Duke Realty Reports Third Quarter 2021 Results

Duke Realty Reports Third Quarter 2021 Results

9.8 Percent Increase to Quarterly Dividend

34.8 Percent Growth in Net Effective Rents on Quarterly Leasing Activity

Significant Leasing in Development Pipeline with Expected Margin over 60 Percent

2021 Earnings and Development Guidance Increased

INDIANAPOLIS, Oct. 27, 2021 (GLOBE NEWSWIRE) — Duke Realty Corporation (NYSE: DRE), the largest domestic-only logistics REIT, today reported results for the third quarter of 2021.
     
“I am pleased to announce our third quarter operating results, which were highlighted by record cash rent growth and substantially elevated leasing volumes across our portfolio,” said Jim Connor, Chairman and Chief Executive Officer. “We leased 9.5 million square feet during the quarter, an increase of 25 percent over the second quarter, of which 3.1 million square feet was speculative space in our development pipeline. Rent growth on second generation leasing was 34.8 percent growth in net effective rents and 21.9 percent growth on a cash basis. This quarter’s rent growth is even more impressive when considering that second generation rent growth was only 25 percent in coastal Tier 1 markets compared to approximately 40 percent of our portfolio being concentrated in such markets.
      
“Rental rate growth on new second generation leases combined with annual lease escalations generated 3.8 percent growth in same-property net operating income compared to the third quarter of 2020. Year to date same-property net operating income growth was 5.3 percent compared to the first nine months of 2020. This result is exceptionally strong when you consider occupancy in the same property portfolio was down 80 basis points from the record high level in the third quarter of 2020.
    
“As a result of our strong third quarter performance and improved outlook for the remainder of the year, we are increasing our quarterly dividend and our earnings guidance, along with positively adjusting guidance for several other operational related metrics.”
“We generated significant proceeds from dispositions and contributions to unconsolidated joint ventures during the quarter, enabling us to pre-fund our near term development pipeline,” stated Mark Denien, Executive Vice President and Chief Financial Officer. “A portion of these asset disposition proceeds were utilized in the previously announced early redemption of $250 million of unsecured notes that were scheduled to mature in April 2023, which will reduce our ongoing borrowing costs. At September 30, we also held $273 million of disposition proceeds in escrow for future 1031 exchanges that will be used to fund near term acquisitions. We finished the third quarter at a lower-than-targeted level of leverage and it is our near term intention to return to a leverage profile commensurate with recent leverage levels, which will provide a further source to fund our ongoing growth.”

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 $1.30 per diluted share for the third quarter of 2021, compared to $0.19 per diluted share for the third quarter of 2020. Net income per diluted share for the quarter increased from the third quarter of 2020 due to higher gains on property sales and overall improved operating results, partially offset by increased losses on debt extinguishment and income tax expense.
  • FFO, as defined by Nareit, was $0.40 per diluted share for the third quarter of 2021, compared to $0.39 per diluted share for the third quarter of 2020. The increased FFO, as defined by Nareit, was primarily driven by rental rate growth and new developments being leased, partially offset by increased losses on debt extinguishment.
  • Core FFO was $0.46 per diluted share for the third quarter of 2021, compared to $0.40 per diluted share for the third quarter of 2020. The increased Core FFO per diluted share was primarily driven by rental rate growth and leasing of new developments.
  • Key indicators of the company’s operating performance were as follows:

    – The company’s stabilized in-service portfolio was 98.3 percent leased at September 30, 2021 compared to 98.2 percent leased at June 30, 2021 and 97.5 percent leased at September 30, 2020.

    – The company’s total in-service portfolio was 97.6 percent leased at September 30, 2021 compared to 97.9 percent leased at June 30, 2021 and 97.1 percent leased at September 30, 2020.

    – The company’s total portfolio, including properties under development, was 95.6 percent leased at September 30, 2021 compared to 94.6 percent leased at June 30, 2021 and 95.6 percent leased at September 30, 2020.

    – Tenant retention was 71.5 percent for the three months ended September 30, 2021 and 86.2 percent after considering immediate backfills.

    – Same-property net operating income growth on a cash basis was 3.8 percent and 5.3 percent for the three and nine month periods, respectively, ended September 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, partially offset by an 80 basis point decrease in occupancy within our same-property portfolio.

