Corporate News

  View printer-friendly version

<<  Back
Duke Realty Reports Second Quarter 2021 Results

36.2 Percent Growth in Net Effective Rents on Quarterly Leasing Activity

In-Service Portfolio 97.9 Percent Leased

2021 Earnings and Development Guidance Increased

INDIANAPOLIS, July 28, 2021 (GLOBE NEWSWIRE) -- Duke Realty Corporation (NYSE: DRE), the largest domestic-only logistics REIT, today reported results for the second quarter of 2021.
     
"I am happy to announce our second quarter operating results, which were highlighted by record performance for rent growth and in-service portfolio leasing percentage," said Jim Connor, Chairman and Chief Executive Officer. "We finished the quarter with our in-service portfolio 97.9 percent leased, which was the highest ever. We also recorded our highest quarterly rent growth ever on second generation leasing activity, with 36.2 percent growth in net effective rents and 19.2 percent growth on a cash basis. Growth in same-property net operating income of 5.5 percent for the quarter, compared to the second quarter of 2020, was mainly driven by rental rate growth and the expiration of free rent periods, which was especially impressive when considering that average occupancy in our same-property portfolio was 30 basis points lower than the very high level during the second quarter of 2020. As a result of our strong second quarter performance and improved outlook for the balance of the year, we are increasing our earnings guidance, along with positively adjusting guidance for several other related operational metrics."
    
"We continued to access a variety of sources of capital to fund our increasing development pipeline," stated Mark Denien, Executive Vice President and Chief Financial Officer. "We generated $156 million of net cash proceeds through our ATM program and $183 million of proceeds from building sales during the second quarter. Additionally, we pre-funded further development activities by generating an additional $431 million of net cash proceeds from building sales and joint venture contributions completed during July, which includes our share of joint venture financing proceeds."

Quarterly Highlights

  • A complete reconciliation, in dollars and per share amounts, of net income to funds from operations ("FFO"), as defined by Nareit, as well as to Core FFO, is included in the financial tables included in this release.

  • Net income was $0.47 per diluted share for the second quarter of 2021, compared to $0.11 per diluted share for the second quarter of 2020. Net income per diluted share for the quarter increased from the second quarter of 2020 due to higher gains on property sales, overall improved operating results and lower losses on debt extinguishment.

  • FFO, as defined by Nareit, was $0.43 per diluted share for the second quarter of 2021, compared to $0.33 per diluted share for the second quarter of 2020. The increased FFO, as defined by Nareit, was primarily driven by improved in-service occupancy, rental rate growth, new developments being leased and lower losses on debt extinguishment.

  • Core FFO was $0.44 per diluted share for the second quarter of 2021, compared to $0.38 per diluted share for the second quarter of 2020. The increased Core FFO per diluted share was primarily driven by improved occupancy, rental rate growth and new developments being leased.

  • Key indicators of the company's operating performance were as follows:

    • The company's stabilized in-service portfolio was 98.2 percent leased at June 30, 2021 compared to 98.1 percent leased at March 31, 2021 and 97.3 percent leased at June 30, 2020.
    • The company's total in-service portfolio was 97.9 percent leased at June 30, 2021 compared to 97.6 percent leased at March 31, 2021 and 96.7 percent leased at June 30, 2020.
    • The company's total portfolio, including properties under development, was 94.6 percent leased at June 30, 2021 compared to 95.5 percent leased at March 31, 2021 and 95.3 percent leased at June 30, 2020.
    • Tenant retention was 77.5 percent for the three months ended June 30, 2021 and 93.9 percent after considering immediate backfills.
    • Same-property net operating income growth was 5.5 percent and 6.2 percent for the three and six month periods ended June 30, 2021 compared to the same periods in 2020. Same-property net operating income growth for the quarter was primarily due to rental rate growth and the expiration of free rent periods, partially offset by a 30 basis point decrease in occupancy within our same-property portfolio.
    • Total leasing activity was 7.6 million square feet for the quarter.
    • Overall cash and annualized net effective rent growth on new and renewal leases was 19.2 percent and 36.2 percent, respectively, for the quarter.
  • Capital transactions included:

    • Five new speculative development projects with expected costs of $197 million started during the quarter;
    • Income producing real estate acquisitions totaling $260 million for the quarter;
    • Building dispositions totaling $183 million for the quarter;
    • Extinguishment of $84 million of unsecured notes that bore interest at a 3.93 percent effective rate and were scheduled to mature in October 2022;
    • Issuance of 3.4 million shares during the quarter, generating $156 million of net proceeds, under the company's ATM program at an average price of $46.35 per share.

