financial-information/quarterly-results.

About Realty Income

Realty Income, The Monthly Dividend Company®, is an S&P 500 company dedicated to providing stockholders with dependable monthly income. The company is structured as a REIT, and its monthly dividends are supported by the cash flow from over 6,500 real estate properties owned under long-term lease agreements with commercial tenants. To date, the company has declared 601 consecutive common stock monthly dividends throughout its 51-year operating history and increased the dividend 107 times since Realty Income's public listing in 1994 (NYSE: O). The company is a member of the S&P 500 Dividend Aristocrats® index. Additional information about the company can be obtained from the corporate website at www.realtyincome.com.

Forward-Looking Statements

Statements in this press release that are not strictly historical are "forward-looking" statements. Forward-looking statements involve known and unknown risks, which may cause the company's actual future results to differ materially from expected results. These risks include, among others, general economic conditions, domestic and foreign real estate conditions, tenant financial health, the availability of capital to finance planned growth, volatility and uncertainty in the credit markets and broader financial markets, changes in foreign currency exchange rates, property acquisitions and the timing of these acquisitions, charges for property impairments, the effects of the COVID-19 pandemic and the measures taken to limit its impact, the effects of pandemics or global outbreaks of contagious diseases or fear of such outbreaks, the company's tenants' ability to adequately manage its properties and fulfill their respective lease obligations to the company, and the outcome of any legal proceedings to which the company is a party, as described in the company's filings with the Securities and Exchange Commission. Consequently, forward-looking statements should be regarded solely as reflections of the company's current operating plans and estimates. Actual operating results may differ materially from what is expressed or forecast in this press release. The company undertakes no obligation to publicly release the results of any revisions to these forward-looking statements that may be made to reflect events or circumstances after the date these statements were made. 

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share amounts) (unaudited)

 
   

Three Months

 

Three Months

 

Six Months

 

Six Months

   

Ended 6/30/20

 

Ended 6/30/19

 

Ended 6/30/20

 

Ended 6/30/19

REVENUE

               

Rental (including reimbursable) (1)

 

$

410,201

   

$

364,252

   

$

822,358

   

$

718,289

 

Other (2)

 

4,435

   

1,198

   

6,619

   

1,526

 

Total revenue

 

414,636

   

365,450

   

828,977

   

719,815

 
                 

EXPENSES

               

Depreciation and amortization

 

168,328

   

150,426

   

332,913

   

287,943

 

Interest

 

77,841

   

72,488

   

153,766

   

142,508

 

Property (including reimbursable)

 

26,452

   

21,342

   

52,058

   

42,978

 

General and administrative

 

19,063

   

18,585

   

40,027

   

33,693

 

Income taxes

 

2,838

   

1,155

   

5,601

   

2,600

 

Provisions for impairment

 

13,869

   

13,061

   

18,347

   

17,733

 

Total expenses

 

308,391

   

277,057

   

602,712

   

527,455

 

Gain on sales of real estate

 

1,323

   

6,891

   

39,829

   

14,154

 

Foreign currency and derivative gains (losses), net

 

502

   

136

   

(1,062)

   

136

 

Loss on extinguishment of debt

 

   

   

(9,819)

   

 

Net income

 

108,070

   

95,420

   

255,213

   

206,650

 

Net income attributable to noncontrolling interests

 

(246)

   

(226)

   

(562)

   

(514)

 

Net income available to common stockholders

 

$

107,824

   

$

95,194

   

$

254,651

   

$

206,136

 
                 

Funds from operations available to common stockholders (FFO)

 

$

288,338

   

$

251,489

   

$

565,441

   

$

497,164

 

Adjusted funds from operations available to common stockholders (AFFO)

 

$

295,241

   

$

253,935

   

$

592,463

   

$

502,669

 
                 

Per share information for common stockholders:

               

Net income:

               

Basic and Diluted

 

$

0.31

   

$

0.31

   

$

0.75

   

$

0.67

 
                 

FFO:

               

Basic and Diluted

 

$

0.84

   

$

0.81

   

$

1.66

   

$

1.62

 
                 

AFFO:

               

Basic

 

$

0.86

   

