Phillips Edison & Company, Inc. (PECO)
SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts
SEC company page: https://www.sec.gov/edgar/browse/?CIK=1476204. Latest filing source: 0001476204-26-000005.
Informational only - descriptive public-record data, not investment advice.
Business
Read PECO's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read PECO's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 726,594,000 | USD | 2025 | 2026-02-10 |
| Net income | 111,303,000 | USD | 2025 | 2026-02-10 |
| Assets | 5,286,438,000 | USD | 2025 | 2026-02-10 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-10. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001476204.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 257,730,000 | 311,543,000 | 430,392,000 | 536,706,000 | 498,017,000 | 532,846,000 | 575,372,000 | 610,124,000 | 661,392,000 | 726,594,000 |
| Net income | 8,932,000 | -38,391,000 | 39,138,000 | -63,532,000 | 4,772,000 | 15,121,000 | 48,323,000 | 56,848,000 | 62,685,000 | 111,303,000 |
| Diluted EPS | -0.67 | 0.05 | 0.15 | 0.42 | 0.48 | 0.51 | 0.89 | |||
| Operating cash flow | 103,076,000 | 108,861,000 | 153,291,000 | 226,875,000 | 210,576,000 | 262,902,000 | 290,890,000 | 290,968,000 | 334,710,000 | 348,149,000 |
| Dividends paid | 64,269,000 | 74,198,000 | 80,728,000 | 123,135,000 | 49,331,000 | 106,699,000 | 127,083,000 | 135,749,000 | 134,018,000 | 157,275,000 |
| Assets | 2,380,188,000 | 3,526,082,000 | 5,163,477,000 | 4,828,195,000 | 4,678,563,000 | 4,668,768,000 | 4,735,492,000 | 4,865,666,000 | 5,046,223,000 | 5,286,438,000 |
| Liabilities | 1,155,401,000 | 2,047,400,000 | 2,750,580,000 | 2,659,401,000 | 2,662,634,000 | 2,192,442,000 | 2,138,059,000 | 2,212,315,000 | 2,412,238,000 | 2,697,060,000 |
| Stockholders' equity | 1,201,381,000 | 1,046,240,000 | 1,997,986,000 | 1,814,006,000 | 1,690,359,000 | 2,149,514,000 | 2,236,487,000 | 2,310,308,000 | 2,319,922,000 | 2,286,569,000 |
| Cash and cash equivalents | 8,224,000 | 5,716,000 | 16,791,000 | 17,820,000 | 104,296,000 | 92,585,000 | 5,478,000 | 4,872,000 | 4,881,000 | 3,544,000 |
Ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 3.47% | -12.32% | 9.09% | -11.84% | 0.96% | 2.84% | 8.40% | 9.32% | 9.48% | 15.32% |
| Return on equity | 0.74% | -3.67% | 1.96% | -3.50% | 0.28% | 0.70% | 2.16% | 2.46% | 2.70% | 4.87% |
| Return on assets | 0.38% | -1.09% | 0.76% | -1.32% | 0.10% | 0.32% | 1.02% | 1.17% | 1.24% | 2.11% |
| Liabilities / equity | 0.96 | 1.96 | 1.38 | 1.47 | 1.58 | 1.02 | 0.96 | 0.96 | 1.04 | 1.18 |
Industry Peer Context
Net margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001476204-26-000005; filed 2026-02-10. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001476204-26-000005; filed 2026-02-10. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001476204-26-000005; filed 2026-02-10. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001476204-26-000005; filed 2026-02-10. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001476204-26-000005; filed 2026-02-10. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001476204-26-000005; filed 2026-02-10. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001476204-26-000005; filed 2026-02-10. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001476204-26-000005; filed 2026-02-10. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0001476204-26-000005; filed 2026-02-10. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-07-24. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0001476204.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q3 | 2022-09-30 | 0.09 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.14 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 0.12 | reported discrete quarter | ||
| 2023-Q3 | 2023-09-30 | 152,474,000 | 12,245,000 | 0.10 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 154,449,000 | 13,533,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 161,302,000 | 17,670,000 | 0.14 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 161,515,000 | 15,271,000 | 0.12 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 165,527,000 | 11,602,000 | 0.09 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 173,048,000 | 18,142,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 178,311,000 | 26,309,000 | 0.21 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 177,753,000 | 12,784,000 | 0.10 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 182,669,000 | 24,685,000 | 0.20 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 187,861,000 | 47,525,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 190,741,000 | 30,378,000 | 0.24 | reported discrete quarter |
| 2026-Q2 | 2026-06-30 | 189,619,000 | 41,117,000 | 0.33 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001476204-26-000032; filed 2026-07-24. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001476204-26-000032; filed 2026-07-24. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-06-30; accession 0001476204-26-000032; filed 2026-07-24. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0001476204-26-000032.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with our accompanying consolidated financial statements and notes thereto and the more detailed information contained in our 2025 Annual Report on Form 10-K, filed with the SEC on February 10, 2026. All references to “Notes” throughout this document refer to the footnotes to the consolidated financial statements in “Item 1. Financial Statements”. See also “Cautionary Note Regarding Forward-Looking Statements” below.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements contained in this Quarterly Report on Form 10-Q of Phillips Edison & Company, Inc. (“we,” the “Company,” “our,” or “us”) other than historical facts may be considered forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and the Private Securities Litigation Reform Act of 1995 (collectively with the Securities Act and the Exchange Act, the “Acts”). These forward-looking statements are based on current expectations, estimates, and projections about the industry and markets in which we operate, and beliefs of, and assumptions made by, management of our company and involve uncertainties that could significantly affect our financial results. We intend for all such forward-looking statements to be covered by the applicable safe harbor provisions for forward-looking statements contained in the Acts. Such forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” “seek,” “objective,” “goal,” “strategy,” “plan,” “focus,” “priority,” “should,” “could,” “potential,” “possible,” “look forward,” “optimistic,” “commit,” or other similar words. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date this report is filed with the SEC. Such statements include, but are not limited to: (a) statements about our plans, strategies, initiatives, and prospects; (b) statements about our underwritten incremental yields; and (c) statements about our future results of operations, capital expenditures, and liquidity. Such statements are subject to known and unknown risks and uncertainties, which could cause actual results to differ materially from those projected or anticipated, including, without limitation: (i) changes in national, regional, or local economic climates; (ii) local market conditions, including an oversupply of space in, or a reduction in demand for, properties similar to those in our portfolio; (iii) vacancies, changes in market rental rates, and the need to periodically repair, renovate, and re-let space; (iv) competition from other available shopping centers and the attractiveness of properties in our portfolio to our tenants; (v) the financial stability of our tenants, including, without limitation, their ability to pay rent; (vi) our ability to pay down, refinance, restructure, or extend our indebtedness as it becomes due; (vii) increases in our borrowing costs as a result of changes in interest rates and other factors; (viii) potential liability for environmental matters; (ix) damage to our properties from catastrophic weather and other natural events, and the physical effects of climate change; (x) our ability and willingness to maintain our qualification as a REIT in light of economic, market, legal, tax, and other considerations; (xi) changes in tax, real estate, environmental, and zoning laws; (xii) information technology security breaches; (xiii) our corporate responsibility initiatives; (xiv) loss of key executives; (xv) the concentration of our portfolio in a limited number of industries, geographies, or investments; (xvi) the economic, political, and social impact of, and uncertainty relating to, pandemics or other health crises; (xvii) our ability to re-lease our properties on the same or better terms, or at all, in the event of non-renewal or in the event we exercise our right to replace an existing tenant; (xviii) the loss or bankruptcy of our tenants; (xix) to the extent we are seeking to dispose of properties, our ability to do so at attractive prices or at all; and (xx) the impact of heightened geopolitical instability, international conflicts, tariffs, and global trade disruptions on us, our tenants, and consumers, including the impact on inflation, supply chains, and consumer sentiment. Additional important factors that could cause actual results to differ are described in the filings made from time to time by the Company with the SEC and include the risk factors and other risks and uncertainties described in our 2025 Annual Report on Form 10-K, filed with the SEC on February 10, 2026, as updated from time to time in our periodic and/or current reports filed with the SEC, which are accessible on the SEC’s website at www.sec.gov. Therefore, such statements are not intended to be a guarantee of our performance in future periods.
Except as required by law, we do not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.
KEY PERFORMANCE INDICATORS AND DEFINED TERMS
We use certain key performance indicators (“KPIs”), which include both financial and nonfinancial metrics, to measure the performance of our operations. We believe these KPIs, as well as the core concepts and terms defined below, allow our Board, management, and investors to analyze trends around our business strategy, financial condition, and results of operations in a manner that is focused on items unique to the retail real estate industry.
We do not consider our non-GAAP measures to be alternatives to measures required in accordance with GAAP. Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our shopping centers that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYJUNE 30, 2026 FORM 10-Q | 20 |
Our KPIs and terminology can be grouped into three key areas:
PORTFOLIO—Portfolio metrics help management to gauge the health of our centers overall and individually.
•Anchor space—We define an anchor space as a space greater than or equal to 10,000 square feet of gross leasable area (“GLA”).
•ABR—We use ABR to refer to the monthly contractual base rent at the end of the period multiplied by twelve months.
•ABR Per Square Foot (“PSF”)—This metric is calculated by dividing ABR by leased GLA. Increases in ABR PSF can be an indication of our ability to create rental rate growth in our centers, as well as an indication of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•GLA—We use GLA to refer to the total occupied and unoccupied square footage of a building that is available for tenants (whom we refer to as a “Neighbor” or our “Neighbors”) or other retailers to lease.
•Inline space—We define an inline space as a space containing less than 10,000 square feet of GLA.
•Leased Occupancy—This metric is calculated as the percentage of total GLA for which a lease has been signed regardless of whether the lease has commenced or the Neighbor has taken possession. High occupancy is an indicator of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•Underwritten incremental unlevered yield—This reflects the yield we target to generate from a project upon expected stabilization and is calculated as the estimated incremental NOI for a project at stabilization divided by its estimated net project investment. The estimated incremental NOI is the difference between the estimated annualized NOI we target to generate by a project upon stabilization and the estimated annualized NOI without the planned improvements. Underwritten incremental unlevered yield does not include peripheral impacts, such as lease rollover risk or the impact on the long-term value of the property upon sale or disposition. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental NOI at stabilization.
LEASING—Leasing is a key driver of growth for our company.
•Comparable lease—We use this term to refer to a lease with consistent terms that is executed for substantially the same space that has been vacant less than twelve months.
•Comparable rent spread—This metric is calculated as the percentage increase or decrease in first-year ABR (excluding any free rent or escalations) on new or renewal leases (excluding options) where the lease was considered a comparable lease. This metric provides an indication of our ability to generate revenue growth through leasing activity.
•Cost of executing new leases—We use this term to refer to certain costs associated with new leasing, namely, leasing commissions, tenant improvement costs, and tenant concessions.
•Portfolio retention rate—This metric is calculated by dividing (i) the total square feet of retained Neighbors with current period lease expirations by (ii) the total square feet of leases expiring during the period. The portfolio retention rate provides insight into our ability to retain Neighbors at our shopping centers as their leases approach expiration. Generally, the costs to retain an existing Neighbor are lower than costs to replace with a new Neighbor.
•Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
FINANCIAL PERFORMANCE—In addition to financial metrics calculated in accordance with GAAP, such as net income or cash flows from operations, we utilize non-GAAP metrics to measure our operational and financial performance. See “Non-GAAP Measures” below for further discussion on the following metrics.
•Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“Adjusted EBITDAre”)—To arrive at Adjusted EBITDAre, we adjust EBITDAre, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) adjustments related to our investments in unconsolidated joint ventures; (iv) transaction and acquisition expenses; and (v) realized performance income. We use EBITDAre and Adjusted EBITDAre as additiona
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with our accompanying consolidated financial statements and notes thereto. See also “Cautionary Note Regarding Forward-Looking Statements” preceding Part I.
KEY PERFORMANCE INDICATORS AND DEFINED TERMS
We use certain key performance indicators (“KPIs”), which include both financial and nonfinancial metrics, to measure the performance of our operations. We believe these KPIs, as well as the core concepts and terms defined below, allow our Board, management, and investors to analyze trends around our business strategy, financial condition, and results of operations in a manner that is focused on items unique to the retail real estate industry.
We do not consider our non-GAAP measures to be alternatives to measures required in accordance with accounting principles generally accepted in the United States (“GAAP”). Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our shopping centers that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs.
Our KPIs and terminology can be grouped into three key areas:
PORTFOLIO—Portfolio metrics help management to gauge the health of our centers overall and individually.
•Anchor space—We define an anchor space as a space greater than or equal to 10,000 square feet of gross leasable area (“GLA”).
•Annualized Base Rent (“ABR”)—We use ABR to refer to the monthly contractual base rent at the end of the period multiplied by twelve months.
•ABR Per Square Foot (“PSF”)—This metric is calculated by dividing ABR by leased GLA. Increases in ABR PSF can be an indication of our ability to create rental rate growth in our centers, as well as an indication of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•GLA—We use GLA to refer to the total occupied and unoccupied square footage of a building that is available for tenants (whom we refer to as a “Neighbor” or our “Neighbors”) or other retailers to lease.
•Inline space—We define an inline space as a space containing less than 10,000 square feet of GLA.
•Leased Occupancy—This metric is calculated as the percentage of total GLA for which a lease has been signed regardless of whether the lease has commenced or the Neighbor has taken possession. High occupancy is an indicator of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•Underwritten incremental unlevered yield—This reflects the yield we target to generate from a project upon expected stabilization and is calculated as the estimated incremental net operating income (“NOI”) for a project at stabilization divided by its estimated net project investment. The estimated incremental NOI is the difference between the estimated annualized NOI we target to generate by a project upon stabilization and the estimated annualized NOI without the planned improvements. Underwritten incremental unlevered yield does not include peripheral impacts, such as lease rollover risk or the impact on the long-term value of the property upon sale or disposition. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental NOI at stabilization.
LEASING—Leasing is a key driver of growth for our company.
•Comparable lease—We use this term to refer to a lease with consistent terms that is executed for substantially the same space that has been vacant less than twelve months.
•Comparable rent spread—This metric is calculated as the percentage increase or decrease in first-year ABR (excluding any free rent or escalations) on new or renewal leases (excluding options) where the lease was considered a comparable lease. This metric provides an indication of our ability to generate revenue growth through leasing activity.
•Cost of executing new leases—We use this term to refer to certain costs associated with new leasing, namely, leasing commissions, tenant improvement costs, and tenant concessions.
•Portfolio retention rate—This metric is calculated by dividing (i) the total square feet of retained Neighbors with current period lease expirations by (ii) the total square feet of leases expiring during the period. The portfolio retention rate provides insight into our ability to retain Neighbors at our shopping centers as their leases approach expiration. Generally, the costs to retain an existing Neighbor are lower than costs to replace with a new Neighbor.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 28 |
•Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
FINANCIAL PERFORMANCE—In addition to financial metrics calculated in accordance with GAAP, such as net income or cash flows from operations, we utilize non-GAAP metrics to measure our operational and financial performance. See “Non-GAAP Measures” below for further discussion on the following metrics.
•Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“Adjusted EBITDAre”)—To arrive at Adjusted EBITDAre, we adjust EBITDAre, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) adjustments related to our investments in unconsolidated joint ventures; (iv) transaction and acquisition expenses; and (v) realized performance income. We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage.
•Core Funds From Operations Attributable to Stockholders and OP Unit Holders (“Core FFO”)—To arrive at Core FFO, we adjust Nareit FFO, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) adjustments related to our investments in unconsolidated joint ventures; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income. We believe Nareit FFO provides insight into our operating performance as it excludes certain items that are not indicative of such performance. Core FFO provides further insight into the sustainability of our operating performance and provides an additional measure to compare our performance across reporting periods on a consistent basis by excluding items that may cause short-term fluctuations in net income (loss).
•EBITDAre—The National Association of Real Estate Investment Trusts (“Nareit”) defines EBITDAre as net income (loss) computed in accordance with GAAP before: (i) interest expense; (ii) income tax expense; (iii) depreciation and amortization; (iv) gains or losses from disposition of depreciable property; and (v) impairment write-downs of depreciable property. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDAre on the same basis.
•Equity Market Capitalization—We calculate equity market capitalization as the total dollar value of all outstanding shares and OP Units using the closing price for the applicable date.
•Nareit FFO Attributable to Stockholders and OP Unit Holders (“Nareit FFO”)—Nareit defines Funds From Operations (“FFO”) as net income (loss) computed in accordance with GAAP, excluding: (i) gains (or losses) from sales of property and gains (or losses) from change in control; (ii) depreciation and amortization related to real estate; (iii) impairment losses on real estate and impairments of in-substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated partnerships and joint ventures; and (iv) adjustments for unconsolidated partnerships and joint ventures, calculated to reflect FFO on the same basis. We calculate Nareit FFO in a manner consistent with the Nareit definition.
•Net Debt—We calculate net debt as total debt, excluding discounts, market adjustments, and deferred financing expenses, less cash and cash equivalents.
•Net Debt to Adjusted EBITDAre—This ratio is calculated by dividing net debt by Adjusted EBITDAre (included on an annualized basis within the calculation). It provides insight into our leverage rate based on earnings and is not impacted by fluctuations in our equity price.
•Net Debt to Total Enterprise Value—This ratio is calculated by dividing net debt by total enterprise value, as defined below. It provides insight into our capital structure and usage of debt.
•NOI—We calculate NOI as total operating revenues, adjusted to exclude non-cash revenue items, less property operating expenses and real estate taxes. NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss).
•Same-Center—We use this term to refer to a property, or portfolio of properties, owned for the entirety of both calendar year periods being compared.
•Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.
OVERVIEW
We are a REIT and one of the nation’s largest owners and operators of omni-channel grocery-anchored shopping centers. Our portfolio primarily consists of neighborhood centers anchored by the #1 or #2 grocer tenants by sales within their respective formats by trade area. Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services.
As of December 31, 2025, we owned equity interests in 324 shopping centers, including 297 wholly-owned shopping centers and 27 shopping centers owned through three unconsolidated joint ventures, which comprised approximately 36.7 million square feet in 31 states. In addition to managing our shopping centers, our third-party investment management business
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 29 |
provides comprehensive real estate management services to our unconsolidated joint ventures and one private fund (collectively, the “Managed Funds”).
PORTFOLIO AND LEASING STATISTICS—Below are statistical highlights of our wholly-owned portfolio as of December 31, 2025 and 2024 (dollars and square feet in thousands):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Number of properties | 297 | 294 | ||||
| Number of states | 31 | 31 | ||||
| Total square feet | 33,495 | 33,300 | ||||
| ABR | $ | 539,129 | $ | 509,998 | ||
| % ABR from omni-channel grocery-anchored shopping centers | 95.0 | % | 95.7 | % | ||
| % ABR from necessity-based goods and services | 69.8 | % | 69.4 | % | ||
| Leased occupancy %: | ||||||
| Total portfolio spaces | 97.3 | % | 97.7 | % | ||
| Anchor spaces | 98.7 | % | 99.1 | % | ||
| Inline spaces | 95.1 | % | 95.0 | % | ||
| Average remaining lease term (in years)(1) | 4.5 | 4.4 |
(1)The average remaining lease term in years excludes future options to extend the term of the lease.
FINANCIAL HIGHLIGHTS—Owning, operating, and managing well-occupied omni-channel grocery-anchored real estate is the core part of our business strategy, and as of December 31, 2025, 95.0% of our ABR was derived from omni-channel grocery-anchored shopping centers. As of December 31, 2025, total leased occupancy remained strong at 97.3% and inline occupancy improved 10 basis points to 95.1%, when compared to December 31, 2024. Our financial performance highlights during 2025 are as follows:
•Net income of $123.0 million, an increase of $53.3 million from a year ago, primarily due to gains on the disposal of our properties, strong operating performance attributable to our same-center portfolio, and the impact of our 2025 acquisition activity.
•Nareit FFO per diluted share increased by $0.17 to $2.54 and Core FFO per diluted share improved by $0.17 to $2.60, primarily due to our strong operating performance.
•Same-Center NOI improved 3.8% to $454.7 million.
•Acquired $356.9 million in wholly-owned assets and $38.6 million in unconsolidated joint venture assets at our prorata share for a total of $395.5 million in acquisition activity for the year, executing our external growth strategy.
•Declared and paid monthly distributions of $0.1025 per common share and OP unit, or $1.23 annualized, for each month beginning January 2025 through August 2025, and increased monthly distributions to $0.1083 per common share and OP unit, or $1.30 annualized, for the remainder of 2025.
EXECUTING OUR STRATEGY—Our performance for the year is linked to our key initiatives: differentiated and focused strategy, integrated operating platform, and responsible balance sheet management. We believe these initiatives will result in long-term growth and value creation to all of our stakeholders.
Differentiated and Focused Strategy—We actively monitor the commercial real estate sector for shopping centers that meet our investment objectives. Our access to equity and debt capital allows us, in part, to grow our portfolio of assets. Highlights of our asset composition and acquisitions are as follows:
•As of December 31, 2025, for our wholly-owned shopping centers, 95.0% of our ABR was generated from shopping centers anchored by grocers and 83.3% of our ABR was generated from shopping centers anchored by the #1 or #2 grocer by sales within their respective trade area.
•For the year ended December 31, 2025, comparable rent spreads were 30.9% for new leases, 20.7% for renewal leases, and 23.3% combined.
•At December 31, 2025, approximately 70% of our ABR was derived from Neighbors providing necessity-based goods and services.
•At December 31, 2025, we reported strong leased portfolio occupancy of 97.3% and same-center leased portfolio occupancy of 97.6%
Internal Growth Through Our Integrated Operating Platform—We have focused on improving our rental income through leasing vacant spaces, increasing lease revenue through rent growth, and executing development and redevelopment opportunities. Highlights of our wholly-owned operational activity as of and for the year ended December 31, 2025 are as follows:
•Inline occupancy improved 10 basis points to 95.1%, when compared to December 31, 2024.
•For the year ended December 31, 2025, we completed 23 development and redevelopment projects encompassing a total of 0.4 million square feet with a total investment of $53.8 million.
•As of December 31, 2025, we have 20 development and redevelopment projects in process, which we estimate will have a total investment of approximately $69 million.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 30 |
•Created $1.9 million of incremental ABR in 2025 as a result of development and redevelopment projects completed in 2024.
Balance Sheet Management Positioned for External Growth—Our balance sheet has a leverage profile that well-positions us to maintain and improve our investment grade rating, fund distributions to our stockholders, and invest in our targeted acquisitions. As of December 31, 2025, we had $925.1 million of total liquidity, comprised of $43.3 million of cash, cash equivalents, and restricted cash, plus $881.8 million of borrowing capacity available on our $1 billion revolving credit facility. In January 2025, we amended our senior unsecured revolving credit facility. The amendment increased the aggregate borrowing capacity of the facility to $1 billion and extended the maturity date to January 2029, with options to extend the maturity for two additional six-month periods. Our balance sheet management highlights as of and for the year ended December 31, 2025 are as follows:
•In June 2025, we issued $350 million of 5.250% senior notes due 2032 at an issue price of 99.832% in an underwritten offering. The 2025 senior notes are fully and unconditionally guaranteed by us. This issuance improved the flexibility of our balance sheet by extending our debt maturity profile.
•In December 2025, we repaid the $100 million outstanding term loan balance that was set to mature in July 2026.
•For the year ended December 31, 2025, we disposed of nine properties and one outparcel for net proceeds of $121.7 million which were used for portfolio recycling opportunities.
•Our current investment grade ratings are Baa2 (Outlook: Stable) with Moody’s Investors Services and BBB (Outlook: Stable) with S&P Global Ratings.
•As of December 31, 2025, our wholly-owned properties were approximately 88% unencumbered.
•Our ratio of net debt to Adjusted EBITDAre was 5.2x as of December 31, 2025 (see “Liquidity and Capital Resources - Financial Leverage Ratios” below for a discussion and calculation).
•Following our activity this year, our outstanding debt had a weighted-average maturity of 5.2 years excluding all extension options as of December 31, 2025. As of December 31, 2025, our debt maturity profile with the respective principal payment obligations was as follows (including the impact of derivatives on weighted-average interest rates and excluding all extension options)(1):
(1)As of December 31, 2025, our outstanding debt had a weighted-average maturity of 5.3 years including all extension options. Our related debt maturities at December 31, 2025 including extension options were as follows: 2026 - $1.9 million; 2027 - $523.6 million; 2028 - $179.1 million; 2029 - $0.8 million; 2030 - $292.8 million; 2031 - $353.4 million; 2032 - $350.0 million; and 2034+ - $700.0 million.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 31 |
LEASING ACTIVITY—Below is a summary of leasing activity for our wholly-owned properties for the years ended December 31, 2025 and 2024(1):
| Total Deals | Inline Deals | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| New leases: | |||||||||||||||
| Number of leases | 362 | 345 | 341 | 316 | |||||||||||
| Square footage (in thousands) | 1,219 | 1,363 | 756 | 729 | |||||||||||
| ABR (in thousands) | $ | 27,439 | $ | 30,703 | $ | 22,016 | $ | 20,541 | |||||||
| ABR PSF | $ | 22.50 | $ | 22.53 | $ | 29.10 | $ | 28.16 | |||||||
| Cost PSF of executing new leases | $ | 31.60 | $ | 34.01 | $ | 40.05 | $ | 41.14 | |||||||
| Number of comparable leases | 170 | 156 | 163 | 143 | |||||||||||
| Comparable rent spread | 30.9 | % | 35.7 | % | 26.9 | % | 31.4 | % | |||||||
| Weighted-average lease term (in years) | 8.4 | 9.4 | 7.9 | 7.9 | |||||||||||
| Renewals and options: | |||||||||||||||
| Number of leases | 664 | 676 | 586 | 593 | |||||||||||
| Square footage (in thousands) | 4,788 | 4,631 | 1,334 | 1,313 | |||||||||||
| ABR (in thousands) | $ | 73,297 | $ | 71,602 | $ | 38,580 | $ | 36,561 | |||||||
| ABR PSF (all leases) | $ | 15.31 | $ | 15.46 | $ | 28.92 | $ | 27.84 | |||||||
| ABR PSF prior to renewals (all leases) | $ | 13.73 | $ | 13.94 | $ | 24.52 | $ | 23.87 | |||||||
| Percentage increase in ABR PSF (comparable leases only) | 11.2 | % | 11.3 | % | 17.5 | % | 16.6 | % | |||||||
| Cost PSF of executing renewals and options | $ | 0.34 | $ | 0.38 | $ | 0.63 | $ | 0.67 | |||||||
| Number of comparable leases(2) | 469 | 504 | 456 | 483 | |||||||||||
| Comparable rent spread(2) | 20.7 | % | 19.4 | % | 21.5 | % | 19.6 | % | |||||||
| Weighted-average lease term (in years) | 5.2 | 5.4 | 4.4 | 4.4 | |||||||||||
| Portfolio retention rate | 92.9 | % | 89.0 | % | 81.9 | % | 83.0 | % |
(1)PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.
(2)Excludes exercise of options.
RESULTS OF OPERATIONS
KNOWN TRENDS AND UNCERTAINTIES—We continue to operate in a resilient yet evolving retail real estate environment characterized by strong tenant demand, limited new supply, and sustained leasing momentum. Grocery-anchored shopping centers remain defensive, with healthy occupancy, stable foot traffic, and durable tenant performance; however, broader macroeconomic conditions continue to introduce uncertainty. Interest rates remain elevated relative to historical norms, and while rate volatility has moderated, higher financing costs may affect acquisition activity, redevelopment yields, and capital-market execution. Inflation has eased but remains uneven across categories, influencing operating expenses, construction costs, and retailer margins. Recently implemented or proposed tariff adjustments have created incremental uncertainty around sourcing and input costs for certain tenants, though to date we have observed minimal disruption to leasing activity or rent‑collection trends. Additionally, ongoing retailer rationalization, including periodic bankruptcy filings and strategic store closures, may create near-term downtime but also provide opportunities to re‑lease space at higher rents. Consumer behavior has remained broadly stable, supported by the essential-needs orientation of our centers; however, pressure on lower-income shoppers and any broader economic slowdown could impact retailer sales performance and, in turn, leasing decisions. We continue to monitor these trends, along with evolving insurance markets, property-tax environments, and regulatory developments, each of which could influence operating results, cash flows, or asset valuations in future periods.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 32 |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024
| Favorable (Unfavorable) Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | $ | %(1) | |||||||||||
| Revenues: | |||||||||||||||
| Rental income | $ | 709,186 | $ | 647,589 | $ | 61,597 | 9.5 | % | |||||||
| Fees and management income | 12,751 | 10,731 | 2,020 | 18.8 | % | ||||||||||
| Other property income | 4,657 | 3,072 | 1,585 | 51.6 | % | ||||||||||
| Total revenues | 726,594 | 661,392 | 65,202 | 9.9 | % | ||||||||||
| Operating Expenses: | |||||||||||||||
| Property operating | 123,649 | 112,633 | (11,016) | (9.8) | % | ||||||||||
| Real estate taxes | 86,087 | 77,684 | (8,403) | (10.8) | % | ||||||||||
| General and administrative | 51,638 | 45,611 | (6,027) | (13.2) | % | ||||||||||
| Depreciation and amortization | 266,374 | 253,016 | (13,358) | (5.3) | % | ||||||||||
| Total operating expenses | 527,748 | 488,944 | (38,804) | (7.9) | % | ||||||||||
| Other: | |||||||||||||||
| Interest expense, net | (110,338) | (96,990) | (13,348) | (13.8) | % | ||||||||||
| Gain (loss) on disposal of property, net | 38,790 | (30) | 38,820 | NM | |||||||||||
| Other expense, net | (4,330) | (5,732) | 1,402 | 24.5 | % | ||||||||||
| Net income | 122,968 | 69,696 | 53,272 | 76.4 | % | ||||||||||
| Net income attributable to noncontrolling interests | (11,665) | (7,011) | (4,654) | (66.4) | % | ||||||||||
| Net income attributable to stockholders | $ | 111,303 | $ | 62,685 | $ | 48,618 | 77.6 | % |
(1)Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.
Our basis for analyzing significant fluctuations in our results of operations generally includes review of the results of our same-center portfolio, non-same-center portfolio, and revenues and expenses from our management activities. We define our same-center portfolio as the 272 properties that were owned for the entirety of both calendar year periods being compared. We define our non-same-center portfolio as those properties that were not fully owned in both calendar year periods being compared owing primarily to real estate asset activity occurring after December 31, 2023, which includes nine properties disposed of and 26 properties acquired. Below are explanations of the significant fluctuations in the results of operations for the years ended December 31, 2025 and 2024:
Rental Income increased $61.6 million as follows:
•$20.0 million increase related to our same-center portfolio primarily as follows:
▪$14.6 million increase primarily due to a $0.48 increase in average minimum rent PSF, partially offset by a 0.2% decline in average occupancy; and
▪$6.0 million increase primarily due to an increase in recoverable income attributed to an increase in real estate taxes, common area maintenance spending, and insurance costs.
•$41.6 million increase primarily related to our net acquisition activity.
Fees and Management Income:
•The $2.0 million increase in fees and management income was primarily due to higher insurance premium income through our consolidated captive insurance company and an increase in fees from our unconsolidated joint ventures.
Property Operating Expenses increased $11.0 million primarily as follows:
•$5.1 million increase from our same-center portfolio and corporate operating activities primarily due to higher compensation costs owing largely to increased headcount; and
•$6.0 million increase primarily due to our net acquisition activity.
Real Estate Tax Expenses:
•The $8.4 million increase in real estate tax expenses was primarily due to our net acquisition activity.
General and Administrative Expenses:
•The $6.0 million increase in general and administrative expenses was primarily due to investment in our growth initiatives, resulting in increased compensation expense owing largely to increased headcount and higher performance-based compensation.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 33 |
Depreciation and Amortization Expenses:
•The $13.4 million increase in depreciation and amortization was primarily due to our net acquisition activity and the impact of our tear down and redevelopment of certain Publix locations.
Interest Expense, Net:
•The $13.3 million increase was primarily due to increased debt outstanding in 2025. Interest Expense, Net was comprised of the following (dollars in thousands):
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2025 | 2024 | ||||
| Interest on senior notes | $ | 54,889 | $ | 27,180 | |
| Interest on unsecured term loans, net | 26,324 | 36,628 | |||
| Interest on secured debt | 14,892 | 17,413 | |||
| Interest on revolving credit facility, net | 6,376 | 6,354 | |||
| Non-cash amortization and other | 7,767 | 8,125 | |||
| Loss on extinguishment or modification of debt and other, net | 90 | 1,290 | |||
| Interest expense, net | $ | 110,338 | $ | 96,990 | |
| Weighted-average interest rate as of end of year | 4.5 | % | 4.3 | % | |
| Weighted-average term (in years) as of end of year | 5.2 | 5.6 |
Gain (Loss) on Disposal of Property, Net:
•The $38.8 million increase in gain (loss) on disposal of property, net was due to the disposition of nine properties and one outparcel with a net gain of $38.8 million in 2025, as compared to no sales during the year ended December 31, 2024.
Other Expense, Net:
•Other Expense, Net was comprised of the following (in thousands):
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| Transaction and acquisition expenses | $ | (5,523) | $ | (4,993) | ||
| Federal, state, and local income tax expense | (1,307) | (1,821) | ||||
| Equity in net (loss) income of unconsolidated investments | (77) | 86 | ||||
| Other income | 2,577 | 996 | ||||
| Other expense, net | $ | (4,330) | $ | (5,732) |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023
For a discussion of the year-to-year comparisons in the results of operations for the years ended December 31, 2024 and 2023, see “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our 2024 Annual Report on Form 10-K, filed with the SEC on February 11, 2025.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 34 |
NON-GAAP MEASURES
See “Key Performance Indicators and Defined Terms” above for additional information related to the following non-GAAP measures.
SAME-CENTER NOI—Same-Center NOI is presented as a supplemental measure of our performance, as it highlights operating trends such as occupancy levels, rental rates, and operating costs for our same-center portfolio. Other REITs may use different methodologies for calculating Same-Center NOI, and accordingly, our Same-Center NOI may not be comparable to other REITs. For the years ended December 31, 2025 and 2024, Same-Center NOI represents the NOI for the 272 properties that were wholly-owned for the entirety of both calendar year periods being compared.
Same-Center NOI should not be viewed as an alternative measure of our financial performance as it does not reflect the operations of our entire portfolio, nor does it reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations.
The table below compares Same-Center NOI for the years ended December 31, 2025 and 2024 (dollars in thousands):
| Favorable (Unfavorable) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | $ Change | % Change | ||||||||||||
| Revenues: | |||||||||||||||
| Rental income(1) | $ | 475,261 | $ | 460,618 | $ | 14,643 | |||||||||
| Tenant recovery income | 154,059 | 147,687 | 6,372 | ||||||||||||
| Reserves for uncollectibility(2) | (4,939) | (4,844) | (95) | ||||||||||||
| Other property income | 3,793 | 2,842 | 951 | ||||||||||||
| Total revenues | 628,174 | 606,303 | 21,871 | 3.6 | % | ||||||||||
| Operating expenses: | |||||||||||||||
| Property operating expenses | 96,540 | 93,699 | (2,841) | ||||||||||||
| Real estate taxes | 76,955 | 74,533 | (2,422) | ||||||||||||
| Total operating expenses | 173,495 | 168,232 | (5,263) | (3.1) | % | ||||||||||
| Total Same-Center NOI | $ | 454,679 | $ | 438,071 | $ | 16,608 | 3.8 | % |
(1)Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
(2)Includes billings that will not be recognized as revenue until cash is collected or the Neighbor resumes regular payments and/or we deem it appropriate to resume recording revenue on an accrual basis, rather than on a cash basis.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 35 |
Same-Center NOI Reconciliation—Below is a reconciliation of Net Income to NOI and Same-Center NOI for the years ended December 31, 2025 and 2024 (in thousands):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Net income | $ | 122,968 | $ | 69,696 | ||
| Adjusted to exclude: | ||||||
| Fees and management income | (12,751) | (10,731) | ||||
| Straight-line rental income(1) | (10,705) | (9,646) | ||||
| Net amortization of above- and below-market leases | (8,643) | (6,587) | ||||
| Lease buyout income | (2,517) | (867) | ||||
| General and administrative expenses | 51,638 | 45,611 | ||||
| Depreciation and amortization | 266,374 | 253,016 | ||||
| Interest expense, net | 110,338 | 96,990 | ||||
| (Gain) loss on disposal of property, net | (38,790) | 30 | ||||
| Other expense, net | 4,330 | 5,732 | ||||
| Property operating expenses related to fees and management income | 4,111 | 3,323 | ||||
| NOI for real estate investments | 486,353 | 446,567 | ||||
| Less: Non-same-center NOI(2) | (31,674) | (8,496) | ||||
| Total Same-Center NOI | $ | 454,679 | $ | 438,071 | ||
| Period-end Same-Center Leased Occupancy % | 97.6 | % | 97.8 | % |
(1)Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
(2)Includes operating revenues and expenses from non-same-center properties, which includes properties acquired or sold, and corporate activities.