    – Total leasing activity was 9.5 million square feet for the quarter.

    – Overall cash and annualized net effective rent growth on new and renewal leases was 21.9 percent and 34.8 percent, respectively, for the quarter.

  • Capital transactions included:

    – Eight new development projects with expected costs of $349 million started during the quarter;

    – Income producing real estate acquisitions totaling $24 million for the quarter;

    – Building dispositions and unconsolidated joint venture contributions totaling $738 million for the quarter;

    – Extinguishment of $250 million of unsecured notes that bore interest at a 3.72 percent effective rate and were scheduled to mature in April 2023;

    – Issuance of 2.4 million common shares during the quarter, generating $123 million of net proceeds, under the company’s ATM program at an average price of $51.62 per share.   

Real Estate Investment Activity

“During the third quarter we closed on the previously announced sale of our St. Louis portfolio, as well as completing the contributions of the first and second tranches of assets to our newly formed 20 percent owned joint venture with CBRE Global Partners,” said Nick Anthony, Executive Vice President and Chief Investment Officer. “We sold four additional properties in Indianapolis and Chicago. Our third quarter sales were executed at a combined in-place cap rate of 4.8 percent. The slightly higher cap rate on these sales was in large part driven by a high 5 percent range cap rate for the St. Louis portfolio, of which the pricing was impacted by potential rent roll-downs related to real estate tax abatement periods expiring in the near future.

“We started eight development projects, with expected costs of $349 million, during the third quarter. Our team has continued to lease up our speculative projects successfully, as evidenced by stabilizing seven development projects during the quarter and increasing our development pipeline to 60 percent leased, from 49 percent leased at June 30, 2021, all while starting 1.5 million square feet of speculative developments during the third quarter. To put our track record of leasing our development projects in context, the $897 million of projects that we placed in service thus far this year increased from 39 percent leased when construction started to 90 percent leased when they were placed in service. Our ability to continue to quickly lease up speculative development projects will be a key contributor to our future growth.
  
“If market fundamentals continue to remain strong, continued development plus growth in our core operations should support double digit annual FFO and AFFO growth. As a result of our positive outlook for earnings and cash flow growth, we are also pleased to increase our quarterly dividend from $0.255 per share to $0.28 per share. This 9.8 percent increase to our quarterly dividend is based on our expectation of continued cash flow growth allowing us to maintain more-than-adequate cash flow coverage to continue to grow our business.”
   
Development
    
The third quarter included the following development activity:
   
Consolidated Properties

  • The company started seven development projects, with expected costs of $306 million, totaling 1.4 million square feet. These development starts included three speculative projects in Southern California totaling 606,000 square feet; a 100 percent leased, 267,000 square foot project in Northern New Jersey; a 217,000 square foot speculative project in Northern New Jersey; a 113,000 square foot speculative project in Savannah and a 100 percent leased, 221,000 square foot, building expansion in Minneapolis.
  • Ten projects, totaling 4.6 million square feet, were placed in service during the third quarter that were comprised of three 100 percent leased projects in Southern California, totaling 1.6 million square feet; a 100 percent leased, 622,000 square foot project in Northern New Jersey; two projects in South Florida, which included a 501,000 square foot speculative project and a 100 percent leased 222,000 square foot project; a 100 percent leased, 517,000 square foot project in Columbus; a 100 percent leased, 432,000 square foot project in Dallas, a 190,000 square foot speculative project in Seattle and a 100 percent leased, 517,000 square foot project in Indianapolis that was sold shortly after completion.

Unconsolidated Joint Venture Properties

  • A 575,000 square foot speculative development project was started in Columbus by a 50 percent-owned joint venture.

Building Acquisition
    
We acquired one 63,000 square foot building in Southern California for $24 million during the third quarter.
   