$

0.82

   

$

1.74

   

$

1.64

 

Diluted

 

$

0.86

   

$

0.82

   

$

1.74

   

$

1.63

 
                 

Cash dividends paid per common share

 

$

0.699

   

$

0.678

   

$

1.392

   

$

1.350

 
   

(1)

We recorded reserves as a reduction of rental revenue of $8.5 million (of which $2.1 million was related to straight-line rent receivables) for the second quarter of 2020, $417,000 for the second quarter of 2019, $10.2 million (of which $2.8 million was related to straight-line rent receivables) for the six months ended June 30, 2020, and $2.4 million (of which $1.4 million was related to straight-line receivables) for the six months ended June 30, 2019.

(2)

The three and six months ended June 30, 2020 includes $1.4 million and $1.5 million, respectively, of interest income from short-term investments and money market funds. The three and six months ended June 30, 2019 includes $166,000 and $296,000, respectively, of interest income from money market funds. There were no short-term investments in the three or six months ended June 30, 2019.

 

 

FUNDS FROM OPERATIONS (FFO)

(dollars in thousands, except per share amounts)

 

We define FFO, a non-GAAP measure, consistent with Nareit's definition, as net income available to common stockholders, plus depreciation and amortization of real estate assets, plus impairments of real estate assets, reduced by gains on real estate sales.

 
   

Three Months

 

Three Months

 

Six Months

 

Six Months

   

Ended 6/30/20

 

Ended 6/30/19

 

Ended 6/30/20

 

Ended 6/30/19

                 

Net income available to common stockholders

 

$

107,824

   

$

95,194

   

$

254,651

   

$

206,136

 

Depreciation and amortization

 

168,328

   

150,426

   

332,913

   

287,943

 

Depreciation of furniture, fixtures and equipment

 

(152)

   

(147)

   

(278)

   

(302)

 

Provisions for impairment

 

13,869

   

13,061

   

18,347

   

17,733

 

Gain on sales of real estate

 

(1,323)

   

(6,891)

   

(39,829)

   

(14,154)

 

FFO adjustments allocable to noncontrolling interests

 

(208)

   

(154)

   

(363)

   

(192)

 

FFO available to common stockholders

 

$

288,338

   

$

251,489

   

$

565,441

   

$

497,164

 

FFO allocable to dilutive noncontrolling interests

 

348

   

362

   

717

   

670

 

Diluted FFO

 

$

288,686

   

$

251,851

   

$

566,158

   

$

497,834

 
                 

FFO per common share, basic and diluted

 

$

0.84

   

$

0.81

   

$

1.66

   

$

1.62

 
                 

Distributions paid to common stockholders

 

$

240,470

   

$

208,864

   

$

474,294

   

$

413,410

 
                 

FFO available to common stockholders in excess of distributions paid to common stockholders

 

$

47,868

   

$

42,625

   

$

91,147

   

$

83,754

 
                 

Weighted average number of common shares used for FFO:

               

Basic

 

343,515,406

   

311,032,972

   

340,061,487

   

307,293,949

 

Diluted

 

344,148,378

   

311,785,281

   

340,744,384

   

308,000,806

 

 

ADJUSTED FUNDS FROM OPERATIONS (AFFO)

(dollars in thousands, except per share amounts) 

 

We define AFFO as FFO adjusted for unique revenue and expense items, which the company believes are not as pertinent to the measurement of the company's ongoing operating performance. Most companies in our industry use a similar measurement to AFFO, but they may use the term "CAD" (for Cash Available for Distribution) or "FAD" (for Funds Available for Distribution). 