NAREIT FFO AND CORE FFO—Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance. Core FFO is an additional financial performance measure used by us as Nareit FFO includes certain non-comparable items that affect our performance over time. We believe that Core FFO is helpful in assisting management and investors with assessing the sustainability of our operating performance in future periods.
Nareit FFO and Core FFO should not be considered alternatives to net income (loss) under GAAP, as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Core FFO may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business plan in the manner currently contemplated.
Accordingly, Nareit FFO and Core FFO should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our Nareit FFO and Core FFO, as presented, may not be comparable to amounts calculated by other REITs.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 36 |
The following table presents our calculation of Nareit FFO and Core FFO for the years ended December 31, 2025, 2024, and 2023 (in thousands, except per share amounts):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders | ||||||||||
| Net income | $ | 122,968 | $ | 69,696 | $ | 63,762 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of real estate assets | 264,834 | 251,250 | 234,260 | |||||||
| (Gain) loss on disposal of property, net | (38,790) | 30 | (1,110) | |||||||
| Adjustments related to unconsolidated joint ventures | 4,076 | 2,795 | 2,636 | |||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 353,088 | $ | 323,771 | $ | 299,548 | ||||
| Calculation of Core FFO Attributable to Stockholders and OP Unit Holders | ||||||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 353,088 | $ | 323,771 | $ | 299,548 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of corporate assets | 1,540 | 1,766 | 2,183 | |||||||
| Impairment of investment in third parties | — | — | 3,000 | |||||||
| Transaction and acquisition expenses | 5,523 | 4,993 | 5,675 | |||||||
| Loss on extinguishment or modification of debt and other, net | 90 | 1,290 | 368 | |||||||
| Adjustments related to unconsolidated joint ventures | 469 | 13 | 17 | |||||||
| Realized performance income(1) | (30) | — | (75) | |||||||
| Core FFO attributable to stockholders and OP unit holders | $ | 360,680 | $ | 331,833 | $ | 310,716 | ||||
| Nareit FFO/Core FFO Attributable to Stockholders and OP Unit Holders per diluted share | ||||||||||
| Weighted-average shares of common stock outstanding - diluted | 138,899 | 136,821 | 132,970 | |||||||
| Nareit FFO attributable to stockholders and OP unit holders per share - diluted | $ | 2.54 | $ | 2.37 | $ | 2.25 | ||||
| Core FFO attributable to stockholders and OP unit holders per share - diluted | $ | 2.60 | $ | 2.43 | $ | 2.34 |
(1) Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture, which was dissolved in December 2025.
EBITDAre and ADJUSTED EBITDAre—We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure, determine debt service and fixed cost coverage, and measure enterprise value. Additionally, we believe they are a useful indicator of our ability to support our debt obligations.
EBITDAre and Adjusted EBITDAre should not be considered as alternatives to net income (loss), as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Accordingly, EBITDAre and Adjusted EBITDAre should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our EBITDAre and Adjusted EBITDAre, as presented, may not be comparable to amounts calculated by other REITs.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 37 |
The following table presents our calculation of EBITDAre and Adjusted EBITDAre for the years ended December 31, 2025, 2024, and 2023 (in thousands):
| 2025 | 2024 | 2023 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of EBITDAre | ||||||||||
| Net income | $ | 122,968 | $ | 69,696 | $ | 63,762 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization | 266,374 | 253,016 | 236,443 | |||||||
| Interest expense, net | 110,338 | 96,990 | 84,232 | |||||||
| (Gain) loss on disposal of property, net | (38,790) | 30 | (1,110) | |||||||
| Federal, state, and local tax expense | 1,307 | 1,821 | 438 | |||||||
| Adjustments related to unconsolidated joint ventures | 6,200 | 4,025 | 3,721 | |||||||
| EBITDAre | $ | 468,397 | $ | 425,578 | $ | 387,486 | ||||
| Calculation of Adjusted EBITDAre | ||||||||||
| EBITDAre | $ | 468,397 | $ | 425,578 | $ | 387,486 | ||||
| Adjustments: | ||||||||||
| Impairment of investment in third parties | — | — | 3,000 | |||||||
| Transaction and acquisition expenses | 5,523 | 4,993 | 5,675 | |||||||
| Adjustments related to unconsolidated joint ventures | 60 | 13 | 17 | |||||||
| Realized performance income(1) | (30) | — | (75) | |||||||
| Adjusted EBITDAre | $ | 473,950 | $ | 430,584 | $ | 396,103 |
(1)Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture, which was dissolved in December 2025.
LIQUIDITY AND CAPITAL RESOURCES
GENERAL—Aside from standard operating expenses, we expect our principal cash demands to be for:
•investments in real estate;
•cash distributions to stockholders;
•redevelopment and development projects;
•capital expenditures and leasing costs; and
•principal and interest payments on our outstanding indebtedness.
We expect our primary sources of liquidity to be:
•operating cash flows;
•borrowings from our unsecured revolving credit facility and proceeds from debt financings;
•proceeds from any equity offering activities;
•proceeds received from the disposition of properties; and
•available, unrestricted cash and cash equivalents.
At this time, we believe our current sources of liquidity are sufficient to meet our short- and long-term cash demands.
ATM Program—In February 2022, we entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program, allowing up to $250 million in offerings. During the year ended December 31, 2024, prior to the entry into the new program described below, we issued approximately 46,000 shares of our common stock at a gross weighted average price of $37.05 per share under this ATM program for net proceeds of $1.7 million, after approximately $17,000 in commissions.
In February 2024, we entered into a new sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program, which replaced the previous agreement. In accordance with the terms of the sales agreement, we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million from time to time through our sales agents, or, if applicable, as forward sellers. During the three months and year ended December 31, 2025, we issued no shares of our common stock under this ATM program. During the three months and year ended December 31, 2024, we issued 1.9 million shares of our common stock at a gross weighted average price of $39.23 under this ATM program for net proceeds of $72.1 million, after approximately $0.7 million in commissions. As of December 31, 2025, approximately $177 million of common stock remained available for issuance under the current ATM program.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 38 |
DEBT—The following table summarizes information about our debt as of December 31, 2025 and 2024 (dollars in thousands):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Total debt obligations, gross | $ | 2,402,145 | $ | 2,137,336 | ||
| Weighted-average interest rate | 4.5 | % | 4.3 | % | ||
| Weighted-average term (in years) | 5.2 | 5.6 | ||||
| Revolving credit facility capacity(1) | $ | 1,000,000 | $ | 800,000 | ||
| Revolving credit facility availability(2) | 881,771 | 738,904 |
(1)The revolving credit facility matures in January 2029, with options to extend the maturity for two additional six-month periods.
(2)Net of any outstanding balance and letters of credit.
Debt Activity—During the years ended December 31, 2025 and 2024, we took steps to appropriately ladder and extend our debt maturities and diversify debt sources available to us for future investment activity. Our debt activity during the year ended December 31, 2025 was as follows:
•In January 2025, we amended our senior unsecured revolving credit facility. The amendment increased the aggregate borrowing capacity of the facility to $1 billion and extended the maturity date to January 2029, with options to extend the maturity for two additional six-month periods.
•In June 2025, we issued $350 million of 5.250% senior notes due 2032 at an issue price of 99.832% in an underwritten offering. The offering resulted in gross proceeds of $347.2 million, which were used to pay down our revolving credit facility.
•In December 2025, we repaid the $100 million outstanding term loan balance that was set to mature in July 2026.
•In January 2026, we extended the maturity of our $161.8 million term loan from January 2026 to January 2027.
•During the year ended December 31, 2025, we repaid $37.6 million in mortgage debt.
Our debt activity during the year ended December 31, 2024 was as follows:
•In May 2024, we issued $350 million of 5.750% senior notes due 2034 at an issue price of 98.576% in an underwritten offering. The offering resulted in gross proceeds of $345.0 million, which were used to pay down $202 million of our revolving credit facility and $135 million of our $240 million term loan that was set to mature in November 2025.
•In September 2024, we issued $350 million of 4.950% senior notes due 2035 an an issue price of 98.458% in an underwritten offering. The offering resulted in gross proceeds of $344.6 million, which were used to pay down $90 million of our revolving credit facility and $140 million of our $240 million term loan that was set to mature in July 2026. Additionally, we paid in full our $105 million term loan that was set to mature in November 2025.
•During the year ended December 31, 2024, we repaid $28.1 million in mortgage debt.
Future Debt Obligations—As of December 31, 2025, including the impact of our swap agreements, our future contractual debt obligations were $263.4 million of debt principal and interest payments during 2026, and $2.7 billion of debt principal and interest payments thereafter (see Note 8). The average annual maturities of our outstanding debt over the next four years as of December 31, 2025 was approximately $199 million.
Debt Obligation Guarantees—At December 31, 2025, the Operating Partnership had issued and outstanding its unsecured senior notes due 2031, 2032, 2034, and 2035, all issued under effective registration statements. The obligations of the Operating Partnership to pay principal, premiums, if any, and interest on the unsecured senior notes due 2031, 2032, 2034, and 2035 are, and on any future debt securities of the Operating Partnership registered under an effective registration statement will be, fully and unconditionally guaranteed by us on a senior basis. As a result of the amendments to SEC Rule 3-10 of Regulation S-X, subsidiary issuers of obligations guaranteed by the parent are not required to provide separate financial statements, provided that: (i) the subsidiary obligor is consolidated into the parent company’s consolidated financial statements; (ii) the parent guarantee is “full and unconditional”; and (iii) subject to certain exceptions as set forth below, the alternative disclosure required by Rule 13-01 of Regulation S-X is provided, which includes narrative disclosure and summarized financial information. We meet the conditions of this requirement and thus, are not presenting separate financial statements. Furthermore, as permitted under Rule 13-01(a)(4)(vi) of Regulation S-X, we have excluded the summarized financial information for the Operating Partnership because the assets, liabilities, and results of operations of the Operating Partnership are not materially different than the corresponding in our consolidated financial statements, and management believes such summarized financial information would be repetitive and would not provide incremental value to investors.
Covenants—Credit agreements for our unsecured revolving credit facility and unsecured term loans contain customary financial covenants, including a leverage ratio of 60% or less, with a surge to 65% or less following a material acquisition, and require the fixed-charge ratio to be 1.5:1 or greater. Our unsecured senior notes due 2031, 2032, 2034, and 2035 are also subject to customary financial covenants, including a leverage ratio of 65% or less, and require the fixed-charge ratio to be 150% or greater. As of December 31, 2025, we were in compliance with the restrictive covenants of our outstanding debt obligations, and we expect to continue to meet the requirements of these covenants over the next twelve months.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 39 |
OTHER CONTRACTUAL COMMITMENTS AND CONTINGENCIES AND OFF BALANCE SHEET ARRANGEMENTS—We enter into leases as a lessee as part of our real estate operations in the form of ground leases of land for certain properties, and as part of our corporate operations in the form of office space and office equipment leases. Currently, neither our operating leases nor our finance leases have residual value guarantees or other restrictions or covenants. We expect to fund these obligations through existing financing or cash flows from operations. As of December 31, 2025, our future contractual obligations as a lessee included operating lease obligations of $0.5 million during 2026, and $7.0 million thereafter. As of December 31, 2025, our future contractual finance lease obligations were not significant.
We have off-balance sheet arrangements that include being the limited guarantor of $173.8 million, $102.7 million, and $31.8 million in mortgage loans secured by properties owned by our unconsolidated joint ventures, Grocery Retail Partners I LLC (“GRP I”), Necessity Retail Venture LLC (“NRV”), and Neighborhood Grocery Catalyst Fund LLC (“NGCF”), respectively. Our guaranties for the GRP I, NRV, and NGCF debt are limited to being the non-recourse carveout guarantor and the environmental indemnitor. Further, we are also party to agreements with each of GRP I, NRV, and NGCF in which any potential liability under such guaranties will be apportioned between us and GRP I, NRV, or NGCF, as applicable, based on our respective ownership percentages in the joint ventures. As of December 31, 2025, GRP I, NRV, and NGCF had outstanding debt balances of $173.8 million, $102.7 million, and $31.8 million, respectively.
Additionally, our off-balance sheet arrangements include the notional amount of our interest rate swap which we use to hedge a portion of our exposure to interest rate fluctuations. Currently, our interest rate swap fixes the variable rate interest on our term loan debt. We intend to fund our interest rate swap payments utilizing cash flows from operations. As of December 31, 2025, the notional amount of our interest rate swap was $200 million. As of December 31, 2025, our future interest rate swap recoverables were $0.6 million during 2026 and none thereafter.
FINANCIAL LEVERAGE RATIOS—We believe our net debt to Adjusted EBITDAre, net debt to total enterprise value, and debt covenant compliance as of December 31, 2025 allow us access to future borrowings as needed in the near term. The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of December 31, 2025 and 2024 (in thousands):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Net debt: | ||||||
| Total debt, excluding discounts, market adjustments, and deferred financing expenses | $ | 2,456,933 | $ | 2,166,326 | ||
| Less: Cash and cash equivalents | 5,124 | 5,470 | ||||
| Total net debt | $ | 2,451,809 | $ | 2,160,856 | ||
| Enterprise value: | ||||||
| Net debt | $ | 2,451,809 | $ | 2,160,856 | ||
| Total equity market capitalization(1)(2) | 4,926,872 | 5,175,286 | ||||
| Total enterprise value | $ | 7,378,681 | $ | 7,336,142 |
(1)Total equity market capitalization is calculated as diluted shares multiplied by the closing market price per share, which includes 138.5 million and 138.2 million diluted shares as of December 31, 2025 and 2024, respectively, and the closing market price per share of $35.57 and $37.46 as of December 31, 2025 and 2024, respectively.
(2)Fully diluted shares include common stock and OP units.
The following table presents our calculation of net debt to Adjusted EBITDAre and net debt to total enterprise value as of December 31, 2025 and 2024 (dollars in thousands):
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Net debt to Adjusted EBITDAre - annualized: | |||||
| Net debt | $ | 2,451,809 | $ | 2,160,856 | |
| Adjusted EBITDAre - annualized(1) | 473,950 | 430,584 | |||
| Net debt to Adjusted EBITDAre - annualized | 5.2x | 5.0x | |||
| Net debt to total enterprise value: | |||||
| Net debt | $ | 2,451,809 | $ | 2,160,856 | |
| Total enterprise value | 7,378,681 | 7,336,142 | |||
| Net debt to total enterprise value | 33.2% | 29.5% |
(1)Adjusted EBITDAre is based on a trailing twelve month period. See “Non-GAAP Measures - EBITDAre and Adjusted EBITDAre” above for a reconciliation to Net Income.
CAPITAL EXPENDITURES AND REDEVELOPMENT ACTIVITY—We make capital expenditures during the course of normal operations, including maintenance capital expenditures and tenant improvements, as well as value-enhancing anchor space repositioning and redevelopment, ground-up outparcel development, and other accretive projects.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 40 |
During the years ended December 31, 2025 and 2024, we had gross capital spend of $136.1 million and $95.1 million, respectively. Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis for the years ended December 31, 2025 and 2024 (in thousands):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Capital expenditures for real estate: | ||||||
| Capital improvements | $ | 23,884 | $ | 21,793 | ||
| Tenant improvements | 27,074 | 25,184 | ||||
| Development and redevelopment | 73,934 | 39,079 | ||||
| Total capital expenditures for real estate | 124,892 | 86,056 | ||||
| Corporate asset capital expenditures | 1,792 | 813 | ||||
| Capitalized indirect costs(1) | 7,040 | 4,977 | ||||
| Total capital spending activity(2) | $ | 133,724 | $ | 91,846 |
(1)Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest and other external expenses.
(2)Amounts reported are net of insurance proceeds of $2.4 million and $3.2 million for property damage claims for the years ended December 31, 2025 and 2024, respectively.
We expect our capital expenditures to reach $140 million - $160 million in 2026, which includes $70 million - $90 million related to development and redevelopment projects. We anticipate that obligations related to capital improvements, as well as development and redevelopment, in 2026 can be met with cash flows from operations, cash flows from dispositions, and/or borrowings on our unsecured revolving credit facility.
Generally, we expect our development and redevelopment projects to stabilize within 24 months. Our underwritten incremental unlevered yields on development and redevelopment projects are expected to range between 9%-12%. Our current in process projects represent an estimated total investment of $69.5 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization. See “Key Performance Indicators and Defined Terms” above for further information.
REAL ESTATE ACQUISITION ACTIVITY—We actively monitor the commercial real estate market for properties that have future growth potential, are located in attractive demographic markets, and support our business objectives. We are currently targeting acquisitions of $400 million - $500 million annually, inclusive of our investments in our unconsolidated joint ventures. The following table highlights our wholly-owned property acquisitions during the years ended December 31, 2025 and 2024 (dollars in thousands):
| 2025 | 2024 | |||||
|---|---|---|---|---|---|---|
| Number of properties acquired | 13 | 12 | ||||
| Number of outparcels and land for future development acquired(1)(2) | 4 | 4 | ||||
| Contract price | $ | 356,924 | $ | 294,002 | ||
| Total price of acquisitions(3) | 360,211 | 296,268 |
(1)Outparcels acquired are adjacent to shopping centers that we own.
(2)During the year ended December 31, 2024, we acquired an outparcel adjacent to a property that is owned by our unconsolidated joint venture, GRP I. Therefore, the outparcel was an addition to our total property count.
(3)Total price of acquisitions includes closing costs less credits and assumed liabilities.
REAL ESTATE DISPOSITION ACTIVITY—We continually evaluate our portfolio of assets for opportunities to make strategic dispositions of assets that no longer meet our growth and investment objectives or assets that have stabilized in order to capture their value. The following table highlights our property dispositions during the years ended December 31, 2025 and 2024 (dollars in thousands):
| 2025 | 2024 | ||||||
|---|---|---|---|---|---|---|---|
| Number of properties sold | 9 | — | |||||
| Number of outparcels sold | 1 | — | |||||
| Contract price | $ | 145,326 | $ | — | |||
| Proceeds (payments) from sale of real estate, net(1)(2)(3) | 121,655 | (17) | |||||
| Gain (loss) on disposal of property, net(2) | 38,790 | (30) |
(1)Total proceeds from sale of real estate, net includes closing costs less credits and secured loans received.
(2)We sold no properties during the year ended December 31, 2024, but we recognized a minimal loss on disposal of property due to miscellaneous write-off activity and expenses related to previous and future potential dispositions.
(3)During the year ended December 31, 2025, one of our property sales included a seller financing component. We sold the property for $24.9 million and provided secured financing, receiving a note receivable of $17.4 million.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 41 |
DISTRIBUTIONS—We elected to be taxed as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2010. As a REIT, we have made, and intend to continue to make, distributions each taxable year equal to at least 90% of our taxable income (excluding capital gains and computed without regard to the dividends paid deduction).
In 2025, we declared and paid monthly distributions of $0.1025 per common share and OP unit, or $1.23 annualized, for each month beginning January 2025 through August 2025. In September 2025, our Board authorized a 5.7% increase of our monthly distribution rate to $0.1083 per common share and OP unit. We declared and paid monthly distributions of $0.1083 per common share and OP unit, or $1.30 annualized, for each month beginning September 2025 through December 2025. The December 2025 and January 2026 distributions of $0.1083 per common share and OP unit were paid January 6, 2026 and February 3, 2026, respectively.
In 2024, we declared and paid monthly distributions of $0.0975 per common share and OP unit, or $1.17 annualized, for each month beginning January 2024 through August 2024. In September 2024, our Board authorized a 5.1% increase of our monthly distribution rate to $0.1025 per common share and OP unit. We declared and paid monthly distributions of $0.1025 per common share and OP unit, or $1.23 annualized, for each month beginning September 2024 through December 2024.
To maintain our qualification as a REIT, we must make aggregate annual distributions to our stockholders of at least 90% of our REIT taxable income (which is computed without regard to the dividends paid deduction or net capital gain, and which does not necessarily equal net income or loss as calculated in accordance with GAAP). We generally will not be subject to U.S. federal income tax on the income that we distribute to our stockholders each year due to meeting the REIT qualification requirements. However, we may be subject to certain state and local taxes on our income, property, or net worth and to federal income and excise taxes on our undistributed income.
We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders.
SHARE REPURCHASE PROGRAM—We have a Board approved share repurchase program of up to $250 million of common stock. The program may be suspended or discontinued at any time, and does not obligate us to repurchase any dollar amount or particular number of shares. No share repurchases have been made to date under this program.
CASH FLOW ACTIVITIES—As of December 31, 2025, we had cash and cash equivalents and restricted cash of $43.3 million, a net cash increase of $34.7 million during the year ended December 31, 2025, which was primarily due to $37.9 million in Section 1031 like-kind exchange funds held at December 31, 2025 in restricted accounts.
Below is a summary of our cash flow activity for the years ended December 31, 2025 and 2024 (dollars in thousands):
| 2025 | 2024 | $ Change | % Change | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 348,149 | $ | 334,710 | $ | 13,439 | 4.0 | % | ||||||
| Net cash used in investing activities | (392,290) | (392,944) | 654 | 0.2 | % | |||||||||
| Net cash provided by financing activities | 78,804 | 58,005 | 20,799 | (35.9) | % |
OPERATING ACTIVITIES—Our net cash provided by operating activities was primarily impacted by the following:
•Property operations and working capital—Most of our operating cash comes from rental and tenant recovery income received less property operating expenses, real estate taxes, and general and administrative costs paid. The increase from property operations was primarily due to a $16.6 million, or 3.8%, improvement in Same-Center NOI as compared to 2024, and the execution of our acquisition strategy. During the year ended December 31, 2025, we had a net cash outlay of $2.7 million from changes in working capital as compared to a net cash inflow of $9.7 million during the same period in 2024. This change was primarily driven by the timing of interest payments resulting from our senior note issuances.
INVESTING ACTIVITIES—Our net cash used in investing activities was primarily impacted by the following:
•Real estate acquisitions—During the year ended December 31, 2025, our acquisitions resulted in a total cash outlay of $360.2 million, as compared to a total cash outlay of $296.3 million during the same period in 2024.
•Investment in unconsolidated joint ventures—During the year ended December 31, 2025, we invested $13.7 million in our unconsolidated joint ventures, as compared to $8.4 million during the same period in 2024.
•Capital expenditures—We invest capital into leasing and developing our properties and maintaining or improving the condition of our properties. During the year ended December 31, 2025, we paid $136.1 million for capital expenditures compared to $95.1 million during the same period in 2024, primarily related to development and redevelopment activity.
•Real estate dispositions—During the year ended December 31, 2025, we sold nine properties and one outparcel resulting in a net cash inflow of $121.7 million. During the year ended December 31, 2024, we sold no properties, but we had minimal net cash outflows for expenses related to previous and future potential dispositions.
FINANCING ACTIVITIES—Our net cash provided by financing activities was primarily impacted by the following:
•Debt borrowings and payments—During the year ended December 31, 2025, we had $252.7 million in net borrowings primarily as a result of our June 2025 senior note issuance and repayment of our term loan. During the year ended December 31, 2024, we had $133.6 million in net borrowings primarily as a result of our May and September 2024 senior note issuances, payments on our term loans, and net repayments under our revolving credit facility. See “Debt Activity” above for more details.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2025 FORM 10-K | 42 |
•Issuance of common stock—During the year ended December 31, 2025, we issued no common stock. During the year ended December 31, 2024, we issued 1.9 million shares of our common stock under the ATM programs for net proceeds of $73.8 million.
•Distributions to stockholders and OP unit holders—Cash used for distributions to common stockholders and OP unit holders increased $24.7 million during the year ended December 31, 2025 as compared to the same period in 2024, primarily due to the timing of the funding for our December 2024 distribution payment and our distribution increases in both 2024 and 2025.
CRITICAL ACCOUNTING ESTIMATES
Below is a discussion of our critical accounting estimates. Our accounting policies have been established to conform with GAAP. We consider these policies critical because they involve significant management judgments and assumptions, require estimates about matters that are inherently uncertain, and are important for understanding and evaluating our reported financial results. These judgments affect the reported amounts of assets at the dates of the consolidated financial statements, as well as the reported amounts of revenue during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our consolidated financial statements. Additionally, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses.
Real Estate Valuation—We assess the fair value of acquired real estate and allocate the purchase price of real estate assets and liabilities acquired based upon their estimated fair values as of the acquisition date. The allocation requires the use of market based estimates and assumptions including estimated market lease rates and comparable acquisitions, historical operating results, carrying costs during lease-up periods, discount and capitalization rates, market absorption periods, and the number of years the property will be held for investment.
Quarterly, we review our owned real estate properties, including those classified as real estate held for sale, for evidence of impairment, which requires us, at times, to estimate the fair value of our real estate assets. Valuing our investment in real estate assets requires us to utilize a significant amount of judgment in the inputs that we select for impairment testing and other analyses. We select these inputs based on all available evidence and using techniques that are commonly employed by other real estate companies. Examples of these inputs include projected revenue and expense growth rates, estimates of future cash flows, anticipated holding periods, capitalization rates, general economic conditions and trends, and other available market data.
We believe that our real estate valuation estimates are based on reasonable assumptions. However, the use of inappropriate estimates could result in an incorrect valuation of our real estate properties, at acquisition or during our ownership period, which could result in material impairment losses in the future.
Rental Income—The majority of our revenue is lease revenue derived from our real estate assets, for which we are the lessor. Lease receivables are reviewed continually to determine whether or not it is probable that we will realize substantially all remaining lease payments for each of our Neighbors (i.e., whether a Neighbor is deemed to be a credit risk). If we determine it is not probable that we will collect substantially all of the remaining lease payments from a Neighbor, revenue for that Neighbor is recorded on a cash basis (“cash-basis Neighbor”), including no longer recognizing straight-line rent receivables and/or receivables for recoverable expenses. We will resume recording lease income on an accrual basis for cash-basis Neighbors once we believe the collection of rent for the remaining lease term is probable, which will generally be after a period of regular payments and no remaining unpaid rent for a certain timeframe. Neighbors who represent approximately 1% of our ABR were on our watchlist for review for collectibility as of December 31, 2025. However, not all of our watchlist Neighbors had an open receivable balance with us at December 31, 2025.
Additionally, we record a general reserve based on our review of operating lease receivables at a company level to ensure they are properly valued based on analysis of historical uncollectible tenant receivables, outstanding balances, and the current economic climate.
The aforementioned adjustments, as well as any reserve for disputed charges, are recorded as a reduction of Rental Income on the consolidated statements of operations and comprehensive income (“consolidated statements of operations”).
Our revenue collectibility estimates are made based on historical experience, the current economic climate, and other Neighbor-specific factors. While we do not believe there is a reasonable likelihood of a material change in the estimates or assumptions that we use to recognize revenue, if actual payment levels were to vary significantly from estimates, we may be exposed to decreases in rental income that could be material or increases of non-cash straight-line income when a cash-basis Neighbor moves back to accrual accounting in accordance with GAAP.
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0001476204-25-000030.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with our accompanying consolidated financial statements and notes thereto. See also “Cautionary Note Regarding Forward-Looking Statements” preceding Part I.
KEY PERFORMANCE INDICATORS AND DEFINED TERMS
We use certain key performance indicators (“KPIs”), which include both financial and nonfinancial metrics, to measure the performance of our operations. We believe these KPIs, as well as the core concepts and terms defined below, allow our Board, management, and investors to analyze trends around our business strategy, financial condition, and results of operations in a manner that is focused on items unique to the retail real estate industry.
We do not consider our non-GAAP measures to be alternatives to measures required in accordance with accounting principles generally accepted in the United States (“GAAP”). Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our shopping centers that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs.
Our KPIs and terminology can be grouped into three key areas:
PORTFOLIO—Portfolio metrics help management to gauge the health of our centers overall and individually.
•Anchor space—We define an anchor space as a space greater than or equal to 10,000 square feet of gross leasable area (“GLA”).
•Annualized Base Rent (“ABR”)—We use ABR to refer to the monthly contractual base rent at the end of the period multiplied by twelve months.
•ABR Per Square Foot (“PSF”)—This metric is calculated by dividing ABR by leased GLA. Increases in ABR PSF can be an indication of our ability to create rental rate growth in our centers, as well as an indication of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•GLA—We use GLA to refer to the total occupied and unoccupied square footage of a building that is available for tenants (whom we refer to as a “Neighbor” or our “Neighbors”) or other retailers to lease.
•Inline space—We define an inline space as a space containing less than 10,000 square feet of GLA.
•Leased Occupancy—This metric is calculated as the percentage of total GLA for which a lease has been signed regardless of whether the lease has commenced or the Neighbor has taken possession. High occupancy is an indicator of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•Underwritten incremental unlevered yield—This reflects the yield we target to generate from a project upon expected stabilization and is calculated as the estimated incremental net operating income (“NOI”) for a project at stabilization divided by its estimated net project investment. The estimated incremental NOI is the difference between the estimated annualized NOI we target to generate by a project upon stabilization and the estimated annualized NOI without the planned improvements. Underwritten incremental unlevered yield does not include peripheral impacts, such as lease rollover risk or the impact on the long term value of the property upon sale or disposition. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental NOI at stabilization.
LEASING—Leasing is a key driver of growth for our company.
•Comparable lease—We use this term to refer to a lease with consistent terms that is executed for substantially the same space that has been vacant less than twelve months.
•Comparable rent spread—This metric is calculated as the percentage increase or decrease in first-year ABR (excluding any free rent or escalations) on new or renewal leases (excluding options) where the lease was considered a comparable lease. This metric provides an indication of our ability to generate revenue growth through leasing activity.
•Cost of executing new leases—We use this term to refer to certain costs associated with new leasing, namely, leasing commissions, tenant improvement costs, and tenant concessions.
•Portfolio retention rate—This metric is calculated by dividing (i) the total square feet of retained Neighbors with current period lease expirations by (ii) the total square feet of leases expiring during the period. The portfolio retention rate provides insight into our ability to retain Neighbors at our shopping centers as their leases approach expiration. Generally, the costs to retain an existing Neighbor are lower than costs to replace with a new Neighbor.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 29 |
•Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
FINANCIAL PERFORMANCE—In addition to financial metrics calculated in accordance with GAAP, such as net income or cash flows from operations, we utilize non-GAAP metrics to measure our operational and financial performance. See “Non-GAAP Measures” below for further discussion on the following metrics.
•Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“Adjusted EBITDAre”)—To arrive at Adjusted EBITDAre, we adjust EBITDAre, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) amortization of basis differences in our investments in our unconsolidated joint ventures; (iv) transaction and acquisition expenses; and (v) realized performance income. We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage.
•Core Funds From Operations Attributable to Stockholders and OP Unit Holders (“Core FFO”)—To arrive at Core FFO, we adjust Nareit FFO, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) amortization of unconsolidated joint venture basis differences; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income. We believe Nareit FFO provides insight into our operating performance as it excludes certain items that are not indicative of such performance. Core FFO provides further insight into the sustainability of our operating performance and provides an additional measure to compare our performance across reporting periods on a consistent basis by excluding items that may cause short-term fluctuations in net income (loss).
•EBITDAre—The National Association of Real Estate Investment Trusts (“Nareit”) defines EBITDAre as net income (loss) computed in accordance with GAAP before: (i) interest expense; (ii) income tax expense; (iii) depreciation and amortization; (iv) gains or losses from disposition of depreciable property; and (v) impairment write-downs of depreciable property. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDAre on the same basis.
•Equity Market Capitalization—We calculate equity market capitalization as the total dollar value of all outstanding shares and OP Units using the closing price for the applicable date.
•Nareit FFO Attributable to Stockholders and OP Unit Holders (“Nareit FFO”)—Nareit defines Funds From Operations (“FFO”) as net income (loss) computed in accordance with GAAP, excluding: (i) gains (or losses) from sales of property and gains (or losses) from change in control; (ii) depreciation and amortization related to real estate; (iii) impairment losses on real estate and impairments of in-substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated partnerships and joint ventures; and (iv) adjustments for unconsolidated partnerships and joint ventures, calculated to reflect FFO on the same basis. We calculate Nareit FFO in a manner consistent with the Nareit definition.
•Net Debt—We calculate net debt as total debt, excluding discounts, market adjustments, and deferred financing expenses, less cash and cash equivalents.
•Net Debt to Adjusted EBITDAre—This ratio is calculated by dividing net debt by Adjusted EBITDAre (included on an annualized basis within the calculation). It provides insight into our leverage rate based on earnings and is not impacted by fluctuations in our equity price.
•Net Debt to Total Enterprise Value—This ratio is calculated by dividing net debt by total enterprise value, as defined below. It provides insight into our capital structure and usage of debt.
•NOI—We calculate NOI as total operating revenues, adjusted to exclude non-cash revenue items, less property operating expenses and real estate taxes. NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss).
•Same-Center—We use this term to refer to a property, or portfolio of properties, that have been owned and operational for the entirety of the last two reporting periods (i.e., since January 1, 2023).
•Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.
OVERVIEW
We are a REIT and one of the nation’s largest owners and operators of omni-channel grocery-anchored shopping centers. Our portfolio primarily consists of neighborhood centers anchored by the #1 or #2 grocer tenants by sales within their respective formats by trade area. Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services.
As of December 31, 2024, we owned equity interests in 316 shopping centers, including 294 wholly-owned shopping centers and 22 shopping centers owned through three unconsolidated joint ventures, which comprised approximately 35.7 million square feet in 31 states. In addition to managing our shopping centers, our third-party investment management business provides comprehensive real estate management services to our unconsolidated joint ventures and one private fund (collectively, the “Managed Funds”).
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 30 |
BASIS OF PRESENTATION—The basis of presentation of our shares of common stock is described as follows:
•Recapitalization—On June 18, 2021, our stockholders approved an amendment to our charter (the “Articles of Amendment”) that effected a change of each share of our common stock outstanding at the time the amendment became effective into one share of a newly created class of Class B common stock (the “Recapitalization”). The Articles of Amendment became effective upon filing with, and acceptance by, the State Department of Assessments and Taxation of Maryland on July 2, 2021. Unless otherwise indicated, all information in this Form 10-K gives effect to the Recapitalization and references to “shares” and per share metrics refer to our common stock and Class B common stock, collectively. Our Class B common stock automatically converted into our publicly traded common stock on January 18, 2022 (see Note 12). Prior to the conversion, we have presented common stock and Class B common stock as separate classes within our consolidated balance sheets and consolidated statements of equity. On May 5, 2022, we filed Articles Supplementary to our charter with the Maryland State Department of Assessments and Taxation in order to reclassify and designate all of the 350 million authorized shares of our Class B common stock, $0.01 par value per share, all of which were unissued at such time, as shares of our common stock, $0.01 par value per share. We no longer have Class B common stock authorized for issue.
AT-THE-MARKET OFFERING (“ATM”)—In February 2022, we entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program, allowing up to $250 million in offerings. During the year ended December 31, 2024, prior to the entry into the new program described below, we issued approximately 46,000 shares of our common stock at a gross weighted average price of $37.05 per share under this ATM program for net proceeds of $1.7 million, after approximately $17,000 in commissions. During the year ended December 31, 2023, we issued 4.2 million shares of our common stock at a gross weighted average price of $35.76 per share under this ATM program for net proceeds of $147.6 million, after approximately $1.5 million in commissions.
In February 2024, we entered into a new sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program, which replaced the previous agreement. In accordance with the terms of the sales agreement, we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million from time to time through our sales agents, or, if applicable, as forward sellers. During the three months and year ended December 31, 2024, we issued 1.9 million shares of our common stock at a gross weighted average price of $39.23 under this ATM program for net proceeds of $72.1 million, after approximately $0.7 million in commissions. As of December 31, 2024, approximately $177 million of common stock remained available for issuance under the current ATM program.