Building Dispositions
   
Building dispositions and unconsolidated joint venture contributions totaled $738 million in the third quarter and included the following:
  
Consolidated Properties    

  • Four buildings, which were 100 percent leased and totaled 2.6 million square feet, and two fully leased trailer storage lots in Baltimore, Atlanta and Chicago were contributed to a newly formed 20%-owned unconsolidated joint venture;
  • A portfolio of 14 buildings, which were 100 percent leased and totaled 4.3 million square feet, which represented the company’s remaining holdings in St. Louis;
  • Three 100 percent leased buildings in Indianapolis, totaling 776,000 square feet; and
  • A 100 percent leased, 258,000 square foot building in Chicago.     

Distributions Declared

The company’s board of directors declared a quarterly cash distribution on its common stock of $0.28 per share, or $1.12 per share on an annualized basis. The third quarter dividend will be payable on November 30, 2021 to shareholders of record on November 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 $2.15 to $2.29 per diluted share, compared to the previous range of $2.13 to $2.39 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 $1.71 to $1.75 per diluted share, compared to the previous range of $1.69 to $1.73 per diluted share. At the midpoint, this represents 13.8 percent growth over 2020.

“Our increased guidance is the result of our strong leasing performance thus far, with total leasing volume of 24.6 million square feet for the first nine 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 98.1 percent to 98.5 percent, compared to the previous range of 97.8 percent to 98.6 percent, and revised our guidance for the average percentage leased of our total in-service portfolio to a range of 97.5 percent to 97.9 percent, compared to the previous range of 97.1 percent to 97.9 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 5.0 percent and 5.4 percent, compared to the previous range of 4.75 percent to 5.25 percent. We also increased our guidance for same-property net operating income (net effective basis) to between 4.0 percent and 4.4 percent, compared to the previous range of between 3.75 percent and 4.25 percent.

“Our guidance for 2021 development starts has been revised to between $1.30 billion and $1.45 billion, compared to the previous range of $1.10 billion to $1.30 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 $450 million to $550 million, concentrated on coastal in-fill markets, compared to the previous range of between $350 million and $550 million.
  • General and administrative expenses ranging from $63 million to $67 million, compared to the previous range of between $61 million and $65 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, the expense impact of non-incremental costs attributable to successful leasing activities and similar adjustments for unconsolidated joint ventures and partially owned consolidated entities. 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 19 of its September 30, 2021 supplemental information.    

About Duke Realty Corporation

Duke Realty Corporation owns and operates approximately 160 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.   

Third Quarter Earnings Call and Supplemental Information

Duke Realty Corporation is hosting a conference call tomorrow, October 28, 2021, at 3:00 p.m. ET to discuss its third 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) a failure or breach of our information technology systems networks or processes that could cause business disruptions or loss of confidential information; (xvi) the effects of geopolitical instability and risks such as terrorist attacks and trade wars; (xvii) the effects of natural disasters, including floods, droughts, wind, tornadoes and hurricanes; (xviii) 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 (xiv) the effect of any damage to our reputation resulting from developments relating to any of items (i) – (xviii). 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.

 
Duke Realty Corporation and Subsidiaries
Consolidated Statement of Operations
(Unaudited and in thousands, except per share amounts)
               
      Three Months Ended   Nine Months Ended
      September 30,   September 30,
        2021     2020       2021     2020  
Revenues:            
    Rental and related revenue   $ 256,815   $ 235,391     $ 768,965   $ 680,520  
    General contractor and service fee revenue     23,550     26,637       72,384     46,388  
        280,365     262,028       841,349     726,908  
Expenses:            
    Rental expenses     19,766     20,231       66,411     56,631  
    Real estate taxes     39,972     37,027       122,510     110,517  
    General contractor and other services expenses     19,040     24,604       62,569     41,578  
    Depreciation and amortization     88,033     88,596       273,335     260,659  
        166,811     170,458       524,825     469,385  
Other operating activities:            
  Equity in earnings of unconsolidated joint ventures     2,966     4,023       29,824     8,958  
  Gain on sale of properties     439,212     10,968       555,755     19,905  
  Gain on land sales     1,653     2,346       12,791     8,551  
  Other operating expenses     (1,290 )   (1,772 )     (2,773 )   (4,430 )
  Impairment charges                   (5,626 )
  Non-incremental costs related to successful leases     (3,334 )   (4,058 )     (10,319 )   (10,617 )
  General and administrative expenses     (14,152 )   (11,439 )     (54,248 )   (46,808 )
        425,055     68       531,030     (30,067 )
               
