INDIANAPOLIS, IN--(Marketwired - October 26, 2016) - Duke Realty Corporation (NYSE: DRE), a leading industrial and medical office property REIT, today reported results for the third quarter of 2016.
Quarterly Highlights
- Diluted earnings per share was $0.32 for the quarter. Funds from Operations ("FFO") per diluted share, as defined by the National Association of Real Estate Investment Trusts ("NAREIT"), was $0.31 for the quarter. Core Funds from Operations ("Core FFO") per diluted share was also $0.31 for the quarter.
- Portfolio operating performance:
- Total in-service occupancy at September 30, 2016 of 97.3 percent compared to 96.7 percent at June 30, 2016
- In-service occupancy in the bulk distribution portfolio at September 30, 2016 of 97.4 percent compared to 96.7 percent at June 30, 2016
- In-service occupancy in the medical office portfolio of 95.2 percent at September 30, 2016 compared to 95.8 percent at June 30, 2016
- Total occupancy, including properties under development, of 95.2 percent at September 30, 2016 compared to 95.6 percent at June 30, 2016
- Tenant retention of 68.4 percent for the quarter
- Same-property net operating income growth of 5.7 percent for the quarter ended September 30, 2016 as compared to the quarter ended September 30, 2015 and 5.1 percent for the twelve months ended September 30, 2016 as compared to the twelve months ended September 30, 2015
- Total leasing activity of 4.4 million square feet
- Overall rent growth on new and renewal leases of 19.3 percent
- Successful execution of capital transactions:
- Redeemed $203 million of 5.95 percent unsecured notes originally due February 2017
- Issued 3.7 million common shares subsequent to the company's second quarter earnings release at an average price of $28.07 per share for net proceeds of $103 million
- Completed $239 million of non-strategic building and land dispositions
Jim Connor, President and CEO, said, "I'm happy to report another record-high level of in-service occupancy as of September 30, 2016, with in-service occupancy exceeding 97 percent for the first time in company history. Same-property net operating income growth also continued at a strong pace, increasing 5.7 percent for the three months ended September 30, 2016 compared to the same period in 2015, as the result of both increased occupancy and strong rental rate growth.
We also completed significant office property dispositions during the quarter, selling eleven suburban office properties in Indianapolis. We are on track to execute additional suburban office sales during the fourth quarter and early next year that will essentially complete our exit from that product type.
I am also very pleased to announce that, given the strength of our balance sheet and our optimistic outlook in the ability to continue to grow adjusted funds from operations, our board of directors today authorized a 5.6 percent increase, or $0.01 per share, in the regular quarterly dividend."
Mark Denien, Executive Vice President and Chief Financial Officer, stated, "We used proceeds from the office dispositions executed during the quarter to retire outstanding debt, thereby further improving our balance sheet and leverage metrics. We also opportunistically utilized our ATM program during the third quarter, taking advantage of our strong share price, to pre-fund our increasing development pipeline.
On October 20th, we also redeemed our remaining $130 million of 8.25 percent unsecured notes, that had a scheduled maturity date in August 2019. This transaction further improves our leverage metrics, improving our prospects for a ratings upgrade, and will result in a significant ongoing reduction to interest expense."
Financial Performance
- A complete reconciliation, in dollars and per share amounts, of net income to FFO, as defined by NAREIT, as well as to Core FFO, is included in the financial tables included in this release. The following table reconciles diluted income per common share to diluted FFO per share, as defined by NAREIT, and to diluted Core FFO per share as measured by the company for the three months ended September 30, 2016 and 2015:
Three Months Ended
September 30
2016 2015
--------------------------
Net income per common share, diluted $ 0.32 $ 0.22
Adjustments:
Depreciation and amortization 0.22 0.23
Gains on depreciable property sales (0.22) (0.21)
Company share of reconciling items from joint
ventures. (0.01) 0.03
------------ ------------
FFO per share - diluted, as defined by NAREIT $ 0.31 $ 0.27
Adjustments:
Gain on land sales (0.01) -
Loss on debt extinguishment 0.02 -
Land impairment charges - 0.01
Promote income (0.01) -
Acquisition-related activity - 0.01
--------------------------
Core FFO per share - diluted $ 0.31 $ 0.29
==========================
- Net income was $0.32 per diluted share for the three months ended September 30, 2016, compared to $0.22 per diluted share for the same period in 2015. Increased equity in earnings of unconsolidated joint ventures, partly due to higher gains on the sale of joint venture properties, the impact of development properties being placed in service, improved operational performance and lower interest expense were the main factors driving the increase to net income per diluted share.