PORTFOLIO AND LEASING STATISTICS—Below are statistical highlights of our wholly-owned portfolio as of December 31, 2024 and 2023 (dollars and square feet in thousands):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Number of properties | 294 | 281 | ||||
| Number of states | 31 | 31 | ||||
| Total square feet | 33,300 | 32,153 | ||||
| ABR | $ | 509,998 | $ | 470,819 | ||
| % ABR from omni-channel grocery-anchored shopping centers | 95.7 | % | 97.2 | % | ||
| Leased occupancy %: | ||||||
| Total portfolio spaces | 97.7 | % | 97.4 | % | ||
| Anchor spaces | 99.1 | % | 98.9 | % | ||
| Inline spaces | 95.0 | % | 94.7 | % | ||
| Average remaining lease term (in years)(1) | 4.4 | 4.4 |
(1)The average remaining lease term in years excludes future options to extend the term of the lease.
FINANCIAL HIGHLIGHTS—Owning, operating, and managing well-occupied omni-channel grocery-anchored real estate is the core part of our business strategy, and as of December 31, 2024, 95.7% of our ABR was derived from omni-channel grocery-anchored shopping centers. As of December 31, 2024, total leased occupancy improved 30 basis points to 97.7% and inline occupancy improved 30 basis points to 95.0%, when compared to December 31, 2023. Our financial performance highlights during 2024 are as follows:
•Net income of $69.7 million, an increase of $5.9 million from a year ago, primarily due to strong operating performance attributable to our same-center portfolio and the impact of our 2024 acquisition activity.
•Core FFO per diluted share improved by $0.09 to $2.43, primarily due to our strong operating performance.
•Same-Center NOI improved 3.8% to $430.4 million.
•Acquired $294.0 million in wholly-owned assets and $11.6 million in unconsolidated joint venture assets, executing our external growth strategy.
•Declared and paid monthly distributions of $0.0975 per common share and OP unit, or $1.17 annualized, for each month beginning January 2024 through August 2024, and increased monthly distributions to $0.1025 per common share and OP unit, or $1.23 annualized, for the remainder of 2024.
EXECUTING OUR STRATEGY—Our performance for the year is linked to our key initiatives: differentiated and focused strategy, integrated operating platform, and responsible balance sheet management. We believe these initiatives will result in long-term growth and value creation to all of our stakeholders.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 31 |
Differentiated and Focused Strategy—We actively monitor the commercial real estate sector for shopping centers that meet our investment objectives. Our access to equity and debt capital allows us, in part, to grow our portfolio of assets. Highlights of our asset composition and acquisitions are as follows:
•95.7% of our ABR was derived from omni-channel grocery-anchored shopping centers as of December 31, 2024.
•Our grocer health ratio, or occupancy cost, remains strong at 2.3% at December 31, 2024, which is favorable compared to the national grocer average occupancy cost.
•In 2024, our grocer sales increased 5% year-over-year to $715 per square foot. Grocer sales per square foot have increased approximately 37% since 2019.
•Approximately 69% of our ABR was derived from Neighbors providing necessity-based goods and services.
•The average PECO space, excluding anchors, is approximately 2,400 square feet. This size is attractive to many retailers, whereas large box format retailers are fewer and demand is thinner.
•For the year ended December 31, 2024, we acquired twelve properties and four outparcels for a net cash outlay of $296.3 million, adding 1.1 million of GLA to our portfolio.
Internal Growth Through Our Integrated Operating Platform—We have focused on improving our occupancy through leasing vacant spaces, increasing lease revenue through rent growth, and executing development and redevelopment opportunities. Highlights of our wholly-owned operational activity as of and for the year ended December 31, 2024 are as follows:
•Leased occupancy for our wholly-owned portfolio improved 30 basis points to 97.7% as of December 31, 2024, and inline occupancy improved 30 basis points to 95.0%, when compared to December 31, 2023.
•Total ABR PSF for executed new leases improved 3.6% to $22.53, and inline ABR PSF for executed new leases improved 8.4% to $28.16 during the year ended December 31, 2024.
•For the year ended December 31, 2024, we completed 15 development and redevelopment projects encompassing a total of 0.3 million square feet with a total investment of $35.8 million.
•As of December 31, 2024, we have 14 development and redevelopment projects in process, which we estimate will have a total investment of approximately $41 million.
•Created $1.4 million of incremental ABR in 2024 as a result of development and redevelopment projects completed in 2023.
Balance Sheet Management Positioned for External Growth—Our balance sheet has a leverage profile that well-positions us to maintain and improve our investment grade rating, fund distributions to our stockholders, and invest in our targeted acquisitions. As of December 31, 2024, we had $747.6 million of total liquidity, comprised of $8.6 million of cash, cash equivalents, and restricted cash, plus $738.9 million of borrowing capacity available on our $800 million revolving credit facility. On January 9, 2025, we amended our senior unsecured revolving credit facility. The amendment increases the aggregate borrowing capacity of the facility to $1 billion and extends the maturity date to January 2029, with options to extend the maturity for two additional six-month periods. Our balance sheet management highlights as of and for the year ended December 31, 2024 are as follows:
•We issued 1.9 million shares of our common stock under our ATM programs for net proceeds of $73.8 million.
•In May 2024, we issued $350 million of 5.750% senior notes due 2034 at an issue price of 98.576% in an underwritten offering. In September 2024, we issued $350 million of 4.950% senior notes due 2035 an an issue price of 98.458% in an underwritten offering. The 2024 senior notes are fully and unconditionally guaranteed by us. These issuances improved the flexibility of our balance sheet by extending our debt maturity profile.
•Our current investment grade ratings are Baa2 (Outlook: Stable) with Moody’s Investors Services and BBB (Outlook: Stable) with S&P Global Ratings.
•As of December 31, 2024, our wholly-owned properties were approximately 86% unencumbered.
•Our ratio of net debt to Adjusted EBITDAre was 5.0x as of December 31, 2024, as compared to 5.1x as of December 31, 2023 (see “Liquidity and Capital Resources - Financial Leverage Ratios” below for a discussion and calculation).
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 32 |
•Following our activity this year, our outstanding debt had a weighted-average maturity of 5.6 years excluding all extension options as of December 31, 2024. As of December 31, 2024, our debt maturity profile with the respective principal payment obligations was as follows (including the impact of derivatives on weighted-average interest rates and excluding all extension options)(1):
(1)As of December 31, 2024, our outstanding debt had a weighted-average maturity of 5.8 years including all extension options. Our related debt maturities at December 31, 2024 including extension options were as follows: 2025 - $37.6 million; 2026 - $101.9 million; 2027 - $563.6 million; 2028 - $179.1 million; 2029 - $0.8 million; 2030 - $200.8 million; 2031 - $353.4 million; and 2032+ - $700.0 million.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 33 |
LEASING ACTIVITY—Below is a summary of leasing activity for our wholly-owned properties for the years ended December 31, 2024 and 2023(1):
| Total Deals | Inline Deals | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| New leases: | |||||||||||||||
| Number of leases | 345 | 348 | 316 | 334 | |||||||||||
| Square footage (in thousands) | 1,363 | 1,077 | 729 | 763 | |||||||||||
| ABR (in thousands) | $ | 30,703 | $ | 23,416 | $ | 20,541 | $ | 19,813 | |||||||
| ABR PSF | $ | 22.53 | $ | 21.75 | $ | 28.16 | $ | 25.98 | |||||||
| Cost PSF of executing new leases | $ | 34.01 | $ | 33.04 | $ | 41.14 | $ | 37.22 | |||||||
| Number of comparable leases | 156 | 137 | 143 | 135 | |||||||||||
| Comparable rent spread | 35.7 | % | 25.2 | % | 31.4 | % | 24.8 | % | |||||||
| Weighted average lease term (in years) | 9.4 | 8.6 | 7.9 | 7.2 | |||||||||||
| Renewals and options: | |||||||||||||||
| Number of leases | 676 | 648 | 593 | 590 | |||||||||||
| Square footage (in thousands) | 4,631 | 3,642 | 1,313 | 1,360 | |||||||||||
| ABR (in thousands) | $ | 71,602 | $ | 58,529 | $ | 36,561 | $ | 35,311 | |||||||
| ABR PSF (all leases) | $ | 15.46 | $ | 16.07 | $ | 27.84 | $ | 25.96 | |||||||
| ABR PSF prior to renewals (all leases) | $ | 13.94 | $ | 14.50 | $ | 23.87 | $ | 22.44 | |||||||
| Percentage increase in ABR PSF (comparable leases only) | 11.3 | % | 10.8 | % | 16.6 | % | 15.7 | % | |||||||
| Cost PSF of executing renewals and options | $ | 0.38 | $ | 0.52 | $ | 0.67 | $ | 0.91 | |||||||
| Number of comparable leases(2) | 504 | 485 | 483 | 470 | |||||||||||
| Comparable rent spread(2) | 19.4 | % | 16.2 | % | 19.6 | % | 17.7 | % | |||||||
| Weighted average lease term (in years) | 5.4 | 5.0 | 4.4 | 4.3 | |||||||||||
| Portfolio retention rate | 89.0 | % | 93.9 | % | 83.0 | % | 84.9 | % |
(1)PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.
(2)Excludes exercise of options.
RESULTS OF OPERATIONS
KNOWN TRENDS AND UNCERTAINTIES—Although certain indicators have suggested that inflation has made downward progress, the economy continues to be impacted by elevated inflation rates and faces further inflation risk. Substantially all of our leases contain provisions designed to mitigate the adverse effect of inflation, including requirements for Neighbors to pay their allocable share of operating expenses that includes common area maintenance, utilities, real estate taxes, insurance, and certain capital expenditures. Additionally, many of our leases are for terms of less than ten years, which allows us to target increased rents to current market rates upon renewal. However, elevated inflation rates, including their impact on operating and construction costs, may nevertheless negatively impact us and some of our Neighbors. Our business and financial results, as well as the results of our Neighbors, could also be adversely impacted by elevated interest rate levels arising from the Federal Reserve’s response to inflation. In addition, slower economic growth and a potential for a recession could have an adverse effect on us and our Neighbors, including negatively impacting consumer sentiment and consumer willingness to spend.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 34 |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023
| Favorable (Unfavorable) Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | $ | % | |||||||||||
| Revenues: | |||||||||||||||
| Rental income | $ | 647,589 | $ | 597,501 | $ | 50,088 | 8.4 | % | |||||||
| Fees and management income | 10,731 | 9,646 | 1,085 | 11.2 | % | ||||||||||
| Other property income | 3,072 | 2,977 | 95 | 3.2 | % | ||||||||||
| Total revenues | 661,392 | 610,124 | 51,268 | 8.4 | % | ||||||||||
| Operating Expenses: | |||||||||||||||
| Property operating | 112,633 | 102,303 | (10,330) | (10.1) | % | ||||||||||
| Real estate taxes | 77,684 | 72,816 | (4,868) | (6.7) | % | ||||||||||
| General and administrative | 45,611 | 44,366 | (1,245) | (2.8) | % | ||||||||||
| Depreciation and amortization | 253,016 | 236,443 | (16,573) | (7.0) | % | ||||||||||
| Total operating expenses | 488,944 | 455,928 | (33,016) | (7.2) | % | ||||||||||
| Other: | |||||||||||||||
| Interest expense, net | (96,990) | (84,232) | (12,758) | (15.1) | % | ||||||||||
| (Loss) gain on disposal of property, net | (30) | 1,110 | (1,140) | (102.7) | % | ||||||||||
| Other expense, net | (5,732) | (7,312) | 1,580 | 21.6 | % | ||||||||||
| Net income | 69,696 | 63,762 | 5,934 | 9.3 | % | ||||||||||
| Net income attributable to noncontrolling interests | (7,011) | (6,914) | (97) | (1.4) | % | ||||||||||
| Net income attributable to stockholders | $ | 62,685 | $ | 56,848 | $ | 5,837 | 10.3 | % |
Our basis for analyzing significant fluctuations in our results of operations generally includes review of the results of our same-center portfolio, non-same-center portfolio, and revenues and expenses from our management activities. We define our same-center portfolio as the 270 properties that were owned and operational prior to January 1, 2023. We define our non-same-center portfolio as those properties that were not fully owned and operational in both periods owing primarily to real estate asset activity occurring after December 31, 2022, which includes one property disposed of and 23 properties acquired. Below are explanations of the significant fluctuations in the results of operations for the years ended December 31, 2024 and 2023:
Rental Income increased $50.1 million as follows:
•$19.4 million increase related to our same-center portfolio primarily as follows:
▪$18.4 million increase primarily due to a $0.47 increase in average minimum rent PSF and a 0.1% improvement in average occupancy; and
▪$4.1 million increase primarily due to an increase in recoverable income attributed to an increase in real estate taxes, common area maintenance spending, and insurance costs as well as a 0.1% improvement in average occupancy; partially offset by
▪$2.6 million decrease primarily due to the impact of straight-line rent adjustments.
•$30.7 million increase primarily related to our net acquisition activity.
Property Operating Expenses increased $10.3 million primarily as follows:
•$6.0 million increase from our same-center portfolio and corporate operating activities primarily due to higher compensation costs and an increase in common area maintenance spending; and
•$4.4 million increase primarily due to our net acquisition activity.
Real Estate Tax Expenses:
•The $4.9 million increase in real estate tax expenses is primarily due to our net acquisition activity.
General and Administrative Expenses:
•The $1.2 million increase in general and administrative expenses is primarily due to higher share-based compensation expense.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 35 |
Interest Expense, Net:
•The $12.8 million increase was primarily due to increased interest rates and debt outstanding in 2024. Interest Expense, Net was comprised of the following (dollars in thousands):
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2024 | 2023 | ||||
| Interest on unsecured term loans and senior notes, net | $ | 63,808 | $ | 48,803 | |
| Interest on secured debt | 17,413 | 18,614 | |||
| Interest on revolving credit facility, net | 6,354 | 8,785 | |||
| Non-cash amortization and other | 8,125 | 7,662 | |||
| Loss on extinguishment or modification of debt and other, net(1) | 1,290 | 368 | |||
| Interest expense, net | $ | 96,990 | $ | 84,232 | |
| Weighted-average interest rate as of end of year | 4.3 | % | 4.2 | % | |
| Weighted-average term (in years) as of end of year | 5.6 | 3.9 |
(1)Includes defeasance fees related to early repayments of debt
Other Expense, Net:
•Other Expense, Net was comprised of the following (in thousands):
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2024 | 2023 | |||||
| Transaction and acquisition expenses | $ | (4,993) | $ | (5,675) | ||
| Impairment of investment in third parties (see Note 15) | — | (3,000) | ||||
| Federal, state, and local income tax expense | (1,821) | (438) | ||||
| Equity in net income of unconsolidated investments | 86 | 372 | ||||
| Other income | 996 | 1,429 | ||||
| Other expense, net | $ | (5,732) | $ | (7,312) |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022
For a discussion of the year-to-year comparisons in the results of operations for the years ended December 31, 2023 and 2022, see “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our 2023 Annual Report on Form 10-K, filed with the SEC on February 12, 2024.
NON-GAAP MEASURES
See “Key Performance Indicators and Defined Terms” above for additional information related to the following non-GAAP measures.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 36 |
SAME-CENTER NOI—Same-Center NOI is presented as a supplemental measure of our performance, as it highlights operating trends such as occupancy levels, rental rates, and operating costs for our same-center portfolio. Other REITs may use different methodologies for calculating Same-Center NOI, and accordingly, our Same-Center NOI may not be comparable to other REITs. For the years ended December 31, 2024 and 2023, Same-Center NOI represents the NOI for the 270 properties that were wholly-owned and operational for the entire portion of all comparable reporting periods.
Same-Center NOI should not be viewed as an alternative measure of our financial performance as it does not reflect the operations of our entire portfolio, nor does it reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations.
The table below compares Same-Center NOI for the years ended December 31, 2024 and 2023 (dollars in thousands):
| Favorable (Unfavorable) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | $ Change | % Change | ||||||||||||
| Revenues: | |||||||||||||||
| Rental income(1) | $ | 452,177 | $ | 433,738 | $ | 18,439 | |||||||||
| Tenant recovery income | 144,982 | 141,395 | 3,587 | ||||||||||||
| Reserves for uncollectibility(2) | (4,527) | (3,615) | (912) | ||||||||||||
| Other property income | 2,779 | 2,903 | (124) | ||||||||||||
| Total revenues | 595,411 | 574,421 | 20,990 | 3.7 | % | ||||||||||
| Operating expenses: | |||||||||||||||
| Property operating expenses | 92,442 | 87,305 | (5,137) | ||||||||||||
| Real estate taxes | 72,525 | 72,537 | 12 | ||||||||||||
| Total operating expenses | 164,967 | 159,842 | (5,125) | (3.2) | % | ||||||||||
| Total Same-Center NOI | $ | 430,444 | $ | 414,579 | $ | 15,865 | 3.8 | % |
(1)Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
(2)Includes billings that will not be recognized as revenue until cash is collected or the Neighbor resumes regular payments and/or we deem it appropriate to resume recording revenue on an accrual basis, rather than on a cash basis.
Same-Center NOI Reconciliation—Below is a reconciliation of Net Income to NOI and Same-Center NOI for the years ended December 31, 2024 and 2023 (in thousands):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Net income | $ | 69,696 | $ | 63,762 | ||
| Adjusted to exclude: | ||||||
| Fees and management income | (10,731) | (9,646) | ||||
| Straight-line rental income(1) | (9,646) | (10,185) | ||||
| Net amortization of above- and below-market leases | (6,587) | (5,178) | ||||
| Lease buyout income | (867) | (1,222) | ||||
| General and administrative expenses | 45,611 | 44,366 | ||||
| Depreciation and amortization | 253,016 | 236,443 | ||||
| Interest expense, net | 96,990 | 84,232 | ||||
| Loss (gain) on disposal of property, net | 30 | (1,110) | ||||
| Other expense, net | 5,732 | 7,312 | ||||
| Property operating expenses related to fees and management income | 3,323 | 2,059 | ||||
| NOI for real estate investments | 446,567 | 410,833 | ||||
| Less: Non-same-center NOI(2) | (16,123) | 3,746 | ||||
| Total Same-Center NOI | $ | 430,444 | $ | 414,579 | ||
| Period-end Same-Center Leased Occupancy % | 97.8 | % | 97.8 | % |
(1)Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
(2)Includes operating revenues and expenses from non-same-center properties, which includes properties acquired or sold, and corporate activities.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 37 |
NAREIT FFO AND CORE FFO—Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance. Core FFO is an additional financial performance measure used by us as Nareit FFO includes certain non-comparable items that affect our performance over time. We believe that Core FFO is helpful in assisting management and investors with assessing the sustainability of our operating performance in future periods.
Nareit FFO and Core FFO should not be considered alternatives to net income (loss) under GAAP, as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Core FFO may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business plan in the manner currently contemplated.
Accordingly, Nareit FFO and Core FFO should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our Nareit FFO and Core FFO, as presented, may not be comparable to amounts calculated by other REITs.
The following table presents our calculation of Nareit FFO and Core FFO for the years ended December 31, 2024, 2023, and 2022 (in thousands, except per share amounts):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders | ||||||||||
| Net income | $ | 69,696 | $ | 63,762 | $ | 54,529 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of real estate assets | 251,250 | 234,260 | 232,571 | |||||||
| Impairment of real estate assets | — | — | 322 | |||||||
| Loss (gain) on disposal of property, net | 30 | (1,110) | (7,517) | |||||||
| Adjustments related to unconsolidated joint ventures | 2,795 | 2,636 | 842 | |||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 323,771 | $ | 299,548 | $ | 280,747 | ||||
| Calculation of Core FFO Attributable to Stockholders and OP Unit Holders | ||||||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 323,771 | $ | 299,548 | $ | 280,747 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of corporate assets | 1,766 | 2,183 | 3,653 | |||||||
| Change in fair value of earn-out liability | — | — | 1,809 | |||||||
| Impairment of investment in third parties | — | 3,000 | — | |||||||
| Transaction and acquisition expenses | 4,993 | 5,675 | 10,551 | |||||||
| Loss on extinguishment or modification of debt and other, net | 1,290 | 368 | 1,025 | |||||||
| Amortization of unconsolidated joint venture basis differences | 13 | 17 | 220 | |||||||
| Realized performance income(1) | — | (75) | (2,742) | |||||||
| Core FFO attributable to stockholders and OP unit holders | $ | 331,833 | $ | 310,716 | $ | 295,263 | ||||
| Nareit FFO/Core FFO Attributable to Stockholders and OP Unit Holders per diluted share | ||||||||||
| Weighted-average shares of common stock outstanding - diluted | 136,821 | 132,970 | 130,332 | |||||||
| Nareit FFO attributable to stockholders and OP unit holders per share - diluted | $ | 2.37 | $ | 2.25 | $ | 2.15 | ||||
| Core FFO attributable to stockholders and OP unit holders per share - diluted | $ | 2.43 | $ | 2.34 | $ | 2.27 |
(1)Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
EBITDAre and ADJUSTED EBITDAre—We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure, determine debt service and fixed cost coverage, and measure enterprise value. Additionally, we believe they are a useful indicator of our ability to support our debt obligations.
EBITDAre and Adjusted EBITDAre should not be considered as alternatives to net income (loss), as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Accordingly, EBITDAre and Adjusted EBITDAre should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our EBITDAre and Adjusted EBITDAre, as presented, may not be comparable to amounts calculated by other REITs.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 38 |
The following table presents our calculation of EBITDAre and Adjusted EBITDAre for the years ended December 31, 2024, 2023, and 2022 (in thousands):
| 2024 | 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of EBITDAre | ||||||||||
| Net income | $ | 69,696 | $ | 63,762 | $ | 54,529 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization | 253,016 | 236,443 | 236,224 | |||||||
| Interest expense, net | 96,990 | 84,232 | 71,196 | |||||||
| Loss (gain) on disposal of property, net | 30 | (1,110) | (7,517) | |||||||
| Impairment of real estate assets | — | — | 322 | |||||||
| Federal, state, and local tax expense | 1,821 | 438 | 806 | |||||||
| Adjustments related to unconsolidated joint ventures | 4,025 | 3,721 | 1,987 | |||||||
| EBITDAre | $ | 425,578 | $ | 387,486 | $ | 357,547 | ||||
| Calculation of Adjusted EBITDAre | ||||||||||
| EBITDAre | $ | 425,578 | $ | 387,486 | $ | 357,547 | ||||
| Adjustments: | ||||||||||
| Impairment of investment in third parties | — | 3,000 | — | |||||||
| Change in fair value of earn-out liability | — | — | 1,809 | |||||||
| Transaction and acquisition expenses | 4,993 | 5,675 | 10,551 | |||||||
| Amortization of unconsolidated joint venture basis differences | 13 | 17 | 220 | |||||||
| Realized performance income(1) | — | (75) | (2,742) | |||||||
| Adjusted EBITDAre | $ | 430,584 | $ | 396,103 | $ | 367,385 |
(1)Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
LIQUIDITY AND CAPITAL RESOURCES
GENERAL—Aside from standard operating expenses, we expect our principal cash demands to be for:
•investments in real estate;
•cash distributions to stockholders;
•redevelopment and repositioning projects;
•capital expenditures and leasing costs; and
•principal and interest payments on our outstanding indebtedness.
We expect our primary sources of liquidity to be:
•operating cash flows;
•borrowings from our unsecured revolving credit facility and proceeds from debt financings;
•proceeds from any equity offering activities;
•proceeds received from the disposition of properties; and
•available, unrestricted cash and cash equivalents.
At this time, we believe our current sources of liquidity are sufficient to meet our short- and long-term cash demands.
ATM—In February 2022, we entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program, allowing up to $250 million in offerings. During the year ended December 31, 2024, prior to the entry into the new program described below, we issued approximately 46,000 shares of our common stock at a gross weighted average price of $37.05 per share under this ATM program for net proceeds of $1.7 million, after approximately $17,000 in commissions. During the year ended December 31, 2023, we issued 4.2 million shares of our common stock at a gross weighted average price of $35.76 per share under this ATM program for net proceeds of $147.6 million, after approximately $1.5 million in commissions.
In February 2024, we entered into a new sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program, which replaced the previous agreement. In accordance with the terms of the sales agreement, we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million from time to time through our sales agents, or, if applicable, as forward sellers. During the three months and year ended December 31, 2024, we issued 1.9 million shares of our common stock at a gross weighted average price of $39.23 under this ATM program for net proceeds of $72.1 million, after approximately $0.7 million in commissions. As of December 31, 2024, approximately $177 million of common stock remained available for issuance under the current ATM program.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 39 |
DEBT—The following table summarizes information about our debt as of December 31, 2024 and 2023 (dollars in thousands):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Total debt obligations, gross | $ | 2,137,336 | $ | 1,986,735 | ||
| Weighted-average interest rate | 4.3 | % | 4.2 | % | ||
| Weighted-average term (in years) | 5.6 | 3.9 | ||||
| Revolving credit facility capacity(1) | $ | 800,000 | $ | 800,000 | ||
| Revolving credit facility availability(2) | 738,904 | 606,550 |
(1)As of December 31, 2024, the revolving credit facility was set to mature in January 2026, extendable at our option to January 2027. In addition, the revolving credit facility also included an accordion feature that permitted us to increase our aggregate borrowing capacity to $1 billion. On January 9, 2025, we amended our senior unsecured revolving credit facility. The amendment increases the aggregate borrowing capacity of the facility to $1.0 billion and extends the maturity date to January 2029, with options to extend the maturity for two additional six-month periods.
(2)Net of any outstanding balance and letters of credit.
Debt Activity—During the years ended December 31, 2024 and 2023, we took steps to appropriately ladder and extend our debt maturities and diversify debt sources available to us for future investment activity. Our debt activity during the year ended December 31, 2024 was as follows:
•In May 2024, we issued $350 million of 5.750% senior notes due 2034 at an issue price of 98.576% in an underwritten offering. The offering resulted in gross proceeds of $345.0 million, which were used to pay down $202 million of our revolving credit facility and $135 million of our $240 million term loan that was set to mature in November 2025.
•In September 2024, we issued $350 million of 4.950% senior notes due 2035 an an issue price of 98.458% in an underwritten offering. The offering resulted in gross proceeds of $344.6 million, which were used to pay down $90 million of our revolving credit facility and $140 million of our $240 million term loan that is set to mature in July 2026. Additionally, we paid in full our $105 million term loan that was set to mature in November 2025.
•During the year ended December 31, 2024, we repaid $28.1 million in mortgage debt.
Our debt activity during the year ended December 31, 2023 was as follows:
•In July 2023, we amended three senior unsecured term loans with a total notional amount of $475 million scheduled to mature during 2024. The three senior unsecured term loans, as amended, have a total notional amount of $484.8 million. The $161.8 million unsecured term loan is priced based on a leverage grid, which was the Secured Overnight Financing Rate (“SOFR”) plus 1.35% at issuance, and is scheduled to mature in January 2026 extendable with two one-year options to 2028. The $158 million and $165 million unsecured term loans are priced based on a leverage grid, which was SOFR plus 1.35% at issuance, and mature in January 2027.
•During 2023, we repaid $47.3 million in mortgage debt.
Future Debt Obligations—As of December 31, 2024, including the impact of our swap agreements, our future contractual debt obligations were $129.3 million of debt principal and interest payments during 2025, and $2.5 billion of debt principal and interest payments thereafter (see Note 8). The average annual maturities of our outstanding debt over the next four years as of December 31, 2024 was approximately $221 million.
Debt Obligation Guarantees—At December 31, 2024, the Operating Partnership had issued and outstanding its unsecured senior notes due 2031, 2034, and 2035, all issued under effective registration statements. The obligations of the Operating Partnership to pay principal, premiums, if any, and interest on the unsecured senior notes due 2031, 2034, and 2035 are, and on any future debt securities of the Operating Partnership registered under an effective registration statement will be, fully and unconditionally guaranteed by us on a senior basis. As a result of the amendments to SEC Rule 3-10 of Regulation S-X, subsidiary issuers of obligations guaranteed by the parent are not required to provide separate financial statements, provided that: (i) the subsidiary obligor is consolidated into the parent company’s consolidated financial statements; (ii) the parent guarantee is “full and unconditional”; and (iii) subject to certain exceptions as set forth below, the alternative disclosure required by Rule 13-01 of Regulation S-X is provided, which includes narrative disclosure and summarized financial information. We meet the conditions of this requirement and thus, are not presenting separate financial statements. Furthermore, as permitted under Rule 13-01(a)(4)(vi) of Regulation S-X, we have excluded the summarized financial information for the Operating Partnership because the assets, liabilities, and results of operations of the Operating Partnership are not materially different than the corresponding in our consolidated financial statements, and management believes such summarized financial information would be repetitive and would not provide incremental value to investors.
Covenants—Credit agreements for our unsecured revolving credit facility and unsecured term loans contain customary financial covenants, including a leverage ratio of 60% or less, with a surge to 65% or less following a material acquisition, and require the fixed-charge ratio to be 1.5:1 or greater. Our unsecured senior notes due 2031, 2034, and 2035 are also subject to customary financial covenants, including a leverage ratio of 65% or less, and require the fixed-charge ratio to be 150% or greater. As of December 31, 2024, we were in compliance with the restrictive covenants of our outstanding debt obligations, and we expect to continue to meet the requirements of these covenants over the next twelve months.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 40 |
OTHER CONTRACTUAL COMMITMENTS AND CONTINGENCIES AND OFF BALANCE SHEET ARRANGEMENTS—We enter into leases as a lessee as part of our real estate operations in the form of ground leases of land for certain properties, and as part of our corporate operations in the form of office space and office equipment leases. Currently, neither our operating leases nor our finance leases have residual value guarantees or other restrictions or covenants. We expect to fund these obligations through existing financing or cash flows from operations. As of December 31, 2024, our future contractual obligations as a lessee included operating lease obligations of $0.4 million during 2025, and $6.9 million thereafter. As of December 31, 2024, our future contractual finance lease obligations were not significant.
We have an off-balance sheet arrangement that includes being the limited guarantor of a $174.0 million mortgage loan secured by properties owned by our unconsolidated joint venture, Grocery Retail Partners I LLC (“GRP I”). Our guaranty for the GRP I debt is limited to being the non-recourse carveout guarantor and the environmental indemnitor. Further, we are also party to an agreement with GRP I in which any potential liability under such guaranty will be apportioned between us and GRP I based on our respective ownership percentage in the joint venture. As of December 31, 2024, GRP I had an outstanding debt balance of $174.0 million.
We also have an off-balance sheet arrangement that includes being the limited guarantor of a $23.2 million mortgage loan secured by a property owned by our unconsolidated joint venture, Necessity Retail Venture LLC (“NRV”). Our guaranty for the NRV debt is limited to being the non-recourse carveout guarantor and the environmental indemnitor. Further, we are also party to an agreement with NRV in which any potential liability under such guaranty will be apportioned between us and NRV based on our respective ownership percentage in the joint venture. As of December 31, 2024, NRV had an outstanding debt balance of $23.2 million.
Additionally, our off-balance sheet arrangements include the notional amount of our interest rate swaps which we use to hedge a portion of our exposure to interest rate fluctuations. Currently, all of our interest rate swaps fix the variable rate interest on our term loan debt. We intend to fund our interest rate swap payments utilizing cash flows from operations. As of December 31, 2024, the notional amount of our interest rate swaps was $475 million. As of December 31, 2024, our future interest rate swap recoverables were $6.1 million during 2025 and $2.7 million thereafter.
FINANCIAL LEVERAGE RATIOS—We believe our net debt to Adjusted EBITDAre, net debt to total enterprise value, and debt covenant compliance as of December 31, 2024 allow us access to future borrowings as needed in the near term. The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of December 31, 2024 and 2023 (in thousands):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Net debt: | ||||||
| Total debt, excluding discounts, market adjustments, and deferred financing expenses | $ | 2,166,326 | $ | 2,011,093 | ||
| Less: Cash and cash equivalents | 5,470 | 5,074 | ||||
| Total net debt | $ | 2,160,856 | $ | 2,006,019 | ||
| Enterprise value: | ||||||
| Net debt | $ | 2,160,856 | $ | 2,006,019 | ||
| Total equity market capitalization(1)(2) | 5,175,286 | 4,955,480 | ||||
| Total enterprise value | $ | 7,336,142 | $ | 6,961,499 |
(1)Total equity market capitalization is calculated as diluted shares multiplied by the closing market price per share, which includes 138.2 million and 135.8 million diluted shares as of December 31, 2024 and 2023, respectively, and the closing market price per share of $37.46 and $36.48 as of December 31, 2024 and 2023, respectively.
(2)Fully diluted shares include common stock and OP units.
The following table presents our calculation of net debt to Adjusted EBITDAre and net debt to total enterprise value as of December 31, 2024 and 2023 (dollars in thousands):
| 2024 | 2023 | ||||
|---|---|---|---|---|---|
| Net debt to Adjusted EBITDAre - annualized: | |||||
| Net debt | $ | 2,160,856 | $ | 2,006,019 | |
| Adjusted EBITDAre - annualized(1) | 430,584 | 396,103 | |||
| Net debt to Adjusted EBITDAre - annualized | 5.0x | 5.1x | |||
| Net debt to total enterprise value: | |||||
| Net debt | $ | 2,160,856 | $ | 2,006,019 | |
| Total enterprise value | 7,336,142 | 6,961,499 | |||
| Net debt to total enterprise value | 29.5% | 28.8% |
(1)Adjusted EBITDAre is based on a trailing twelve month period. See “Non-GAAP Measures - EBITDAre and Adjusted EBITDAre” above for a reconciliation to Net Income.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 41 |
CAPITAL EXPENDITURES AND REDEVELOPMENT ACTIVITY—We make capital expenditures during the course of normal operations, including maintenance capital expenditures and tenant improvements, as well as value-enhancing anchor space repositioning and redevelopment, ground-up outparcel development, and other accretive projects.
During the years ended December 31, 2024 and 2023, we had gross capital spend of $95.1 million and $95.3 million, respectively. Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis for the years ended December 31, 2024 and 2023 (in thousands):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Capital expenditures for real estate: | ||||||
| Capital improvements | $ | 21,793 | $ | 22,766 | ||
| Tenant improvements | 25,184 | 26,663 | ||||
| Redevelopment and development | 39,079 | 38,206 | ||||
| Total capital expenditures for real estate | 86,056 | 87,635 | ||||
| Corporate asset capital expenditures | 813 | 963 | ||||
| Capitalized indirect costs(1) | 4,977 | 4,103 | ||||
| Total capital spending activity(2) | $ | 91,846 | $ | 92,701 |
(1)Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest expense.
(2)Amounts reported are net of insurance proceeds of $3.2 million and $2.6 million for property damage claims for the years ended December 31, 2024 and 2023, respectively.
We expect our capital expenditures to reach $110 million - $120 million in 2025, which includes $45 million - $55 million related to development and redevelopment projects. We anticipate that obligations related to capital improvements, as well as redevelopment and development, in 2025 can be met with cash flows from operations, cash flows from dispositions, or borrowings on our unsecured revolving credit facility.
Generally, we expect our development and redevelopment projects to stabilize within 24 months. Our underwritten incremental unlevered yields on development and redevelopment projects are expected to range between 9%-12%. Our current in process projects represent an estimated total investment of $41.3 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization. See “Key Performance Indicators and Defined Terms” above for further information.
REAL ESTATE ACQUISITION ACTIVITY—We actively monitor the commercial real estate market for properties that have future growth potential, are located in attractive demographic markets, and support our business objectives. We are currently targeting acquisitions of $350 million - $450 million annually, inclusive of our investments in our unconsolidated joint ventures. The following table highlights our wholly-owned property acquisitions during the years ended December 31, 2024 and 2023 (dollars in thousands):
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Number of properties acquired | 12 | 11 | ||||
| Number of outparcels acquired(1)(2) | 4 | 3 | ||||
| Contract price | $ | 294,002 | $ | 278,480 | ||
| Total price of acquisitions(3) | 296,268 | 270,262 |
(1)Outparcels acquired are adjacent to shopping centers that we own.
(2)During the year ended December 31, 2024, we acquired an outparcel adjacent to a property that is owned by our unconsolidated joint venture, GRP I. Therefore, the outparcel is an addition to our total property count.
(3)Total price of acquisitions includes closing costs less credits and assumed liabilities.