Real Estate Investment Activity

“We started five speculative projects, with expected costs of $197 million, during the second quarter and our development projects under construction were 49 percent leased at June 30, 2021, including these second quarter speculative development starts," said Mr. Connor. "Our track record for leasing speculative developments has been impressive, as evidenced by the fact that we have leased 10 out of our last 12 speculative developments in Southern California prior to, or immediately after, being placed in service. Another very recent success is the 582,000 square foot building that we started on a speculative basis in Columbus early in the second quarter, for which we signed a full-building lease in July. The leasing prospects for our other second quarter speculative starts are very strong.

As of June 30, 2021, 97 percent of our undeveloped land inventory was concentrated in coastal Tier One markets, where most of our future speculative developments will take place. To continue to replenish our land inventory in coastal markets and maintain our pace of development we have several additional sites under contract and in various stages of due diligence and permitting.

During the quarter, we acquired a 766,000 square foot property in Southern California as well as a 38 acre container storage yard in Northern New Jersey. The Southern California building is a unique, big box asset with extra trailer parking and is near the Ontario airport in the Inland Empire West submarket. The property in Northern New Jersey is within one mile of the ports of New York and New Jersey. Both properties have leases in place that are significantly below market, providing future rental growth opportunities.

As separately announced yesterday, we created a new joint venture with CBRE Global Investors, to which we will contribute certain identified single tenant properties, which are leased to Amazon, in three tranches. The closing of the first tranche of properties contributed to this joint venture took place earlier this week and generated net cash proceeds of $141 million, which includes our share of joint venture financing proceeds. The second tranche will consist of two buildings and one trailer storage lot in Baltimore and is expected to close by the end of the third quarter. The third tranche, which we expect to close early next year, will consist of three properties in South Florida, Eastern Pennsylvania and Seattle.
     
On July 22, we closed on the sale of 14 buildings and 15 acres of undeveloped land in St. Louis, receiving net cash proceeds of $290 million. With this sale, we have completed our exit from the St. Louis market."
   
Development
    
The second quarter included the following development activity:
   
Consolidated Properties

  • The company started four speculative development projects, with expected costs of $160 million, totaling 1.6 million square feet. These development starts included two projects in Southern California totaling 372,000 square feet; a 371,000 square foot project in Chicago and an 820,000 square foot project in Savannah.
  • Two projects, totaling 1.5 million square feet, were placed in service during the second quarter that were comprised of a 100 percent leased, 1.1 million square foot project in Southern California and a 100 percent leased, 415,000 square foot project in Eastern Pennsylvania.

Unconsolidated Joint Venture Properties

  • A 582,000 square foot speculative development project was started in Columbus by a 50 percent-owned joint venture. In July 2021, a lease with a single user was signed for the entire building.

Acquisitions
    
Income producing real estate acquisitions totaled $260 million in the second quarter and included the following properties:

  • A 766,000 square foot, 100 percent leased property in Southern California; and
  • A 38 acre, 100 percent-leased, container storage yard in Northern New Jersey.

Building Dispositions
   
Building dispositions totaled $183 million in the second quarter and included the following:
   
Consolidated Properties

  • Two 100 percent leased projects in Raleigh totaling 298,000 square feet; and
  • An 855,000 square foot, 100 percent leased, project in St. Louis.

Unconsolidated Joint Venture Properties

  • A 358,000 square foot, 100 percent leased, project in Columbus was sold by a 50 percent-owned joint venture.

Distributions Declared

The company's board of directors declared a quarterly cash distribution on its common stock of $0.255 per share, or $1.02 per share on an annualized basis. The second quarter dividend will be payable on August 31, 2021 to shareholders of record on August 16, 2021.
  
2021 Earnings Guidance     

A reconciliation of the company's guidance for diluted net income per common share to FFO, as defined by Nareit, and to Core FFO is included in the financial tables to this release. The company issued revised guidance for net income of $2.13 to $2.39 per diluted share, compared to the previous range of $1.86 to $2.24 per diluted share. The company issued revised guidance for FFO, as defined by Nareit, of $1.62 to $1.68 per diluted share, compared to the previous range of $1.60 to $1.70 per diluted share.
    