  Operating income   538,609     91,638       847,554     227,456  
               
Other income (expenses):            
  Interest and other income, net     1,433     32       3,569     1,643  
  Interest expense     (20,003 )   (23,059 )     (63,582 )   (69,394 )
  Loss on debt extinguishment     (13,893 )   (120 )     (17,901 )   (32,898 )
  Gain on involuntary conversion         3,029       3,222     4,312  
Income from continuing operations, before income taxes     506,146     71,520       772,862     131,119  
  Income tax (expense) benefit     (6,381 )   956       (15,237 )   1,166  
  Income from continuing operations   499,765     72,476       757,625     132,285  
               
Discontinued operations:            
  Gain on sale of properties         40           111  
  Income from discontinued operations       40           111  
               
Net income     499,765     72,516       757,625     132,396  
Net income attributable to noncontrolling interests     (4,948 )   (693 )     (7,629 )   (1,297 )
     Net income attributable to common shareholders $ 494,817   $ 71,823     $ 749,996   $ 131,099  
               
Basic net income per common share:            
    Continuing operations attributable to common shareholders   $ 1.30   $ 0.19     $ 1.99   $ 0.35  
Diluted net income per common share:            
    Continuing operations attributable to common shareholders   $ 1.30   $ 0.19     $ 1.98   $ 0.35  
               

  Duke Realty Corporation and Subsidiaries
  Consolidated Balance Sheets
  (Unaudited and in thousands)
             
             
      September 30,   December 31,  
        2021       2020    
  Assets          
Real estate investments:          
  Real estate assets   $ 9,104,690     $ 8,745,155    
  Construction in progress     617,887       695,219    
  Investments in and advances to unconsolidated joint ventures     166,272       131,898    
  Undeveloped land     331,293       291,614    
        10,220,142       9,863,886    
  Accumulated depreciation     (1,659,068 )     (1,659,308 )  
             
         Net real estate investments   8,561,074       8,204,578    
             
Real estate investments and other assets held-for-sale     198,914       67,946    
             
Cash and cash equivalents     9,874       6,309    
Accounts receivable     12,323       15,204    
Straight-line rents receivable     162,918       153,943    
Receivables on construction contracts, including retentions     96,164       30,583    
Deferred leasing and other costs, net     328,973       329,765    
Restricted cash held in escrow for like-kind exchange     273,413       47,682    
Other escrow deposits and other assets     404,724       255,384    
             
      $ 10,048,377     $ 9,111,394    
             
  Liabilities and Equity          
Indebtedness:          
  Secured debt, net of deferred financing costs   $ 60,529     $ 64,074    
  Unsecured debt, net of deferred financing costs     3,138,926       3,025,977    
  Unsecured line of credit     156,000       295,000    
        3,355,455       3,385,051    
Liabilities related to real estate investments held-for-sale          
    12,243       7,740    
             
Construction payables and amounts due subcontractors, including retentions     157,693       62,332    
Accrued real estate taxes     104,123       76,501    
Accrued interest     21,674       18,363    
Other liabilities     295,061       269,806    
Tenant security deposits and prepaid rents     57,745       57,153    
        Total liabilities   4,003,994       3,876,946    
             
Shareholders’ equity:          
             
  Common shares     3,807       3,733    
  Additional paid-in capital     6,046,397       5,723,326    
  Accumulated other comprehensive loss     (28,900 )     (31,568 )  
  Distributions in excess of net income     (71,005 )     (532,519 )  
        Total shareholders’ equity   5,950,299       5,162,972    
             
Noncontrolling interests     94,084       71,476    
  Total equity     6,044,383       5,234,448    
             