REAL ESTATE DISPOSITION ACTIVITY—We continually evaluate our portfolio of assets for opportunities to make strategic dispositions of assets that no longer meet our growth and investment objectives or assets that have stabilized in order to capture their value. The following table highlights our property dispositions during the years ended December 31, 2024 and 2023 (dollars in thousands):
| 2024 | 2023 | ||||||
|---|---|---|---|---|---|---|---|
| Number of properties sold | — | 1 | |||||
| Number of outparcels sold | — | 2 | |||||
| Contract price | $ | — | $ | 6,250 | |||
| (Payments) proceeds from sale of real estate, net(1)(2)(3) | (17) | 7,208 | |||||
| (Loss) gain on disposal of property, net(2)(3) | (30) | 1,110 |
(1)Total proceeds from sale of real estate, net includes closing costs less credits.
(2)Activity for the year ended December 31, 2023 includes land acquired from us by local authorities.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 42 |
(3)We sold no properties during the year ended December 31, 2024, but we recognized a minimal loss on disposal of property due to miscellaneous write-off activity and expenses related to previous and future potential dispositions.
DISTRIBUTIONS—We elected to be taxed as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2010. As a REIT, we have made, and intend to continue to make, distributions each taxable year equal to at least 90% of our taxable income (excluding capital gains and computed without regard to the dividends paid deduction).
In 2024, we declared and paid monthly distributions of $0.0975 per common share and OP unit, or $1.17 annualized, for each month beginning January 2024 through August 2024. In September 2024, the Board authorized a 5.1% increase of our monthly distribution rate to $0.1025 per common share and OP unit. We declared and paid monthly distributions of $0.1025 per common share and OP unit, or $1.23 annualized, for each month beginning September 2024 through December 2024. The December 2024 and January 2025 distributions of $0.1025 per common share and OP unit were paid on January 3, 2025 and February 4, 2025, respectively.
In 2023, we declared and paid monthly distributions of $0.0933 per common share and OP unit, or $1.12 annualized, for each month beginning January 2023 through August 2023. We declared and paid monthly distributions of $0.0975 per common share and OP unit, or $1.17 annualized, an increase of 4.5%, for each month beginning September 2023 through December 2023.
To maintain our qualification as a REIT, we must make aggregate annual distributions to our stockholders of at least 90% of our REIT taxable income (which is computed without regard to the dividends paid deduction or net capital gain, and which does not necessarily equal net income or loss as calculated in accordance with GAAP). We generally will not be subject to U.S. federal income tax on the income that we distribute to our stockholders each year due to meeting the REIT qualification requirements. However, we may be subject to certain state and local taxes on our income, property, or net worth and to federal income and excise taxes on our undistributed income.
We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders.
SHARE REPURCHASE PROGRAM—In August 2022, our Board approved a share repurchase program of up to $250 million of common stock. The program may be suspended or discontinued at any time, and does not obligate us to repurchase any dollar amount or particular number of shares. No share repurchases have been made to date under this program.
CASH FLOW ACTIVITIES—As of December 31, 2024, we had cash and cash equivalents and restricted cash of $8.6 million, a net cash decrease of $0.2 million during the year ended December 31, 2024.
Below is a summary of our cash flow activity for the years ended December 31, 2024 and 2023 (dollars in thousands):
| 2024 | 2023 | $ Change | % Change | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 334,710 | $ | 290,968 | $ | 43,742 | 15.0 | % | ||||||
| Net cash used in investing activities | (392,944) | (353,386) | (39,558) | (11.2) | % | |||||||||
| Net cash provided by financing activities | 58,005 | 53,947 | 4,058 | (7.5) | % |
OPERATING ACTIVITIES—Our net cash provided by operating activities was primarily impacted by the following:
•Property operations and working capital—Most of our operating cash comes from rental and tenant recovery income received less property operating expenses, real estate taxes, and general and administrative costs paid. The increase in property operations was primarily due to a $15.9 million, or 3.8%, improvement in Same-Center NOI as compared to 2023, and the execution of our acquisition strategy. During the year ended December 31, 2024, we had a net cash inflow of $9.7 million from changes in working capital as compared to a net cash outlay of $9.4 million during the same period in 2023. This change was primarily driven by the timing of interest payments resulting from our 2024 senior notes, which now occur semiannually versus primarily monthly in the past.
INVESTING ACTIVITIES—Our net cash used in investing activities was primarily impacted by the following:
•Real estate acquisitions—During the year ended December 31, 2024, our acquisitions resulted in a total cash outlay of $296.3 million, as compared to a total cash outlay of $270.3 million during the same period in 2023.
•Investment in unconsolidated joint ventures—During the year ended December 31, 2024, we invested $8.4 million in our new investments in NRV and Neighborhood Grocery Catalyst Fund LLC (“NGCF”).
•Capital expenditures—We invest capital into leasing our properties and maintaining or improving the condition of our properties. During the year ended December 31, 2024, we paid $95.1 million for capital expenditures compared to $95.3 million over the same period in 2023, which included our development and redevelopment activity.
•Real estate dispositions—During the year ended December 31, 2024, we sold no properties, but we had minimal net cash outflows for expenses related to previous and future potential dispositions. During the year ended December 31, 2023, we sold one property and two outparcels resulting in a net cash inflow of $7.2 million.
FINANCING ACTIVITIES—Our net cash provided by financing activities was primarily impacted by the following:
•Debt borrowings and payments—During the year ended December 31, 2024, we had $133.6 million in net borrowings primarily as a result of our May and September 2024 senior notes, payments on our term loans, and net repayments under our revolving credit facility. During the year ended December 31, 2023, we had $64.2 million in net borrowings primarily as result of net borrowings under our revolving credit facility. See “Debt Activity” above for more details.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2024 FORM 10-K | 43 |
•Issuance of common stock—During the year ended December 31, 2024, we issued 1.9 million shares of our common stock under our ATM programs for net proceeds of $73.8 million. During the year ended December 31, 2023, we issued 4.2 million shares of our common stock under the ATM program for net proceeds of $147.6 million.
•Distributions to stockholders and OP unit holders—Cash used for distributions to common stockholders and OP unit holders decreased by $2.6 million during the year ended December 31, 2024 as compared to the same period in 2023, primarily due to the timing of the funding for our December 2024 distribution payment partially offset by the increase in shares of common stock outstanding as a result of issuances under our ATM programs and our distribution increases in both 2023 and 2024.
CRITICAL ACCOUNTING ESTIMATES
Below is a discussion of our critical accounting estimates. Our accounting policies have been established to conform with GAAP. We consider these policies critical because they involve significant management judgments and assumptions, require estimates about matters that are inherently uncertain, and are important for understanding and evaluating our reported financial results. These judgments affect the reported amounts of assets at the dates of the consolidated financial statements, as well as the reported amounts of revenue during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our consolidated financial statements. Additionally, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses.
Real Estate Valuation—We assess the fair value of acquired real estate and allocate the purchase price of real estate assets and liabilities acquired based upon their estimated fair values as of the acquisition date. The allocation requires the use of market based estimates and assumptions including estimated market lease rates and comparable acquisitions, historical operating results, carrying costs during lease-up periods, discount and capitalization rates, market absorption periods, and the number of years the property will be held for investment.
Quarterly, we review our owned real estate properties, including those classified as real estate held for sale, for evidence of impairment, which requires us, at times, to estimate the fair value of our real estate assets. Valuing our investment in real estate assets requires us to utilize a significant amount of judgment in the inputs that we select for impairment testing and other analyses. We select these inputs based on all available evidence and using techniques that are commonly employed by other real estate companies. Examples of these inputs include projected revenue and expense growth rates, estimates of future cash flows, anticipated holding periods, capitalization rates, general economic conditions and trends, and other available market data.
We believe that our real estate valuation estimates are based on reasonable assumptions. However, the use of inappropriate estimates could result in an incorrect valuation of our real estate properties, at acquisition or during our ownership period, which could result in material impairment losses in the future.
Rental Income—The majority of our revenue is lease revenue derived from our real estate assets, for which we are the lessor. Lease receivables are reviewed continually to determine whether or not it is probable that we will realize substantially all remaining lease payments for each of our Neighbors (i.e., whether a Neighbor is deemed to be a credit risk). If we determine it is not probable that we will collect substantially all of the remaining lease payments from a Neighbor, revenue for that Neighbor is recorded on a cash basis (“cash-basis Neighbor”), including no longer recognizing straight-line rent receivables and/or receivables for recoverable expenses. We will resume recording lease income on an accrual basis for cash-basis Neighbors once we believe the collection of rent for the remaining lease term is probable, which will generally be after a period of regular payments and no remaining unpaid rent for a certain timeframe. Neighbors who represent approximately 2% of our ABR were on our watchlist for review for collectibility as of December 31, 2024. However, not all of our watchlist Neighbors had an open receivable balance with us at December 31, 2024.
Additionally, we record a general reserve based on our review of operating lease receivables at a company level to ensure they are properly valued based on analysis of historical uncollectible tenant receivables, outstanding balances, and the current economic climate.
The aforementioned adjustments, as well as any reserve for disputed charges, are recorded as a reduction of Rental Income on the consolidated statements of operations and comprehensive income (“consolidated statements of operations”).
Our revenue collectibility estimates are made based on historical experience, the current economic climate, and other Neighbor-specific factors. While we do not believe there is a reasonable likelihood of a material change in the estimates or assumptions that we use to recognize revenue, if actual payment levels were to vary significantly from estimates, we may be exposed to decreases in rental income that could be material or increases of non-cash straight-line income when a cash-basis Neighbor moves back to accrual accounting in accordance with GAAP.
FY 2023 10-K MD&A
SEC filing source: 0001476204-24-000022.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with our accompanying consolidated financial statements and notes thereto. See also “Cautionary Note Regarding Forward-Looking Statements” preceding Part I.
KEY PERFORMANCE INDICATORS AND DEFINED TERMS
We use certain key performance indicators (“KPIs”), which include both financial and nonfinancial metrics, to measure the performance of our operations. We believe these KPIs, as well as the core concepts and terms defined below, allow our Board, management, and investors to analyze trends around our business strategy, financial condition, and results of operations in a manner that is focused on items unique to the retail real estate industry.
We do not consider our non-GAAP measures to be alternatives to measures required in accordance with accounting principles generally accepted in the United States (“GAAP”). Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our shopping centers that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs.
Our KPIs and terminology can be grouped into three key areas:
PORTFOLIO—Portfolio metrics help management to gauge the health of our centers overall and individually.
•Anchor space—We define an anchor space as a space greater than or equal to 10,000 square feet of gross leasable area (“GLA”).
•Annualized Base Rent (“ABR”)—We use ABR to refer to the monthly contractual base rent at the end of the period multiplied by twelve months.
•ABR Per Square Foot (“PSF”)—This metric is calculated by dividing ABR by leased GLA. Increases in ABR PSF can be an indication of our ability to create rental rate growth in our centers, as well as an indication of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•GLA—We use GLA to refer to the total occupied and unoccupied square footage of a building that is available for tenants (whom we refer to as a “Neighbor” or our “Neighbors”) or other retailers to lease.
•Inline space—We define an inline space as a space containing less than 10,000 square feet of GLA.
•Leased Occupancy—This metric is calculated as the percentage of total GLA for which a lease has been signed regardless of whether the lease has commenced or the Neighbor has taken possession. High occupancy is an indicator of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•Underwritten incremental unlevered yield—This reflects the yield we target to generate from a project upon expected stabilization and is calculated as the estimated incremental net operating income (“NOI”) for a project at stabilization divided by its estimated net project investment. The estimated incremental NOI is the difference between the estimated annualized NOI we target to generate by a project upon stabilization and the estimated annualized NOI without the planned improvements. Underwritten incremental unlevered yield does not include peripheral impacts, such as lease rollover risk or the impact on the long term value of the property upon sale or disposition. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental NOI at stabilization.
LEASING—Leasing is a key driver of growth for our company.
•Comparable lease—We use this term to refer to a lease with consistent terms that is executed for substantially the same space that has been vacant less than twelve months.
•Comparable rent spread—This metric is calculated as the percentage increase or decrease in first-year ABR (excluding any free rent or escalations) on new or renewal leases (excluding options) where the lease was considered a comparable lease. This metric provides an indication of our ability to generate revenue growth through leasing activity.
•Cost of executing new leases—We use this term to refer to certain costs associated with new leasing, namely, leasing commissions, tenant improvement costs, and tenant concessions.
•Portfolio retention rate—This metric is calculated by dividing (i) the total square feet of retained Neighbors with current period lease expirations by (ii) the total square feet of leases expiring during the period. The portfolio retention rate provides insight into our ability to retain Neighbors at our shopping centers as their leases approach expiration. Generally, the costs to retain an existing Neighbor are lower than costs to replace with a new Neighbor.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 29 |
•Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
FINANCIAL PERFORMANCE—In addition to financial metrics calculated in accordance with GAAP, such as net income or cash flows from operations, we utilize non-GAAP metrics to measure our operational and financial performance. See “Non-GAAP Measures” below for further discussion on the following metrics.
•Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“Adjusted EBITDAre”)—To arrive at Adjusted EBITDAre, we adjust EBITDAre, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) amortization of basis differences in our investments in our unconsolidated joint ventures; (iv) transaction and acquisition expenses; and (v) realized performance income. We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage.
•Core Funds From Operations Attributable to Stockholders and OP Unit Holders (“Core FFO”)—To arrive at Core FFO, we adjust Nareit FFO, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) amortization of unconsolidated joint venture basis differences; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income. We believe Nareit FFO provides insight into our operating performance as it excludes certain items that are not indicative of such performance. Core FFO provides further insight into the sustainability of our operating performance and provides an additional measure to compare our performance across reporting periods on a consistent basis by excluding items that may cause short-term fluctuations in net income (loss).
•EBITDAre—The National Association of Real Estate Investment Trusts (“Nareit”) defines EBITDAre as net income (loss) computed in accordance with GAAP before: (i) interest expense; (ii) income tax expense; (iii) depreciation and amortization; (iv) gains or losses from disposition of depreciable property; and (v) impairment write-downs of depreciable property. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDAre on the same basis.
•Equity Market Capitalization—We calculate equity market capitalization as the total dollar value of all outstanding shares using the closing price for the applicable date.
•Nareit FFO Attributable to Stockholders and OP Unit Holders (“Nareit FFO”)—Nareit defines Funds From Operations (“FFO”) as net income (loss) computed in accordance with GAAP, excluding: (i) gains (or losses) from sales of property and gains (or losses) from change in control; (ii) depreciation and amortization related to real estate; (iii) impairment losses on real estate and impairments of in-substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated partnerships and joint ventures; and (iv) adjustments for unconsolidated partnerships and joint ventures, calculated to reflect FFO on the same basis. We calculate Nareit FFO in a manner consistent with the Nareit definition.
•Net Debt—We calculate net debt as total debt, excluding discounts, market adjustments, and deferred financing expenses, less cash and cash equivalents.
•Net Debt to Adjusted EBITDAre—This ratio is calculated by dividing net debt by Adjusted EBITDAre (included on an annualized basis within the calculation). It provides insight into our leverage rate based on earnings and is not impacted by fluctuations in our equity price.
•Net Debt to Total Enterprise Value—This ratio is calculated by dividing net debt by total enterprise value, as defined below. It provides insight into our capital structure and usage of debt.
•NOI—We calculate NOI as total operating revenues, adjusted to exclude non-cash revenue items, less property operating expenses and real estate taxes. NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss).
•Same-Center—We use this term to refer to a property, or portfolio of properties, that have been owned and operational for the entirety of the last two reporting periods (i.e., since January 1, 2022).
•Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.
OVERVIEW
We are a REIT and one of the nation’s largest owners and operators of omni-channel grocery-anchored shopping centers. Our portfolio primarily consists of neighborhood centers anchored by the #1 or #2 grocer tenants by sales within their respective formats by trade area. Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services.
As of December 31, 2023, we owned equity interests in 301 shopping centers, including 281 wholly-owned shopping centers and 20 shopping centers owned through one unconsolidated joint venture, which comprised approximately 34.4 million square feet in 31 states. In addition to managing our shopping centers, our third-party investment management business provides comprehensive real estate management services to our unconsolidated joint ventures and one private fund (collectively, the “Managed Funds”).
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 30 |
BASIS OF PRESENTATION—The basis of presentation of our shares of common stock is described as follows:
•Reverse Stock Split—On July 2, 2021, our Board approved an amendment to our charter to effect a one-for-three reverse stock split. Concurrent with the reverse split, the Operating Partnership enacted a one-for-three reverse split of its outstanding OP units. Unless otherwise indicated, the information in this Form 10-K gives effect to the reverse stock and OP unit splits (see Note 12).
•Recapitalization—On June 18, 2021, our stockholders approved an amendment to our charter (the “Articles of Amendment”) that effected a change of each share of our common stock outstanding at the time the amendment became effective into one share of a newly created class of Class B common stock (the “Recapitalization”). The Articles of Amendment became effective upon filing with, and acceptance by, the State Department of Assessments and Taxation of Maryland on July 2, 2021. Unless otherwise indicated, all information in this Form 10-K gives effect to the Recapitalization and references to “shares” and per share metrics refer to our common stock and Class B common stock, collectively. Our Class B common stock automatically converted into our publicly traded common stock on January 18, 2022 (see Note 12). Prior to the conversion, we have presented common stock and Class B common stock as separate classes within our consolidated balance sheets and consolidated statements of equity. On May 5, 2022, we filed Articles Supplementary to our charter with the Maryland State Department of Assessments and Taxation in order to reclassify and designate all of the 350 million authorized shares of our Class B common stock, $0.01 par value per share, all of which were unissued at such time, as shares of our common stock, $0.01 par value per share. We no longer have Class B common stock authorized for issue.
AT-THE-MARKET OFFERING (“ATM”)—On February 10, 2022, we and the Operating Partnership entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program. In accordance with the terms of the sales agreement, we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million from time to time through our sales agents, or, if applicable, as forward sellers. During the three months ended December 31, 2023, we issued 2.2 million shares of our common stock at a gross weighted average price of $35.92 per share under the ATM program for net proceeds of $77.5 million, after approximately $0.8 million in commissions. During the year ended December 31, 2023, we issued 4.2 million shares of our common stock at a gross weighted average price of $35.76 per share under the ATM program for net proceeds of $147.6 million, after approximately $1.5 million in commissions. During the three months ended December 31, 2022, no shares were issued under the ATM program. During the year ended December 31, 2022, we issued 2.6 million shares of our common stock at a gross weighted average price of $34.23 per share under the ATM program for net proceeds of $89.2 million, after approximately $0.9 million in commissions. As of December 31, 2023, approximately $10.8 million of common stock remained available for issuance under the ATM program.
Subsequent to December 31, 2023, we issued approximately 46,000 additional shares of our common stock at a gross weighted average price of $37.05 per share under the ATM program for net proceeds of $1.7 million, after approximately $17,000 in commissions.
PORTFOLIO AND LEASING STATISTICS—Below are statistical highlights of our wholly-owned portfolio as of December 31, 2023 and 2022 (dollars and square feet in thousands):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Number of properties | 281 | 271 | ||||
| Number of states | 31 | 31 | ||||
| Total square feet | 32,153 | 31,093 | ||||
| ABR | $ | 470,819 | $ | 435,712 | ||
| % ABR from omni-channel grocery-anchored shopping centers | 97.2 | % | 97.2 | % | ||
| Leased occupancy %: | ||||||
| Total portfolio spaces | 97.4 | % | 97.4 | % | ||
| Anchor spaces | 98.9 | % | 99.3 | % | ||
| Inline spaces | 94.7 | % | 93.8 | % | ||
| Average remaining lease term (in years)(1) | 4.4 | 4.5 |
(1)The average remaining lease term in years excludes future options to extend the term of the lease.
FINANCIAL HIGHLIGHTS—Owning, operating, and managing well-occupied omni-channel grocery-anchored real estate is a core part of our business strategy, and as of December 31, 2023, 97.2% of our ABR was derived from omni-channel grocery-anchored shopping centers. As of December 31, 2023, total leased occupancy remained high at 97.4% and inline occupancy improved 0.9% to 94.7%, when compared to December 31, 2022. Our financial performance highlights during 2023 are as follows:
•Net income of $63.8 million, an increase of $9.2 million from a year ago, primarily due to strong operating performance attributable to our Same-Center portfolio and the net impact of our 2023 acquisition and disposition activity.
•Core FFO per diluted share improved by $0.07 to $2.34, primarily due to our strong operating performance.
•Same-Center NOI improved 4.2% to $396.6 million.
•Acquired $278.5 million and disposed of $6.3 million of assets, executing our external growth strategy while improving portfolio quality with our dispositions.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 31 |
•Declared and paid monthly distributions of $0.0933 per share, or $1.12 annualized, for each month beginning January 2023 through August 2023, and increased monthly distributions to $0.0975 per share, or $1.17 annualized, for the remainder of 2023.
EXECUTING OUR STRATEGY—Our performance for the year is linked to our key initiatives: differentiated and focused strategy, integrated operating platform, and responsible balance sheet management. We believe these initiatives will result in long-term growth and value creation to all of our stakeholders.
Differentiated and Focused Strategy—We actively monitor the commercial real estate sector for shopping centers that meet our investment objectives. Our effective shelf registration statement and ATM program allow us to access equity and debt capital that we intend to use, in part, to grow our portfolio of assets. Highlights of our asset composition and acquisitions are as follows:
•97.2% of our ABR was derived from omni-channel grocery-anchored shopping centers as of December 31, 2023.
•Our grocer health ratio, or occupancy cost, remains strong at 2.3% at December 31, 2023, which is favorable compared to the national grocer average occupancy cost.
•In 2023, our grocer sales increased 6% year-over-year to $681 per square foot. Grocer sales per square foot have increased approximately 30% since 2019.
•70.4% of our ABR was derived from Neighbors providing necessity-based goods and services.
•The average PECO space, excluding anchors, is approximately 2,300 square feet. This size is attractive to many retailers, whereas large box format retailers are fewer and demand is thinner.
•Acquired eleven properties and three outparcels for a net cash outlay of $270.3 million, adding 1.1 million of GLA to our portfolio.
Internal Growth Through Our Integrated Operating Platform—We have focused on improving our occupancy through leasing vacant spaces, increasing lease revenue through rent growth, and executing development and redevelopment opportunities. Highlights of our wholly-owned operational activity as of and for the year ended December 31, 2023 are as follows:
•Leased occupancy for our wholly-owned portfolio remained high at 97.4% as of December 31, 2023, and inline occupancy improved 0.9% to 94.7%, when compared to December 31, 2022.
•Total ABR PSF for executed new leases improved 12.6% to $21.75, and inline ABR PSF for executed new leases improved 6.8% to $25.98 during the year ended December 31, 2023.
•For the year ended December 31, 2023, we completed 13 development and redevelopment projects encompassing a total of 0.2 million square feet with a total investment of $34.1 million.
•As of December 31, 2023, we have nine development and redevelopment projects in process, which we estimate will have a total investment of $33.7 million.
•Created $2.7 million of incremental ABR in 2023 as a result of development and redevelopment projects completed in 2022.
Balance Sheet Management Positioned for External Growth—Our balance sheet has a leverage profile that well-positions us to maintain and improve our investment grade rating, fund distributions to our stockholders, and invest in our targeted acquisitions. As of December 31, 2023, we had $615.4 million of total liquidity, comprised of $8.9 million of cash, cash equivalents, and restricted cash, plus $606.6 million of borrowing capacity available on our $800 million revolving credit facility. Our balance sheet management highlights as of and for the year ended December 31, 2023 are as follows:
•We issued 4.2 million shares of our common stock under the ATM program for net proceeds of $147.6 million.
•We amended three senior unsecured term loans with a total notional amount of $475 million scheduled to mature during 2024. The three senior unsecured term loans, as amended, have a total notional amount of $484.8 million and are scheduled to mature between 2026 (extendable with two one-year options to 2028) and 2027.
•Our current investment grade ratings are Baa3 (Outlook: Stable) with Moody’s Investors Services and BBB- (Outlook: Positive) with S&P Global Ratings.
•As of December 31, 2023, our wholly-owned properties were approximately 84% unencumbered.
•Our ratio of net debt to Adjusted EBITDAre was 5.1x as of December 31, 2023, as compared to 5.3x as of December 31, 2022 (see “Liquidity and Capital Resources - Financial Leverage Ratios” below for a discussion and calculation).
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 32 |
•As of December 31, 2023, our outstanding debt had a weighted-average maturity of 3.9 years excluding all extension options. As of December 31, 2023, our debt maturity profile with the respective principal payment obligations is as follows (including the impact of derivatives on weighted-average interest rates and excluding all extension options)(1):
(1)As of December 31, 2023, our outstanding debt had a weighted-average maturity of 4.1 years including all extension options. Our related debt maturities at December 31, 2023 including extension options were as follows: 2024 - $28.1 million; 2025 - $277.6 million; 2026 - $241.9 million; 2027 - $704.6 million; 2028 - $179.1 million; 2029 - $0.8 million; 2030 - $200.8 million; and 2031 - $353.4 million.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 33 |
LEASING ACTIVITY—Below is a summary of leasing activity for our wholly-owned properties for the years ended December 31, 2023 and 2022(1):
| Total Deals | Inline Deals | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | ||||||||||||
| New leases: | |||||||||||||||
| Number of leases | 348 | 390 | 334 | 375 | |||||||||||
| Square footage (in thousands) | 1,077 | 1,230 | 763 | 819 | |||||||||||
| ABR (in thousands) | $ | 23,416 | $ | 23,750 | $ | 19,813 | $ | 19,919 | |||||||
| ABR PSF | $ | 21.75 | $ | 19.31 | $ | 25.98 | $ | 24.33 | |||||||
| Cost PSF of executing new leases | $ | 33.04 | $ | 36.25 | $ | 37.22 | $ | 39.56 | |||||||
| Number of comparable leases | 137 | 145 | 135 | 143 | |||||||||||
| Comparable rent spread | 25.2 | % | 32.2 | % | 24.8 | % | 26.5 | % | |||||||
| Weighted average lease term (in years) | 8.6 | 8.1 | 7.2 | 7.4 | |||||||||||
| Renewals and options: | |||||||||||||||
| Number of leases | 648 | 611 | 590 | 551 | |||||||||||
| Square footage (in thousands) | 3,642 | 3,554 | 1,360 | 1,213 | |||||||||||
| ABR (in thousands) | $ | 58,529 | $ | 49,625 | $ | 35,311 | $ | 29,172 | |||||||
| ABR PSF | $ | 16.07 | $ | 13.96 | $ | 25.96 | $ | 24.04 | |||||||
| ABR PSF prior to renewals | $ | 14.50 | $ | 12.77 | $ | 22.44 | $ | 21.18 | |||||||
| Percentage increase in ABR PSF | 10.8 | % | 9.3 | % | 15.7 | % | 13.4 | % | |||||||
| Cost PSF of executing renewals and options | $ | 0.52 | $ | 1.89 | $ | 0.91 | $ | 1.10 | |||||||
| Number of comparable leases(2) | 485 | 472 | 470 | 459 | |||||||||||
| Comparable rent spread(2) | 16.2 | % | 14.6 | % | 17.7 | % | 15.2 | % | |||||||
| Weighted average lease term (in years) | 5.0 | 4.9 | 4.3 | 4.2 | |||||||||||
| Portfolio retention rate | 93.9 | % | 90.7 | % | 84.9 | % | 77.5 | % |
(1)PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.
(2)Excludes exercise of options.
RESULTS OF OPERATIONS
KNOWN TRENDS AND UNCERTAINTIES—The economy continues to face inflation risk, which may negatively impact some of our Neighbors and increase our operating and construction costs. Substantially all of our leases contain provisions designed to mitigate the adverse effect of inflation, including requirements for Neighbors to pay their allocable share of operating expenses that includes common area maintenance, utilities, real estate taxes, insurance, and certain capital expenditures. Additionally, many of our leases are for terms of less than ten years, which allows us to target increased rents to current market rates upon renewal.
In addition to inflation, macroeconomic and geopolitical risks may create challenges that could negatively impact market conditions in the United States. Additionally, the policies implemented to address these risks, including raising interest rates, could result in adverse impacts on the United States economy, including a slowing of growth or potentially a recession.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 34 |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022
| Favorable (Unfavorable) Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | $ | %(1) | |||||||||||
| Revenues: | |||||||||||||||
| Rental income | $ | 597,501 | $ | 560,538 | $ | 36,963 | 6.6 | % | |||||||
| Fees and management income | 9,646 | 11,541 | (1,895) | (16.4) | % | ||||||||||
| Other property income | 2,977 | 3,293 | (316) | (9.6) | % | ||||||||||
| Total revenues | 610,124 | 575,372 | 34,752 | 6.0 | % | ||||||||||
| Operating Expenses: | |||||||||||||||
| Property operating | 102,303 | 95,359 | (6,944) | (7.3) | % | ||||||||||
| Real estate taxes | 72,816 | 67,864 | (4,952) | (7.3) | % | ||||||||||
| General and administrative | 44,366 | 45,235 | 869 | 1.9 | % | ||||||||||
| Depreciation and amortization | 236,443 | 236,224 | (219) | (0.1) | % | ||||||||||
| Impairment of real estate assets | — | 322 | 322 | NM | |||||||||||
| Total operating expenses | 455,928 | 445,004 | (10,924) | (2.5) | % | ||||||||||
| Other: | |||||||||||||||
| Interest expense, net | (84,232) | (71,196) | (13,036) | (18.3) | % | ||||||||||
| Gain on disposal of property, net | 1,110 | 7,517 | (6,407) | (85.2) | % | ||||||||||
| Other expense, net | (7,312) | (12,160) | 4,848 | 39.9 | % | ||||||||||
| Net income | 63,762 | 54,529 | 9,233 | 16.9 | % | ||||||||||
| Net income attributable to noncontrolling interests | (6,914) | (6,206) | (708) | (11.4) | % | ||||||||||
| Net income attributable to stockholders | $ | 56,848 | $ | 48,323 | $ | 8,525 | 17.6 | % |
(1)Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.
Our basis for analyzing significant fluctuations in our results of operations generally includes review of the results of our same-center portfolio, non-same-center portfolio, and revenues and expenses from our management activities. We define our same-center portfolio as the 262 properties that were owned and operational prior to January 1, 2022. We define our non-same-center portfolio as those properties that were not fully owned and operational in both periods owing primarily to real estate asset activity occurring after December 31, 2021, which includes five properties disposed of and 18 properties acquired. Below are explanations of the significant fluctuations in the results of operations for the years ended December 31, 2023 and 2022:
Rental Income increased $37.0 million as follows:
•$19.3 million increase related to our same-center portfolio primarily as follows:
▪$16.6 million increase primarily due to a $0.41 increase in average minimum rent PSF and a 1.1% improvement in average occupancy; and
▪$7.3 million increase primarily due to an increase in recoverable income attributed to an increase in real estate taxes, common area maintenance spending, and insurance costs as well as a 1.1% improvement in average occupancy; partially offset by
▪$2.2 million decrease primarily due to collections in 2022 of amounts previously reserved; and
▪$1.3 million decrease primarily due to lower lease buyout income.
•$17.7 million increase primarily related to our acquisition activity, net of dispositions.
Fees and Management Income:
•The $1.9 million decrease in fees and management income was primarily due to $0.1 million realized performance income in 2023 compared to $2.7 million in 2022 for the achievement of certain performance targets related to our Necessity Retail Partners (“NRP”) joint venture.
Property Operating Expenses increased $6.9 million primarily as follows:
•$4.3 million increase from our same-center portfolio and corporate operating activities primarily due to increases in recoverable expenses attributable to higher common area maintenance spending, along with higher insurance and compensation costs; and
•$2.6 million increase primarily due to our acquisition activity, net of dispositions.
Real Estate Tax Expenses:
•The $5.0 million increase in real estate tax expenses is primarily due to our acquisition activity, net of dispositions, and less appeal settlement income in 2023 compared to 2022.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 35 |
General and Administrative Expenses:
•The $0.9 million decrease in general and administrative expenses is primarily due to a decrease in directors and officers insurance.
Interest Expense, Net:
•The $13.0 million increase during the year ended December 31, 2023 as compared to the same period in 2022 was primarily due to higher interest rates in 2023 partially offset by lower loss on extinguishment or modification of debt. Interest Expense, Net was comprised of the following (dollars in thousands):
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Interest on unsecured term loans and senior notes, net | $ | 48,803 | $ | 40,975 | |
| Interest on secured debt | 18,614 | 20,768 | |||
| Interest on revolving credit facility, net | 8,785 | 2,069 | |||
| Non-cash amortization and other | 7,662 | 6,359 | |||
| Loss on extinguishment or modification of debt and other, net(1) | 368 | 1,025 | |||
| Interest expense, net | $ | 84,232 | $ | 71,196 | |
| Weighted-average interest rate as of end of year | 4.2 | % | 3.6 | % | |
| Weighted-average term (in years) as of end of year | 3.9 | 4.4 |
(1)Includes defeasance fees related to early repayments of debt.
Gain on Disposal of Property, Net:
•The $6.4 million decrease was primarily related to the sale of land acquired by local authorities, as well as the sale of one property and two outparcels with a net gain of $1.1 million during the year ended December 31, 2023, as compared to the sale of four properties and four outparcels with a net gain of $7.5 million during the year ended December 31, 2022 (see Note 4).
Other Expense, Net:
•Other Expense, Net was comprised of the following (in thousands):
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Transaction and acquisition expenses | $ | (5,675) | $ | (10,551) | ||
| Impairment of investment in third parties (see Note 15) | (3,000) | — | ||||
| Federal, state, and local income tax expense | (438) | (806) | ||||
| Equity in net income of unconsolidated investments | 372 | 1,280 | ||||
| Change in fair value of earn-out liability (see Note 16) | — | (1,809) | ||||
| Other | 1,429 | (274) | ||||
| Other expense, net | $ | (7,312) | $ | (12,160) |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2022 AND 2021
For a discussion of the year-to-year comparisons in the results of operations for the years ended December 31, 2022 and 2021, see “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our 2022 Annual Report on Form 10-K, filed with the SEC on February 21, 2023.
NON-GAAP MEASURES
See “Key Performance Indicators and Defined Terms” above for additional information related to the following non-GAAP measures.
SAME-CENTER NOI—Same-Center NOI is presented as a supplemental measure of our performance, as it highlights operating trends such as occupancy levels, rental rates, and operating costs for our same-center portfolio. Other REITs may use different methodologies for calculating Same-Center NOI, and accordingly, our Same-Center NOI may not be comparable to other REITs. For the years ended December 31, 2023 and 2022, Same-Center NOI represents the NOI for the 262 properties that were wholly-owned and operational for the entire portion of all comparable reporting periods.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 36 |
Same-Center NOI should not be viewed as an alternative measure of our financial performance as it does not reflect the operations of our entire portfolio, nor does it reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations.
The table below compares Same-Center NOI for the years ended December 31, 2023 and 2022 (dollars in thousands):
| Favorable (Unfavorable) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | $ Change | % Change | ||||||||||||
| Revenues: | |||||||||||||||
| Rental income(1) | $ | 415,152 | $ | 398,507 | $ | 16,645 | |||||||||
| Tenant recovery income | 134,860 | 127,776 | 7,084 | ||||||||||||
| Reserves for uncollectibility(2) | (3,409) | (1,918) | (1,491) | ||||||||||||
| Other property income | 2,717 | 2,967 | (250) | ||||||||||||
| Total revenues | 549,320 | 527,332 | 21,988 | 4.2 | % | ||||||||||
| Operating expenses: | |||||||||||||||
| Property operating expenses | 83,669 | 80,683 | (2,986) | ||||||||||||
| Real estate taxes | 69,035 | 66,184 | (2,851) | ||||||||||||
| Total operating expenses | 152,704 | 146,867 | (5,837) | (4.0) | % | ||||||||||
| Total Same-Center NOI | $ | 396,616 | $ | 380,465 | $ | 16,151 | 4.2 | % |
(1)Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
(2)Includes billings that will not be recognized as revenue until cash is collected or the Neighbor resumes regular payments and/or we deem it appropriate to resume recording revenue on an accrual basis, rather than on a cash basis.