"As the result of our exceptional performance thus far in 2021, we have revised our guidance in several areas," said Mr. Denien. "Our 2021 guidance for Core FFO has been revised to $1.69 to $1.73 per diluted share, compared to the previous range of $1.65 to $1.71 per diluted share. At the midpoint, this represents 12.5 percent growth over 2020. Our guidance for growth in Adjusted Funds from Operations ("AFFO"), on a share adjusted basis, has been revised to between 10.1 percent and 13.0 percent, compared to the previous range of 8.0 percent to 12.3 percent.

Our increased guidance is the result of our strong leasing performance thus far, with total leasing volume of 15.1 million square feet for the first six months of the year, which is especially impressive considering our already high level of occupancy. Our expectation is for continued strong leasing activity for the remainder of the year and minimal bad debt expense and tenant defaults. Accordingly, we have also revised our guidance for the average percentage leased of our stabilized portfolio to a range of 97.8 percent to 98.6 percent, compared to the previous range of 97.2 percent to 98.6 percent, and revised our guidance for the average percentage leased of our total in-service portfolio to a range of 97.1 percent to 97.9 percent, compared to the previous range of 96.3 percent to 97.7 percent.

These factors, along with strong rental rate growth on recently executed leases, resulted in revised guidance for growth in same-property net operating income (cash basis) to between 4.75 percent and 5.25 percent, compared to the previous range of 4.1 percent to 4.9 percent. We also increased our guidance for same-property net operating income (net effective basis) to between 3.75 percent and 4.25 percent, compared to the previous range of between 3.1 percent and 3.9 percent.

Our guidance for dispositions of properties has been revised to between $1.00 billion and $1.20 billion, compared to the previous range of $900 million to $1.10 billion. The increase in disposition proceeds is a result of better-than-expected pricing. We have already closed on the sale of our entire St. Louis portfolio along with closing the first tranche of properties being contributed to our newly formed 20 percent-owned joint venture.

Our guidance for 2021 development starts has been revised to between $1.10 billion and $1.30 billion, compared to the previous range of $950 million to $1.15 billion, with a continuing target to maintain the pipeline at a healthy level of pre-leasing. We have increased our guidance for development starts based on leasing success thus far, our expectation of continuing to lease speculative space as well as our solid pipeline of build-to-suit prospects."

Other guidance changes are as follows:

  • Acquisitions of properties in a range of $350 million to $550 million, concentrated on coastal in-fill markets, compared to the previous range of between $300 million and $500 million.
  • General and administrative expenses ranging from $61 million to $65 million, compared to the previous range of between $57 million and $61 million.

More specific assumptions and components of the company's 2021 guidance will be available by 6 p.m. Eastern Time today through the Investor Relations section of the company's website.

FFO and AFFO Reporting Definitions

FFO: FFO is a non-GAAP performance measure computed in accordance with standards established by the National Association of Real Estate Investment Trusts (“Nareit"). It is calculated as net income attributable to common shareholders computed in accordance with generally accepted accounting principles (“GAAP"), excluding depreciation and amortization related to real estate, gains and losses on sales of real estate assets (including real estate assets incidental to our business), gains and losses from change in control, impairment charges related to real estate assets (including real estate assets incidental to our business) and similar adjustments for unconsolidated joint ventures and partially owned consolidated entities, all net of related taxes. We believe FFO to be most directly comparable to net income attributable to common shareholders as defined by GAAP. FFO does not represent a measure of liquidity, nor is it indicative of funds available for our cash needs, including our ability to make cash distributions to shareholders.

Core FFO: Core FFO is computed as FFO adjusted for certain items that can create significant earnings volatility and do not directly relate to our core business operations.  The adjustments include gains or losses on debt transactions, gains or losses from involuntary conversion from weather events or natural disasters, promote income, severance and other charges related to major overhead restructuring activities and the expense impact of costs attributable to successful leasing activities. Although our calculation of Core FFO differs from Nareit’s definition of FFO and may not be comparable to that of other REITs and real estate companies, we believe it provides a meaningful supplemental measure of our operating performance. 
           
AFFO: AFFO is defined by the company as the Core FFO (as defined above), less recurring building improvements and total second generation capital expenditures (the leasing of vacant space that had previously been under lease by the company is referred to as second generation lease activity) related to leases commencing during the reporting period, and adjusted for certain non-cash items including straight line rental income and expense, non-cash components of interest expense including interest rate hedge amortization, stock compensation expense and after similar adjustments for unconsolidated partnerships and joint ventures.    