 
   

Three Months

 

Three Months

 

Six Months

 

Six Months

   

Ended 6/30/20

 

Ended 6/30/19

 

Ended 6/30/20

 

Ended 6/30/19

Net income available to common stockholders (1)

 

$

107,824

   

$

95,194

   

$

254,651

   

$

206,136

 

Cumulative adjustments to calculate FFO (2)

 

180,514

   

156,295

   

310,790

   

291,028

 

FFO available to common stockholders

 

288,338

   

251,489

   

565,441

   

497,164

 

 Executive severance charge (3)

 

   

   

3,463

   

 

 Loss on extinguishment of debt

 

   

   

9,819

   

 

Amortization of share-based compensation

 

4,882

   

4,527

   

8,624

   

7,291

 

Amortization of deferred financing costs (4)

 

1,476

   

1,133

   

2,836

   

2,173

 

Amortization of net mortgage premiums

 

(356)

   

(354)

   

(710)

   

(708)

 

Loss on interest rate swaps

 

1,306

   

686

   

1,992

   

1,364

 

Straight-line payments from cross-currency swaps (5)

 

623

   

799

   

1,346

   

799

 

Leasing costs and commissions

 

(973)

   

(707)

   

(1,111)

   

(1,030)

 

Recurring capital expenditures

 

(21)

   

(116)

   

(21)

   

(172)

 

Straight-line rent

 

(6,242)

   

(7,230)

   

(14,024)

   

(12,092)

 

Amortization of above and below-market leases, net

 

6,087

   

3,627

   

12,517

   

7,741

 

Other adjustments (6)

 

121

   

81

   

2,291

   

139

 

AFFO available to common stockholders

 

$

295,241

   

$

253,935

   

$

592,463

   

$

502,669

 

AFFO allocable to dilutive noncontrolling interests

 

356

   

368

   

732

   

 

Diluted AFFO

 

$

295,597

   

$

254,303

   

$

593,195

   

$

502,669

 
                 

AFFO per common share:

               

Basic

 

$

0.86

   

$

0.82

   

$

1.74

   

$

1.64

 

Diluted

 

$

0.86

   

$

0.82

   

$

1.74

   

$

1.63

 
                 

Distributions paid to common stockholders

 

$

240,470

   

$

208,864

   

$

474,294

   

$

413,410

 
                 

AFFO available to common stockholders in excess of distributions paid to common stockholders

 

$

54,771

   

$

45,071

   

$

118,169

   

$

89,259

 
                 

Weighted average number of common shares used for AFFO:

           

Basic

 

343,515,406

   

311,032,972

   

340,061,487

   

307,293,949

 

Diluted

 

344,148,378

   

311,785,281

   

340,744,384

   

307,580,127

 
   

(1)

The three and six months ended June 30, 2020 includes $14.1 million of rent deferred as a result of lease concessions we granted in response to the COVID-19 pandemic and recognized under the practical expedient provided by the FASB and $46.1 million of uncollected rent from the second quarter for which we have not granted a lease concession. As of June 30, 2020, collection of the $60.2 million of unpaid rent is probable. Deferrals accounted for as modifications totaling $161,000 for the three and six months ended June 30, 2020 have not been added back to AFFO.

(2)

See FFO calculation on page eight for reconciling items.

(3)

The executive severance charge represents the incremental costs incurred upon our former CFO's departure in March 2020, consisting of $1.6 million of cash, $1.8 million of share-based compensation expense and $58,000 of professional fees.

(4)

Includes the amortization of costs incurred and capitalized upon issuance of our notes payable, assumption of our mortgages payable and issuance of our term loans. The deferred financing costs are being amortized over the lives of the respective notes payable, mortgages and term loans. No costs associated with our credit facility agreements or annual fees paid to credit rating agencies have been included.

(5)

Straight-line payments from cross-currency swaps represent quarterly payments in U.S. dollars received by us from counterparties in exchange for associated foreign currency payments. These USD payments are fixed and determinable for the duration of the associated hedging transaction.

(6)

Includes adjustments allocable to noncontrolling interests, obligations related to financing lease liabilities, and foreign currency gains and losses as a result of intercompany debt and remeasurement transactions.