Same-Center NOI Reconciliation—Below is a reconciliation of Net Income to NOI and Same-Center NOI for the years ended December 31, 2023 and 2022 (in thousands):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Net income | $ | 63,762 | $ | 54,529 | ||
| Adjusted to exclude: | ||||||
| Fees and management income | (9,646) | (11,541) | ||||
| Straight-line rental income(1) | (10,185) | (12,265) | ||||
| Net amortization of above- and below-market leases | (5,178) | (4,324) | ||||
| Lease buyout income | (1,222) | (2,414) | ||||
| General and administrative expenses | 44,366 | 45,235 | ||||
| Depreciation and amortization | 236,443 | 236,224 | ||||
| Impairment of real estate assets | — | 322 | ||||
| Interest expense, net | 84,232 | 71,196 | ||||
| Gain on disposal of property, net | (1,110) | (7,517) | ||||
| Other expense, net | 7,312 | 12,160 | ||||
| Property operating expenses related to fees and management income | 2,059 | 3,046 | ||||
| NOI for real estate investments | 410,833 | 384,651 | ||||
| Less: Non-same-center NOI(2) | (14,217) | (4,186) | ||||
| Total Same-Center NOI | $ | 396,616 | $ | 380,465 |
(1)Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
(2)Includes operating revenues and expenses from non-same-center properties which includes properties acquired or sold and corporate activities.
NAREIT FFO AND CORE FFO—Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance. Core FFO is an additional financial performance measure used by us as Nareit FFO includes certain non-comparable items that affect our performance over time. We believe that Core FFO is helpful in assisting management and investors with assessing the sustainability of our operating performance in future periods.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 37 |
Nareit FFO and Core FFO should not be considered alternatives to net income (loss) under GAAP, as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Core FFO may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business plan in the manner currently contemplated.
Accordingly, Nareit FFO and Core FFO should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our Nareit FFO and Core FFO, as presented, may not be comparable to amounts calculated by other REITs.
The following table presents our calculation of Nareit FFO and Core FFO for the years ended December 31, 2023, 2022, and 2021 (in thousands, except per share amounts):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders | ||||||||||
| Net income | $ | 63,762 | $ | 54,529 | $ | 17,233 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of real estate assets | 234,260 | 232,571 | 217,564 | |||||||
| Impairment of real estate assets | — | 322 | 6,754 | |||||||
| Gain on disposal of property, net | (1,110) | (7,517) | (30,421) | |||||||
| Adjustments related to unconsolidated joint ventures | 2,636 | 842 | 72 | |||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 299,548 | $ | 280,747 | $ | 211,202 | ||||
| Calculation of Core FFO Attributable to Stockholders and OP Unit Holders | ||||||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 299,548 | $ | 280,747 | $ | 211,202 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of corporate assets | 2,183 | 3,653 | 3,869 | |||||||
| Change in fair value of earn-out liability | — | 1,809 | 30,436 | |||||||
| Impairment of investment in third parties | 3,000 | — | — | |||||||
| Transaction and acquisition expenses | 5,675 | 10,551 | 5,363 | |||||||
| Loss on extinguishment or modification of debt and other, net | 368 | 1,025 | 3,592 | |||||||
| Amortization of unconsolidated joint venture basis differences | 17 | 220 | 1,167 | |||||||
| Realized performance income(1) | (75) | (2,742) | (675) | |||||||
| Core FFO attributable to stockholders and OP unit holders | $ | 310,716 | $ | 295,263 | $ | 254,954 | ||||
| Nareit FFO/Core FFO Attributable to Stockholders and OP Unit Holders per diluted share | ||||||||||
| Weighted-average shares of common stock outstanding - diluted | 132,970 | 130,332 | 116,672 | |||||||
| Nareit FFO attributable to stockholders and OP unit holders per share - diluted | $ | 2.25 | $ | 2.15 | $ | 1.81 | ||||
| Core FFO attributable to stockholders and OP unit holders per share - diluted | $ | 2.34 | $ | 2.27 | $ | 2.19 |
(1)Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
EBITDAre and ADJUSTED EBITDAre—We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure, determine debt service and fixed cost coverage, and measure enterprise value. Additionally, we believe they are a useful indicator of our ability to support our debt obligations.
EBITDAre and Adjusted EBITDAre should not be considered as alternatives to net income (loss), as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Accordingly, EBITDAre and Adjusted EBITDAre should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our EBITDAre and Adjusted EBITDAre, as presented, may not be comparable to amounts calculated by other REITs.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 38 |
The following table presents our calculation of EBITDAre and Adjusted EBITDAre for the years ended December 31, 2023, 2022, and 2021 (in thousands):
| 2023 | 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of EBITDAre | ||||||||||
| Net income | $ | 63,762 | $ | 54,529 | $ | 17,233 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization | 236,443 | 236,224 | 221,433 | |||||||
| Interest expense, net | 84,232 | 71,196 | 76,371 | |||||||
| Gain on disposal of property, net | (1,110) | (7,517) | (30,421) | |||||||
| Impairment of real estate assets | — | 322 | 6,754 | |||||||
| Federal, state, and local tax expense | 438 | 806 | 327 | |||||||
| Adjustments related to unconsolidated joint ventures | 3,721 | 1,987 | 1,431 | |||||||
| EBITDAre | $ | 387,486 | $ | 357,547 | $ | 293,128 | ||||
| Calculation of Adjusted EBITDAre | ||||||||||
| EBITDAre | $ | 387,486 | $ | 357,547 | $ | 293,128 | ||||
| Adjustments: | ||||||||||
| Impairment of investment in third parties | 3,000 | — | — | |||||||
| Change in fair value of earn-out liability | — | 1,809 | 30,436 | |||||||
| Transaction and acquisition expenses | 5,675 | 10,551 | 5,363 | |||||||
| Amortization of unconsolidated joint venture basis differences | 17 | 220 | 1,167 | |||||||
| Realized performance income(1) | (75) | (2,742) | (675) | |||||||
| Adjusted EBITDAre | $ | 396,103 | $ | 367,385 | $ | 329,419 |
(1)Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
LIQUIDITY AND CAPITAL RESOURCES
GENERAL—Aside from standard operating expenses, we expect our principal cash demands to be for:
•investments in real estate;
•cash distributions to stockholders;
•redevelopment and repositioning projects;
•capital expenditures and leasing costs; and
•principal and interest payments on our outstanding indebtedness.
We expect our primary sources of liquidity to be:
•operating cash flows;
•borrowings from our unsecured revolving credit facility and proceeds from debt financings;
•proceeds from any ATM offering activities;
•proceeds received from the disposition of properties; and
•available, unrestricted cash and cash equivalents.
At this time, we believe our current sources of liquidity are sufficient to meet our short- and long-term cash demands.
IMPACT OF THE UNDERWRITTEN IPO—On July 19, 2021, we closed our underwritten IPO, through which we issued 19.6 million shares, including the underwriters’ overallotment election, of a new class of common stock, $0.01 par value per share, at an initial price to the public of $28.00 per share. As a result of the underwritten IPO, we received gross proceeds of $547.4 million. The underwritten IPO allowed us access to forms of capital not previously available to us, as follows:
•In October 2021, the Operating Partnership completed the registered offering of $350 million aggregate principal amount of 2.625% senior notes (“2021 Bond Offering”) priced at 98.692% of the principal amount and maturing in November 2031. The 2021 Bond Offering resulted in gross proceeds of $345.4 million. The notes are fully and unconditionally guaranteed by us.
•In February 2022, we filed an automatically effective shelf registration statement on Form S-3 providing for the public offering and sale, from time to time, by us of our preferred stock, common stock, debt securities, depository shares, warrants, rights, units, and guarantees of debt securities and by the Operating Partnership of its debt securities, in each case in unlimited amounts.
•In connection with our February 2022 Form S-3 filing, we commenced the ATM program through which we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million. During the three months ended December 31, 2023, we issued 2.2 million shares of our common stock at a gross weighted average
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 39 |
price of $35.92 per share under the ATM program for net proceeds of $77.5 million, after approximately $0.8 million in commissions. During the year ended December 31, 2023, we issued 4.2 million shares of our common stock at a gross weighted average price of $35.76 per share under the ATM program for net proceeds of $147.6 million, after approximately $1.5 million in commissions. During the three months ended December 31, 2022, no shares were issued under the ATM program. During the year ended December 31, 2022, we issued 2.6 million shares of our common stock at a gross weighted average price of $34.23 per share under the ATM program for net proceeds of $89.2 million, after approximately $0.9 million in commissions. As of December 31, 2023, approximately $10.8 million of common stock remained available for issuance under the ATM program.
DEBT—The following table summarizes information about our debt as of December 31, 2023 and 2022 (dollars in thousands):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Total debt obligations, gross | $ | 1,986,735 | $ | 1,912,784 | ||
| Weighted-average interest rate | 4.2 | % | 3.6 | % | ||
| Weighted-average term (in years) | 3.9 | 4.4 | ||||
| Revolving credit facility capacity(1) | $ | 800,000 | $ | 800,000 | ||
| Revolving credit facility availability(2) | 606,550 | 709,385 |
(1)The revolving credit facility matures in January 2026, extendable at our option to January 2027. In addition, the revolving credit facility also includes an accordion feature that permits us to increase our aggregate borrowing capacity thereunder to up to $1 billion, subject to the satisfaction of certain conditions.
(2)Net of any outstanding balance and letters of credit.
Debt Activity—During the years ended December 31, 2023 and 2022, we took steps to appropriately ladder our debt maturities and increase debt amounts available to us for future investment activity. Our debt activity during the year ended December 31, 2023 was as follows:
•On July 31, 2023, we amended three senior unsecured term loans with a total notional amount of $475 million scheduled to mature during 2024. The three senior unsecured term loans, as amended, have a total notional amount of $484.8 million. The $161.8 million unsecured term loan is priced based on a leverage grid, which is currently at the Secured Overnight Financing Rate (“SOFR”) plus 1.35% and is scheduled to mature on January 31, 2026 extendable with two one-year options to 2028. The $158 million and $165 million unsecured term loans are priced based on a leverage grid, which is currently at SOFR plus 1.35% and mature on January 31, 2027.
•During the year ended December 31, 2023, we repaid $47.3 million in mortgage debt.
Our debt activity during the year ended December 31, 2022 was as follows:
•In May 2022, we amended our credit facility agreement to, among other things, increase the total amount available under our unsecured revolving credit facility from $500 million to $800 million. The unsecured revolving credit facility also includes an accordion feature that permits us to increase our aggregate borrowing capacity thereunder to up to $1 billion, subject to the satisfaction of certain conditions. The unsecured revolving credit facility is scheduled to mature in January 2026, extendable at our option to January 2027.
•During 2022, we repaid $80.1 million in mortgage debt.
Future Debt Obligations—As of December 31, 2023, including the impact of our swap agreements, our future contractual debt obligations were $115.7 million of debt principal and interest payments during 2024, and $2.2 billion of debt principal and interest payments thereafter (see Note 8). The average annual maturities of our outstanding debt over the next four years as of December 31, 2023 was approximately $313 million including all extension options and approximately $354 million excluding all extension options.
Debt Obligation Guarantees—The 2.625% senior notes issued by the Operating Partnership pursuant to an effective registration statement in October 2021 were, and debt securities of the Operating Partnership registered under our automatically effective shelf registration statement on Form S-3 filed in February 2022 will be, fully and unconditionally guaranteed by us. At December 31, 2023, the Operating Partnership had issued and outstanding its 2.625% senior notes. The obligations of the Operating Partnership to pay principal, premiums, if any, and interest on the 2.625% senior notes are fully and unconditionally guaranteed by us on a senior basis. As a result of the amendments to SEC Rule 3-10 of Regulation S-X, subsidiary issuers of obligations guaranteed by the parent are not required to provide separate financial statements, provided that: (i) the subsidiary obligor is consolidated into the parent company’s consolidated financial statements; (ii) the parent guarantee is “full and unconditional”; and (iii) subject to certain exceptions as set forth below, the alternative disclosure required by Rule 13-01 of Regulation S-X is provided, which includes narrative disclosure and summarized financial information. We meet the conditions of this requirement and thus, are not presenting separate financial statements. Furthermore, as permitted under Rule 13-01(a)(4)(vi) of Regulation S-X, we have excluded the summarized financial information for the Operating Partnership because the assets, liabilities, and results of operations of the Operating Partnership are not materially different than the corresponding in our consolidated financial statements, and management believes such summarized financial information would be repetitive and would not provide incremental value to investors.
Covenants—Credit agreements for our unsecured revolving credit facility and unsecured term loans contain customary financial covenants, including a leverage ratio of 60% or less, with a surge to 65% or less following a material acquisition, and require the fixed-charge ratio to be 1.5:1 or greater. Our unsecured senior notes due 2031 are also subject to customary financial covenants, including a leverage ratio of 65% or less, and require the fixed-charge ratio to be 150% or greater. As of December 31, 2023, we were in compliance with the restrictive covenants of our outstanding debt obligations and we expect to continue to meet the requirements of these covenants over the next twelve months.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 40 |
OTHER CONTRACTUAL COMMITMENTS AND CONTINGENCIES AND OFF BALANCE SHEET ARRANGEMENTS—We enter into leases as a lessee as part of our real estate operations in the form of ground leases of land for certain properties, and as part of our corporate operations in the form of office space and office equipment leases. Currently, neither our operating leases nor our finance leases have residual value guarantees or other restrictions or covenants. We expect to fund these obligations through existing financing or cash flows from operations. As of December 31, 2023, our future contractual obligations as a lessee included operating lease obligations of $0.7 million during 2024, and $7.3 million thereafter. As of December 31, 2023, our future contractual finance lease obligations included $0.3 million during 2024.
We have an off-balance sheet arrangement that includes being the limited guarantor of a $175 million mortgage loan secured by Grocery Retail Partners I LLC (“GRP I”) properties. Our guaranty for the GRP I debt is limited to being the non-recourse carveout guarantor and the environmental indemnitor. Further, we are also party to an agreement with our institutional joint venture partner in which any potential liability under such guarantee will be apportioned between us and our joint venture partner based on our respective ownership percentage in the joint venture. As of December 31, 2023, GRP I had an outstanding debt balance of $174.0 million.
Additionally, our off-balance sheet arrangements include the notional amount of our interest rate swaps which we use to hedge a portion of our exposure to interest rate fluctuations. Currently, all of our interest rate swaps fix the variable rate interest on our term loan debt. We intend to fund our interest rate swap payments utilizing cash flows from operations. As of December 31, 2023, the notional amount of our interest rate swaps was $0.7 billion. As of December 31, 2023, our future interest rate swap recoverables are $15.8 million during 2024 and $11.3 million thereafter.
FINANCIAL LEVERAGE RATIOS—We believe our net debt to Adjusted EBITDAre, net debt to total enterprise value, and debt covenant compliance as of December 31, 2023 allow us access to future borrowings as needed in the near term. The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of December 31, 2023 and 2022 (in thousands):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Net debt: | ||||||
| Total debt, excluding discounts, market adjustments, and deferred financing expenses | $ | 2,011,093 | $ | 1,937,142 | ||
| Less: Cash and cash equivalents | 5,074 | 5,740 | ||||
| Total net debt | $ | 2,006,019 | $ | 1,931,402 | ||
| Enterprise value: | ||||||
| Net debt | $ | 2,006,019 | $ | 1,931,402 | ||
| Total equity market capitalization(1)(2) | 4,955,480 | 4,178,204 | ||||
| Total enterprise value | $ | 6,961,499 | $ | 6,109,606 |
(1)Total equity market capitalization is calculated as diluted shares multiplied by the closing market price per share, which includes 135.8 million and 131.2 million diluted shares as of December 31, 2023 and 2022, respectively, and the closing market price per share of $36.48 and $31.84 as of December 31, 2023 and 2022, respectively.
(2)Fully diluted shares include common stock and OP units.
The following table presents our calculation of net debt to Adjusted EBITDAre and net debt to total enterprise value as of December 31, 2023 and 2022 (dollars in thousands):
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Net debt to Adjusted EBITDAre - annualized: | |||||
| Net debt | $ | 2,006,019 | $ | 1,931,402 | |
| Adjusted EBITDAre - annualized(1) | 396,103 | 367,385 | |||
| Net debt to Adjusted EBITDAre - annualized | 5.1x | 5.3x | |||
| Net debt to total enterprise value: | |||||
| Net debt | $ | 2,006,019 | $ | 1,931,402 | |
| Total enterprise value | 6,961,499 | 6,109,606 | |||
| Net debt to total enterprise value | 28.8% | 31.6% |
(1)Adjusted EBITDAre is based on a trailing twelve month period. See “Non-GAAP Measures - EBITDAre and Adjusted EBITDAre” above for a reconciliation to Net Income.
CAPITAL EXPENDITURES AND REDEVELOPMENT ACTIVITY—We make capital expenditures during the course of normal operations, including maintenance capital expenditures and tenant improvements, as well as value-enhancing anchor space repositioning and redevelopment, ground-up outparcel development, and other accretive projects.
During the years ended December 31, 2023 and 2022, we had gross capital spend of $95.3 million and $104.5 million, respectively. Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis for the years ended December 31, 2023 and 2022 (in thousands):
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 41 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Capital expenditures for real estate: | ||||||
| Capital improvements | $ | 22,766 | $ | 17,828 | ||
| Tenant improvements | 26,663 | 24,194 | ||||
| Redevelopment and development | 38,206 | 53,671 | ||||
| Total capital expenditures for real estate | 87,635 | 95,693 | ||||
| Corporate asset capital expenditures | 963 | 3,292 | ||||
| Capitalized indirect costs(1) | 4,103 | 3,430 | ||||
| Total capital spending activity(2) | $ | 92,701 | $ | 102,415 |
(1)Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest expense.
(2)Amounts reported are net of insurance proceeds of $2.6 million and $2.1 million for property damage claims for the years ended December 31, 2023 and 2022, respectively.
We expect our capital expenditures to reach $100 million - $110 million in 2024, which includes $40 million - $50 million related to development and redevelopment projects. We anticipate that obligations related to capital improvements, as well as redevelopment and development, in 2024 can be met with cash flows from operations, cash flows from dispositions, or borrowings on our unsecured revolving credit facility.
Generally, we expect our development and redevelopment projects to stabilize within 24 months. Our underwritten incremental unlevered yields on development and redevelopment projects are expected to average between 9%-12%. Our current in process projects represent an estimated total investment of $33.7 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization. See “Key Performance Indicators and Defined Terms” above for further information.
REAL ESTATE ACQUISITION ACTIVITY—We actively monitor the commercial real estate market for properties that have future growth potential, are located in attractive demographic markets, and support our business objectives. We are currently targeting acquisitions of $200 million - $300 million annually. The following table highlights our property acquisitions during the years ended December 31, 2023 and 2022 (dollars in thousands):
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Number of properties acquired | 11 | 7 | ||||
| Number of outparcels acquired(1) | 3 | 4 | ||||
| Contract price | $ | 278,480 | $ | 280,515 | ||
| Total price of acquisitions(2) | 270,262 | 282,000 |
(1)Outparcels acquired are adjacent to shopping centers that we own.
(2)Total price of acquisitions includes closing costs less credits and assumed debt obligations.
REAL ESTATE DISPOSITION ACTIVITY—We continually evaluate our portfolio of assets for opportunities to make strategic dispositions of assets that no longer meet our growth and investment objectives or assets that have stabilized in order to capture their value. The following table highlights our property dispositions during the years ended December 31, 2023 and 2022 (dollars in thousands):
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Number of properties sold | 1 | 4 | |||||
| Number of outparcels sold | 2 | 4 | |||||
| Contract price | $ | 6,250 | $ | 53,987 | |||
| Proceeds from sale of real estate, net(1)(2) | 7,208 | 52,019 | |||||
| Gain on disposal of property, net(2) | 1,110 | 7,517 |
(1)Total proceeds from sale of real estate, net includes closing costs less credits.
(2)Activity for the year ended December 31, 2023 includes land acquired from us by local authorities.
DISTRIBUTIONS—We elected to be taxed as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2010. As a REIT, we have made, and intend to continue to make, distributions each taxable year equal to at least 90% of our taxable income (excluding capital gains and computed without regard to the dividends paid deduction).
In 2023, we declared and paid monthly distributions of $0.0933 per share, or $1.12 annualized, for each month beginning January 2023 through August 2023. On September 1, 2023, the Board authorized a 4.5% increase of our monthly distribution rate to $0.0975 per common share. We declared and paid monthly distributions of $0.0975 per share, or $1.17 annualized, for each month beginning September 2023 through December 2023.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 42 |
The December 2023 and January 2024 distributions of $0.0975 per share were paid on January 2, 2024 and February 1, 2024, respectively. OP unit holders will receive distributions at the same rate as common stockholders, subject to any applicable withholding. The timing and amount of distributions are determined by our Board and is influenced in part by our intention to comply with REIT requirements of the IRC.
In 2022, we declared and paid monthly distributions of $0.09 per share, or $1.08 annualized, for each month beginning January 2022 through August 2022. We declared and paid monthly distributions of $0.0933 per share, or $1.12 annualized, an increase of 3.7%, for each month beginning September 2022 through December 2022.
To maintain our qualification as a REIT, we must make aggregate annual distributions to our stockholders of at least 90% of our REIT taxable income (which is computed without regard to the dividends paid deduction or net capital gain, and which does not necessarily equal net income or loss as calculated in accordance with GAAP). We generally will not be subject to U.S. federal income tax on the income that we distribute to our stockholders each year due to meeting the REIT qualification requirements. However, we may be subject to certain state and local taxes on our income, property, or net worth and to federal income and excise taxes on our undistributed income.
We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders.
SHARE REPURCHASE PROGRAM—On August 3, 2022, our Board approved a new share repurchase program of up to $250 million of common stock. The program may be suspended or discontinued at any time, and does not obligate us to repurchase any dollar amount or particular number of shares. No share repurchases have been made to date under this program.
CASH FLOW ACTIVITIES—As of December 31, 2023, we had cash and cash equivalents and restricted cash of $8.9 million, a net cash decrease of $8.5 million during the year ended December 31, 2023.
Below is a summary of our cash flow activity for the years ended December 31, 2023 and 2022 (dollars in thousands):
| 2023 | 2022 | $ Change | % Change(1) | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 290,968 | $ | 290,890 | $ | 78 | — | % | ||||||
| Net cash used in investing activities | (353,386) | (331,245) | (22,141) | (6.7) | % | |||||||||
| Net cash provided by (used in) financing activities | 53,947 | (57,825) | 111,772 | NM |
(1)Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.
OPERATING ACTIVITIES—Our net cash provided by operating activities was primarily impacted by the following:
•Property operations and working capital—Most of our operating cash comes from rental and tenant recovery income and is offset by property operating expenses, real estate taxes, and general and administrative costs. The increase in property operations was primarily due to a $16.2 million, or 4.2%, improvement in Same-Center NOI as compared to 2022, and the execution of our acquisition strategy. During the year ended December 31, 2023, we had a net cash outlay of $9.4 million from changes in working capital as compared to a net cash outlay of $0.2 million during the same period in 2022. This change was primarily driven by an increase in real estate tax payments.
•Cash paid for interest—During the year ended December 31, 2023, we paid $76.5 million for interest, an increase of $11.4 million over the same period in 2022, largely due to higher interest rates in 2023.
•Fees and management income—We also generate operating cash from our third-party investment management business, pursuant to various management and advisory agreements between us and the Managed Funds. Our fee and management income was $9.6 million for the year ended December 31, 2023, a decrease of $1.9 million as compared to the same period in 2022. The decrease in fees and management income was primarily due to our joint venture with NRP from which we recognized income related to NRP’s achievement of certain performance targets of $0.1 million for the year ended December 31, 2023, compared to income of $2.7 million in 2022.
INVESTING ACTIVITIES—Our net cash used in investing activities was primarily impacted by the following:
•Real estate acquisitions—During the year ended December 31, 2023, our acquisitions resulted in a total cash outlay of $270.3 million, as compared to a total cash outlay of $282.0 million during the same period in 2022.
•Capital expenditures—We invest capital into leasing our properties and maintaining or improving the condition of our properties. During the year ended December 31, 2023, we paid $95.3 million for capital expenditures, a decrease of $9.2 million over the same period in 2022.
•Real estate dispositions—During the year ended December 31, 2023, our dispositions resulted in a net cash inflow of $7.2 million, as compared to a net cash inflow of $52.0 million during the same period in 2022.
FINANCING ACTIVITIES—Our net cash provided by (used in) financing activities was primarily impacted by the following:
•Debt borrowings and payments—During the year ended December 31, 2023, we had $64.2 million in net borrowings as compared to $1.3 million in net repayment of debt during the same period a year ago. See “Debt Activity” above for more details.
•Issuance of common stock—During the year ended December 31, 2023, we issued 4.2 million shares of our common stock under the ATM program for net proceeds of $147.6 million. During the year ended December 31, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million.
•Distributions to stockholders and OP unit holders—Cash used for distributions to common stockholders and OP unit holders increased by $7.8 million during the year ended December 31, 2023 as compared to the same period in
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2023 FORM 10-K | 43 |
2022, primarily due to an increase in shares of common stock outstanding as a result of issuances under the ATM program and our distribution increases in both 2022 and 2023.
CRITICAL ACCOUNTING ESTIMATES
Below is a discussion of our critical accounting estimates. Our accounting policies have been established to conform with GAAP. We consider these policies critical because they involve significant management judgments and assumptions, require estimates about matters that are inherently uncertain, and are important for understanding and evaluating our reported financial results. These judgments affect the reported amounts of assets at the dates of the consolidated financial statements, as well as the reported amounts of revenue during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our consolidated financial statements. Additionally, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses.
Real Estate Valuation—We assess the fair value of acquired real estate and allocate the purchase price of real estate assets and liabilities acquired based upon their estimated fair values as of the acquisition date. The allocation requires the use of market based estimates and assumptions including estimated market lease rates and comparable acquisitions, historical operating results, carrying costs during lease-up periods, discount and capitalization rates, market absorption periods, and the number of years the property will be held for investment.
Quarterly, we review our owned real estate properties, including those classified as real estate held for sale, for evidence of impairment, which requires us, at times, to estimate the fair value of our real estate assets. Valuing our investment in real estate assets requires us to utilize a significant amount of judgment in the inputs that we select for impairment testing and other analyses. We select these inputs based on all available evidence and using techniques that are commonly employed by other real estate companies. Examples of these inputs include projected revenue and expense growth rates, estimates of future cash flows, anticipated holding periods, capitalization rates, general economic conditions and trends, and other available market data.
We believe that our real estate valuation estimates are based on reasonable assumptions. However, the use of inappropriate estimates could result in an incorrect valuation of our real estate properties, at acquisition or during our ownership period, which could result in material impairment losses in the future.
Rental Income—The majority of our revenue is lease revenue derived from our real estate assets, for which we are the lessor. Lease receivables are reviewed continually to determine whether or not it is probable that we will realize substantially all remaining lease payments for each of our Neighbors (i.e., whether a Neighbor is deemed to be a credit risk). If we determine it is not probable that we will collect substantially all of the remaining lease payments from a Neighbor, revenue for that Neighbor is recorded on a cash basis (“cash-basis Neighbor”), including no longer recognizing straight-line rent receivables and/or receivables for recoverable expenses. We will resume recording lease income on an accrual basis for cash-basis Neighbors once we believe the collection of rent for the remaining lease term is probable, which will generally be after a period of regular payments and no remaining unpaid rent for a certain timeframe. Neighbors who represent approximately 2% of our ABR are on our watchlist for review for collectibility as of December 31, 2023. However, not all of our watchlist Neighbors have an open receivable balance with us at December 31, 2023.
Additionally, we record a general reserve based on our review of operating lease receivables at a company level to ensure they are properly valued based on analysis of historical uncollectible tenant receivables, outstanding balances, and the current economic climate.
The aforementioned adjustments, as well as any reserve for disputed charges, are recorded as a reduction of Rental Income on the consolidated statements of operations and comprehensive income (“consolidated statements of operations”).
Our revenue collectibility estimates are made based on historical experience, the current economic climate, and other Neighbor-specific factors. While we do not believe there is a reasonable likelihood of a material change in the estimates or assumptions that we use to recognize revenue, if actual payment levels were to vary significantly from estimates, we may be exposed to decreases in rental income that could be material or increases of non-cash straight-line income when a cash-basis Neighbor moves back to accrual accounting in accordance with GAAP.
FY 2022 10-K MD&A
SEC filing source: 0001476204-23-000028.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with our accompanying consolidated financial statements and notes thereto. See also “Cautionary Note Regarding Forward-Looking Statements” preceding Part I.
KEY PERFORMANCE INDICATORS AND DEFINED TERMS
We use certain key performance indicators (“KPIs”), which include both financial and nonfinancial metrics, to measure the performance of our operations. We believe these KPIs, as well as the core concepts and terms defined below, allow our Board, management, and investors to analyze trends around our business strategy, financial condition, and results of operations in a manner that is focused on items unique to the retail real estate industry.
We do not consider our non-GAAP measures to be alternatives to measures required in accordance with accounting principles generally accepted in the United States (“GAAP”). Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our shopping centers that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs.
Our KPIs and terminology can be grouped into three key areas:
PORTFOLIO—Portfolio metrics help management to gauge the health of our centers overall and individually.
•Anchor space—We define an anchor space as a space greater than or equal to 10,000 square feet of gross leasable area (“GLA”).
•Annualized Base Rent (“ABR”)—We use ABR to refer to the monthly contractual base rent at the end of the period multiplied by twelve months.
•ABR Per Square Foot (“PSF”)—This metric is calculated by dividing ABR by leased GLA. Increases in ABR PSF can be an indication of our ability to create rental rate growth in our centers, as well as an indication of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•GLA—We use GLA to refer to the total occupied and unoccupied square footage of a building that is available for tenants (whom we refer to as a “Neighbor” or our “Neighbors”) or other retailers to lease.
•Inline space—We define an inline space as a space containing less than 10,000 square feet of GLA.
•Leased Occupancy—This metric is calculated as the percentage of total GLA for which a lease has been signed regardless of whether the lease has commenced or the Neighbor has taken possession. High occupancy is an indicator of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•Underwritten incremental unlevered yield—This reflects the yield we target to generate from a project upon expected stabilization and is calculated as the estimated incremental net operating income (“NOI”) for a project at stabilization divided by its estimated net project investment. The estimated incremental NOI is the difference between the estimated annualized NOI we target to generate by a project upon stabilization and the estimated annualized NOI without the planned improvements. Underwritten incremental unlevered yield does not include peripheral impacts, such as lease rollover risk or the impact on the long term value of the property upon sale or disposition. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental NOI at stabilization.
LEASING—Leasing is a key driver of growth for our company.
•Comparable lease—We use this term to refer to a lease with consistent terms that is executed for substantially the same space that has been vacant less than twelve months.
•Comparable rent spread—This metric is calculated as the percentage increase or decrease in first-year ABR (excluding any free rent or escalations) on new or renewal leases (excluding options) where the lease was considered a comparable lease. This metric provides an indication of our ability to generate revenue growth through leasing activity.
•Cost of executing new leases—We use this term to refer to certain costs associated with new leasing, namely, leasing commissions, tenant improvement costs, and tenant concessions.
•Portfolio retention rate—This metric is calculated by dividing (i) the total square feet of retained Neighbors with current period lease expirations by (ii) the total square feet of leases expiring during the period. The portfolio retention rate provides insight into our ability to retain Neighbors at our shopping centers as their leases approach expiration. Generally, the costs to retain an existing Neighbor are lower than costs to replace with a new Neighbor.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 29 |
•Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
FINANCIAL PERFORMANCE—In addition to financial metrics calculated in accordance with GAAP, such as net income or cash flows from operations, we utilize non-GAAP metrics to measure our operational and financial performance. See “Non-GAAP Measures” below for further discussion on the following metrics.
•Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“Adjusted EBITDAre”)—To arrive at Adjusted EBITDAre, we adjust EBITDAre, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) amortization of basis differences in our investments in our unconsolidated joint ventures; (iv) transaction and acquisition expenses; and (v) realized performance income. We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage.
•Core Funds From Operations (“FFO”)—To arrive at Core FFO, we adjust Nareit FFO Attributable to Stockholders and OP Unit Holders, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) amortization of unconsolidated joint venture basis differences; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income. We believe Nareit FFO provides insight into our operating performance as it excludes certain items that are not indicative of such performance. Core FFO provides further insight into the sustainability of our operating performance and provides an additional measure to compare our performance across reporting periods on a consistent basis by excluding items that may cause short-term fluctuations in net income (loss).
•EBITDAre—The National Association of Real Estate Investment Trusts (“Nareit”) defines EBITDAre as net income (loss) computed in accordance with GAAP before: (i) interest expense; (ii) income tax expense; (iii) depreciation and amortization; (iv) gains or losses from disposition of depreciable property; and (v) impairment write-downs of depreciable property. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDAre on the same basis.
•Equity Market Capitalization—We calculate equity market capitalization as the total dollar value of all outstanding shares using the closing price for the applicable date.
•Nareit FFO—Nareit defines FFO as net income (loss) computed in accordance with GAAP, excluding: (i) gains (or losses) from sales of property and gains (or losses) from change in control; (ii) depreciation and amortization related to real estate; (iii) impairment losses on real estate and impairments of in-substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated partnerships and joint ventures; and (iv) adjustments for unconsolidated partnerships and joint ventures, calculated to reflect FFO on the same basis. We calculate Nareit FFO in a manner consistent with the Nareit definition.
•Net Debt—We calculate net debt as total debt, excluding discounts, market adjustments, and deferred financing expenses, less cash and cash equivalents.
•Net Debt to Adjusted EBITDAre—This ratio is calculated by dividing net debt by Adjusted EBITDAre (included on an annualized basis within the calculation). It provides insight into our leverage rate based on earnings and is not impacted by fluctuations in our equity price.
•Net Debt to Total Enterprise Value—This ratio is calculated by dividing net debt by total enterprise value, as defined below. It provides insight into our capital structure and usage of debt.
•NOI—We calculate NOI as total operating revenues, adjusted to exclude non-cash revenue items, less property operating expenses and real estate taxes. NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss).
•Same-Center—We use this term to refer to a property, or portfolio of properties, that have been owned and operational for the entirety of the last two reporting periods (i.e., since January 1, 2021).
•Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.
OVERVIEW
We are a REIT and one of the nation’s largest owners and operators of omni-channel grocery-anchored shopping centers. Our portfolio primarily consists of neighborhood centers anchored by the #1 or #2 grocer tenants by sales within their respective formats by trade area. Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services.
As of December 31, 2022, we owned equity interests in 291 shopping centers, including 271 wholly-owned shopping centers and 20 shopping centers owned through one unconsolidated joint venture, which comprised approximately 33.3 million square feet in 31 states. In addition to managing our shopping centers, our third-party investment management business provides comprehensive real estate management services to our unconsolidated joint ventures and one private fund (collectively, the “Managed Funds”).
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 30 |
In May 2022, we sold the final property in our joint venture with Necessity Retail Partners (“NRP”), in which we own a 20% interest. For the years ended December 31, 2022 and 2021, we recognized income of $2.7 million and $0.7 million, respectively, related to NRP’s achievement of certain performance targets, which is included in Fees and Management Income in our consolidated statements of operations and comprehensive income (loss) (“consolidated statements of operations”).
UNDERWRITTEN INITIAL PUBLIC OFFERING—On July 19, 2021, we closed our underwritten IPO, through which we issued 19.6 million shares, including the underwriters’ overallotment election, of a new class of common stock, $0.01 par value per share, at an initial price to the public of $28.00 per share. As a result of the underwritten IPO, we received gross proceeds of $547.4 million.
Basis of Presentation—The basis of presentation of our shares of common stock is described as follows:
•Reverse Stock Split—On July 2, 2021, our Board approved an amendment to our charter to effect a one-for-three reverse stock split. Concurrent with the reverse split, the Operating Partnership enacted a one-for-three reverse split of its outstanding OP units. Unless otherwise indicated, the information in this Form 10-K gives effect to the reverse stock and OP unit splits (see Note 12).