- FFO, as defined by NAREIT, was $112 million, an increase of $17 million, or $0.04 per share, from the three months ended September 30, 2015.
- Core FFO was $111 million for the third quarter of 2016, an increase of $10 million, or $0.02 per share, from the third quarter of 2015.
Real Estate Investment Activity
Development
Mr. Connor further stated, "We increased the pace of our development activity, starting $183 million of developments, which were 50 percent pre-leased in total, during the quarter. We finished the quarter with a robust development pipeline totaling 7.2 million square feet with total expected project costs of $574.9 million, which were 58 percent pre-leased in total.
We also have a strong list of build to suit prospects that we expect to sign in the fourth quarter."
The third quarter included the following development activity:
Wholly Owned Properties
- During the quarter, the company started $127 million of wholly owned bulk industrial development projects totaling 2.2 million square feet, which were 64 percent leased in total. These wholly owned development starts were comprised of five new industrial developments, which included a 100 percent leased, 1.4 million square foot project in Savannah, Georgia as well as four speculative projects, totaling 808,000 square feet, in Chicago, Tampa, Baltimore and Raleigh.
- The company also started $28 million of wholly owned medical office projects during the quarter, comprised of two 100 percent leased projects totaling 72,000 square feet.
Joint Venture Properties
- During the quarter, a 50 percent-owned joint venture started a $28 million, 708,000 square foot, speculative bulk industrial product in Indianapolis. This is the only joint venture-owned project that was under construction at September 30, 2016.
- Two bulk industrial projects, which were 90 percent leased and 1.3 million square feet in total, were placed in service during the quarter by two 50 percent-owned joint ventures. One of these projects was sold, pursuant to a pre-existing agreement, in early October.
Building Dispositions
Building dispositions totaled $227 million in the third quarter and included the following:
Wholly Owned Properties
- Eleven suburban office properties in Indianapolis, Indiana, totaling 1.4 million square feet, which were 85 percent leased
- Two non-strategic light industrial properties totaling 157,000 square feet
Joint Venture Properties
- A bulk industrial project in Phoenix, Arizona, totaling one million square feet, which was 100 percent leased
- A bulk industrial project in Indianapolis, Indiana, totaling 937,000 square feet, which was vacant, to a user who will occupy the building
Distributions Declared
The company's board of directors declared a quarterly cash distribution on its common stock of $0.19 per share, or $0.76 per share on an annualized basis. The third quarter dividend will be payable November 30, 2016 to shareholders of record on November 16, 2016.
2016 Earnings Guidance
A reconciliation of the company's per share 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 revised guidance for diluted net income per common share for 2016 to a range of $0.87 to $1.07 per share, compared to its previous guidance of $0.98 to $1.18 per share. The company revised its guidance for FFO, as defined by NAREIT, for 2016 to a range of $1.16 to $1.26 per share, compared to its previous guidance of $1.13 to $1.30 per share. The company revised its Core FFO guidance for 2016 to a range of $1.18 to $1.20 per share, increasing the lower range of previous guidance from $1.16 per share. Key changes to the assumptions underlying this updated guidance are as follows:
- The estimate for average in-service occupancy was revised upward to a range of 96.4 percent to 96.6 percent from the previous range of 96.0 percent to 96.5 percent.
- The estimate for same-property net operating income growth was increased to a range of 5.2 percent to 6.0 percent from the previous range of 4.25 percent to 5.5 percent.
- The estimate for development starts was increased to a range of $650 million to $750 million from the previous range of $500 million to $650 million.
- Guidance for effective leverage was revised to a range of 38 percent to 35 percent from the previous range of 39 percent to 36 percent.
- Guidance for fixed-charge coverage was increased to a range of 3.7 times to 3.9 times from the previous range of 3.6 times to 3.8 times.
- Guidance for net debt to EBITDA was changed to a range of 5.5 times to 5.1 times from the previous range of 5.7 times to 5.4 times.
The company's full 2016 range of estimates is presented on page 32 of its September 30, 2016 supplemental information.