Same-Property Performance
The company includes same-property net operating income growth as a property-level supplemental measure of performance. The company utilizes same-property net operating income growth as a supplemental measure to evaluate property-level performance, and jointly-controlled properties are included at the company's ownership percentage.

A reconciliation of income from continuing operations before income taxes to same-property net operating income is included in the financial tables to this release. A description of the properties that are excluded from the company’s same-property net operating income measure is included on page 16 of its June 30, 2021 supplemental information.        

About Duke Realty Corporation

Duke Realty Corporation owns and operates approximately 163 million rentable square feet of industrial assets in 19 major logistics markets. Duke Realty Corporation is publicly traded on the NYSE under the symbol DRE and is a member of the S&P 500 Index. More information about Duke Realty Corporation is available at www.dukerealty.com.   

Second Quarter Earnings Call and Supplemental Information

Duke Realty Corporation is hosting a conference call tomorrow, July 29, 2021, at 3:00 p.m. ET to discuss its second quarter operating results. All investors and other interested parties are invited to listen to the call. Access is available through the Investor Relations section of the company's website.
   
A copy of the company's supplemental information will be available by 6:00 p.m. ET today through the Investor Relations section of the company's website.

Cautionary Notice Regarding Forward-Looking Statements

This news release may contain forward-looking statements within the meaning of the federal securities laws. All statements, other than statements of historical facts, including, among others, statements regarding the company’s future financial position or results, future dividends, and future performance, are forward-looking statements. Those statements include statements regarding the intent, belief, or current expectations of the company, members of its management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as "may," "will," "seeks," "anticipates," "believes," "estimates," "expects," "plans," "intends," "should," or similar expressions although not all forward looking statements may contain such words. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that actual results may differ materially from those contemplated by such forward-looking statements. Many of these factors are beyond the company’s abilities to control or predict. Many of these factors are beyond the company’s abilities to control or predict. Such factors include, but are not limited to, (i) general adverse economic and local real estate conditions; (ii) the inability of major tenants to continue paying their rent obligations due to bankruptcy, insolvency or a general downturn in their business; (iii) financing risks, such as the inability to obtain equity, debt or other sources of financing or refinancing on favorable terms, if at all, and the company’s ability to retain current credit ratings; (iv) the company’s ability to raise capital by selling its assets; (v) the company’s continued qualification as a real estate investment trust, or REIT, for U.S. federal income tax purposes; (vi) changes in governmental laws and regulations, including changes that may be forthcoming as a result of the change in administration in the U.S.; (vii) the level and volatility of interest rates and foreign currency exchange rates; (viii) valuation of joint venture investments; (ix) valuation of marketable securities and other investments, including volatility in the company’s stock price and trading volume; (x) valuation of real estate and other inherent risks in the real estate business, including, but not limited to, tenant defaults, potential liability relating to environmental matters and liquidity of real estate investments; (xi) increases in operating costs; (xii) changes in the dividend policy for the company’s common stock; (xiii) the reduction in the company’s income in the event of multiple lease terminations by tenants, as well as competition for tenants and potential decreases in property occupancy; (xiv) impairment charges, (xv) the effects of geopolitical instability and risks such as terrorist attacks and trade wars; (xvi) the effects of natural disasters, including floods, droughts, wind, tornadoes and hurricanes; (xvii) the impact of the COVID-19 pandemic on our business, our tenants and the economy in general, including the measures taken by governmental authorities to address it; and (xviii) the effect of any damage to our reputation resulting from developments relating to any of items (i) – (xvii). The company refers you to the section entitled “Risk Factors” contained in the company's Annual Report on Form 10-K for the year ended December 31, 2020. Additional information concerning factors that could cause actual results to differ materially from those forward-looking statements is contained from time to time in the company's filings with the Securities and Exchange Commission. Copies of each filing may be obtained from the company or the Securities and Exchange Commission.

The risks included here are not exhaustive and undue reliance should not be placed on any forward-looking statements, which are based on current expectations. All written and oral forward-looking statements attributable to the company, its management, or persons acting on their behalf are qualified in their entirety by these cautionary statements. Further, forward-looking statements speak only as of the date they are made, and the company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time unless otherwise required by law.