 

 

HISTORICAL FFO AND AFFO

(dollars in thousands, except per share amounts)

 

For the three months ended June 30,

 

2020

 

2019

 

2018

 

2017

 

2016

                     

Net income available to common stockholders

 

$

107,824

   

$

95,194

   

$

96,380

   

$

81,136

   

$

69,045

 

Depreciation and amortization, net of furniture, fixtures and equipment

 

168,176

   

150,279

   

133,831

   

122,939

   

110,147

 

Provisions for impairment

 

13,869

   

13,061

   

3,951

   

2,274

   

6,269

 

Gain on sales of real estate

 

(1,323)

   

(6,891)

   

(7,787)

   

(2,839)

   

(8,658)

 

FFO adjustments allocable to noncontrolling interests

 

(208)

   

(154)

   

(293)

   

(238)

   

(155)

 
                     

FFO

 

$

288,338

   

$

251,489

   

$

226,082

   

$

203,272

   

$

176,648

 
                     

FFO per diluted share

 

$

0.84

   

$

0.81

   

$

0.79

   

$

0.75

   

$

0.70

 
                     

AFFO

 

$

295,241

   

$

253,935

   

$

226,988

   

$

208,388

   

$

180,876

 
                     

AFFO per diluted share

 

$

0.86

   

$

0.82

   

$

0.80

   

$

0.76

   

$

0.71

 
                     

Cash dividends paid per share

 

$

0.699

   

$

0.678

   

$

0.659

   

$

0.633

   

$

0.597

 
                     

Weighted average diluted shares outstanding - FFO

 

344,148,378

   

311,785,281

   

285,372,256

   

273,187,669

   

254,254,243

 
                     

Weighted average diluted shares outstanding - AFFO

 

344,148,378

   

311,785,281

   

285,372,256

   

273,187,669

   

253,937,221

 
 

For the six months ended June 30,

 

2020

 

2019

 

2018

 

2017

 

2016

                     

Net income available to common stockholders

 

$

254,651

   

$

206,136

   

$

179,543

   

$

152,722

   

$

132,518

 

Depreciation and amortization, net of furniture, fixtures and equipment

 

332,635

   

287,641

   

264,775

   

243,879

   

217,887

 

Provisions for impairment

 

18,347

   

17,733

   

18,172

   

7,706

   

8,192

 

Gain on sales of real estate

 

(39,829)

   

(14,154)

   

(11,005)

   

(13,371)

   

(10,948)

 

FFO adjustments allocable to noncontrolling interests

 

(363)

   

(192)

   

(521)

   

(453)

   

(373)

 
                     

FFO

 

$

565,441

   

$

497,164

   

$

450,964

   

$

390,483

   

$

347,276

 
                     

FFO per diluted share

 

$

1.66

   

$

1.62

   

$

1.58

   

$

1.46

   

$

1.38

 
                     

AFFO

 

$

592,463

   

$

502,669

   

$

451,549

   

$

409,723

   

$

356,793

 
                     

AFFO per diluted share

 

$

1.74

   

$

1.63

   

$

1.59

   

$

1.53

   

$

1.42

 
                     

Cash dividends paid per share

 

$

1.392

   

$

1.350

   

$

1.309

   

$

1.257

   

$

1.185

 
                     

Weighted average diluted shares outstanding - FFO

 

340,744,384

   

308,000,806

   

284,924,336

   

268,569,855

   

252,073,685

 
                     

Weighted average diluted shares outstanding - AFFO

 

340,744,384

   

307,580,127

   

284,924,336

   

268,658,037

   

252,378,957

 

 

REALTY INCOME CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except per share data) (unaudited)

 
   

June 30, 2020

 

December 31, 2019

ASSETS

       

Real estate held for investment, at cost:

       

Land

 

$

5,772,734

   

$

5,684,034

 

Buildings and improvements

 

14,096,997

   

13,833,882

 

Total real estate held for investment, at cost

 

19,869,731

   

19,517,916

 

Less accumulated depreciation and amortization

 

(3,367,420)

   

(3,117,919)

 

Real estate held for investment, net

 

16,502,311

   

16,399,997

 

Real estate and lease intangibles held for sale, net

 

40,551

   

96,775

 

Cash and cash equivalents

 

35,345

   

54,011

 

Short-term investment

 

300,000

   

 

Accounts receivable

 

255,609

   

181,969

 

Lease intangible assets, net

 

1,508,177

   

1,493,383

 

Other assets, net

 

460,554

   

328,661

 

Total assets

 

$

19,102,547

   

$

18,554,796

 
         

LIABILITIES AND EQUITY

       

Distributions payable

 