FFO and AFFO Reporting Definitions
FFO: FFO is computed in accordance with standards established by NAREIT. NAREIT defines FFO as net income (loss) excluding gains (losses) on sales of depreciable property, impairment charges related to depreciable real estate assets, and extraordinary items (computed in accordance with generally accepted accounting principles ("GAAP")); plus real estate related depreciation and amortization, and after similar adjustments for unconsolidated joint ventures. The company believes FFO to be most directly comparable to net income as defined by GAAP. The company believes that FFO should be examined in conjunction with net income (as defined by GAAP) as presented in the financial statements accompanying this release. FFO does not represent a measure of liquidity, nor is it indicative of funds available for the company's cash needs, including the company's ability to make cash distributions to shareholders.
Core FFO: Core FFO is computed as FFO adjusted for certain items that are generally non-cash in nature and that materially distort the comparative measurement of company performance over time. The adjustments include gains on sale of undeveloped land, impairment charges not related to depreciable real estate assets, tax expenses or benefits related to (i) changes in deferred tax asset valuation allowances, (ii) changes in tax exposure accruals that were established as the result of the adoption of new accounting principles, or (iii) taxable income (loss) related to other items excluded from FFO or Core FFO (collectively referred to as "other income tax items"), gains (losses) on debt transactions, gains (losses) on and related costs of acquisitions, gains on sale of merchant buildings, promote income and severance charges related to major overhead restructuring activities. Although the company's 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, the company believes it provides a meaningful supplemental measure of its operating performance.
AFFO: AFFO is a supplemental performance measure defined by the company as 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 and 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 net income from continuing operations 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 20 of its September 30, 2016 supplemental information.
About Duke Realty Corporation
Duke Realty Corporation owns and operates approximately 138 million rentable square feet of industrial, medical office and other non core assets in 21 major U.S. metropolitan areas. Duke Realty Corporation is publicly traded on the NYSE under the symbol DRE and is listed on the S&P MidCap 400 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 27, 2016, 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. 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. 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; (iv) the company's ability to raise capital by selling its assets; (v) changes in governmental laws and regulations; (vi) the level and volatility of interest rates and foreign currency exchange rates; (vii) valuation of joint venture investments, (viii) valuation of marketable securities and other investments; (ix) valuation of real estate; (x) increases in operating costs; (xi) changes in the dividend policy for the company's common stock; (xii) the reduction in the company's income in the event of multiple lease terminations by tenants; (xiii) impairment charges, (xiv) the effects of geopolitical instability and risks such as terrorist attacks; (xv) the effects of weather and natural disasters such as floods, droughts, wind, tornadoes and hurricanes; and (xvi) the effect of any damage to our reputation resulting from developments relating to any of items (i) - (xv). 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. 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, 2015. 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,
------------------- ---------------------
2016 2015 2016 2015
--------- --------- ---------- ----------
Revenues:
Rental and related revenue $206,848 $200,938 $ 609,171 $ 617,549
General contractor and service
fee revenue 19,351 33,599 68,546 110,320
--------- --------- ---------- ----------
226,199 234,537 677,717 727,869
--------- --------- ---------- ----------
Expenses:
Rental expenses 26,084 30,137 81,092 96,355
Real estate taxes 31,313 27,702 90,888 86,228
General contractor and other
services expenses 17,182 29,694 60,330 98,455
Depreciation and amortization 80,688 79,898 238,647 240,135
--------- --------- ---------- ----------
155,267 167,431 470,957 521,173
--------- --------- ---------- ----------
Other operating activities:
Equity in earnings (loss) of
unconsolidated companies 12,010 (5,088) 37,404 16,281