Contact Information:

Investors:
Ron Hubbard
317.808.6060
    
Media:
Gene Miller
317.808.6195

 
 
Duke Realty Corporation and Subsidiaries
Consolidated Statement of Operations
(Unaudited and in thousands, except per share amounts)
           
  Three Months Ended   Six Months Ended
  June 30,   June 30,
   2021   2020     2021   2020 
Revenues:          
Rental and related revenue $ 253,971   $ 226,374     $ 512,150   $ 445,129  
General contractor and service fee revenue   17,721     12,137       48,834     19,751  
    271,692     238,511       560,984     464,880  
Expenses:          
Rental expenses   18,515     17,557       46,645     36,400  
Real estate taxes   41,368     36,763       82,538     73,490  
General contractor and other services expenses   14,066     10,406       43,529     16,974  
Depreciation and amortization   91,729     86,704       185,302     172,063  
    165,678     151,430       358,014     298,927  
Other operating activities:          
Equity in earnings of unconsolidated joint ventures   10,590     2,396       26,858     4,935  
Gain on sale of properties   95,183     -       116,543     8,937  
Gain on land sales   9,900     6,070       11,138     6,205  
Other operating expenses   (338 )   (1,546 )     (1,483 )   (2,658 )
Impairment charges   -     -       -     (5,626 )
Non-incremental costs related to successful leases   (4,027 )   (4,034 )     (6,985 )   (6,559 )
General and administrative expenses   (15,879 )   (13,606 )     (40,096 )   (35,369 )
    95,429     (10,720 )     105,975     (30,135 )
           
Operating income   201,443     76,361       308,945     135,818  
           
Other income (expenses):          
Interest and other income, net   1,673     216       2,136     1,611  
Interest expense   (21,072 )   (22,841 )     (43,579 )   (46,335 )
Loss on debt extinguishment   (3,938 )   (14,972 )     (4,008 )   (32,778 )
Gain on involuntary conversion   3,222     1,283       3,222     1,283  
Income from continuing operations, before income taxes   181,328     40,047       266,716     59,599  
Income tax (expense) benefit   (3,672 )   150       (8,856 )   210  
Income from continuing operations   177,656     40,197       257,860     59,809  
           
Discontinued operations:          
Gain on sale of properties   -     23       -     71  
Income from discontinued operations   -     23       -     71  
           
Net income   177,656     40,220       257,860     59,880  
Net income attributable to noncontrolling interests   (1,839 )   (400 )     (2,681 )   (604 )
Net income attributable to common shareholders $ 175,817   $ 39,820     $ 255,179   $ 59,276  
           
Basic net income per common share:          
Continuing operations attributable to common shareholders $ 0.47   $ 0.11     $ 0.68   $ 0.16  
Diluted net income per common share:          
Continuing operations attributable to common shareholders $ 0.47   $ 0.11     $ 0.68   $ 0.16  
           



 
Duke Realty Corporation and Subsidiaries
Consolidated Balance Sheets
(Unaudited and in thousands)
       
       
  June 30,   December 31,
   2021     2020 
Assets      
Real estate investments:      
Real estate assets $ 8,693,665     $ 8,745,155  
Construction in progress   913,241       695,219  
Investments in and advances to unconsolidated joint ventures   122,875       131,898  
Undeveloped land   335,222       291,614  
    10,065,003       9,863,886  
Accumulated depreciation   (1,612,490 )     (1,659,308 )
Net real estate investments   8,452,513       8,204,578  
Real estate investments and other assets held-for-sale   435,606       67,946  
Cash and cash equivalents   8,252       6,309  
Accounts receivable   12,103       15,204  
Straight-line rents receivable   155,124       153,943  
Receivables on construction contracts, including retentions   59,285       30,583  
Deferred leasing and other costs, net   330,083       329,765  
Restricted cash held in escrow for like-kind exchange   2,802       47,682  
Other escrow deposits and other assets   388,392       255,384  
  $ 9,844,160     $ 9,111,394  
       
Liabilities and Equity      
Indebtedness:      
Secured debt, net of deferred financing costs $ 61,926     $ 64,074  
Unsecured debt, net of deferred financing costs   3,387,226       3,025,977  
Unsecured line of credit   265,000       295,000  
    3,714,152       3,385,051  
    23,939       7,740  
Construction payables and amounts due subcontractors, including retentions   128,406       62,332  
Accrued real estate taxes   80,634       76,501  
Accrued interest   20,726       18,363  
Other liabilities   302,100       269,806  
Tenant security deposits and prepaid rents   59,294       57,153  
Total liabilities   4,329,251       3,876,946  
       
