LOS
ANGELES, Feb. 6, 2024 /PRNewswire/ -- Rexford
Industrial Realty, Inc. (the "Company" or "Rexford Industrial")
(NYSE: REXR), a real estate investment trust ("REIT") focused on
creating value by investing in and operating industrial properties
throughout infill Southern
California, today announced financial and operating results
for the fourth quarter and full year 2023.
Full Year 2023 Financial and Operational Highlights:
- Net income attributable to common stockholders of $227.4 million, or $1.12 per diluted share, as compared to
$157.5 million, or $0.92 per diluted share, for the prior year.
- Company share of Core FFO of $444.8
million, an increase of 32.9% as compared to the prior
year.
- Company share of Core FFO per diluted share of $2.19, an increase of 11.7% as compared to the
prior year.
- Consolidated Portfolio NOI of $606.9
million, an increase of 26.4% as compared to the prior
year.
- Same Property Portfolio NOI increased 8.2% and Same Property
Portfolio Cash NOI increased 10.0% as compared to the prior
year.
- Average Same Property Portfolio occupancy of 97.8%.
- Comparable rental rates increased by 77.5% compared to prior
rents on a GAAP basis and by 58.7% on a cash basis on 7.4 million
rentable square feet of new and renewal leases.
- Completed 18 transactions for an aggregate investment of
$1.5 billion and sold two properties
for an aggregate sales price of $28.3
million.
- Ended the quarter with a low-leverage balance sheet measured by
a net debt-to-enterprise value ratio of 15.0%.
- Subsequent to quarter end, declared a quarterly common stock
dividend of $0.4175 per share, an
increase of 10%.
"Rexford Industrial's strong results demonstrate our focus on
creating value that delivers both near- and long-term cash flow and
NAV growth," stated Michael Frankel
and Howard Schwimmer, Co-Chief
Executive Officers of the Company. "As we look forward, Rexford
remains exceptionally well-positioned to continue executing on our
entrepreneurial business model in 2024 and beyond."
Financial Results:
The Company reported net income attributable to common
stockholders for the fourth quarter of $61.7
million, or $0.29 per diluted
share, compared to $40.7 million, or
$0.22 per diluted share for the prior
year quarter. For the year ended December 31, 2023, net income
attributable to common stockholders was $227.4 million, or $1.12 per diluted share, compared to $157.5 million, or $0.92 per diluted share for the prior year. Net
income for the year ended December 31, 2023, includes
$19.0 million of gains on sale of
real estate, as compared to $8.5
million for the prior year.
The Company reported its share of Core FFO for the fourth
quarter of $118.8 million,
representing a 31.5% increase compared to $90.3 million for the prior year quarter. The
Company reported Core FFO of $0.56
per diluted share, representing an increase of 14.3% compared to
$0.49 per diluted share for the prior
year quarter. For the year ended December 31, 2023, Core FFO
was $444.8 million, representing a
32.9% increase compared to $334.7
million for the prior year. For the year ended
December 31, 2023, the Company reported Core FFO of
$2.19 per diluted share, representing
an increase of 11.7% compared to $1.96 per diluted share for the prior year.
In the fourth quarter, the Company's consolidated portfolio NOI
and Cash NOI increased 16.3% and 22.5%, respectively, compared to
the prior year quarter. For the year ended December 31, 2023,
the Company's consolidated portfolio NOI and Cash NOI increased
26.4% and 29.4%, respectively, compared to the prior year.
In the fourth quarter, the Company's Same Property Portfolio NOI
and Cash NOI increased 8.4% and 9.5%, respectively, compared to the
prior year quarter. For the year ended December 31, 2023, the
Company's Same Property Portfolio NOI and Cash NOI increased 8.2%
and 10.0%, respectively compared to the prior year.
Operating Results:
Fourth quarter and full year 2023 leasing activity
demonstrates strong tenant demand fundamentals within Rexford
Industrial's target Southern
California infill markets:
|
|
Q4-2023 Leasing
Activity
|
|
|
|
|
|
|
Releasing
Spreads
|
|
|
# of Leases
Executed
|
|
SF of
Leasing
|
|
GAAP
|
|
Cash
|
New
Leases
|
|
47
|
|
727,886
|
|
47.8 %
|
|
31.8 %
|
Renewal
Leases
|
|
57
|
|
1,196,023
|
|
66.4 %
|
|
48.5 %
|
Total
Leases
|
|
104
|
|
1,923,909
|
|
63.1 %
|
|
45.6 %
|
|
|
Full Year 2023
Leasing Activity
|
|
|
|
|
|
|
Releasing
Spreads
|
|
|
# of Leases
Executed
|
|
SF of
Leasing
|
|
GAAP
|
|
Cash
|
New
Leases
|
|
211
|
|
3,073,829
|
|
80.2 %
|
|
62.0 %
|
Renewal
Leases
|
|
248
|
|
4,282,659
|
|
76.8 %
|
|
57.9 %
|
Total
Leases
|
|
459
|
|
7,356,488
|
|
77.5 %
|
|
58.7 %
|
As of December 31, 2023, the Company's Same Property
Portfolio occupancy was 97.5%. Average Same Property Portfolio
occupancy for the fourth quarter and full year 2023 was 97.5% and
97.8%, respectively. The Company's consolidated portfolio,
excluding value-add repositioning assets, was 97.6% occupied and
97.9% leased, and the Company's consolidated portfolio, including
value-add repositioning assets, was 94.1% occupied and 94.5%
leased.