•Recapitalization—On June 18, 2021, our stockholders approved an amendment to our charter (the “Articles of Amendment”) that effected a change of each share of our common stock outstanding at the time the amendment became effective into one share of a newly created class of Class B common stock (the “Recapitalization”). The Articles of Amendment became effective upon filing with, and acceptance by, the State Department of Assessments and Taxation of Maryland on July 2, 2021. Unless otherwise indicated, all information in this Form 10-K gives effect to the Recapitalization and references to “shares” and per share metrics refer to our common stock and Class B common stock, collectively. Our Class B common stock automatically converted into our publicly traded common stock on January 18, 2022 (see Note 12). Prior to the conversion, we have presented common stock and Class B common stock as separate classes within our consolidated balance sheets and consolidated statements of equity. On May 5, 2022, we filed Articles Supplementary to our charter with the Maryland State Department of Assessments and Taxation in order to reclassify and designate all of the 350 million authorized shares of our Class B common stock, $0.01 par value per share, all of which were unissued at such time, as shares of our common stock, $0.01 par value per share. We no longer have Class B common stock authorized for issue.
2021 BOND OFFERING—In October 2021, the Operating Partnership completed the registered offering of $350 million aggregate principal amount of 2.625% senior notes (“2021 Bond Offering”) priced at 98.692% of the principal amount and maturing in November 2031. The 2021 Bond Offering resulted in gross proceeds of $345.4 million. The notes are fully and unconditionally guaranteed by us.
AT-THE-MARKET OFFERING (“ATM”)—On February 10, 2022, we and the Operating Partnership entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program. In accordance with the terms of the sales agreement, we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million from time to time through our sales agents, or, if applicable, as forward sellers. No shares were issued under the ATM program during the fourth quarter of 2022. During the year ended December 31, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million, after approximately $0.9 million in commissions. As of December 31, 2022, $159.9 million of common stock remained available for issuance under the ATM program.
PORTFOLIO AND LEASING STATISTICS—Below are statistical highlights of our wholly-owned portfolio as of December 31, 2022 and 2021 (dollars and square feet in thousands):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Number of properties | 271 | 268 | ||||
| Number of states | 31 | 31 | ||||
| Total square feet | 31,093 | 30,691 | ||||
| ABR | $ | 435,712 | $ | 405,281 | ||
| % ABR from omni-channel grocery-anchored shopping centers | 97.2 | % | 96.7 | % | ||
| Leased occupancy %: | ||||||
| Total portfolio spaces | 97.4 | % | 96.3 | % | ||
| Anchor spaces | 99.3 | % | 98.1 | % | ||
| Inline spaces | 93.8 | % | 92.7 | % | ||
| Average remaining lease term (in years)(1) | 4.5 | 4.6 |
(1)The average remaining lease term in years excludes future options to extend the term of the lease.
FINANCIAL HIGHLIGHTS—Owning, operating, and managing well-occupied omni-channel grocery-anchored real estate is a core part of our business strategy, and as of December 31, 2022, 97.2% of our ABR was derived from omni-channel grocery-anchored shopping centers. As of December 31, 2022, total leased occupancy improved 1.1% to 97.4% and inline occupancy improved 1.1% to 93.8%, when compared to December 31, 2021. Our financial performance highlights during 2022 are as follows:
•Net income of $54.5 million, an increase of $37.3 million from a year ago, primarily due to positive operating results attributable to our Same-Center portfolio, the net impact of our 2022 acquisition and disposition activity, and the final settlement of the earn-out liability with the issuance of 1.6 million OP units in January 2022.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 31 |
•Core FFO per diluted share improved by $0.08 to $2.27, primarily due to increased rental income and lower interest expense.
•Same-Center NOI improved 4.5% to $361.2 million.
•Acquired $282.0 million and disposed of $52.0 million of assets, executing our external growth strategy while improving portfolio quality with our dispositions.
•Declared and paid monthly distributions of $0.09 per share, or $1.08 annualized, through August 2022, and increased monthly distributions to $0.0933 per share, or $1.12 annualized, for the remainder of 2022.
EXECUTING OUR STRATEGY—Our performance for the year is linked to our key initiatives: differentiated and focused strategy, integrated operating platform, and responsible balance sheet management. We believe these initiatives will result in long-term growth and value creation to all of our stakeholders.
Differentiated and Focused Strategy—We actively monitor the commercial real estate sector for shopping centers that meet our investment objectives. Capital raised through our underwritten IPO combined with our effective shelf registration statement and ATM program allow us to access equity and debt capital that we intend to use, in part, to grow our portfolio of assets. Highlights of our asset composition and acquisitions are as follows:
•97.2% of our ABR was derived from omni-channel grocery-anchored shopping centers as of December 31, 2022.
•71.1% of our ABR was derived from Neighbors providing necessity-based goods and services.
•Acquired seven properties and four outparcels for a net cash outlay of $282.0 million, adding 0.8 million of GLA to our portfolio.
Internal Growth Through Our Integrated Operating Platform—We have focused on improving our occupancy through leasing vacant spaces, increasing lease revenue through rent growth, and executing development and redevelopment opportunities. Highlights of our wholly-owned operational activity as of and for the year ended December 31, 2022 are as follows:
•Leased occupancy for our wholly-owned portfolio improved to 97.4% as of December 31, 2022, compared to 96.3% as of December 31, 2021.
•Total ABR per leased square foot for executed new leases improved 12.9% to $19.31, and inline ABR per leased square foot for executed new leases improved 17.9% to $24.33 during the year ended December 31, 2022.
•For the year ended December 31, 2022, we completed 17 development and redevelopment projects with a total investment of $37.3 million.
•As of December 31, 2022, we have 14 development and redevelopment projects in process, which we estimate will have a total investment of $50.3 million.
•Created $0.9 million of incremental ABR in 2022 as a result of development and redevelopment projects completed in 2021.
Balance Sheet Management Positioned for External Growth—Our management team has executed strategies to improve the flexibility of our balance sheet, including gaining access to additional forms of liquidity through our effective shelf registration statement and ATM program. This execution well-positions us to maintain our investment grade rating, fund distributions to our stockholders, and invest in our targeted acquisitions. As of December 31, 2022, we had $726.7 million of total liquidity, comprised of $17.3 million of cash, cash equivalents, and restricted cash, plus $709.4 million of borrowing capacity available on our $800 million revolving credit facility. Our balance sheet management highlights as of and for the year ended December 31, 2022 are as follows:
•We issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million.
•Our investment grade ratings were reaffirmed by Moody’s Investors Services (Baa3) and S&P Global Ratings (BBB-).
•We amended our credit facility to increase the total amount available under our unsecured revolving credit facility from $500 million to $800 million.
•Our ratio of net debt to Adjusted EBITDAre was 5.3x as of December 31, 2022, as compared to 5.6x as of December 31, 2021 (see “Liquidity and Capital Resources - Financial Leverage Ratios” below for a discussion and calculation).
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 32 |
•As of December 31, 2022, our debt maturity profile with the respective principal payment obligations is as follows (including the impact of derivatives on weighted-average interest rates):
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 33 |
LEASING ACTIVITY—Below is a summary of leasing activity for our wholly-owned properties for the years ended December 31, 2022 and 2021(1):
| Total Deals | Inline Deals | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | ||||||||||||
| New leases: | |||||||||||||||
| Number of leases | 390 | 538 | 375 | 517 | |||||||||||
| Square footage (in thousands) | 1,230 | 1,805 | 819 | 1,193 | |||||||||||
| ABR (in thousands) | $ | 23,750 | $ | 30,889 | $ | 19,919 | $ | 24,622 | |||||||
| ABR PSF | $ | 19.31 | $ | 17.11 | $ | 24.33 | $ | 20.63 | |||||||
| Cost PSF of executing new leases | $ | 36.25 | $ | 28.44 | $ | 39.56 | $ | 29.55 | |||||||
| Number of comparable leases | 145 | 228 | 143 | 224 | |||||||||||
| Comparable rent spread | 32.2 | % | 15.7 | % | 26.5 | % | 15.7 | % | |||||||
| Weighted average lease term (in years) | 8.1 | 8.1 | 7.4 | 6.4 | |||||||||||
| Renewals and options: | |||||||||||||||
| Number of leases | 611 | 597 | 551 | 537 | |||||||||||
| Square footage (in thousands) | 3,554 | 3,834 | 1,213 | 1,130 | |||||||||||
| ABR (in thousands) | $ | 49,625 | $ | 47,603 | $ | 29,172 | $ | 25,891 | |||||||
| ABR PSF | $ | 13.96 | $ | 12.42 | $ | 24.04 | $ | 22.92 | |||||||
| ABR PSF prior to renewals | $ | 12.77 | $ | 11.68 | $ | 21.18 | $ | 20.86 | |||||||
| Percentage increase in ABR PSF | 9.3 | % | 6.3 | % | 13.4 | % | 9.9 | % | |||||||
| Cost PSF of executing renewals and options | $ | 1.89 | $ | 0.63 | $ | 1.10 | $ | 1.23 | |||||||
| Number of comparable leases(2) | 472 | 496 | 459 | 475 | |||||||||||
| Comparable rent spread(2) | 14.6 | % | 8.1 | % | 15.2 | % | 10.2 | % | |||||||
| Weighted average lease term (in years) | 4.9 | 4.8 | 4.2 | 4.1 | |||||||||||
| Portfolio retention rate | 90.7 | % | 87.8 | % | 77.5 | % | 79.4 | % |
(1)PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.
(2)Excludes exercise of options.
RESULTS OF OPERATIONS
KNOWN TRENDS AND UNCERTAINTIES—The COVID-19 pandemic resulted in reduced revenues beginning with the second quarter of 2020 and continuing through early 2021. Our collections returned to pre-COVID levels during the second half of 2021 and have remained strong throughout 2022. As of December 31, 2022, our Neighbors currently being accounted for on a cash basis represented approximately 4% of portfolio ABR. We believe our collections have stabilized, which has reduced volatility in our earnings during 2022 as compared to 2021.
Due to changing economic conditions, rising interest rates, labor shortages, and supply chain limitations, there has been an increase in wages and costs for materials. The resulting increased inflation may negatively impact some of our Neighbors and increase our operating and construction costs. Substantially all of our leases contain provisions designed to mitigate the adverse effect of inflation, including requirements for Neighbors to pay their allocable share of operating expenses that includes common area maintenance, utilities, real estate taxes, insurance, and certain capital expenditures. Additionally, many of our leases are for terms of less than ten years, which allows us to target increased rents to current market rates upon renewal.
In addition to inflation, macroeconomic and geopolitical risks may create challenges that cause current market conditions in the United States to worsen. The policies implemented to address these risks, including raising interest rates, could result in adverse impacts on the United States economy, including a slowing of growth or potentially a recession.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 34 |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2022 AND 2021
| Favorable (Unfavorable) Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | $ | %(1) | |||||||||||
| Revenues: | |||||||||||||||
| Rental income | $ | 560,538 | $ | 519,495 | $ | 41,043 | 7.9 | % | |||||||
| Fees and management income | 11,541 | 10,335 | 1,206 | 11.7 | % | ||||||||||
| Other property income | 3,293 | 3,016 | 277 | 9.2 | % | ||||||||||
| Total revenues | 575,372 | 532,846 | 42,526 | 8.0 | % | ||||||||||
| Operating Expenses: | |||||||||||||||
| Property operating | 95,359 | 92,914 | (2,445) | (2.6) | % | ||||||||||
| Real estate taxes | 67,864 | 65,381 | (2,483) | (3.8) | % | ||||||||||
| General and administrative | 45,235 | 48,820 | 3,585 | 7.3 | % | ||||||||||
| Depreciation and amortization | 236,224 | 221,433 | (14,791) | (6.7) | % | ||||||||||
| Impairment of real estate assets | 322 | 6,754 | 6,432 | 95.2 | % | ||||||||||
| Total operating expenses | 445,004 | 435,302 | (9,702) | (2.2) | % | ||||||||||
| Other: | |||||||||||||||
| Interest expense, net | (71,196) | (76,371) | 5,175 | 6.8 | % | ||||||||||
| Gain on disposal of property, net | 7,517 | 30,421 | (22,904) | (75.3) | % | ||||||||||
| Other expense, net | (12,160) | (34,361) | 22,201 | 64.6 | % | ||||||||||
| Net income | 54,529 | 17,233 | 37,296 | NM | |||||||||||
| Net income attributable to noncontrolling interests | (6,206) | (2,112) | (4,094) | NM | |||||||||||
| Net income attributable to stockholders | $ | 48,323 | $ | 15,121 | $ | 33,202 | NM |
(1)Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.
Our basis for analyzing significant fluctuations in our results of operations generally includes review of the results of our same-center portfolio, non-same-center portfolio, and revenues and expenses from our management activities. We define our same-center portfolio as the 254 properties that were owned and operational prior to January 1, 2021. We define our non-same-center portfolio as those properties that were not fully owned and operational in both periods owing to real estate asset activity occurring after December 31, 2020, which includes 27 properties disposed of and 16 properties acquired. Below are explanations of the significant fluctuations in the results of operations for the years ended December 31, 2022 and 2021:
Rental Income increased $41.0 million as follows:
•$20.2 million increase related to our same-center portfolio as follows:
▪$17.9 million increase primarily due to a $0.39 increase in average minimum rent per square foot due to a 1.3% improvement in average occupancy; and
▪$4.5 million increase owing largely to an increase in recoverable income attributed to an increase in common area maintenance spending and lower collection reserves as compared to 2021 and the 1.3% improvement in average occupancy; offset by
▪$2.1 million decrease primarily due to the recovery of prior year income in 2021 and the reversal of reserves for uncollectibility from 2020 in 2021 resulting from the recovery of our portfolio in the wake of the COVID-19 pandemic.
•$20.8 million increase primarily related to our acquisition activity, net of dispositions.
Fees and Management Income:
•The $1.2 million increase in fees and management income was primarily due to the achievement of certain performance targets related to our joint venture with NRP, partially offset by the reduction in revenue as result of our joint venture with NRP fully liquidating its assets.
Property Operating Expenses:
•The $2.4 million increase is primarily due to our acquisition activity, net of dispositions.
Real Estate Tax Expenses:
•The $2.5 million increase in real estate tax expenses was primarily due to our acquisition activity, net of dispositions.
General and Administrative Expenses decreased $3.6 million primarily as follows:
•$2.6 million decrease in compensation expense owing largely to lower performance-based compensation; and
•$1.3 million decrease primarily due to lower third-party consultant and custodial costs; partially offset by
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 35 |
•$0.4 million increase due to an increase in directors and officers insurance as a result of our becoming a publicly traded company in July 2021.
Depreciation and Amortization:
•The $14.8 million increase in depreciation and amortization is primarily due to the execution of our acquisition strategy, investment in improvements to our Neighbor spaces, and accelerated depreciation related to damage sustained at our properties as a result of Hurricane Ian.
Impairment of Real Estate Assets:
•The $6.4 million decrease in impairment of real estate assets was due to assets that were sold during 2021 at a disposition price that was less than the carrying value as compared to minimal impairment charges recorded during 2022.
Interest Expense, Net:
•The $5.2 million decrease during the year ended December 31, 2022 as compared to the same period in 2021 was primarily due to net repayments of debt outstanding in 2021, partially offset by higher average interest rates in 2022. Interest Expense, Net was comprised of the following (dollars in thousands):
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Interest on unsecured term loans and senior notes, net | $ | 40,975 | $ | 40,107 | |
| Interest on secured debt | 20,768 | 25,044 | |||
| Interest on revolving credit facility, net | 2,069 | 870 | |||
| Non-cash amortization and other | 6,359 | 6,758 | |||
| Loss on extinguishment or modification of debt and other, net(1) | 1,025 | 3,592 | |||
| Interest expense, net | $ | 71,196 | $ | 76,371 | |
| Weighted-average interest rate as of end of year | 3.6 | % | 3.3 | % | |
| Weighted-average term (in years) as of end of year | 4.4 | 5.2 |
(1)Includes defeasance fees related to early repayments of debt.
Gain on Disposal of Property, Net:
•The $22.9 million decrease was primarily related to the sale of four properties and four outparcels with a net gain of $7.5 million during the year ended December 31, 2022, as compared to the sale of 24 properties and four outparcels (in addition to other property-related miscellaneous disposals and write-offs) with a net gain of $30.4 million during the year ended December 31, 2021 (see Note 4).
Other Expense, Net:
•The $22.2 million decrease was primarily related to a 2021 charge in connection with the change in the fair value of our earn-out liability, which was settled in January 2022, partially offset by an increase in transaction and acquisition expenses owing largely to the amortization of the restricted stock units awarded at the time of our underwritten IPO combined with costs for activities related to the execution of our growth strategy. Other Expense, Net was comprised of the following (in thousands):
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Change in fair value of earn-out liability (see Note 16) | $ | (1,809) | $ | (30,436) | ||
| Equity in net income of unconsolidated joint ventures | 1,280 | 1,695 | ||||
| Transaction and acquisition expenses | (10,551) | (5,363) | ||||
| Federal, state, and local income tax expense | (806) | (327) | ||||
| Other | (274) | 70 | ||||
| Other expense, net | $ | (12,160) | $ | (34,361) |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2021 AND 2020
For a discussion of the year-to-year comparisons in the results of operations for the years ended December 31, 2021 and 2020, see “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our 2021 Annual Report on Form 10-K, filed with the SEC on February 16, 2022.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 36 |
NON-GAAP MEASURES
See “Key Performance Indicators and Defined Terms” above for additional information related to the following non-GAAP measures.
SAME-CENTER NOI—Same-Center NOI is presented as a supplemental measure of our performance, as it highlights operating trends such as occupancy levels, rental rates, and operating costs for our Same-Center portfolio. Other REITs may use different methodologies for calculating Same-Center NOI, and accordingly, our Same-Center NOI may not be comparable to other REITs. For the years ended December 31, 2022 and 2021, Same-Center NOI represents the NOI for the 254 properties that were wholly-owned and operational for the entire portion of all comparable reporting periods.
Same-Center NOI should not be viewed as an alternative measure of our financial performance as it does not reflect the operations of our entire portfolio, nor does it reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations.
The table below compares Same-Center NOI for the years ended December 31, 2022 and 2021 (dollars in thousands):
| Favorable (Unfavorable) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | $ Change | % Change | ||||||||||||
| Revenues: | |||||||||||||||
| Rental income(1) | $ | 378,971 | $ | 360,093 | $ | 18,878 | |||||||||
| Tenant recovery income | 120,141 | 115,848 | 4,293 | ||||||||||||
| Reserves for uncollectibility(2) | (1,528) | 1,820 | (3,348) | ||||||||||||
| Other property income | 2,630 | 2,764 | (134) | ||||||||||||
| Total revenues | 500,214 | 480,525 | 19,689 | 4.1 | % | ||||||||||
| Operating expenses: | |||||||||||||||
| Property operating expenses | 76,792 | 72,023 | (4,769) | ||||||||||||
| Real estate taxes | 62,179 | 62,818 | 639 | ||||||||||||
| Total operating expenses | 138,971 | 134,841 | (4,130) | (3.1) | % | ||||||||||
| Total Same-Center NOI | $ | 361,243 | $ | 345,684 | $ | 15,559 | 4.5 | % |
(1)Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
(2)Includes billings that will not be recognized as revenue until cash is collected or the Neighbor resumes regular payments and/or we deem it appropriate to resume recording revenue on an accrual basis, rather than on a cash basis.
Same-Center NOI Reconciliation—Below is a reconciliation of Net Income to NOI and Same-Center NOI for the years ended December 31, 2022 and 2021 (in thousands):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Net income | $ | 54,529 | $ | 17,233 | ||
| Adjusted to exclude: | ||||||
| Fees and management income | (11,541) | (10,335) | ||||
| Straight-line rental income(1) | (12,265) | (9,404) | ||||
| Net amortization of above- and below-market leases | (4,324) | (3,581) | ||||
| Lease buyout income | (2,414) | (3,485) | ||||
| General and administrative expenses | 45,235 | 48,820 | ||||
| Depreciation and amortization | 236,224 | 221,433 | ||||
| Impairment of real estate assets | 322 | 6,754 | ||||
| Interest expense, net | 71,196 | 76,371 | ||||
| Gain on disposal of property, net | (7,517) | (30,421) | ||||
| Other expense, net | 12,160 | 34,361 | ||||
| Property operating expenses related to fees and management income | 3,046 | 4,855 | ||||
| NOI for real estate investments | 384,651 | 352,601 | ||||
| Less: Non-same-center NOI(2) | (23,408) | (6,917) | ||||
| Total Same-Center NOI | $ | 361,243 | $ | 345,684 |
(1)Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
(2)Includes operating revenues and expenses from non-same-center properties which includes properties acquired or sold and corporate activities.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 37 |
NAREIT FFO AND CORE FFO—Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance. Core FFO is an additional financial performance measure used by us as Nareit FFO includes certain non-comparable items that affect our performance over time. We believe that Core FFO is helpful in assisting management and investors with assessing the sustainability of our operating performance in future periods.
Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO should not be considered alternatives to net income (loss) under GAAP, as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Core FFO may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business plan in the manner currently contemplated.
Accordingly, Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO, as presented, may not be comparable to amounts calculated by other REITs.
The following table presents our calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders and Core FFO for the years ended December 31, 2022, 2021, and 2020 (in thousands, except per share amounts):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders | ||||||||||
| Net income | $ | 54,529 | $ | 17,233 | $ | 5,462 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of real estate assets | 232,571 | 217,564 | 218,738 | |||||||
| Impairment of real estate assets | 322 | 6,754 | 2,423 | |||||||
| Gain on disposal of property, net | (7,517) | (30,421) | (6,494) | |||||||
| Adjustments related to unconsolidated joint ventures | 842 | 72 | 1,552 | |||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 280,747 | $ | 211,202 | $ | 221,681 | ||||
| Calculation of Core FFO | ||||||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 280,747 | $ | 211,202 | $ | 221,681 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of corporate assets | 3,653 | 3,869 | 5,941 | |||||||
| Change in fair value of earn-out liability | 1,809 | 30,436 | (10,000) | |||||||
| Transaction and acquisition expenses | 10,551 | 5,363 | 539 | |||||||
| Loss on extinguishment or modification of debt and other, net | 1,025 | 3,592 | 4 | |||||||
| Amortization of unconsolidated joint venture basis differences | 220 | 1,167 | 1,883 | |||||||
| Realized performance income(1) | (2,742) | (675) | — | |||||||
| Other impairment charges | — | — | 359 | |||||||
| Core FFO | $ | 295,263 | $ | 254,954 | $ | 220,407 | ||||
| Nareit FFO Attributable to Stockholders and OP Unit Holders/Core FFO per diluted share | ||||||||||
| Weighted-average shares of common stock outstanding - diluted | 130,332 | 116,672 | 111,156 | |||||||
| Nareit FFO attributable to stockholders and OP unit holders per share - diluted | $ | 2.15 | $ | 1.81 | $ | 1.99 | ||||
| Core FFO per share - diluted | $ | 2.27 | $ | 2.19 | $ | 1.98 |
(1)Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
EBITDAre and ADJUSTED EBITDAre—We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure, determine debt service and fixed cost coverage, and measure enterprise value. Additionally, we believe they are a useful indicator of our ability to support our debt obligations.
EBITDAre and Adjusted EBITDAre should not be considered as alternatives to net income (loss), as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Accordingly, EBITDAre and Adjusted EBITDAre should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our EBITDAre and Adjusted EBITDAre, as presented, may not be comparable to amounts calculated by other REITs.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 38 |
The following table presents our calculation of EBITDAre and Adjusted EBITDAre for the years ended December 31, 2022, 2021, and 2020 (in thousands):
| 2022 | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of EBITDAre | ||||||||||
| Net income | $ | 54,529 | $ | 17,233 | $ | 5,462 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization | 236,224 | 221,433 | 224,679 | |||||||
| Interest expense, net | 71,196 | 76,371 | 85,303 | |||||||
| Gain on disposal of property, net | (7,517) | (30,421) | (6,494) | |||||||
| Impairment of real estate assets | 322 | 6,754 | 2,423 | |||||||
| Federal, state, and local tax expense | 806 | 327 | 491 | |||||||
| Adjustments related to unconsolidated joint ventures | 1,987 | 1,431 | 3,355 | |||||||
| EBITDAre | $ | 357,547 | $ | 293,128 | $ | 315,219 | ||||
| Calculation of Adjusted EBITDAre | ||||||||||
| EBITDAre | $ | 357,547 | $ | 293,128 | $ | 315,219 | ||||
| Adjustments: | ||||||||||
| Change in fair value of earn-out liability | 1,809 | 30,436 | (10,000) | |||||||
| Transaction and acquisition expenses | 10,551 | 5,363 | 539 | |||||||
| Amortization of unconsolidated joint venture basis differences | 220 | 1,167 | 1,883 | |||||||
| Realized performance income(1) | (2,742) | (675) | — | |||||||
| Other impairment charges | — | — | 359 | |||||||
| Adjusted EBITDAre | $ | 367,385 | $ | 329,419 | $ | 308,000 |
(1)Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
LIQUIDITY AND CAPITAL RESOURCES
GENERAL—Aside from standard operating expenses, we expect our principal cash demands to be for:
•investments in real estate;
•cash distributions to stockholders;
•redevelopment and repositioning projects;
•capital expenditures and leasing costs; and
•principal and interest payments on our outstanding indebtedness.
We expect our primary sources of liquidity to be:
•operating cash flows;
•borrowings from our unsecured revolving credit facility and proceeds from debt financings;
•proceeds from any ATM offering activities;
•proceeds received from the disposition of properties; and
•available, unrestricted cash and cash equivalents.
At this time, we believe our current sources of liquidity are sufficient to meet our short- and long-term cash demands.
IMPACT OF THE UNDERWRITTEN IPO—On July 19, 2021, we closed our underwritten IPO, from which we received gross proceeds of $547.4 million. See “Overview” above for more details. The underwritten IPO has allowed us access to forms of capital not previously available to us, as follows:
•In October 2021, we completed the registered offering of $350 million aggregate principal amount of 2.625% senior notes, which resulted in gross proceeds of $345.4 million.
•In February 2022, we filed an automatically effective shelf registration statement on Form S-3 providing for the public offering and sale, from time to time, by us of our preferred stock, common stock, debt securities, depository shares, warrants, rights, units, and guarantees of debt securities and by the Operating Partnership of its debt securities, in each case in unlimited amounts.
•In connection with our February 2022 Form S-3 filing, we commenced the ATM program through which we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million. No shares were issued under the ATM program during the fourth quarter of 2022. During the year ended December 31, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million. As of December 31, 2022, $159.9 million of common stock remained available for issuance under the ATM program.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 39 |
DEBT—The following table summarizes information about our debt as of December 31, 2022 and 2021 (dollars in thousands):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Total debt obligations, gross | $ | 1,912,784 | $ | 1,914,082 | ||
| Weighted-average interest rate | 3.6 | % | 3.3 | % | ||
| Weighted-average term (in years) | 4.4 | 5.2 | ||||
| Revolving credit facility capacity(1) | $ | 800,000 | $ | 500,000 | ||
| Revolving credit facility availability(2) | 709,385 | 489,329 |
(1)The revolving credit facility matures in January 2026, extendable at our option to January 2027. In addition, the revolving credit facility also includes an accordion feature that permits us to increase our aggregate borrowing capacity thereunder to up to $1 billion, subject to the satisfaction of certain conditions.
(2)Net of any outstanding balance and letters of credit.
Debt Activity—During the years ended December 31, 2022 and 2021, we took steps to increase debt amounts available to us for future investment activity. Our debt activity during the year ended December 31, 2022 was as follows:
•In May 2022, we amended our credit facility agreement (the “Amendment”) to, among other things, increase the total amount available under our unsecured revolving credit facility from $500 million to $800 million. The unsecured revolving credit facility also includes an accordion feature that permits us to increase our aggregate borrowing capacity thereunder to up to $1 billion, subject to the satisfaction of certain conditions. The unsecured revolving credit facility is scheduled to mature in January 2026, extendable at our option to January 2027.
•During 2022, we repaid $80.1 million in mortgage debt.
Our debt activity during the year ended December 31, 2021 was as follows:
•In July 2021, we entered into a new $980 million credit facility comprised of a $500 million senior unsecured revolving credit facility and two $240 million senior unsecured term loan tranches (the “Refinancing”). In connection with the Refinancing, we paid off a $472.5 million term loan due in November 2025. Additionally, we used proceeds from the underwritten IPO to retire a $375 million term loan that was set to mature in April 2022.
•In August 2021, we executed a $150 million partial pay down on a term loan that was set to mature in November 2023 utilizing cash on hand.
•In October 2021, we completed the 2021 Bond Offering priced at 98.692% of the principal amount and maturing in November 2031. The 2021 Bond Offering resulted in gross proceeds of $345.4 million. In October 2021, net proceeds were used, in part, to pay down the remaining $150 million balance of the term loan that was set to mature in November 2023. The notes are fully and unconditionally guaranteed by us.
•During 2021, we executed early repayments of $55.2 million in mortgage debt.
Future Debt Obligations—As of December 31, 2022, including the impact of our swap agreements, our future contractual debt obligations were $115.2 million of debt principal and interest payments during 2023, and $2.1 billion of debt principal and interest payments thereafter (see Note 8).
Debt Obligation Guarantees—The 2.625% senior notes issued by the Operating Partnership pursuant to an effective registration statement in October 2021 were, and debt securities of the Operating Partnership registered under our automatically effective shelf registration statement on Form S-3 filed in February 2022 will be, fully and unconditionally guaranteed by us. At December 31, 2022, the Operating Partnership had issued and outstanding its 2.625% senior notes. The obligations of the Operating Partnership to pay principal, premiums, if any, and interest on the 2.625% senior notes are fully and unconditionally guaranteed by us on a senior basis. As a result of the amendments to SEC Rule 3-10 of Regulation S-X, subsidiary issuers of obligations guaranteed by the parent are not required to provide separate financial statements, provided that: (i) the subsidiary obligor is consolidated into the parent company’s consolidated financial statements; (ii) the parent guarantee is “full and unconditional”; and (iii) subject to certain exceptions as set forth below, the alternative disclosure required by Rule 13-01 of Regulation S-X is provided, which includes narrative disclosure and summarized financial information. We meet the conditions of this requirement and thus, are not presenting separate financial statements. Furthermore, as permitted under Rule 13-01(a)(4)(vi) of Regulation S-X, we have excluded the summarized financial information for the Operating Partnership because the assets, liabilities, and results of operations of the Operating Partnership are not materially different than the corresponding in our consolidated financial statements, and management believes such summarized financial information would be repetitive and would not provide incremental value to investors.
Covenants—Credit agreements for our unsecured revolving credit facility and unsecured term loans contain customary financial covenants, including a leverage ratio of 60% or less, with a surge to 65% or less following a material acquisition, and require the fixed-charge ratio to be 1.5:1 or greater. Our unsecured senior notes due 2031 are also subject to customary financial covenants, including a leverage ratio of 65% or less, and require the fixed-charge ratio to be 150% or greater. As of December 31, 2022, we were in compliance with the restrictive covenants of our outstanding debt obligations and we expect to continue to meet the requirements of these covenants over the next twelve months.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 40 |
OTHER CONTRACTUAL COMMITMENTS AND CONTINGENCIES AND OFF BALANCE SHEET ARRANGEMENTS—We enter into leases as a lessee as part of our real estate operations in the form of ground leases of land for certain properties, and as part of our corporate operations in the form of office space and office equipment leases. Currently, neither our operating leases nor our finance leases have residual value guarantees or other restrictions or covenants. We expect to fund these obligations through existing financing or cash flows from operations. As of December 31, 2022, our future contractual obligations as a lessee included operating lease obligations of $0.7 million during 2023, and $6.8 million thereafter. As of December 31, 2022, our future contractual finance lease obligations included $0.3 million during 2023, and $0.3 million thereafter.
We have an off-balance sheet arrangement that includes being the limited guarantor of a $175 million mortgage loan secured by Grocery Retail Partners I LLC (“GRP I”) properties. Our guaranty for the GRP I debt is limited to being the non-recourse carveout guarantor and the environmental indemnitor. Further, we are also party to an agreement with our institutional joint venture partner in which any potential liability under such guarantee will be apportioned between us and our joint venture partner based on our respective ownership percentage in the joint venture. As of December 31, 2022, GRP I had an outstanding debt balance of $174.0 million.
Additionally, our off-balance sheet arrangements include the notional amount of our interest rate swaps which we use to hedge a portion of our exposure to interest rate fluctuations. Currently, all of our interest rate swaps fix the variable rate interest on our term loan debt. We intend to fund our interest rate swap payments utilizing cash flows from operations. As of December 31, 2022, the notional amount of our interest rate swaps was $0.8 billion. As of December 31, 2022, our future interest rate swap recoverables are $15.9 million during 2023 and $11.2 million thereafter.
FINANCIAL LEVERAGE RATIOS—We believe our net debt to Adjusted EBITDAre, net debt to total enterprise value, and debt covenant compliance as of December 31, 2022 allow us access to future borrowings as needed in the near term. The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of December 31, 2022 and 2021 (in thousands):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Net debt: | ||||||
| Total debt, excluding discounts, market adjustments, and deferred financing expenses | $ | 1,937,142 | $ | 1,941,504 | ||
| Less: Cash and cash equivalents | 5,740 | 93,109 | ||||
| Total net debt | $ | 1,931,402 | $ | 1,848,395 | ||
| Enterprise value: | ||||||
| Net debt | $ | 1,931,402 | $ | 1,848,395 | ||
| Total equity market capitalization(1)(2) | 4,178,204 | 4,182,996 | ||||
| Total enterprise value | $ | 6,109,606 | $ | 6,031,391 |
(1)Total equity market capitalization is calculated as diluted shares multiplied by the closing market price per share, which includes 131.2 million and 126.6 million diluted shares as of December 31, 2022 and 2021, respectively, and the closing market price per share of $31.84 and $33.04 as of December 31, 2022 and 2021, respectively.
(2)Fully diluted shares include common stock and OP units as of December 31, 2022 and Class B common stock, common stock, and OP units as of December 31, 2021.
The following table presents our calculation of net debt to Adjusted EBITDAre and net debt to total enterprise value as of December 31, 2022 and 2021 (dollars in thousands):
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Net debt to Adjusted EBITDAre - annualized: | |||||
| Net debt | $ | 1,931,402 | $ | 1,848,395 | |
| Adjusted EBITDAre - annualized(1) | 367,385 | 329,419 | |||
| Net debt to Adjusted EBITDAre - annualized | 5.3x | 5.6x | |||
| Net debt to total enterprise value: | |||||
| Net debt | $ | 1,931,402 | $ | 1,848,395 | |
| Total enterprise value | 6,109,606 | 6,031,391 | |||
| Net debt to total enterprise value | 31.6% | 30.6% |
(1)Adjusted EBITDAre is based on a trailing twelve month period. See “Non-GAAP Measures - EBITDAre and Adjusted EBITDAre” above for a reconciliation to Net Income.
CAPITAL EXPENDITURES AND REDEVELOPMENT ACTIVITY—We make capital expenditures during the course of normal operations, including maintenance capital expenditures and tenant improvements, as well as value-enhancing anchor space repositioning and redevelopment, ground-up outparcel development, and other accretive projects.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 41 |
During the years ended December 31, 2022 and 2021, we had capital spend of $102.4 million and $75.0 million, respectively. Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis for the years ended December 31, 2022 and 2021 (in thousands):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Capital expenditures for real estate: | ||||||
| Capital improvements | $ | 17,828 | $ | 15,862 | ||
| Tenant improvements | 24,194 | 23,485 | ||||
| Redevelopment and development | 53,671 | 31,579 | ||||
| Total capital expenditures for real estate | 95,693 | 70,926 | ||||
| Corporate asset capital expenditures | 3,292 | 2,194 | ||||
| Capitalized indirect costs(1) | 3,430 | 1,915 | ||||
| Total capital spending activity(2) | $ | 102,415 | $ | 75,035 |
(1)Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest expense.
(2)For the year ended December 31, 2022, amounts reported are net of insurance proceeds for property damage claims.
We expect our capital expenditures to reach $105 million - $115 million in 2023, which includes $50 million - $60 million related to development and redevelopment projects. We anticipate that obligations related to capital improvements, as well as redevelopment and development, in 2023 can be met with cash flows from operations, cash flows from dispositions, or borrowings on our unsecured revolving credit facility.
Generally, we expect our development and redevelopment projects to stabilize within 24 months. Our underwritten incremental unlevered yields on development and redevelopment projects are expected to average between 9%-11%. Our current in process projects represent an estimated total investment of $50.3 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization. See “Key Performance Indicators and Defined Terms” above for further information.