Shareholders' equity:      
Common shares   3,780       3,733  
Additional paid-in capital   5,920,931       5,723,326  
Accumulated other comprehensive loss   (29,789 )     (31,568 )
Distributions in excess of net income   (469,076 )     (532,519 )
Total shareholders' equity   5,425,846       5,162,972  
Noncontrolling interests   89,063       71,476  
Total equity   5,514,909       5,234,448  
  $ 9,844,160     $ 9,111,394  
       



 
Duke Realty Corporation and Subsidiaries
Summary of EPS, FFO and AFFO
Three Months Ended June 30,
(Unaudited and in thousands, except per share amounts)
             
             
             
   2021
 2020
     Wtd.      Wtd.  
     Avg. Per    Avg. Per
  Amount  Shares Share Amount  Shares Share
Net income attributable to common shareholders $ 175,817       $ 39,820      
Less dividends on participating securities   (365 )       (356 )    
Net income per common share-basic   175,452   376,020 $ 0.47   39,464   368,836 $ 0.11
Add back:            
Noncontrolling interest in earnings of unitholders   1,738   3,770     356   3,331  
Other potentially dilutive securities   365   1,831     -   406  
Net income attributable to common shareholders-diluted $ 177,555   381,621 $ 0.47   39,820   372,573 $ 0.11
Reconciliation to FFO            
Net income attributable to common shareholders $ 175,817   376,020   $ 39,820   368,836  
Adjustments:            
Depreciation and amortization   91,729         86,704      
Depreciation, amortization and other - unconsolidated joint ventures   2,012         2,306      
Gain on sales of properties   (95,183 )       (23 )    
Gain on land sales   (9,900 )       (6,070 )    
Income tax expense (benefit) not allocable to FFO   3,672         (150 )    
Gain on sales of real estate assets - unconsolidated joint ventures   (7,360 )       334      
Noncontrolling interest share of adjustments   149         (744 )    
Nareit FFO attributable to common shareholders - basic   160,936   376,020 $ 0.43   122,177   368,836 $ 0.33
Noncontrolling interest in income of unitholders   1,738   3,770     356   3,331  
Noncontrolling interest share of adjustments   (149 )       744      
Other potentially dilutive securities   1,831     1,761  
Nareit FFO attributable to common shareholders - diluted $ 162,525   381,621 $ 0.43 $ 123,277   373,928 $ 0.33
Gain on involuntary conversion   (3,222 )       (1,283 )    
Loss on debt extinguishment   3,938         14,972      
Non-incremental costs related to successful leases   4,027         4,034      
Overhead restructuring charges   -         2,063      
Core FFO attributable to common shareholders - diluted $ 167,268   381,621 $ 0.44 $ 143,063   373,928 $ 0.38
AFFO            
Core FFO - diluted $ 167,268   381,621 $ 0.44 $ 143,063   373,928 $ 0.38
Adjustments:            
Straight-line rental income and expense   (6,571 )       (6,314 )    
Amortization of above/below market rents and concessions   (2,611 )       (1,540 )    
Stock based compensation expense   5,625         5,387      
Noncash interest expense   2,378         2,237      
Second generation concessions   (1,355 )       (86 )    
Second generation tenant improvements   (4,604 )       (3,039 )    
Second generation leasing costs   (8,297 )       (4,572 )    
Building improvements   (1,814 )       (481 )    
AFFO - diluted $ 150,019   381,621   $ 134,655   373,928  
 



 
Duke Realty Corporation and Subsidiaries
Summary of EPS, FFO and AFFO
Six Months Ended June 30,
(Unaudited and in thousands, except per share amounts)
             
             
             