Transaction Activity:
During the fourth quarter of 2023, the Company completed four
investments totaling $314.5 million
including 1.1 million square feet of buildings on 92 acres of land
and a $125.0 million loan securitized
by a 150-acre industrial development site. In aggregate, these
investments are projected to generate a weighted average unlevered
initial yield of 6.4% and a stabilized yield on total investment of
6.8%. Additionally, the Company sold one property for a sales price
of $11.3 million which generated a
28.0% unlevered IRR on investment.
During the full year of 2023, the Company completed $1.5 billion of investments comprised of 4.3
million square feet of buildings on 250 acres of land and the
aforementioned securitized loan. In aggregate, these investments
are projected to generate a weighted average unlevered initial
yield of 5.4% and a weighted average unlevered stabilized yield on
total investment of 6.1%. Additionally, the Company sold two
properties for an aggregate sales price of $28.3 million, which generated a 21.4% weighted
average unlevered IRR on investment.
Subsequent to the fourth quarter of 2023, the Company
acquired:
- 5000 & 5010 Azusa Canyon Road, Irwindale, located in the LA San Gabriel
Valley submarket, through an off-market transaction for
$84.0 million or $359 per square foot. The aggregate 10.6-acre
site features two 100% leased Class A single-tenant buildings,
totaling 233,984 square feet. The investment generates an initial
unlevered cash yield of 5.4%. According to CBRE, the vacancy rate
in the 161 million square foot LA - San Gabriel Valley submarket
was 2.0% at the end of the fourth quarter 2023.
During the fourth quarter of 2023, the Company stabilized two
repositioning projects, including one building totaling 116,158
square feet and a 128,532 square foot industrial outdoor storage
site, representing a total investment of $66
million. The projects achieved a weighted average unlevered
stabilized yield on total investment of 7.0%. For the full year
2023, the Company stabilized six repositioning and redevelopment
projects totaling 490,722 square feet of buildings and two
industrial outdoor storage sites totaling 337,508 square feet,
representing a total investment of $197.0 million. The six projects achieved a
weighted average unlevered stabilized yield on total investment of
6.9%.
Balance Sheet:
The Company ended the fourth quarter with $33.4 million in cash on hand and $1.0 billion available under its unsecured
revolving credit facility. As of December 31, 2023, the
Company had $2.2 billion of
outstanding debt, with an average interest rate of 3.6%, an average
term-to-maturity of 4.6 years and no floating rate debt exposure.
Including extension options available at the Company's option, the
Company has no significant debt maturities until 2026.
In the fourth quarter of 2023, the Company executed the
following equity transactions:
- The at-the-market equity offering program ("ATM program"),
selling 3,010,568 shares of common stock subject to forward equity
sale agreements at an average price of $55.08 per share, for a gross value of
$165.8 million. As of December 31, 2023, the ATM program had
approximately $927.4 million of
remaining capacity.
- Partial settlement of outstanding forward equity sale
agreements related to its May 2023
public offering by issuing 5,846,966 shares of common stock for net
proceeds of $325.2 million.
Subsequent to the fourth quarter of 2023, the Company settled
the remaining forward equity sale agreement related to its
May 2023 public offering and
partially settled the outstanding ATM forward equity sale
agreements by issuing 2,719,987 shares of common stock in exchange
for net proceeds of $151.7
million.
As of February 6, 2024, the Company had approximately
$137.7 million of net forward
proceeds remaining for settlement.
Dividends:
On February 5, 2024, the Company's Board of Directors
declared a dividend in the amount of $0.4175 per share for the first quarter of 2024,
payable in cash on April 15, 2024, to common stockholders and
common unit holders of record as of March 28, 2024.
On February 5, 2024, the Company's Board of Directors
declared a quarterly dividend of $0.367188 per share of its Series B Cumulative
Redeemable Preferred Stock and a quarterly dividend of $0.351563 per share of its Series C Cumulative
Redeemable Preferred Stock, payable in cash on March 28, 2024,
to preferred stockholders of record as of March 15, 2024.
Guidance:
The Company is initiating its full year 2024 guidance as
indicated below. The Core FFO guidance refers to the Company's
in-place portfolio as of February 6, 2024, and does not
include any assumptions for additional acquisitions, dispositions
or related balance sheet activities that have not closed. Please
refer to the Company's supplemental information package for a
complete detail of guidance and 2024 Guidance Rollforward.