$

81,384

   

$

76,728

 

Accounts payable and accrued expenses

 

201,176

   

177,039

 

Lease intangible liabilities, net

 

322,744

   

333,103

 

Other liabilities

 

248,547

   

262,221

 

Line of credit payable

 

628,551

   

704,335

 

Term loans, net

 

249,258

   

499,044

 

Mortgages payable, net

 

394,816

   

410,119

 

Notes payable, net

 

6,602,152

   

6,288,049

 

Total liabilities

 

8,728,628

   

8,750,638

 
         

Commitments and contingencies

       
         

Stockholders' equity:

       

Common stock and paid in capital, par value $0.01 per share, 740,200,000 shares authorized, 345,023,421 and 333,619,106 shares issued and outstanding as of June 30, 2020 and December 31, 2019, respectively

 

13,704,121

   

12,873,849

 

Distributions in excess of net income

 

(3,306,588)

   

(3,082,291)

 

Accumulated other comprehensive loss

 

(53,084)

   

(17,102)

 

Total stockholders' equity

 

10,344,449

   

9,774,456

 

Noncontrolling interests

 

29,470

   

29,702

 

Total equity

 

10,373,919

   

9,804,158

 

Total liabilities and equity

 

$

19,102,547

   

$

18,554,796

 

 

Realty Income Performance vs. Major Stock Indices

 
         

Equity

                 

NASDAQ

 

Realty Income

 

REIT Index (1)

 

DJIA

 

S&P 500

 

Composite

 

Dividend

 

Total

 

Dividend

 

Total

 

Dividend

 

Total

 

Dividend

 

Total

 

Dividend

 

Total

 

yield

 

return (2)

 

yield

 

return (3)

 

yield

 

return (3)

 

yield

 

return (3)

 

yield

 

return (4)

                                       

10/18 to 12/31/1994

10.5%

 

10.8%

 

7.7%

 

0.0%

 

2.9%

 

(1.6%)

 

2.9%

 

(1.2%)

 

0.5%

 

(1.7%)

1995

8.3%

 

42.0%

 

7.4%

 

15.3%

 

2.4%

 

36.9%

 

2.3%

 

37.6%

 

0.6%

 

39.9%

1996

7.9%

 

15.4%

 

6.1%

 

35.3%

 

2.2%

 

28.9%

 

2.0%

 

23.0%

 

0.2%

 

22.7%

1997

7.5%

 

14.5%

 

5.5%

 

20.3%

 

1.8%

 

24.9%

 

1.6%

 

33.4%

 

0.5%

 

21.6%

1998

8.2%

 

5.5%

 

7.5%

 

(17.5%)

 

1.7%

 

18.1%

 

1.3%

 

28.6%

 

0.3%

 

39.6%

1999

10.5%

 

(8.7%)

 

8.7%

 

(4.6%)

 

1.3%

 

27.2%

 

1.1%

 

21.0%

 

0.2%

 

85.6%

2000

8.9%

 

31.2%

 

7.5%

 

26.4%

 

1.5%

 

(4.7%)

 

1.2%

 

(9.1%)

 

0.3%

 

(39.3%)

2001

7.8%

 

27.2%

 

7.1%

 

13.9%

 

1.9%

 

(5.5%)

 

1.4%

 

(11.9%)

 

0.3%

 

(21.1%)

2002

6.7%

 

26.9%

 

7.1%

 

3.8%

 

2.6%

 

(15.0%)

 

1.9%

 

(22.1%)

 

0.5%

 

(31.5%)

2003

6.0%

 

21.0%

 

5.5%

 

37.1%

 

2.3%

 

28.3%

 

1.8%

 

28.7%

 

0.6%

 

50.0%

2004

5.2%

 

32.7%

 

4.7%

 

31.6%

 

2.2%

 

5.6%

 

1.8%

 

10.9%

 

0.6%

 

8.6%

2005

6.5%

 

(9.2%)

 

4.6%

 

12.2%

 

2.6%

 

1.7%

 

1.9%

 

4.9%

 

0.9%

 

1.4%

2006

5.5%

 

34.8%

 

3.7%

 

35.1%

 