      $ 10,048,377     $ 9,111,394    
             

  Duke Realty Corporation and Subsidiaries
  Summary of EPS, FFO and AFFO
  Three Months Ended September 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 $ 494,817         $ 71,823      
Less dividends on participating securities   (298 )         (352 )    
Net income per common share-basic   494,519   379,220 $ 1.30     71,471   371,082 $ 0.19
Add back:            
  Noncontrolling interest in earnings of unitholders   4,848   3,761       638   3,330  
  Other potentially dilutive securities   298   1,643         422  
Net income attributable to common shareholders-diluted $ 499,665   384,624 $ 1.30     72,109   374,834 $ 0.19
Reconciliation to FFO                  
Net income attributable to common shareholders $ 494,817   379,220     $ 71,823   371,082  
Adjustments:            
  Depreciation and amortization   88,033           88,596      
  Depreciation, amortization and other – unconsolidated joint ventures   2,241           2,259      
  Gain on sales of properties   (439,212 )         (11,008 )    
  Gain on land sales   (1,653 )         (2,346 )    
  Income tax expense (benefit) not allocable to FFO   6,381           (956 )    
  Gain on sales of real estate assets – unconsolidated joint ventures   29           (1,095 )    
  Noncontrolling interest share of adjustments   3,380           (671 )    
Nareit FFO attributable to common shareholders – basic   154,016   379,220 $ 0.41     146,602   371,082 $ 0.40
  Noncontrolling interest in income of unitholders   4,848   3,761       638   3,330  
  Noncontrolling interest share of adjustments   (3,380 )         671      
  Other potentially dilutive securities   1,643     1,833  
Nareit FFO attributable to common shareholders – diluted $ 155,484   384,624 $ 0.40   $ 147,911   376,245 $ 0.39
  Gain on involuntary conversion             (3,029 )    
  Loss on debt extinguishment   13,893           120      
  Non-incremental costs related to successful leases   3,334           4,058      
  Overhead restructuring charges   3,463                
Core FFO attributable to common shareholders – diluted $ 176,174   384,624 $ 0.46   $ 149,060   376,245 $ 0.40
AFFO                  
Core FFO – diluted $ 176,174   384,624 $ 0.46   $ 149,060   376,245 $ 0.40
Adjustments:            
  Straight-line rental income and expense   (8,535 )         (7,796 )    
  Amortization of above/below market rents and concessions   (4,084 )         (1,836 )    
  Stock based compensation expense   2,523           2,736      
  Noncash interest expense   2,327           2,463      
  Second generation concessions   (653 )         (58 )    
  Second generation tenant improvements   (8,162 )         (3,685 )    
  Second generation leasing costs   (7,050 )         (5,623 )    
  Building improvements   (1,409 )         (413 )    
AFFO – diluted $ 151,131   384,624     $ 134,848   376,245  
                             

  Duke Realty Corporation and Subsidiaries
  Summary of EPS, FFO and AFFO
  Nine Months Ended September 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 $ 749,996         $ 131,099      
Less dividends on participating securities   (1,033 )         (1,064 )    
Net income per common share-basic   748,963   376,323 $ 1.99     130,035   369,375 $ 0.35
Add back:            
  Noncontrolling interest in earnings of unitholders   7,347   3,702       1,164   3,296  
  Other potentially dilutive securities   1,033   1,786         420  
Net income attributable to common shareholders-diluted $ 757,343   381,811 $ 1.98   $ 131,199   373,091 $ 0.35
Reconciliation to FFO                  
Net income attributable to common shareholders $ 749,996   376,323     $ 131,099   369,375  
Adjustments:            
  Depreciation and amortization   273,335           260,659      
  Depreciation, amortization and other – unconsolidated joint ventures   6,510           6,759      
  Gain on sales of properties   (555,755 )         (20,016 )    
  Gain on land sales   (12,791 )         (8,551 )    
  Income tax expense (benefit) not allocable to FFO   15,237           (1,166 )    
  Impairment Charges             5,626      
  Gain on sales of real estate assets – unconsolidated joint ventures   (20,079 )         (787 )    
  Noncontrolling interest share of adjustments   2,860           (2,144 )    
Nareit FFO attributable to common shareholders – basic   459,313   376,323 $ 1.22     371,479   369,375 $ 1.01
  Noncontrolling interest in income of unitholders   7,347   3,702       1,164   3,296  
  Noncontrolling interest share of adjustments   (2,860 )         2,144      
  Other potentially dilutive securities   1,786     1,821  
Nareit FFO attributable to common shareholders – diluted $ 463,800   381,811 $ 1.21   $ 374,787   374,492 $ 1.00
  Gain on involuntary conversion   (3,222 )         (4,312 )    
  Loss on debt extinguishment – including share of unconsolidated joint venture   17,964           32,898      
  Non-incremental costs related to successful leases   10,319           10,617      
  Overhead restructuring charges   3,463           2,063      
Core FFO attributable to common shareholders – diluted $ 492,324   381,811 $ 1.29   $ 416,053   374,492 $ 1.11
AFFO                  
Core FFO – diluted $ 492,324   381,811 $ 1.29   $ 416,053   374,492 $ 1.11
Adjustments:            
  Straight-line rental income and expense   (23,739 )         (15,934 )    
  Amortization of above/below market rents and concessions   (9,550 )         (5,934 )    
  Stock based compensation expense   22,527           20,335      
  Noncash interest expense   7,074           6,896      
  Second generation concessions   (2,289 )         (394 )    
  Second generation tenant improvements   (16,689 )         (10,073 )    
  Second generation leasing costs   (23,819 )         (14,126 )    
  Building improvements   (4,527 )         (1,306 )    
AFFO – diluted $ 441,312   381,811     $ 395,517   374,492  
                             