Gain on dissolution of
unconsolidated company - - 30,697 -
Promote income 2,212 - 26,299 -
Gain on sale of properties 82,698 71,259 137,589 202,153
Gain on land sales 1,601 1,659 2,438 24,096
Other operating expenses (1,424) (1,467) (3,496) (4,579)
Impairment charges (3,042) (2,426) (15,098) (7,896)
General and administrative
expenses (12,534) (11,340) (42,216) (47,582)
--------- --------- ---------- ----------
81,521 52,597 173,617 182,473
--------- --------- ---------- ----------
Operating income 152,453 119,703 380,377 389,169
Other income (expenses):
Interest and other income, net 507 1,343 3,597 3,056
Interest expense (34,606) (41,615) (109,520) (134,576)
Loss on debt extinguishment (6,243) 64 (8,673) (82,589)
Acquisition-related activity (7) (5,660) (82) (6,993)
--------- --------- ---------- ----------
Income from continuing operations,
before income taxes 112,104 73,835 265,699 168,067
Income tax benefit 359 3,305 173 4,109
--------- --------- ---------- ----------
Income from continuing
operations 112,463 77,140 265,872 172,176
Discontinued operations:
Income (loss) before gain on
sales 377 (43) 741 10,546
Gain on sale of depreciable
properties, net of tax 319 111 485 414,620
--------- --------- ---------- ----------
Income from discontinued
operations 696 68 1,226 425,166
Net income 113,159 77,208 267,098 597,342
Net income attributable to
noncontrolling interests (1,145) (774) (2,710) (6,284)
--------- --------- ---------- ----------
Net income attributable to
common shareholders $112,014 $ 76,434 $ 264,388 $ 591,058
========= ========= ========== ==========
Basic net income per common share:
Continuing operations
attributable to common
shareholders $ 0.32 $ 0.22 $ 0.75 $ 0.49
Discontinued operations
attributable to common
shareholders 0.00 0.00 0.00 1.22
--------- --------- ---------- ----------
Total $ 0.32 $ 0.22 $ 0.75 $ 1.71
========= ========= ========== ==========
Diluted net income per common
share:
Continuing operations
attributable to common
shareholders $ 0.32 $ 0.22 $ 0.75 $ 0.49
Discontinued operations
attributable to common
shareholders 0.00 0.00 0.00 1.21
--------- --------- ---------- ----------
Total $ 0.32 $ 0.22 $ 0.75 $ 1.70
========= ========= ========== ==========
Duke Realty Corporation and Subsidiaries
Consolidated Balance Sheets
(Unaudited and in thousands)
September 30, December 31,
2016 2015
-------------- --------------
Assets
Real estate investments:
Land and improvements $ 1,494,196 $ 1,391,763
Buildings and tenant improvements 4,919,897 4,740,837
Construction in progress 290,647 321,062
Investments in and advances to
unconsolidated companies 261,447 268,390
Undeveloped land 316,369 383,045
-------------- --------------
7,282,556 7,105,097
Accumulated depreciation (1,282,033) (1,192,425)
-------------- --------------
Net real estate investments 6,000,523 5,912,672
Real estate investments and other assets held-
for-sale 18,184 45,801
Cash and cash equivalents 110,211 22,533
Accounts receivable, net 26,180 18,846
Straight-line rents receivable, net 118,594 116,781
Receivables on construction contracts,
including retentions 8,528 16,459
Deferred leasing and other costs, net 335,109 346,374
Escrow deposits and other assets 244,752 416,049
-------------- --------------
$ 6,862,081 $ 6,895,515
============== ==============
Liabilities and Equity
Indebtedness:
Secured debt, net of deferred financing
costs $ 385,763 $ 738,444
Unsecured debt, net of deferred financing
costs 2,605,288 2,510,697
Unsecured line of credit - 71,000
-------------- --------------
2,991,051 3,320,141
Liabilities related to real estate investments
held-for-sale 238 972
Construction payables and amounts due
subcontractors, including retentions 51,339 54,921
Accrued real estate taxes 93,722 71,617
Accrued interest 30,601 34,447
Other accrued expenses 41,314 61,827
Other liabilities 103,602 106,283
Tenant security deposits and prepaid rents 41,292 40,506
-------------- --------------
Total liabilities 3,353,159 3,690,714
-------------- --------------
Shareholders' equity:
Common shares 3,546 3,453
Additional paid-in-capital 5,187,374 4,961,923
Accumulated other comprehensive income 938 1,806
Distributions in excess of net income (1,710,215) (1,785,250)
-------------- --------------
Total shareholders' equity 3,481,643 3,181,932
Noncontrolling interests 27,279 22,869
-------------- --------------
Total equity 3,508,922 3,204,801
-------------- --------------
$ 6,862,081 $ 6,895,515
============== ==============
Duke Realty Corporation and Subsidiaries
Summary of EPS, FFO and AFFO
Three Months Ended September 30
(Unaudited and in thousands, except per share amounts)
------------------------ ------------------------
2016 2015
------------------------ ------------------------
Wtd. Wtd.