2.5%

 

19.0%

 

1.9%

 

15.8%

 

0.8%

 

9.5%

2007

6.1%

 

3.2%

 

4.9%

 

(15.7%)

 

2.7%

 

8.8%

 

2.1%

 

5.5%

 

0.8%

 

9.8%

2008

7.3%

 

(8.2%)

 

7.6%

 

(37.7%)

 

3.6%

 

(31.8%)

 

3.2%

 

(37.0%)

 

1.3%

 

(40.5%)

2009

6.6%

 

19.3%

 

3.7%

 

28.0%

 

2.6%

 

22.6%

 

2.0%

 

26.5%

 

1.0%

 

43.9%

2010

5.1%

 

38.6%

 

3.5%

 

27.9%

 

2.6%

 

14.0%

 

1.9%

 

15.1%

 

1.2%

 

16.9%

2011

5.0%

 

7.3%

 

3.8%

 

8.3%

 

2.8%

 

8.3%

 

2.3%

 

2.1%

 

1.3%

 

(1.8%)

2012

4.5%

 

20.1%

 

3.5%

 

19.7%

 

3.0%

 

10.2%

 

2.5%

 

16.0%

 

2.6%

 

15.9%

2013

5.8%

 

(1.8%)

 

3.9%

 

2.9%

 

2.3%

 

29.6%

 

2.0%

 

32.4%

 

1.4%

 

38.3%

2014

4.6%

 

33.7%

 

3.6%

 

28.0%

 

2.3%

 

10.0%

 

2.0%

 

13.7%

 

1.3%

 

13.4%

2015

4.4%

 

13.0%

 

3.9%

 

2.8%

 

2.6%

 

0.2%

 

2.2%

 

1.4%

 

1.4%

 

5.7%

2016

4.2%

 

16.0%

 

4.0%

 

8.6%

 

2.5%

 

16.5%

 

2.1%

 

12.0%

 

1.4%

 

7.5%

2017

4.5%

 

3.6%

 

3.9%

 

8.7%

 

2.2%

 

28.1%

 

1.9%

 

21.8%

 

1.1%

 

28.2%

2018

4.2%

 

15.2%

 

4.4%

 

(4.0%)

 

2.5%

 

(3.5%)

 

2.2%

 

(4.4%)

 

1.4%

 

(3.9%)

2019

3.7%

 

21.1%

 

3.7%

 

28.7%

 

2.4%

 

25.3%

 

1.9%

 

31.5%

 

1.1%

 

35.2%

Q2 2020

4.7%

 

(17.3%)

 

4.0%

 

(13.3%)

 

2.4%

 

(8.4%)

 

1.9%

 

(3.1%)

 

0.9%

 

12.1%

                                       
                                       

Compound Average

Annual Total Return (5)

 

15.3%

     

10.0%

     

10.1%

     

9.7%

     

10.5%

   

Note: All of these dividend yields are calculated as annualized dividends based on the last dividend paid in applicable time period divided by the closing price as of period end. Dividend yield sources: Nareit website and Bloomberg, except for the 1994 NASDAQ dividend yield which was sourced from Datastream / Thomson Financial.

   

(1)

FTSE Nareit US Equity REIT Index, as per Nareit website.

(2)

Calculated as the difference between the closing stock price as of period end less the closing stock price as of previous period, plus dividends paid in period, divided by closing stock price as of end of previous period. Does not include reinvestment of dividends for the annual percentages.

(3)

Includes reinvestment of dividends. Source: Nareit website and Factset.

(4)

Price only index, does not include dividends as NASDAQ did not report total return metrics for the entirety of the measurement period. Source: Factset.

(5)

All of these Compound Average Annual Total Return rates are calculated in the same manner for each period from Realty Income's NYSE listing on October 18, 1994 through June 30, 2020, and (except for NASDAQ) assume reinvestment of dividends. Past performance does not guarantee future performance.  Realty Income presents this data for informational purposes only and makes no representation about its future performance or how it will compare in performance to other indices in the future.

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/realty-income-announces-operating-results-for-second-quarter-and-first-six-months-of-2020-301104921.html

SOURCE Realty Income Corporation