   2021
 2020
     Wtd.      Wtd.  
     Avg. Per    Avg. Per
  Amount  Shares Share Amount  Shares Share
Net income attributable to common shareholders $ 255,179       $ 59,276      
Less dividends on participating securities   (735 )       (712 )    
Net income per common share-basic   254,444   374,850 $ 0.68   58,564   368,513 $ 0.16
Add back:            
Noncontrolling interest in earnings of unitholders   2,499   3,673     526   3,277  
Other potentially dilutive securities   735   1,811     -   407  
Net income attributable to common shareholders-diluted $ 257,678   380,334 $ 0.68 $ 59,090   372,197 $ 0.16
Reconciliation to FFO            
Net income attributable to common shareholders $ 255,179   374,850   $ 59,276   368,513  
Adjustments:            
Depreciation and amortization   185,302         172,063      
Depreciation, amortization and other - unconsolidated joint ventures   4,269         4,500      
Gain on sales of properties   (116,543 )       (9,008 )    
Gain on land sales   (11,138 )       (6,205 )    
Income tax expense (benefit) not allocable to FFO   8,856         (210 )    
Impairment Charges   -         5,626      
Gain on sales of real estate assets - unconsolidated joint ventures   (20,108 )       308      
Noncontrolling interest share of adjustments   (492 )       (1,474 )    
Nareit FFO attributable to common shareholders - basic   305,325   374,850 $ 0.81   224,876   368,513 $ 0.61
Noncontrolling interest in income of unitholders   2,499   3,673     526   3,277  
Noncontrolling interest share of adjustments   492         1,474      
Other potentially dilutive securities   1,811     1,759  
Nareit FFO attributable to common shareholders - diluted $ 308,316   380,334 $ 0.81 $ 226,876   373,549 $ 0.61
Gain on involuntary conversion   (3,222 )       (1,283 )    
Loss on debt extinguishment - including share of unconsolidated joint venture   4,071         32,778      
Non-incremental costs related to successful leases   6,985         6,559      
Overhead restructuring charges   -         2,063      
Core FFO attributable to common shareholders - diluted $ 316,150   380,334 $ 0.83 $ 266,993   373,549 $ 0.71
AFFO            
Core FFO - diluted $ 316,150   380,334 $ 0.83 $ 266,993   373,549 $ 0.71
Adjustments:            
Straight-line rental income and expense   (15,204 )       (8,138 )    
Amortization of above/below market rents and concessions   (5,466 )       (4,098 )    
Stock based compensation expense   20,004         17,599      
Noncash interest expense   4,747         4,433      
Second generation concessions   (1,636 )       (336 )    
Second generation tenant improvements   (8,527 )       (6,388 )    
Second generation leasing costs   (16,769 )       (8,503 )    
Building improvements   (3,118 )       (893 )    
AFFO - diluted $ 290,181   380,334   $ 260,669   373,549  
 



 
Duke Realty Corporation and Subsidiaries
Reconciliation of Same Property Net Operating Income Growth
(Unaudited and in thousands)
     
  Three Months Ended
  June 30, 2021 June 30, 2020
     
Income from continuing operations before income taxes $ 181,328   $ 40,047  
Share of same property NOI from unconsolidated joint ventures   5,019     4,685  
Income and expense items not allocated to segments   16,294     133,344  
Earnings from service operations   (3,655 )   (1,731 )
Properties not included and other adjustments   (31,884 )   (17,915 )
Same property NOI - Cash Basis $ 167,102   $ 158,430  
     
Percent Change   5.5 %  
     
  Six Months Ended
  June 30, 2021 June 30, 2020
     
Income from continuing operations before income taxes $ 266,716   $ 59,599  
Share of same property NOI from unconsolidated joint ventures   9,998     9,317  
Income and expense items not allocated to segments   121,309     278,090  
Earnings from service operations   (5,305 )   (2,777 )
Properties not included and other adjustments   (62,214 )   (32,876 )
Same property NOI - Cash Basis $ 330,504   $ 311,353  
     
Percent Change   6.2 %  
     
     
Duke Realty Corporation and Subsidiaries
Reconciliation of 2021 FFO Per Diluted Share Guidance
(Unaudited )
     
  Pessimistic Optimistic
Net income attributable to common shareholders - diluted $ 2.13   $ 2.39  
Depreciation   1.01     0.97  
Gains on land and property sales   (1.50 )   (1.64 )
Share of joint venture adjustments   (0.02 )   (0.04 )
Nareit FFO attributable to common shareholders - diluted $ 1.62   $ 1.68  
Loss on debt extinguishment   0.04     0.04  
Non-incremental costs related to successful leases   0.04     0.03  
Other reconciling items   (0.01 )   (0.02 )
Core FFO attributable to common shareholders - diluted $ 1.69   $ 1.73  
     

Primary Logo

Source: Duke Realty Corporation