Avg. Per Avg. Per
Amount Shares Share Amount Shares Share
--------- ------- ------ --------- ------- ------
Net income attributable to
common shareholders $112,014 $ 76,434
Less: dividends on
participating securities (580) (593)
--------- ---------
Net income per common
share- basic 111,434 351,856 $ 0.32 75,841 345,256 $ 0.22
Add back:
Noncontrolling interest
in earnings of
unitholders 1,131 3,495 751 3,504
Other potentially
dilutive securities 580 3,630 593 3,390
--------- ------- --------- -------
Net income attributable to
common shareholders-
diluted $113,145 358,981 $ 0.32 $ 77,185 352,150 $ 0.22
========= ======= ========= =======
Reconciliation to funds
from operations ("FFO")
Net income attributable to
common shareholders $112,014 351,856 $ 76,434 345,256
Adjustments:
Depreciation and
amortization 80,688 79,898
Company share of joint
venture depreciation,
amortization and other 3,772 12,501
Impairment charges -
depreciable property 3,042 -
Gains on depreciable
property sales - wholly
owned, discontinued
operations (319) (66)
Gains on depreciable
property sales - wholly
owned, continuing
operations (82,698) (71,259)
Income tax benefit
triggered by depreciable
property sales (359) (3,350)
Gains on depreciable
property sales - joint
ventures (5,668) (189)
Noncontrolling interest
share of adjustments 15 (176)
--------- ------- --------- -------
NAREIT FFO attributable to
common shareholders -
basic 110,487 351,856 $ 0.31 93,793 345,256 $ 0.27
Noncontrolling interest
in income of unitholders 1,131 3,495 751 3,504
Noncontrolling interest
share of adjustments (15) 176
Other potentially
dilutive securities 3,630 3,390
--------- ------- --------- -------
NAREIT FFO attributable to
common shareholders -
diluted $111,603 358,981 $ 0.31 $ 94,720 352,150 $ 0.27
Gain on land sales,
including share of joint
ventures (4,673) (1,659)
Loss on debt
extinguishment 6,243 (64)
Land impairment charges - 2,426
Overhead restructuring
charges - 215
Promote income (2,212) -
Acquisition-related
activity 7 5,660
--------- ------- --------- -------
Core FFO attributable to
common shareholders -
diluted $110,968 358,981 $ 0.31 $101,298 352,150 $ 0.29
========= ======= ========= =======
Adjusted FFO
Core FFO - diluted $110,968 358,981 $ 0.31 $101,298 352,150 $ 0.29
Adjustments:
Straight-line rental
income and expense (5,742) (5,820)
Amortization of
above/below market rents
and concessions 303 280
Stock based compensation
expense 3,262 1,730
Noncash interest expense 1,609 1,831
Second generation
concessions (240) (8)
Second generation tenant
improvements (3,352) (9,791)
Second generation leasing
commissions (3,628) (5,962)
Building improvements (677) (2,152)
--------- ------- --------- -------
Adjusted FFO - diluted $102,503 358,981 $ 81,406 352,150
========= ======= ========= =======
Duke Realty Corporation and Subsidiaries
Summary of EPS, FFO and AFFO
Nine Months Ended September 30
(Unaudited and in thousands, except per share amounts)
------------------------- -------------------------
2016 2015
------------------------- -------------------------
Wtd. Wtd.