REAL ESTATE ACQUISITION ACTIVITY—We actively monitor the commercial real estate market for properties that have future growth potential, are located in attractive demographic markets, and support our business objectives. The following table highlights our property acquisitions during the years ended December 31, 2022 and 2021 (dollars in thousands):
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Number of properties acquired | 7 | 9 | ||||
| Number of outparcels acquired(1) | 4 | 5 | ||||
| Contract price | $ | 280,515 | $ | 307,551 | ||
| Total price of acquisitions(2) | 282,000 | 308,358 |
(1)Outparcels acquired are adjacent to shopping centers that we own.
(2)Total price of acquisitions includes closing costs and credits.
Subsequent to December 31, 2022, we acquired one property for $27.1 million.
REAL ESTATE DISPOSITION ACTIVITY—We continually evaluate our portfolio of assets for opportunities to make strategic dispositions of assets that no longer meet our growth and investment objectives or assets that have stabilized in order to capture their value. The following table highlights our property dispositions during the years ended December 31, 2022 and 2021 (dollars in thousands):
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Number of properties sold(1) | 4 | 24 | |||||
| Number of outparcels sold(2)(3) | 4 | 4 | |||||
| Contract price | $ | 53,987 | $ | 216,052 | |||
| Proceeds from sale of real estate, net(4) | 52,019 | 206,377 | |||||
| Gain on sale of property, net(5) | 7,517 | 34,309 |
(1)We retained an outparcel for one property sold during the year ended December 31, 2021, and therefore the sale did not result in a reduction in our total property count.
(2)During the year ended December 31, 2021, our outparcel sales included: (i) the only remaining portion of one of our properties, which resulted in a reduction in our total property count; and (ii) an undeveloped parcel of land, as well as two outparcels adjacent to two of our centers, none of which resulted in a reduction in our total property count.
(3)In addition to the four outparcels sold during the year ended December 31, 2021, a tenant at one of our properties exercised a bargain purchase option to acquire a parcel of land that we previously owned. This generated minimal proceeds for us.
(4)Total proceeds from sale of real estate, net includes closing costs and credits.
(5)During the year ended December 31, 2021, Gain on Disposal of Property, Net on the consolidated statements of operations includes miscellaneous write-off activity, which is not included in gain on sale of property, net, presented above.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 42 |
DISTRIBUTIONS—We elected to be taxed as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2010. As a REIT, we have made, and intend to continue to make, distributions each taxable year equal to at least 90% of our taxable income (excluding capital gains and computed without regard to the dividends paid deduction).
We declared and paid 2022 monthly distributions of $0.09 per share, or $1.08 annualized, for each month beginning January 2022 through August 2022. We declared and paid 2022 monthly distributions of $0.0933 per share, or $1.12 annualized, an increase of 3.7%, for each month beginning September 2022 through December 2022.
The December 2022 and January 2023 distributions of $0.0933 per share were paid on January 3, 2023 and February 1, 2023, respectively. On February 8, 2023, our Board authorized 2023 distributions for February, March, and April of $0.0933 per share to the stockholders of record at the close of business on February 21, 2023, March 15, 2023, and April 17, 2023, respectively. OP unit holders will receive distributions at the same rate as common stockholders, subject to certain withholdings. The timing and amount of distributions is determined by our Board and is influenced in part by our intention to comply with REIT requirements of the IRC.
We declared and paid 2021 monthly distributions of $0.085 per share, or $1.02 annualized, for each month beginning January 2021 through September 2021. We declared and paid 2021 monthly distributions of $0.09 per share, or $1.08 annualized, for October 2021 through December 2021.
To maintain our qualification as a REIT, we must make aggregate annual distributions to our stockholders of at least 90% of our REIT taxable income (which is computed without regard to the dividends paid deduction or net capital gain, and which does not necessarily equal net income or loss as calculated in accordance with GAAP). We generally will not be subject to U.S. federal income tax on the income that we distribute to our stockholders each year due to meeting the REIT qualification requirements. However, we may be subject to certain state and local taxes on our income, property, or net worth and to federal income and excise taxes on our undistributed income.
We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders.
DIVIDEND REINVESTMENT PLAN AND SHARE REPURCHASE PROGRAMS—On August 4, 2021, as a result of our underwritten IPO, our Board approved the termination of the DRIP and the original share repurchase program.
On August 3, 2022, our Board approved a new share repurchase program of up to $250 million of common stock. The program may be suspended or discontinued at any time, and does not obligate us to repurchase any dollar amount or particular number of shares. No share repurchases have been made to date under this program.
CASH FLOW ACTIVITIES—As of December 31, 2022, we had cash and cash equivalents and restricted cash of $17.3 million, a net cash decrease of $98.2 million during the year ended December 31, 2022.
Below is a summary of our cash flow activity for the years ended December 31, 2022 and 2021 (dollars in thousands):
| 2022 | 2021 | $ Change | % Change | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 290,890 | $ | 262,902 | $ | 27,988 | 10.6 | % | ||||||
| Net cash used in investing activities | (331,245) | (180,491) | (150,754) | (83.5) | % | |||||||||
| Net cash used in financing activities | (57,825) | (98,819) | 40,994 | 41.5 | % |
OPERATING ACTIVITIES—Our net cash provided by operating activities was primarily impacted by the following:
•Property operations and working capital—Most of our operating cash comes from rental and tenant recovery income and is offset by property operating expenses, real estate taxes, and general and administrative costs. The increase in property operations was primarily due to a $15.6 million, or 4.5%, improvement in Same-Center NOI as compared to 2021, and the execution of our acquisition strategy. During the year ended December 31, 2022, we had a net cash outlay of $0.2 million from changes in working capital as compared to a net cash inflow of $4.0 million during the same period in 2021. This change was primarily driven by the timing of receivables and lower performance-based compensation accruals, partially offset by higher real estate tax accruals.
•Fee and management income—We also generate operating cash from our third-party investment management business, pursuant to various management and advisory agreements between us and the Managed Funds. Our fee and management income was $11.5 million for the year ended December 31, 2022, an increase of $1.2 million as compared to the same period in 2021. The increase in fees and management income was primarily due to our joint venture with NRP from which we recognized income related to NRP’s achievement of certain performance targets of $2.7 million for the year ended December 31, 2022, compared to income of $0.7 million in 2021.
•Cash paid for interest—During the year ended December 31, 2022, we paid $65.1 million for interest, a decrease of $3.0 million over the same period in 2021, largely due to net repayments of debt outstanding in 2021, partially offset by higher average interest rates in 2022.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 43 |
INVESTING ACTIVITIES—Our net cash used in investing activities was primarily impacted by the following:
•Real estate acquisitions—During the year ended December 31, 2022, our acquisitions resulted in a total cash outlay of $282.0 million, as compared to a total cash outlay of $308.4 million during the same period in 2021.
•Real estate dispositions—During the year ended December 31, 2022, our dispositions resulted in a net cash inflow of $52.0 million, as compared to a net cash inflow of $206.4 million during the same period in 2021.
•Capital expenditures—We invest capital into leasing our properties and maintaining or improving the condition of our properties. During the year ended December 31, 2022, we paid $104.5 million for capital expenditures, an increase of $29.5 million over the same period in 2021, primarily due to an increase in tenant improvements owing largely to an increase in leasing volume as compared to the same period a year ago.
FINANCING ACTIVITIES—Our net cash used in financing activities was primarily impacted by the following:
•Debt borrowings and payments—During the year ended December 31, 2022, we had $1.3 million in net repayment of debt as compared to $402.3 million in net repayment of debt during the same period a year ago. See “Debt Activity” above for more details.
•Distributions to stockholders and OP unit holders—Cash used for distributions to common stockholders and OP unit holders increased by $22.3 million during the year ended December 31, 2022 as compared to the same period in 2021, primarily due to an increase in shares of common stock outstanding as a result of our underwritten IPO.
•Issuance of common stock—During the year ended December 31, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million. During the year ended December 31, 2021, we had net proceeds from the issuance of common stock of $508.4 million from our underwritten IPO.
•Share repurchases—Cash outflows for share repurchases decreased by $77.8 million for the year ended December 31, 2022 as compared to the same period in 2021, primarily as a result of a tender offer which was settled in January 2021.
CRITICAL ACCOUNTING ESTIMATES
Below is a discussion of our critical accounting estimates. Our accounting policies have been established to conform with GAAP. We consider these policies critical because they involve significant management judgments and assumptions, require estimates about matters that are inherently uncertain, and are important for understanding and evaluating our reported financial results. These judgments affect the reported amounts of assets at the dates of the consolidated financial statements, as well as the reported amounts of revenue during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our consolidated financial statements. Additionally, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses.
Real Estate Valuation—We assess the fair value of acquired real estate and allocate the purchase price of real estate assets and liabilities acquired based upon their estimated fair values as of the acquisition date. The allocation requires the use of market based estimates and assumptions including estimated market lease rates and comparable acquisitions, historical operating results, carrying costs during lease-up periods, discount and capitalization rates, market absorption periods, and the number of years the property will be held for investment.
Quarterly, we review our owned real estate properties, including those classified as real estate held for sale, for evidence of impairment, which requires us, at times, to estimate the fair value of our real estate assets. Valuing our investment in real estate assets requires us to utilize a significant amount of judgment in the inputs that we select for impairment testing and other analyses. We select these inputs based on all available evidence and using techniques that are commonly employed by other real estate companies. Examples of these inputs include projected revenue and expense growth rates, estimates of future cash flows, anticipated holding periods, capitalization rates, general economic conditions and trends, and other available market data.
We believe that our real estate valuation estimates are based on reasonable assumptions. However, the use of inappropriate estimates could result in an incorrect valuation of our real estate properties, at acquisition or during our ownership period, which could result in material impairment losses in the future.
Rental Income—The majority of our revenue is lease revenue derived from our real estate assets, for which we are the lessor. Lease receivables are reviewed continually to determine whether or not it is probable that we will realize substantially all remaining lease payments for each of our Neighbors (i.e., whether a Neighbor is deemed to be a credit risk). If we determine it is not probable that we will collect substantially all of the remaining lease payments from a Neighbor, revenue for that Neighbor is recorded on a cash basis (“cash-basis Neighbor”), including no longer recognizing straight-line rent receivables and/or receivables for recoverable expenses. We will resume recording lease income on an accrual basis for cash-basis Neighbors once we believe the collection of rent for the remaining lease term is probable, which will generally be after a period of regular payments and no remaining unpaid rent for a certain timeframe.
Additionally, we record a general reserve based on our review of operating lease receivables at a company level to ensure they are properly valued based on analysis of historical uncollectible tenant receivables, outstanding balances, and the current economic climate.
The aforementioned adjustments, as well as any reserve for disputed charges, are recorded as a reduction of Rental Income on the consolidated statements of operations.
Our revenue collectibility estimates are made based on historical experience, the current economic climate, and other Neighbor-specific factors. While we do not believe there is a reasonable likelihood of a material change in the estimates or
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2022 FORM 10-K | 44 |
assumptions that we use to recognize revenue, if actual payment levels were to vary significantly from estimates, we may be exposed to decreases in rental income that could be material or increases of non-cash straight-line income when a cash-basis Neighbor moves back to accrual accounting in accordance with GAAP.
FY 2021 10-K MD&A
SEC filing source: 0001476204-22-000029.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion and analysis should be read in conjunction with our accompanying consolidated financial statements and notes thereto. See also “Cautionary Note Regarding Forward-Looking Statements” preceding Part I.
KEY PERFORMANCE INDICATORS AND DEFINED TERMS
We use certain key performance indicators (“KPIs”), which include both financial and nonfinancial metrics, to measure the performance of our operations. We believe these KPIs, as well as the core concepts and terms defined below, allow our Board, management, and investors to analyze trends around our business strategy, financial condition, and results of operations in a manner that is focused on items unique to the retail real estate industry.
We do not consider our non-GAAP measures to be alternatives to measures required in accordance with accounting principles generally accepted in the United States (“GAAP”). Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our shopping centers that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs.
Our KPIs and terminology can be grouped into three key areas:
PORTFOLIO—Portfolio metrics help management to gauge the health of our centers overall and individually.
•Anchor space—We define an anchor space as a space greater than or equal to 10,000 square feet of gross leasable area (“GLA”).
•Annualized Base Rent (“ABR”)—We use ABR to refer to the monthly contractual base rent at the end of the period multiplied by twelve months.
•ABR per Square Foot (“PSF”)—This metric is calculated by dividing ABR by leased GLA. Increases in ABR PSF can be an indication of our ability to create rental rate growth in our centers, as well as an indication of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•GLA—We use GLA to refer to the total occupied and unoccupied square footage of a building that is available for tenants (whom we refer to as a “Neighbor” or our “Neighbors”) or other retailers to lease.
•Inline space—We define an inline space as a space containing less than 10,000 square feet of GLA.
•Leased Occupancy—This metric is calculated as the percentage of total GLA for which a lease has been signed regardless of whether the lease has commenced or the Neighbor has taken possession. High occupancy is an indicator of demand for our spaces, which generally provides us with greater leverage during lease negotiations.
•Underwritten incremental unlevered yield—This reflects the yield we target to generate from a project upon expected stabilization and is calculated as the estimated incremental net operating income (“NOI”) for a project at stabilization divided by its estimated net project investment. The estimated incremental NOI is the difference between the estimated annualized NOI we target to generate by project upon stabilization and the estimated annualized NOI without the planned improvements. Underwritten incremental unlevered yield does not include peripheral impacts, such as lease rollover risk or the impact on the long term value of the property upon sale or disposition. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental NOI at stabilization.
LEASING—Leasing is a key driver of growth for our company.
•Comparable lease—We use this term to refer to a lease with consistent terms that is executed for substantially the same space that has been vacant less than twelve months.
•Comparable rent spread—This metric is calculated as the percentage increase or decrease in first-year ABR (excluding any free rent or escalations) on new or renewal leases (excluding options) where the lease was considered a comparable lease. This metric provides an indication of our ability to generate revenue growth through leasing activity.
•Cost of executing new leases—We use this term to refer to certain costs associated with new leasing, namely, leasing commissions, tenant improvement costs, and tenant concessions.
•Portfolio retention rate—This metric is calculated by dividing (i) total square feet of retained Neighbors with current period lease expirations by (ii) the total square feet of leases expiring during the period. The portfolio retention rate
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 31 |
provides insight into our ability to retain Neighbors at our shopping centers as their leases approach expiration. Generally, the costs to retain an existing Neighbor are lower than costs to replace with a new Neighbor.
•Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
FINANCIAL PERFORMANCE—In addition to financial metrics calculated in accordance with GAAP, such as net income or cash flows from operations, we utilize non-GAAP metrics to measure our operational and financial performance. See “Non-GAAP Measures” below for further discussion on the following metrics.
•Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“Adjusted EBITDAre”)—To arrive at Adjusted EBITDAre, we adjust EBITDAre, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) amortization of basis differences in our investments in our unconsolidated joint ventures; (iv) transaction and acquisition expenses; and (v) realized performance income. We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage.
•Core Funds from Operations (“FFO”)—To arrive at Core FFO, we adjust Nareit FFO attributable to stockholders and OP unit holders, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) amortization of unconsolidated joint venture basis differences; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income. We believe Nareit FFO provides insight into our operating performance as it excludes certain items that are not indicative of such performance. Core FFO provides further insight into the sustainability of our operating performance and provides an additional measure to compare our performance across reporting periods on a consistent basis by excluding items that may cause short-term fluctuations in net income (loss).
•EBITDAre—The National Association of Real Estate Investment Trusts (“Nareit”) defines EBITDAre as net income (loss) computed in accordance with GAAP before: (i) interest expense; (ii) income tax expense; (iii) depreciation and amortization; (iv) gains or losses from disposition of depreciable property; and (v) impairment write-downs of depreciable property. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDAre on the same basis.
•Equity Market Capitalization—We calculate equity market capitalization as the total dollar value of all outstanding shares using the closing price for the applicable date.
•Nareit FFO—Nareit defines FFO as net income (loss) computed in accordance with GAAP, excluding: (i) gains (or losses) from sales of property and gains (or losses) from change in control; (ii) depreciation and amortization related to real estate; (iii) impairment losses on real estate and impairments of in-substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated partnerships and joint ventures; and (iv) adjustments for unconsolidated partnerships and joint ventures, calculated to reflect FFO on the same basis. We calculate Nareit FFO in a manner consistent with the Nareit definition.
•Net Debt—We calculate net debt as total debt, excluding discounts, market adjustments, and deferred financing expenses, less cash and cash equivalents.
•Net Debt to Adjusted EBITDAre—This ratio is calculated by dividing net debt by Adjusted EBITDAre (included on an annualized basis within the calculation). It provides insight into our leverage rate based on earnings and is not impacted by fluctuations in our equity price.
•Net Debt to Total Enterprise Value—This ratio is calculated by dividing net debt by total enterprise value, as defined below. It provides insight into our capital structure and usage of debt.
•NOI—We calculate NOI as total operating revenues, adjusted to exclude non-cash revenue items, less property operating expenses and real estate taxes. NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss).
•Same-Center—We use this term to refer to a property, or portfolio of properties, that have been owned and operational for the entirety of each reporting period (i.e., since January 1, 2020).
•Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.
OVERVIEW
We are a REIT and one of the nation’s largest owners and operators of omni-channel grocery-anchored shopping centers. Our portfolio primarily consists of neighborhood centers anchored by the #1 or #2 grocer tenants by sales within their respective formats by trade area. Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services.
As of December 31, 2021, we owned equity interests in 289 shopping centers, including 268 wholly-owned shopping centers and 21 shopping center properties owned through two unconsolidated joint ventures, which comprised approximately 33.0 million square feet in 31 states. In addition to managing our shopping centers, our third-party investment management
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 32 |
business provides comprehensive real estate management services to our unconsolidated joint ventures and one private fund (collectively, the “Managed Funds”).
UNDERWRITTEN INITIAL PUBLIC OFFERING—On July 19, 2021, we closed our underwritten IPO, through which we offered 17.0 million shares of our common stock, $0.01 par value per share, at an initial price to the public of $28.00 per share, pursuant to a registration statement filed with the U.S. Securities and Exchange Commission (“SEC”) on Form S-11 (File No. 333-255846), as amended. In connection with the underwritten IPO, the underwriters exercised a 30-day option to purchase additional shares of our common stock to cover overallotments, and, accordingly, on August 2, 2021, we settled the sale of an additional 2.6 million shares at a price of $28.00 per share. These shares are listed on Nasdaq under the trading symbol “PECO”. The underwritten IPO, including the underwriters’ overallotment election, resulted in gross proceeds of $547.4 million.
Basis of Presentation—The basis of presentation of our shares of common stock is described as follows:
•Recapitalization—On June 18, 2021, our stockholders approved an amendment to our charter (the “Articles of Amendment”) that effected a change of each share of our common stock outstanding at the time the amendment became effective into one share of a newly created class of Class B common stock (the “Recapitalization”). The Articles of Amendment became effective upon filing with, and acceptance by, the State Department of Assessments and Taxation of Maryland on July 2, 2021. Unless otherwise indicated, all information in this Form 10-K gives effect to the Recapitalization and references to “shares” and per share metrics refer to our common stock and Class B common stock, collectively. Our Class B common stock automatically converted into our publicly traded common stock on January 18, 2022 (see Note 12).
•Reverse Stock Split—On July 2, 2021, our Board approved an amendment to our charter to effect a one-for-three reverse stock split. Concurrent with the reverse split, the Operating Partnership enacted a one-for-three reverse stock split of its outstanding OP units. Unless otherwise indicated, the information in this Form 10-K gives effect to the reverse stock and OP unit splits (see Note 12).
•IPO—Following our underwritten IPO, we are presenting common stock and Class B common stock as separate classes within our consolidated balance sheets and consolidated statements of equity. Any references to “common stock” in this Form 10-K refer to our Nasdaq-listed shares sold through the underwritten IPO, whereas Class B common stock refers to the newly-created class of Class B common stock that is not listed. This applies to all historical periods presented herein.
2021 BOND OFFERING—On September 20, 2021, the SEC declared effective our bond offering registration statement as filed on Form S-3 (File Nos. 333-259059 and 333-259059-01) relating to the offer, from time to time, of an unspecified number of debt securities not to exceed a maximum aggregate offering of $1 billion (“Bond Registration”). In October 2021, in connection with this Bond Registration, we settled $350 million aggregate principal amount of 2.625% senior notes (“2021 Bond Offering”) priced at 98.692% of the principal amount and maturing in November 2031. The 2021 Bond Offering resulted in gross proceeds of $345.4 million. The notes are fully and unconditionally guaranteed by us.
AT-THE-MARKET OFFERING (“ATM”)—On February 10, 2022, we and the Operating Partnership entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program. In accordance with the terms of the sales agreement, we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million from time to time through our sales agents, or, if applicable, as forward sellers.
PORTFOLIO AND LEASING STATISTICS—Below are statistical highlights of our wholly-owned portfolio as of December 31, 2021 and 2020 (dollars and square feet in thousands):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Number of properties | 268 | 283 | ||||
| Number of states | 31 | 31 | ||||
| Total square feet | 30,691 | 31,709 | ||||
| ABR | $ | 405,281 | $ | 386,516 | ||
| % ABR from omni-channel grocery-anchored shopping centers | 96.7 | % | 97.3 | % | ||
| Leased occupancy %: | ||||||
| Total portfolio spaces | 96.3 | % | 94.7 | % | ||
| Anchor spaces | 98.1 | % | 97.6 | % | ||
| Inline spaces | 92.7 | % | 88.9 | % | ||
| Average remaining lease term (in years)(1) | 4.6 | 4.5 |
(1)The average remaining lease term in years excludes future options to extend the term of the lease.
COVID-19 STRATEGY—During 2020, as a result of the coronavirus (“COVID-19”) pandemic, many state governments issued “stay-at-home” mandates that generally limited travel and movement of the general public to essential activities only and required all non-essential businesses to close. All temporarily closed Neighbors have since been permitted to reopen; however, a portion of our Neighbors have permanently closed, and we continually work to backfill any remaining vacant spaces. We believe our collections have returned to levels consistent with those prior to the onset of the pandemic. All statistics and financial results included in this COVID-19 Strategy section are approximate and include the prorated portion attributable to properties owned through our unconsolidated joint ventures.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 33 |
We believe substantially all Neighbors, including those that were required to temporarily close under governmental mandates, are contractually obligated to continue with their rent payments as documented in our lease agreements with them. However, we decided to negotiate relief for a small subset of our Neighbors, including rent deferrals. As of January 20, 2022, we have $3.3 million of outstanding payment plans with our Neighbors of which approximately 84% are scheduled to be received by December 31, 2022. As of January 20, 2022, the weighted-average term over which we expect to receive remaining amounts owed on executed payment plans is approximately ten months. We cannot guarantee that we will ultimately be able to collect these amounts; however, as of January 20, 2022, the collection rate on our payment plans executed during the COVID-19 pandemic exceeded 90%.
Despite seeing improvements in collections for current and past due amounts during 2021, the negative impact the pandemic has had on our Neighbors continues to be considered in our evaluation of Neighbors who potentially pose a credit risk. For Neighbors with a higher degree of uncertainty as to their creditworthiness, we may not record revenue for amounts billed until the cash is received. For the years ended December 31, 2021 and 2020, we had $3.6 million and $28.5 million, respectively, in net unfavorable monthly revenue adjustments for Neighbors who were being accounted for on a cash basis. As of December 31, 2021, our Neighbors currently being accounted for on a cash basis represented approximately 7% of our total Neighbor spaces, or approximately 5.9% of portfolio ABR. Further, many of our Neighbors who are on a cash basis of accounting are actively making payments toward their outstanding balances. When considering the ABR associated with Neighbors who are currently on a cash basis of accounting, 84% of this ABR is represented by Neighbors who are actively making payments.
Certain of our Neighbors were unable to remain in their spaces as a result of the factors previously noted. Despite this fallout, our leasing activity has been strong as demand for space in our centers remains high, which generally allows us to re-lease these spaces to Neighbors who may increase our concentration of necessity-based and omni-channel retailers. For the year ended December 31, 2021, our wholly-owned portfolio retention rate was 87.8%. Additionally, for the year ended December 31, 2021, for our wholly-owned portfolio, we executed 538 new leases, an increase as compared to both 2020 and 2019.
FINANCIAL HIGHLIGHTS—Owning, operating, and managing well-occupied omni-channel grocery-anchored real estate is a core part of our business strategy, and as of December 31, 2021, 96.7% of our ABR was derived from omni-channel grocery-anchored shopping centers. As of December 31, 2021, total leased occupancy improved 1.6% to 96.3% and inline occupancy improved 3.8% to 92.7%, when compared to December 31, 2020. We believe that our differentiated focused strategy, coupled with our responsible balance sheet management, left our portfolio well-positioned to recover from the economic downturn resulting from the COVID-19 pandemic. Our financial performance highlights during 2021 are as follows:
•Net income of $17.2 million, an increase of $11.8 million from a year ago, primarily due to increased collections, higher gains on the disposal of property, and lower interest expense.
•We closed our underwritten IPO and settled the 2021 Bond Offering, which generated gross proceeds of $547.4 million and $345.4 million, respectively.
•Collections during the second half of the year reached 99% of our monthly billings; returning to pre-COVID levels.
•Core FFO improved by $0.21 to $2.19 per diluted share primarily due to increased collections and lower interest expense.
•Same-Center NOI improved 8.2% to $346.8 million.
•Acquired $308.4 million and disposed of $206.4 million of assets, beginning our external growth strategy while improving portfolio quality with our dispositions.
•We paid monthly distributions of $0.085 per share, or $1.02 annualized, through the period of September 2021 and increased monthly distributions to $0.09 per share, or $1.08 annualized, for the remainder of the year.
•Net debt to Adjusted EBITDAre - annualized was 5.6x as compared to 7.3x during the same period a year ago.
EXECUTING OUR STRATEGY—Our performance for the year is linked to our key initiatives: differentiated and focused strategy, integrated operating platform, and responsible balance sheet management. We believe these initiatives will result in long-term growth and value creation to all of our stakeholders.
Differentiated and Focused Strategy—We continually monitor the commercial real estate sector for shopping centers that meet our investment objectives. During 2021, in the wake of the COVID-19 pandemic, our opportunities for investment in assets improved over 2020. Further, capital raised through our underwritten IPO during the third quarter of 2021 has created liquidity that we intend to use, in part, to grow our portfolio of assets. Highlights of our asset composition and acquisitions are as follows:
•96.7% of our ABR was derived from omni-channel grocery-anchored shopping centers as of December 31, 2021.
•71.6% of our ABR was derived from Neighbors providing Necessity-based goods and services.
•Acquired nine properties and five outparcels for a net cash outlay of $308.4 million, adding 1.1 million of GLA to our portfolio.
Internal Growth Through Our Integrated Operating Platform—During 2021, our leasing activity has increased as compared to both 2020 and 2019. We have focused on improving our occupancy through leasing vacant spaces, increasing lease revenue through rent growth, and executing development and redevelopment opportunities. Highlights of our wholly-owned operational activity as of and for the year ended December 31, 2021 are as follows:
•Leased occupancy for our wholly-owned portfolio improved to 96.3% as of December 31, 2021, compared to 94.7% as of December 31, 2020.
•We executed 1,135 leases (new, renewal, and options) totaling 5.6 million square feet during the year ended December 31, 2021, which was an increase from 861 leases totaling 4.7 million square feet executed during the year ended December 31, 2020.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 34 |
•Total ABR per leased square foot for executed new leases improved 6.0% to $17.11, and inline ABR per leased square foot for executed new leases improved 13.9% to $20.63 during the year ended December 31, 2021.
•As of and for the year ended December 31, 2021, we had 26 development and redevelopment projects completed or in process, which we estimate will comprise a total investment of $59.2 million.
•Created $1.0 million of incremental ABR in 2021 as a result of development and redevelopment projects completed in 2020.
Balance Sheet Management Positioned for External Growth—Our management team has executed strategies to improve the flexibility of our balance sheet, including gaining access to additional forms of liquidity and extending our debt maturity profile. This execution well-positions us to preserve our investment grade rating, fund distributions to our stockholders, and invest in our targeted acquisitions. As of December 31, 2021, we had $604.8 million of total liquidity, comprised of $115.5 million of cash, cash equivalents, and restricted cash, plus $489.3 million of borrowing capacity available on our $500.0 million revolving credit facility. Our balance sheet management highlights as of and for the year ended December 31, 2021 are as follows:
•Closed our underwritten IPO, in which we issued approximately 19.6 million shares of common stock at $28.00 per share, generating gross proceeds of $547.4 million.
•We were assigned investment grade ratings from Moody’s Investors Services (Baa3) and S&P Global Ratings (BBB-).
•We settled the 2021 Bond Offering, which resulted in gross proceeds of $345.4 million.
•We entered into a new $980 million credit facility comprised of a $500 million senior unsecured revolving credit facility and two $240 million senior unsecured term loan tranches (the “Refinancing”).
•We paid down or refinanced $1.1 billion in term loan debt in 2021 utilizing proceeds from the underwritten IPO, the Refinancing, the 2021 Bond Offering, and cash on hand. Additionally, we executed early repayments of $55.2 million in mortgage debt. In total, we reduced our net outstanding debt obligations by 17.5% from a year ago.
•Our ratio of net debt to Adjusted EBITDAre was 5.6x as of December 31, 2021, as compared to 7.3x as of December 31, 2020 (see “Liquidity and Capital Resources - Financial Leverage Ratios” below for a discussion and calculation).
•Following our activity this year, our debt maturity profile with the respective principal payment obligations as of December 31, 2021 is as follows (including the impact of derivatives on weighted-average interest rates):
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 35 |
LEASING ACTIVITY—Below is a summary of leasing activity for our wholly-owned properties for the years ended December 31, 2021 and 2020(1):
| Total Deals | Inline Deals | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||||||||||||
| New leases: | |||||||||||||||
| Number of leases | 538 | 383 | 517 | 363 | |||||||||||
| Square footage (in thousands) | 1,805 | 1,290 | 1,193 | 957 | |||||||||||
| ABR (in thousands) | $ | 30,889 | $ | 20,823 | $ | 24,622 | $ | 17,325 | |||||||
| ABR per square foot | $ | 17.11 | $ | 16.14 | $ | 20.63 | $ | 18.11 | |||||||
| Cost per square foot of executing new leases | $ | 28.44 | $ | 26.14 | $ | 29.55 | $ | 28.58 | |||||||
| Number of comparable leases | 228 | 127 | 224 | 125 | |||||||||||
| Comparable rent spread | 15.7 | % | 8.2 | % | 15.7 | % | 10.9 | % | |||||||
| Weighted average lease term (in years) | 8.1 | 7.6 | 6.4 | 6.7 | |||||||||||
| Renewals and options: | |||||||||||||||
| Number of leases | 597 | 478 | 537 | 422 | |||||||||||
| Square footage (in thousands) | 3,834 | 3,420 | 1,130 | 986 | |||||||||||
| ABR (in thousands) | $ | 47,603 | $ | 41,290 | $ | 25,891 | $ | 20,976 | |||||||
| ABR per square foot | $ | 12.42 | $ | 12.07 | $ | 22.92 | $ | 21.27 | |||||||
| ABR per square foot prior to renewals | $ | 11.68 | $ | 11.49 | $ | 20.86 | $ | 19.77 | |||||||
| Percentage increase in ABR per square foot | 6.3 | % | 5.1 | % | 9.9 | % | 7.6 | % | |||||||
| Cost per square foot of executing renewals and options(2) | $ | 0.63 | $ | 0.80 | $ | 1.23 | $ | 1.13 | |||||||
| Number of comparable leases(3) | 496 | 365 | 475 | 349 | |||||||||||
| Comparable rent spread(3) | 8.1 | % | 6.7 | % | 10.2 | % | 8.0 | % | |||||||
| Weighted average lease term (in years) | 4.8 | 5.1 | 4.1 | 3.9 | |||||||||||
| Portfolio retention rate | 87.8 | % | 85.2 | % | 79.4 | % | 72.8 | % |
(1)Per square foot amounts may not recalculate exactly based on other amounts presented within the table due to rounding.
(2)During the third quarter of 2021, we refined our calculation of cost per square foot of executing renewals and options to better align with actual costs incurred. Prior period amounts have been adjusted to reflect costs on the same basis.
(3)Excludes exercise of options.
RESULTS OF OPERATIONS
KNOWN TRENDS AND UNCERTAINTIES OF THE COVID-19 PANDEMIC—The COVID-19 pandemic resulted in reduced revenues beginning with the second quarter of 2020 and continuing through early 2021. During the second half of 2021, we saw our collections return to pre-COVID levels, including increased rental income as a result of collections in 2021 related to rent amounts billed in 2020. We believe our collections have likely stabilized, which will reduce volatility in our earnings.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 36 |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2021 AND 2020
| Favorable (Unfavorable) Change | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | $ | %(1) | |||||||||||
| Revenues: | |||||||||||||||
| Rental income | $ | 519,495 | $ | 485,483 | $ | 34,012 | 7.0 | % | |||||||
| Fees and management income | 10,335 | 9,820 | 515 | 5.2 | % | ||||||||||
| Other property income | 3,016 | 2,714 | 302 | 11.1 | % | ||||||||||
| Total revenues | 532,846 | 498,017 | 34,829 | 7.0 | % | ||||||||||
| Operating Expenses: | |||||||||||||||
| Property operating expenses | 92,914 | 87,490 | (5,424) | (6.2) | % | ||||||||||
| Real estate tax expenses | 65,381 | 67,016 | 1,635 | 2.4 | % | ||||||||||
| General and administrative expenses | 48,820 | 41,383 | (7,437) | (18.0) | % | ||||||||||
| Depreciation and amortization | 221,433 | 224,679 | 3,246 | 1.4 | % | ||||||||||
| Impairment of real estate assets | 6,754 | 2,423 | (4,331) | NM | |||||||||||
| Total operating expenses | 435,302 | 422,991 | (12,311) | (2.9) | % | ||||||||||
| Other: | |||||||||||||||
| Interest expense, net | (76,371) | (85,303) | 8,932 | 10.5 | % | ||||||||||
| Gain on disposal of property, net | 30,421 | 6,494 | 23,927 | NM | |||||||||||
| Other (expense) income, net | (34,361) | 9,245 | (43,606) | NM | |||||||||||
| Net income | 17,233 | 5,462 | 11,771 | NM | |||||||||||
| Net income attributable to noncontrolling interests | (2,112) | (690) | (1,422) | NM | |||||||||||
| Net income attributable to stockholders | $ | 15,121 | $ | 4,772 | $ | 10,349 | NM |
(1)Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.
Our basis for analyzing significant fluctuations in our results of operations generally includes review of the results of our same-center portfolio, non-same-center portfolio, and revenues and expenses from our management activities. We define our same-center portfolio as the 256 properties that were owned and operational prior to January 1, 2020. We define our non-same-center portfolio as those properties that were not fully owned and operational in both periods owing to real estate asset activity occurring after December 31, 2019, which includes 31 properties disposed of and eleven properties acquired. Below are explanations of the significant fluctuations in the results of operations for the years ended December 31, 2021 and 2020:
Rental Income increased $34.0 million as follows:
•$37.3 million increase related to our same-center portfolio as follows:
▪$30.9 million increase primarily due to stronger collections in 2021 as compared with lower collections in 2020, the increase owing largely to the ongoing recovery of our portfolio in the wake of the COVID-19 pandemic and its economic impact, including a decrease in Neighbors we have identified as a credit risk, as well as collections on charges that were uncollected in 2020;
▪$7.6 million increase primarily due to a $0.29 increase in average minimum rent per square foot, partially offset by a 0.4% decline in average occupancy;
▪$2.9 million increase primarily due to straight-line rent adjustments; and
▪$4.1 million decrease owing largely to lower recoverable income resulting from lower real estate taxes and decline in average occupancy.
•$3.3 million decrease related to our net disposition of 20 properties.
Property Operating Expenses increased $5.4 million primarily as follows:
• $6.0 million increase related to our same-center portfolio and corporate operating activities primarily as follows:
▪$5.1 million increase owing largely to lower expense for performance-based compensation in 2020 as a result of the COVID-19 pandemic, as compared to 2021; and
▪$0.8 million increase primarily due to higher insurance expenses attributed to higher market rates and an increase in claims and claim development.
•$0.5 million decrease related to our net disposition of 20 properties.