Duke Realty Corporation and Subsidiaries  
Reconciliation of Same Property Net Operating Income Growth  
(Unaudited and in thousands)  
       
  Three Months Ended  
  September 30, 2021 September 30, 2020  
       
Income from continuing operations before income taxes $ 506,146   $ 71,520    
Share of same property NOI from unconsolidated joint ventures   5,503     5,625    
Income and expense items not allocated to segments   (304,731 )   108,318    
Earnings from service operations   (4,510 )   (2,033 )  
Properties not included and other adjustments   (41,761 )   (28,593 )  
Same property NOI – Cash Basis $ 160,647   $ 154,837    
       
Percent Change   3.8 %    
       
  Nine Months Ended  
  September 30, 2021 September 30, 2020  
       
Income from continuing operations before income taxes $ 772,862   $ 131,119    
Share of same property NOI from unconsolidated joint ventures   16,851     16,282    
Income and expense items not allocated to segments   (183,422 )   386,408    
Earnings from service operations   (9,815 )   (4,810 )  
Properties not included and other adjustments   (120,741 )   (77,041 )  
Same property NOI – Cash Basis $ 475,735   $ 451,958    
       
Percent Change   5.3 %    
       
       
Duke Realty Corporation and Subsidiaries  
Reconciliation of 2021 FFO Per Diluted Share Guidance  
(Unaudited )  
       
  Pessimistic
  Optimistic
   
Net income attributable to common shareholders – diluted $ 2.15   $ 2.29    
Depreciation   0.97     0.93    
Gains on land and property sales   (1.48 )   (1.50 )  
Share of joint venture adjustments   (0.02 )   (0.04 )  
Nareit FFO attributable to common shareholders – diluted $ 1.62   $ 1.68    
Loss on debt extinguishment   0.05     0.05    
Non-incremental costs related to successful leases   0.04     0.03    
Other reconciling items       (0.01 )  
Core FFO attributable to common shareholders – diluted $ 1.71   $ 1.75    
       

Contact Information:    

Investors:
Ron Hubbard
317.808.6060
    
Media:
Gene Miller
317.808.6195

Disclaimer & Cookie Notice

Welcome to GOLDEA services for Professionals

Before you continue, please confirm the following:

Professional advisers only

I am a professional adviser and would like to visit the GOLDEA CAPITAL for Professionals website.

Cookie Notice

We use cookies to improve your experience on our website

Information we collect about your use of Goldea Capital website

Goldea Capital website collects personal data about visitors to its website.

When someone visits our websites, we use a third party service, Google Analytics, to collect standard internet log information (such as IP address and type of browser they’re using) and details of visitor behavior patterns. We do this to allow us to keep track of the number of visitors to the various parts of the sites and understand how our website is used. We do not make any attempt to find out the identities or nature of those visiting our websites. We won’t share your information with any other organizations for marketing, market research or commercial purposes and we don’t pass on your details to other websites.

Use of cookies
Cookies are small text files that are placed on your computer or other device by websites that you visit. They are widely used to make websites work, or work more efficiently, as well as to provide information to the owners of the site.