Avg. Per Avg. Per
Amount Shares Share Amount Shares Share
---------- ------- ------ ---------- ------- ------
Net income attributable
to common shareholders $ 264,388 $ 591,058
Less: dividends on
participating securities (1,751) (1,803)
---------- ----------
Net income per common
share- basic 262,637 348,341 $ 0.75 589,255 344,986 $ 1.71
Add back:
Noncontrolling interest
in earnings of
unitholders 2,670 3,499 6,212 3,609
Other potentially
dilutive securities 1,751 3,565 1,803 3,418
---------- ------- ---------- -------
Net income attributable
to common shareholders-
diluted $ 267,058 355,405 $ 0.75 $ 597,270 352,013 $ 1.70
========== ======= ========== =======
Reconciliation to funds
from operations ("FFO")
Net income attributable
to common shareholders $ 264,388 348,341 $ 591,058 344,986
Adjustments:
Depreciation and
amortization 238,647 243,652
Company share of joint
venture depreciation,
amortization and other 11,664 22,247
Impairment charges -
depreciable property 3,042 864
Gains on depreciable
property sales -
wholly owned,
discontinued
operations (485) (417,795)
Gains on depreciable
property sales -
wholly owned,
continuing operations (137,589) (202,153)
Income tax benefit
triggered by
depreciable property
sales (173) (934)
Gains on depreciable
property sales - joint
ventures (23,700) (13,722)
Gain on dissolution of
unconsolidated company (30,697) -
Noncontrolling interest
share of adjustments (604) 3,808
---------- ------- ---------- -------
NAREIT FFO attributable
to common shareholders -
basic 324,493 348,341 $ 0.93 227,025 344,986 $ 0.66
Noncontrolling interest
in income of
unitholders 2,670 3,499 6,212 3,609
Noncontrolling interest
share of adjustments 604 (3,808)
Other potentially
dilutive securities 3,565 3,418
---------- ------- ---------- -------
NAREIT FFO attributable
to common shareholders -
diluted $ 327,767 355,405 $ 0.92 $ 229,429 352,013 $ 0.65
Gain on land sales,
including share of
joint ventures (5,510) (24,096)
Loss on debt
extinguishment,
including share of
joint ventures 10,265 82,589
Land impairment charges 12,056 7,032
Overhead restructuring
Charges - 7,422
Promote income (26,299) -
Acquisition-related
activity 82 6,993
---------- ------- ---------- -------
Core FFO attributable to
common shareholders -
diluted $ 318,361 355,405 $ 0.90 $ 309,369 352,013 $ 0.88
========== ======= ========== =======
Adjusted FFO
Core FFO - diluted $ 318,361 355,405 $ 0.90 $ 309,369 352,013 $ 0.88
Adjustments:
Straight-line rental
income and expense (13,247) (19,085)
Amortization of
above/below market
rents and concessions 1,361 2,961
Stock based
compensation expense 16,748 15,334
Noncash interest
expense 4,594 5,353
Second generation
concessions (311) (56)
Second generation
tenant improvements (17,954) (21,682)
Second generation
leasing commissions (19,497) (16,988)
Building improvements (1,939) (4,539)
---------- ------- ---------- -------
Adjusted FFO - diluted $ 288,116 355,405 $ 270,667 352,013
========== ======= ========== =======
Duke Realty Corporation and Subsidiaries
Reconciliation of Same Property Net Operating Income Growth
(Unaudited and in thousands)
Three Months Ended
September September
30, 2016 30, 2015
Income from continuing operations before income
taxes $ 112,104 $ 73,835
Share of same property NOI from unconsolidated
joint ventures 5,205 5,120
Income and expense items not allocated to segments 40,908 74,975
Earnings from service operations (2,169) (3,905)
Properties not included and other adjustments (33,568) (34,112)
------------ ------------
Same property NOI $ 122,480 $ 115,913
Percent Change 5.7%
Twelve Months Ended
September September
30, 2016 30, 2015
Income from continuing operations before income
taxes $ 282,909 $ 173,027
Share of same property NOI from unconsolidated
joint ventures 21,076 19,931
Income and expense items not allocated to segments 310,099 425,315
Earnings from service operations (10,548) (14,919)
Properties not included and other adjustments (124,055) (147,214)
------------ ------------
Same property NOI $ 479,481 $ 456,140
Percent Change 5.1%
Duke Realty Corporation and Subsidiaries
Reconciliation of 2016 FFO Guidance
(Unaudited)
Pessimistic Optimistic
Net income per common share, diluted $ 0.87 $ 1.07
Gain on dissolution of unconsolidated company (0.07) (0.07)
Depreciation and gains on sales of depreciated
property (including share of joint venture) 0.36 0.26
------------ ------------
FFO per share - diluted, as defined by NAREIT $ 1.16 $ 1.26
Gains on land sales, net of impairments 0.01 (0.01)
Promote income (0.07) (0.07)
Loss on debt extinguishment 0.09 0.09
Other reconciling items (0.01) (0.07)
------------ ------------
Core FFO per share - diluted $ 1.18 $ 1.20
Contact Information:
Investors:
Ron Hubbard
317.808.6060
Media:
Helen McCarthy
317.708.8010