Real Estate Tax Expenses decreased $1.6 million primarily as follows:
•$1.3 million decrease related to our same-center portfolio primarily due to successful tax appeals and favorable assessments at our centers; and
•$0.4 million decrease related to our net disposition of 20 properties.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 37 |
General and Administrative Expenses increased $7.4 million primarily as follows:
•$8.7 million increase owing largely to lower expense for performance-based compensation in 2020 as a result of the COVID-19 pandemic, as compared to 2021;
•$1.2 million increase due to an increase in directors and officers insurance as a result of our underwritten IPO; and
•$2.3 million decrease primarily due to lower transfer agent costs and information technology costs.
Depreciation and Amortization decreased $3.2 million as follows:
•$1.8 million decrease related to our same-center portfolio and corporate operating activities primarily as follows:
▪$5.0 million decrease primarily due to intangible assets becoming fully amortized; and
▪$3.1 million increase primarily due to an increase in tenant improvements and leasing commissions as a result of our recent leasing activity.
•$1.4 million decrease related to our net disposition of 20 properties.
Impairment of Real Estate Assets:
•The $4.3 million increase in impairment of real estate assets was due to assets that were sold during 2021 at a disposition price that was less than the carrying value.
Interest Expense, Net:
•The $8.9 million decrease during the year ended December 31, 2021 as compared to the same period in 2020 was due to: (i) lower debt balances outstanding as a result of early repayments of debt; (ii) minimal borrowings on our revolving credit facility in 2021 as compared to 2020; and (iii) lower average interest rates during 2021 primarily due to the Refinancing; partially offset by (iv) the 2021 Bond Offering. Interest Expense, Net was comprised of the following (dollars in thousands):
| Year Ended December 31, | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Interest on unsecured term loans and senior notes, net | $ | 40,107 | $ | 46,798 | |
| Interest on secured debt | 25,044 | 29,001 | |||
| Interest on revolving credit facility, net | 870 | 1,668 | |||
| Non-cash amortization and other | 6,758 | 7,832 | |||
| Loss on extinguishment or modification of debt and other, net | 3,592 | 4 | |||
| Interest expense, net | $ | 76,371 | $ | 85,303 | |
| Weighted-average interest rate as of end of year | 3.3 | % | 3.1 | % | |
| Weighted-average term (in years) as of end of year | 5.2 | 4.1 |
Gain on Disposal of Property, Net:
•The $23.9 million increase was primarily related to the sale of 24 properties and four outparcels (in addition to other property-related miscellaneous disposals and write-offs) with a net gain of $30.4 million during the year ended December 31, 2021, as compared to the sale of seven properties and one outparcel (in addition to other property-related miscellaneous disposals and write-offs) with a net gain of $6.5 million during the year ended December 31, 2020 (see Note 4).
Other (Expense) Income, Net:
•The $43.6 million change was largely due to: (i) the change in the fair value of our earn-out liability as a result of the commencement of our underwritten IPO as well as improved market conditions in 2021; (ii) an increase in transaction and acquisition expenses in connection with our underwritten IPO, including restricted stock units awarded; partially offset by (iii) an increase from equity in income of our unconsolidated joint ventures primarily due
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 38 |
to Necessity Retail Partners (“NRP”) property dispositions. Other (Expense) Income, Net was comprised of the following (dollars in thousands):
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Change in fair value of earn-out liability (see Note 16) | $ | (30,436) | $ | 10,000 | ||
| Equity in net income (loss) of unconsolidated joint ventures | 1,695 | (31) | ||||
| Transaction and acquisition expenses | (5,363) | (539) | ||||
| Federal, state, and local income tax expense | (327) | (491) | ||||
| Other | 70 | 306 | ||||
| Other (expense) income, net | $ | (34,361) | $ | 9,245 |
SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2020 AND 2019
For a discussion of the year-to-year comparisons in the results of operations for the years ended December 31, 2020 and 2019, see “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our 2020 Annual Report on Form 10-K, filed with the SEC on March 12, 2021.
NON-GAAP MEASURES
See “Key Performance Indicators and Defined Terms” above for additional information related to the following non-GAAP measures.
SAME-CENTER NET OPERATING INCOME—Same-Center NOI is presented as a supplemental measure of our performance, as it highlights operating trends such as occupancy levels, rental rates, and operating costs for our Same-Center portfolio. Other REITs may use different methodologies for calculating Same-Center NOI, and accordingly, our Same-Center NOI may not be comparable to other REITs. For the years ended December 31, 2021 and 2020, Same-Center NOI represents the NOI for the 256 properties that were wholly-owned and operational for the entire portion of both comparable reporting periods.
Same-Center NOI should not be viewed as an alternative measure of our financial performance as it does not reflect the operations of our entire portfolio, nor does it reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations.
The table below compares Same-Center NOI for the years ended December 31, 2021 and 2020 (dollars in thousands):
| Favorable (Unfavorable) | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | $ Change | % Change | ||||||||||||
| Revenues: | |||||||||||||||
| Rental income(1) | $ | 361,297 | $ | 356,096 | $ | 5,201 | |||||||||
| Tenant recovery income | 115,989 | 120,475 | (4,486) | ||||||||||||
| Reserves for uncollectibility(2) | 1,876 | (26,243) | 28,119 | ||||||||||||
| Other property income | 2,761 | 2,570 | 191 | ||||||||||||
| Total revenues | 481,923 | 452,898 | 29,025 | 6.4 | % | ||||||||||
| Operating expenses: | |||||||||||||||
| Property operating expenses | 72,226 | 68,101 | (4,125) | ||||||||||||
| Real estate taxes | 62,929 | 64,420 | 1,491 | ||||||||||||
| Total operating expenses | 135,155 | 132,521 | (2,634) | (2.0) | % | ||||||||||
| Total Same-Center NOI | $ | 346,768 | $ | 320,377 | $ | 26,391 | 8.2 | % |
(1)Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
(2)Includes billings that will not be recognized as revenue until cash is collected or the Neighbor resumes regular payments and/or we deem it appropriate to resume recording revenue on an accrual basis, rather than on a cash basis.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 39 |
Same-Center Net Operating Income Reconciliation—Below is a reconciliation of Net Income to NOI and Same-Center NOI for the years ended December 31, 2021 and 2020 (in thousands):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Net income | $ | 17,233 | $ | 5,462 | ||
| Adjusted to exclude: | ||||||
| Fees and management income | (10,335) | (9,820) | ||||
| Straight-line rental income(1) | (9,404) | (3,356) | ||||
| Net amortization of above- and below-market leases | (3,581) | (3,173) | ||||
| Lease buyout income | (3,485) | (1,237) | ||||
| General and administrative expenses | 48,820 | 41,383 | ||||
| Depreciation and amortization | 221,433 | 224,679 | ||||
| Impairment of real estate assets | 6,754 | 2,423 | ||||
| Interest expense, net | 76,371 | 85,303 | ||||
| Gain on disposal of property, net | (30,421) | (6,494) | ||||
| Other expense (income), net | 34,361 | (9,245) | ||||
| Property operating expenses related to fees and management income | 4,855 | 6,098 | ||||
| NOI for real estate investments | 352,601 | 332,023 | ||||
| Less: Non-same-center NOI(2) | (5,833) | (11,646) | ||||
| Total Same-Center NOI | $ | 346,768 | $ | 320,377 |
(1)Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
(2)Includes operating revenues and expenses from non-same-center properties which includes properties acquired or sold and corporate activities.
NAREIT FFO AND CORE FFO—Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance. Core FFO is an additional financial performance measure used by us as Nareit FFO includes certain non-comparable items that affect our performance over time. We believe that Core FFO is helpful in assisting management and investors with assessing the sustainability of our operating performance in future periods.
Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO should not be considered alternatives to net income (loss) under GAAP, as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Core FFO may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business plan in the manner currently contemplated.
Accordingly, Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO, as presented, may not be comparable to amounts calculated by other REITs.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 40 |
The following table presents our calculation of Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO for the years ended December 31, 2021, 2020, and 2019 (in thousands, except per share amounts):
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders | ||||||||||
| Net income (loss) | $ | 17,233 | $ | 5,462 | $ | (72,826) | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of real estate assets | 217,564 | 218,738 | 231,023 | |||||||
| Impairment of real estate assets | 6,754 | 2,423 | 87,393 | |||||||
| Gain on disposal of property, net | (30,421) | (6,494) | (28,170) | |||||||
| Adjustments related to unconsolidated joint ventures | 72 | 1,552 | (128) | |||||||
| Nareit FFO attributable to the Company | 211,202 | 221,681 | 217,292 | |||||||
| Adjustments attributable to noncontrolling interests not convertible into common stock | — | — | (282) | |||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 211,202 | $ | 221,681 | $ | 217,010 | ||||
| Calculation of Core FFO | ||||||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 211,202 | $ | 221,681 | $ | 217,010 | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization of corporate assets | 3,869 | 5,941 | 5,847 | |||||||
| Change in fair value of earn-out liability | 30,436 | (10,000) | (7,500) | |||||||
| Transaction and acquisition expenses | 5,363 | 539 | 598 | |||||||
| Loss on extinguishment or modification of debt and other, net | 3,592 | 4 | 2,238 | |||||||
| Amortization of unconsolidated joint venture basis differences | 1,167 | 1,883 | 2,854 | |||||||
| Realized performance income | (675) | — | — | |||||||
| Other impairment charges | — | 359 | 9,661 | |||||||
| Other | — | — | 158 | |||||||
| Core FFO | $ | 254,954 | $ | 220,407 | $ | 230,866 | ||||
| Nareit FFO Attributable to Stockholders and OP Unit Holders/Core FFO per diluted share | ||||||||||
| Weighted-average shares of common stock outstanding - diluted(1) | 116,672 | 111,156 | 109,170 | |||||||
| Nareit FFO attributable to stockholders and OP unit holders per share - diluted | $ | 1.81 | $ | 1.99 | $ | 1.99 | ||||
| Core FFO per share - diluted | $ | 2.19 | $ | 1.98 | $ | 2.11 |
(1)Restricted stock awards were dilutive to Nareit FFO attributable to stockholders and OP unit holders per share and Core FFO per share for the years ended December 31, 2021, 2020, and 2019, and, accordingly, their impact was included in the weighted-average shares of common stock used in their respective per share calculations. For the year ended December 31, 2019, restricted stock units had an anti-dilutive effect upon the calculation of earnings per share and thus were excluded. For details related to the calculation of earnings per share, see Note 14.
EBITDAre and ADJUSTED EBITDAre—We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure, determine debt service and fixed cost coverage, and measure enterprise value. Additionally, we believe they are a useful indicator of our ability to support our debt obligations.
EBITDAre and Adjusted EBITDAre should not be considered as alternatives to net income (loss), as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Accordingly, EBITDAre and Adjusted EBITDAre should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our EBITDAre and Adjusted EBITDAre, as presented, may not be comparable to amounts calculated by other REITs.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 41 |
The following table presents our calculation of EBITDAre and Adjusted EBITDAre for the years ended December 31, 2021, 2020, and 2019 (in thousands):
| 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Calculation of EBITDAre | ||||||||||
| Net income (loss) | $ | 17,233 | $ | 5,462 | $ | (72,826) | ||||
| Adjustments: | ||||||||||
| Depreciation and amortization | 221,433 | 224,679 | 236,870 | |||||||
| Interest expense, net | 76,371 | 85,303 | 103,174 | |||||||
| Gain on disposal of property, net | (30,421) | (6,494) | (28,170) | |||||||
| Impairment of real estate assets | 6,754 | 2,423 | 87,393 | |||||||
| Federal, state, and local tax expense | 327 | 491 | 785 | |||||||
| Adjustments related to unconsolidated joint ventures | 1,431 | 3,355 | 2,571 | |||||||
| EBITDAre | $ | 293,128 | $ | 315,219 | $ | 329,797 | ||||
| Calculation of Adjusted EBITDAre | ||||||||||
| EBITDAre | $ | 293,128 | $ | 315,219 | $ | 329,797 | ||||
| Adjustments: | ||||||||||
| Change in fair value of earn-out liability | 30,436 | (10,000) | (7,500) | |||||||
| Transaction and acquisition expenses | 5,363 | 539 | 598 | |||||||
| Amortization of unconsolidated joint venture basis differences | 1,167 | 1,883 | 2,854 | |||||||
| Realized performance income | (675) | — | — | |||||||
| Other impairment charges | — | 359 | 9,661 | |||||||
| Adjusted EBITDAre | $ | 329,419 | $ | 308,000 | $ | 335,410 |
LIQUIDITY AND CAPITAL RESOURCES
GENERAL—Aside from standard operating expenses, we expect our principal cash demands to be for:
•investments in real estate;
•cash distributions to stockholders;
•redevelopment and repositioning projects;
•capital expenditures and leasing costs; and
•principal and interest payments on our outstanding indebtedness.
We expect our primary sources of liquidity to be:
•operating cash flows;
•proceeds received from the disposition of properties;
•proceeds from any ATM offering activities;
•proceeds from debt financings, including borrowings in connection with our Bond Registration and those under our unsecured revolving credit facility;
•distributions received from unconsolidated joint ventures; and
•available, unrestricted cash and cash equivalents.
At this time, we believe our current sources of liquidity are sufficient to meet our short- and long-term cash demands.
UNDERWRITTEN IPO—On July 19, 2021, we closed our underwritten IPO, through which we issued 19.6 million shares, including the underwriters’ overallotment election, of our common stock, $0.01 par value per share, at an initial price to the public of $28.00 per share. The underwritten IPO, including the underwriters’ overallotment election, resulted in gross proceeds of $547.4 million. See “Overview” above for more details.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 42 |
DEBT—The following table summarizes information about our debt as of December 31, 2021 and 2020 (dollars in thousands):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Total debt obligations, gross | $ | 1,914,082 | $ | 2,307,686 | ||
| Weighted-average interest rate | 3.3 | % | 3.1 | % | ||
| Weighted-average term (in years) | 5.2 | 4.1 | ||||
| Revolving credit facility capacity(1) | $ | 500,000 | $ | 500,000 | ||
| Revolving credit facility availability(2) | 489,329 | 490,404 |
(1)In July 2021, we refinanced the revolving credit facility and exercised our option to extend its maturity as noted below.
(2)Net of any outstanding balance and letters of credit.
Bond Registration—On September 20, 2021, the SEC declared effective our Bond Registration. We intend to use net proceeds from any sale of offered securities to repay outstanding indebtedness and for general corporate purposes, including funding future investment activity.
Debt Activity—During the years ended December 31, 2021 and 2020, we took steps to reduce our leverage and appropriately ladder our debt maturities. Our debt activity during the year ended December 31, 2021 was as follows:
•In July 2021, we completed the Refinancing. In connection with the Refinancing, we paid off a $472.5 million term loan due in November 2025. The revolving credit facility will mature in January 2026, and the two senior unsecured term loan tranches will mature in November 2025 and July 2026, respectively. Additionally, we used proceeds from the underwritten IPO to retire a $375.0 million term loan that was set to mature in April 2022.
•In August 2021, we executed a $150 million partial pay down on a term loan that was set to mature in November 2023 utilizing cash on hand.
•In October 2021, we settled the 2021 Bond Offering priced at 98.692% of the principal amount and maturing in November 2031. The 2021 Bond Offering resulted in gross proceeds of $345.4 million. In October 2021, net proceeds from the bond settlement were used, in part, to pay down the remaining $150 million balance of the term loan that was set to mature in November 2023. The notes are fully and unconditionally guaranteed by us.
•During 2021, we executed early repayments of $55.2 million in mortgage debt.
Our debt activity during the year ended December 31, 2020 was as follows:
•In January 2020, we paid down $30 million of term loan debt maturing in 2021 using proceeds from property dispositions in 2019.
•In April 2020, we borrowed $200 million on our revolving credit facility to meet our operating needs for a sustained period due to the COVID-19 pandemic.
•In June 2020, we fully repaid the outstanding balance on our revolving credit facility as our rent and recovery collections during the second quarter, combined with our COVID-19 expense reduction initiatives, sufficiently funded our operating needs and provided enough stability to allow for this repayment. Further, we did not borrow on our revolving credit facility during the remainder of 2020.
•In the fourth quarter, we executed early repayments of $24.5 million in mortgage debt.
Future Debt Obligations—As of December 31, 2021, including the impact of our swap agreements, our future contractual debt obligations were $123.5 million of debt principal and interest payments during 2022, and $2.1 billion of debt principal and interest payments thereafter (see Note 8).
Covenants—Credit agreements for our unsecured revolving credit facility and unsecured term loans contain customary financial covenants, including a leverage ratio of 60% or less, with a surge to 65% or less following a material acquisition, and require the fixed-charge ratio to be 1.5:1 or greater. Our unsecured senior notes due 2031 are also subject to customary financial covenants, including a leverage ratio of 65% or less, and require the fixed-charge ratio to be 150% or greater. As of December 31, 2021, we were in compliance with the restrictive covenants of our outstanding debt obligations and we expect to continue to meet the requirements of these covenants over the next twelve months.
OTHER CONTRACTUAL COMMITMENTS AND CONTINGENCIES AND OFF BALANCE SHEET ARRANGEMENTS—We enter into leases as a lessee as part of our real estate operations in the form of ground leases of land for certain properties, and as part of our corporate operations in the form of office space and office equipment leases. Currently, neither our operating leases nor our finance leases have residual value guarantees or other restrictions or covenants. We expect to fund these obligations through existing financing or cash flows from operations. As of December 31, 2021, our future contractual obligations as a lessee included operating lease obligations of $0.8 million during 2022, and $7.5 million thereafter. As of December 31, 2021, our future contractual finance lease obligations included $0.2 million during 2022, and $0.6 million thereafter.
We have an off-balance sheet arrangement that includes being the limited guarantor for up to $190 million, capped at $50 million in most instances, of debt for our NRP joint venture. Additionally, we are the limited guarantor of a $175 million mortgage loan secured by Grocery Retail Partners I LLC (“GRP I”) properties. Our guaranty for both the NRP and GRP I debt is limited to being the non-recourse carveout guarantor and the environmental indemnitor. Further, in both cases, we are also party to an agreement with our institutional joint venture partners in which any potential liability under such guarantees will be apportioned between us and our applicable joint venture partner based on our respective ownership percentages in the applicable joint venture. As of December 31, 2021, NRP and GRP I had outstanding debt balances of $15.3 million and $174.0 million, respectively.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 43 |
Additionally, our off-balance sheet arrangements include the notional amount of our interest rate swaps which we use to hedge a portion of our exposure to interest rate fluctuations. Currently, all of our interest rate swaps fix the variable rate interest on our term loan debt. We intend to fund our interest rate swap payments utilizing cash flows from operations. As of December 31, 2021, the notional amount of our interest rate swaps was $0.9 billion. As of December 31, 2021, our future interest rate swap obligations are $17.8 million during 2022 and $32.6 million thereafter.
FINANCIAL LEVERAGE RATIOS—We believe our net debt to Adjusted EBITDAre, net debt to total enterprise value, and debt covenant compliance as of December 31, 2021 allow us access to future borrowings as needed in the near term. The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of December 31, 2021 and 2020 (in thousands):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Net debt: | ||||||
| Total debt, excluding discounts, market adjustments, and deferred financing expenses | $ | 1,941,504 | $ | 2,345,620 | ||
| Less: Cash and cash equivalents | 93,109 | 104,952 | ||||
| Total net debt | $ | 1,848,395 | $ | 2,240,668 | ||
| Enterprise value: | ||||||
| Net debt | $ | 1,848,395 | $ | 2,240,668 | ||
| Total equity market capitalization(1) | 4,182,996 | 2,797,234 | ||||
| Total enterprise value | $ | 6,031,391 | $ | 5,037,902 |
(1)As of December 31, 2021, total equity market capitalization was calculated as the 126.6 million diluted shares multiplied by the closing market price per share of $33.04. As of December 31, 2020, prior to the underwritten IPO, total equity value was calculated as 106.6 million diluted shares multiplied by the EVPS of $26.25. Fully diluted shares include Class B common stock, common stock, and OP units.
The following table presents our calculation of net debt to Adjusted EBITDAre and net debt to total enterprise value as of December 31, 2021 and 2020 (dollars in thousands):
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Net debt to Adjusted EBITDAre - annualized: | |||||
| Net debt | $ | 1,848,395 | $ | 2,240,668 | |
| Adjusted EBITDAre - annualized(1) | 329,419 | 308,000 | |||
| Net debt to Adjusted EBITDAre - annualized | 5.6x | 7.3x | |||
| Net debt to total enterprise value: | |||||
| Net debt | $ | 1,848,395 | $ | 2,240,668 | |
| Total enterprise value | 6,031,391 | 5,037,902 | |||
| Net debt to total enterprise value | 30.6% | 44.5% |
(1)Adjusted EBITDAre is based on a trailing twelve months. See “Non-GAAP Measures - EBITDAre and Adjusted EBITDAre” above for a reconciliation to Net Income (Loss).
CAPITAL EXPENDITURES AND REDEVELOPMENT ACTIVITY—We make capital expenditures during the course of normal operations, including maintenance capital expenditures and tenant improvements, as well as value-enhancing anchor space repositioning and redevelopment, ground-up outparcel development, and other accretive projects.
During the years ended December 31, 2021 and 2020, we had capital spend of $75.0 million and $64.0 million, respectively. Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis for the years ended December 31, 2021 and 2020 (in thousands):
| 2021 | 2020(1) | |||||
|---|---|---|---|---|---|---|
| Capital expenditures for real estate: | ||||||
| Capital improvements | $ | 15,862 | $ | 13,443 | ||
| Tenant improvements | 23,485 | 14,304 | ||||
| Redevelopment and development | 31,579 | 30,521 | ||||
| Total capital expenditures for real estate | 70,926 | 58,268 | ||||
| Corporate asset capital expenditures | 2,194 | 3,972 | ||||
| Capitalized indirect costs(2) | 1,915 | 1,725 | ||||
| Total capital spending activity | $ | 75,035 | $ | 63,965 |
(1)Certain prior period amounts have been reclassified to conform with current year presentation.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 44 |
(2)Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest expense.
We expect our capital expenditures to reach $95 million - $105 million in 2022, which includes $45 million - $55 million related to development and redevelopment projects. We anticipate that obligations related to capital improvements in 2022 can be met with cash flows from operations, cash flows from dispositions, or borrowings on our unsecured revolving credit facility.
Generally, we expect our development and redevelopment projects to stabilize within 24 months. Our underwritten incremental unlevered yields on development and redevelopment projects are expected to average between 10%-12%. Our current in process projects represent an estimated total investment of $45.4 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization. See “Key Performance Indicators and Defined Terms” above for further information.
ACQUISITION ACTIVITY—We continually monitor the commercial real estate market for properties that have future growth potential, are located in attractive demographic markets, and support our business objectives. The following table highlights our property acquisitions during the years ended December 31, 2021 and 2020 (dollars in thousands):
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Number of properties acquired | 9 | 2 | ||||
| Number of outparcels acquired(1) | 5 | 2 | ||||
| Total price of acquisitions | $ | 308,358 | $ | 41,482 |
(1)Outparcels acquired are adjacent to shopping centers that we own.
Subsequent to December 31, 2021, we acquired three properties for $100.4 million.
DISPOSITION ACTIVITY—We are actively evaluating our portfolio of assets for opportunities to make strategic dispositions of assets that no longer meet our growth and investment objectives or assets that have stabilized in order to capture their value. The following table highlights our property dispositions during the years ended December 31, 2021 and 2020 (dollars in thousands):
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Number of properties sold(1) | 24 | 7 | |||||
| Number of outparcels sold(2)(3) | 4 | 1 | |||||
| Proceeds from sale of real estate, net | $ | 206,377 | $ | 57,902 | |||
| Gain on sale of property, net(4) | 34,309 | 10,117 |
(1)We retained one outparcel related to property sales during each of the years ended December 31, 2021 and 2020; therefore, the sales did not result in reductions in our total property count.
(2)During the year ended December 31, 2021, one of our outparcel sales included the only remaining portion of a property we previously owned; therefore, the sale resulted in a reduction in our total property count.
(3)In addition to the four outparcels sold during the year ended December 31, 2021, a tenant at one of our properties exercised a bargain purchase option to acquire a parcel of land that we previously owned. This generated minimal proceeds for us.
(4)The gain on sale of property, net does not include miscellaneous write-off activity, which is also recorded in Gain on Disposal of Property, Net on the consolidated statements of operations and comprehensive income (loss).
Subsequent to December 31, 2021, we sold one property for $1.4 million.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 45 |
DISTRIBUTIONS—The following table details distributions to our common stockholders and OP unit holders on a cash basis during the years ended December 31, 2021 and 2020:
| Period(1) | Date of Record | Monthly Distribution Rate | Annual Distribution Rate | Date Distribution Paid |
|---|---|---|---|---|
| 2021: | ||||
| December 2020 | 12/31/2020 | $0.085 | $1.02 | 1/12/2021 |
| January 2021 | 1/15/2021 | $0.085 | $1.02 | 2/1/2021 |
| February 2021 | 2/15/2021 | $0.085 | $1.02 | 3/1/2021 |
| March 2021 | 3/19/2021 | $0.085 | $1.02 | 4/1/2021 |
| April 2021 | 4/19/2021 | $0.085 | $1.02 | 5/3/2021 |
| May 2021 | 5/17/2021 | $0.085 | $1.02 | 6/1/2021 |
| June 2021 | 6/15/2021 | $0.085 | $1.02 | 7/1/2021 |
| July 2021 | 7/15/2021 | $0.085 | $1.02 | 8/2/2021 |
| August 2021 | 8/16/2021 | $0.085 | $1.02 | 9/1/2021 |
| September 2021 | 9/15/2021 | $0.085 | $1.02 | 10/1/2021 |
| October 2021 | 10/15/2021 | $0.09 | $1.08 | 11/1/2021 |
| November 2021 | 11/15/2021 | $0.09 | $1.08 | 12/1/2021 |
| December 2021 | 12/15/2021 | $0.09 | $1.08 | 1/3/2022 |
| 2020: | ||||
| December 2019 | 12/16/2019 | $0.168 | $2.02 | 1/2/2020 |
| January 2020 | 1/15/2020 | $0.168 | $2.02 | 2/3/2020 |
| February 2020 | 2/17/2020 | $0.168 | $2.02 | 3/2/2020 |
| March 2020 | 3/16/2020 | $0.168 | $2.02 | 4/1/2020 |
(1)Due to the uncertainty of the COVID-19 pandemic, our Board suspended stockholder distributions effective after the payment of the March 2020 distribution on April 1, 2020 and continuing through November 2020. Our Board reinstated monthly stockholder distributions beginning December 2020.
The January 2022 distributions of $0.09 per share were paid on February 1, 2022. On February 9, 2022, our Board authorized 2022 distributions for February, March, and April of $0.09 per share to the stockholders of record at the close of business on February 15, 2022, March 15, 2022, and April 15, 2022, respectively. OP unit holders will receive distributions at the same rate as common stockholders. The timing and amount of distributions is determined by our Board and is influenced in part by our intention to comply with REIT requirements of the IRC.
To maintain our qualification as a REIT, we must make aggregate annual distributions to our stockholders of at least 90% of our REIT taxable income (which is computed without regard to the dividends paid deduction or net capital gain, and which does not necessarily equal net income or loss as calculated in accordance with GAAP). We generally will not be subject to U.S. federal income tax on the income that we distribute to our stockholders each year due to meeting the REIT qualification requirements. However, we may be subject to certain state and local taxes on our income, property, or net worth and to federal income and excise taxes on our undistributed income.
We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders.
DRIP AND THE SRP—On August 4, 2021, as a result of our underwritten IPO, our Board approved the termination of the DRIP and the SRP.
CASH FLOW ACTIVITIES—As of December 31, 2021, we had cash and cash equivalents and restricted cash of $115.5 million, a net cash decrease of $16.4 million during the year ended December 31, 2021.
Below is a summary of our cash flow activity for the years ended December 31, 2021 and 2020 (dollars in thousands):
| 2021 | 2020 | $ Change | % Change | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net cash provided by operating activities | $ | 262,902 | $ | 210,576 | $ | 52,326 | 24.8 | % | ||||||
| Net cash used in investing activities | (180,491) | (44,092) | (136,399) | NM | ||||||||||
| Net cash used in financing activities | (98,819) | (129,655) | 30,836 | 23.8 | % |
OPERATING ACTIVITIES—Our net cash provided by operating activities was primarily impacted by the following:
•Property operations and working capital—Most of our operating cash comes from rental and tenant recovery income and is offset by property operating expenses, real estate taxes, and general and administrative costs. The increase in property operations was primarily due to a $26.4 million, or 8.2%, improvement in same-center NOI as
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 46 |
compared to 2020. During the year ended December 31, 2021, we had a net cash inflow of $4.0 million from changes in working capital as compared to a net cash outlay of $15.9 million during the same period in 2020. This change was primarily driven by improved collections on amounts due from Neighbors as well as expense reduction initiatives, and was partially offset by higher leasing commissions and prepaid expenses.
•Fee and management income—We also generate operating cash from our third-party investment management business, pursuant to various management and advisory agreements between us and the Managed Funds. Our fee and management income was $10.3 million for the year ended December 31, 2021, an increase of $0.5 million as compared to the same period in 2020.
•Cash paid for interest—During the year ended December 31, 2021, we paid $68.1 million for interest, a decrease of $10.4 million over the same period in 2020, largely due to: (i) lower debt balances outstanding as a result of early repayments of debt; (ii) minimal borrowings on our revolving credit facility in 2021 as compared to 2020; and (iii) lower average interest rates during 2021 primarily due to the Refinancing.
INVESTING ACTIVITIES—Our net cash used in investing activities was primarily impacted by the following:
•Real estate acquisitions—During the year ended December 31, 2021, our acquisitions resulted in a total cash outlay of $308.4 million, as compared to a total cash outlay of $41.5 million during the same period in 2020.
•Real estate dispositions—During the year ended December 31, 2021, our dispositions resulted in a net cash inflow of $206.4 million, as compared to a net cash inflow of $57.9 million during the same period in 2020.
•Capital expenditures—We invest capital into leasing our properties and maintaining or improving the condition of our properties. During the year ended December 31, 2021, we paid $75.0 million for capital expenditures, an increase of $11.1 million over the same period in 2020, primarily due to an increase in tenant improvements owing largely to an increase in leasing volume as compared to the same period a year ago.
•Return of investment in unconsolidated joint ventures—During the year ended December 31, 2021, we had a return of investment in unconsolidated joint ventures of $5.0 million, including $2.4 million in connection with NRP primarily as a result of property dispositions. During the year ended December 31, 2020, we had a return of investment in unconsolidated joint ventures of $3.5 million.
•Investment in marketable securities—During the the year ended December 31, 2021, we made an investment in marketable securities resulting in a net cash outflow of $5.5 million.
•Investment in third parties—During the year ended December 31, 2021, we made an investment into a third party company that resulted in a net cash outflow of $3.0 million.
FINANCING ACTIVITIES—Our net cash used in financing activities was primarily impacted by the following:
•Underwritten IPO—Upon consummation of our underwritten IPO in July 2021, including the over-allotment option exercised in full by the underwriters, we had gross proceeds from the issuance of common stock of $547.4 million, offset by a cash outflow of $39.0 million for offering costs, discounts, and commissions during the year ended December 31, 2021. We did not issue any shares of common stock during the year ended December 31, 2020, other than in connection with redemptions of OP units as set forth in our consolidated balance sheets under Noncontrolling Interests (see Note 12).
•Debt borrowings and payments—During the year ended December 31, 2021, we had $402.3 million in net repayment of debt as compared to $64.8 million in net repayment of debt during the same period a year ago. See “Debt Activity” above for more details.
•Distributions to stockholders and OP unit holders—Cash used for distributions to common stockholders and OP unit holders increased by $62.9 million during the year ended December 31, 2021 as compared to the same period in 2020, due to the suspension of our distributions from April 2020 through November 2020 and an increase in common shares outstanding as a result of our underwritten IPO.
•Share repurchases—Cash outflows for share repurchases increased by $72.5 million for the year ended December 31, 2021 as compared to the year ended December 31, 2020, primarily as a result of a tender offer, which was settled in January 2021.
INFLATION
Although inflation has been historically low and has had a minimal impact on the operating performance of our shopping centers, inflation has recently increased in the United States. Changes in economic conditions and supply chain constraints have driven a rise in wages and increased costs for materials. Further, monetary policy and stimulus measures implemented by the federal government and the Federal Reserve could lead to higher inflation rates or lengthen the period of inflation, which may negatively impact our Neighbors, our operating costs, and our construction costs. Substantially all of our leases contain provisions designed to mitigate the adverse effect of inflation, including rent escalations and requirements for Neighbors to pay their allocable share of operating expenses, including common area maintenance, utilities, real estate taxes, insurance, and certain capital expenditures. Additionally, many of our leases are for terms of less than ten years, which allows us to target increased rents to current market rates upon renewal.
| Column 1 | Column 2 | Column 3 | Column 4 |
|---|---|---|---|
| PHILLIPS EDISON & COMPANYDECEMBER 31, 2021 FORM 10-K | 47 |
CRITICAL ACCOUNTING ESTIMATES
Below is a discussion of our critical accounting estimates. Our accounting policies have been established to conform with GAAP. We consider these policies critical because they involve significant management judgments and assumptions, require estimates about matters that are inherently uncertain, and are important for understanding and evaluating our reported financial results. These judgments affect the reported amounts of assets at the dates of the consolidated financial statements, as well as the reported amounts of revenue during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our consolidated financial statements. Additionally, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses.
Because of the adverse economic conditions that have occurred as a result of the impacts of the COVID-19 pandemic and any remaining uncertainty related to the pandemic, it is possible that the estimates and assumptions that have been utilized in the preparation of the consolidated financial statements could change or vary significantly from actual results. Please refer to Notes 2 and 16 for additional discussion on the potential impact that the COVID-19 pandemic could have on these significant accounting estimates.
Real Estate Valuation—We assess the fair value of acquired real estate and allocate the purchase price of real estate assets and liabilities acquired based upon their estimated fair values as of the acquisition date. The allocation requires the use of market based estimates and assumptions including estimated market lease rates and comparable acquisitions, historical operating results, carrying costs during lease-up periods, discount and capitalization rates, market absorption periods, and the number of years the property will be held for investment.
Quarterly, we review our owned real estate properties, including those classified as real estate held for sale, for evidence of impairment, which requires us, at times, to estimate the fair value of our real estate assets. Valuing our investment in real estate assets requires us to utilize a significant amount of judgment in the inputs that we select for impairment testing and other analyses. We select these inputs based on all available evidence and using techniques that are commonly employed by other real estate companies. Examples of these inputs include projected revenue and expense growth rates, estimates of future cash flows, anticipated holding periods, capitalization rates, general economic conditions and trends, and other available market data.
We believe that our real estate valuation estimates are based on reasonable assumptions. However, the use of inappropriate estimates could result in an incorrect valuation of our real estate properties, at acquisition or during our ownership period, which could result in material impairment losses in the future.
Rental Income—The majority of our revenue is lease revenue derived from our real estate assets, for which we are the lessor. Lease receivables are reviewed continually to determine whether or not it is probable that we will realize substantially all remaining lease payments for each of our Neighbors (i.e., whether a Neighbor is deemed to be a credit risk). If we determine it is not probable that we will collect substantially all of the remaining lease payments from a Neighbor, revenue for that Neighbor is recorded on a cash basis (“cash-basis Neighbor”), including no longer recognizing straight-line rent receivables and/or receivables for recoverable expenses. We will resume recording lease income on an accrual basis for cash-basis Neighbors once we believe the collection of rent for the remaining lease term is probable, which will generally be after a period of regular payments and no remaining unpaid rent for a certain timeframe.
Additionally, we record a general reserve based on our review of operating lease receivables at a company level to ensure they are properly valued based on analysis of historical uncollectible tenant receivables, outstanding balances, and the current economic climate.
The aforementioned adjustments, as well as any reserve for disputed charges, are recorded as a reduction of Rental Income on the consolidated statements of operations and comprehensive income (loss).
Our revenue collectibility estimates are made based on historical experience, the current economic climate, and other Neighbor-specific factors. While we do not believe there is a reasonable likelihood of a material change in the estimates or assumptions that we use to recognize revenue, if actual payment levels were to vary significantly from estimates, we may be exposed to decreases in rental income that could be material or increases of non-cash straight-line income when a cash-basis Neighbor moves back to accrual accounting in accordance with GAAP.