2024 Outlook
(1)
|
|
2023
Actual
|
|
2024
Guidance
|
Net Income Attributable
to Common Stockholders per diluted share
|
|
$1.12
|
|
$1.11 -
$1.14
|
Company share of Core
FFO per diluted share
|
|
$2.19
|
|
$2.27 -
$2.30
|
Same Property Portfolio
NOI Growth - GAAP
|
|
8.2 %
|
|
4.0% - 5.0%
|
Same Property Portfolio
NOI Growth - Cash
|
|
10.0 %
|
|
7.0% - 8.0%
|
Average Same Property
Portfolio Occupancy (Full Year) (2)
|
|
97.8 %
|
|
96.5% -
97.0%
|
General and
Administrative Expenses (3)
|
|
$75.0M
|
|
+/- $83.0M
|
Net Interest
Expense
|
|
$61.4M
|
|
$60.0M -
$61.0M
|
(1)
|
2024 Guidance
represents the in-place portfolio as of February 6, 2024, and does
not include any assumptions for additional prospective
acquisitions, dispositions or related balance sheet activities that
have not closed.
|
(2)
|
Our 2024 Same Property
Portfolio is a subset of our consolidated portfolio and includes
properties that were wholly owned by us for the period from January
1, 2023 through February 6, 2024 and excludes properties that were
or will be classified as repositioning/redevelopment (current and
future) or lease-up during 2023 and 2024 (unless otherwise noted).
As of January 1, 2024, our 2024 Same Property Portfolio consisted
of 296 properties aggregating 37.2 million rentable square feet.
For the full year 2023, Average Same Property Portfolio occupancy
was 97.0% for the 2024 Same Property Portfolio.
|
(3)
|
2024 General and
Administrative expense guidance includes estimated non-cash equity
compensation expense of $36.0 million. Non-cash equity compensation
includes restricted stock, time-based LTIP units and performance
units that are tied to the Company's overall performance and may or
may not be realized based on actual results.
|
A number of factors could impact the Company's ability to
deliver results in line with its guidance, including, but not
limited to, the potential impacts related to interest rates,
inflation, the economy, the supply and demand of industrial real
estate, the availability and terms of financing to the Company or
to potential acquirers of real estate and the timing and yields for
divestment and investment. There can be no assurance that the
Company can achieve such results.
Supplemental Information and Updated Investor
Presentation:
The Company's supplemental financial reporting package as well
as an updated investor presentation are available on the Company's
investor relations website at ir.rexfordindustrial.com.
Earnings Release, Investor Conference Webcast and Conference
Call:
A conference call with executive management will be held on
Wednesday, February 7, 2024, at 1:00
p.m. Eastern Time.
To participate in the live telephone conference call, please
access the following dial-in numbers at least five minutes prior to
the start time.
1-877-407-0789 (for domestic callers)
1-201-689-8562 (for international callers)
Conference call playback will be available through March 7, 2024, and can be accessed using the
following numbers and pass code 13742410.
1-844-512-2921 (for domestic callers)
1-412-317-6671 (for international callers)
A live webcast and replay of the conference call will also be
available at ir.rexfordindustrial.com.
About Rexford Industrial:
Rexford Industrial creates value by investing in, operating and
redeveloping industrial properties throughout infill Southern California, the world's fourth
largest industrial market and consistently the highest-demand with
lowest-supply major market in the nation. The Company's highly
differentiated strategy enables internal and external growth
opportunities through its proprietary value creation and asset
management capabilities. Rexford Industrial's high-quality,
irreplaceable portfolio comprises 374 properties with
approximately 46.1 million rentable square feet occupied by a
stable and diverse tenant base. Structured as a real estate
investment trust (REIT) listed on the New York Stock Exchange under
the ticker "REXR," Rexford Industrial is an S&P MidCap 400
Index member. For more information, please visit
www.rexfordindustrial.com.
Forward Looking Statements:
This press release may contain forward-looking statements within
the meaning of the federal securities laws, which are based on
current expectations, forecasts and assumptions that involve risks
and uncertainties that could cause actual outcomes and results to
differ materially. Forward-looking statements relate to
expectations, beliefs, projections, future plans and strategies,
anticipated events or trends and similar expressions concerning
matters that are not historical facts. In some cases, you can
identify forward-looking statements by the use of forward-looking
terminology such as "may," "will," "should," "expects," "intends,"
"plans," "anticipates," "believes," "estimates," "predicts," or
"potential" or the negative of these words and phrases or similar
words or phrases which are predictions of or indicate future events
or trends and which do not relate solely to historical matters.
While forward-looking statements reflect the Company's good faith
beliefs, assumptions and expectations, they are not guarantees of
future performance. In addition, projections, assumptions and
estimates of our future performance and the future performance of
the industry in which we operate are necessarily subject to a high
degree of uncertainty and risk due to a variety of factors,
including those described above. These and other factors could
cause results to differ materially from those expressed in our
estimates and beliefs and in the estimates prepared by independent
parties. For a further discussion of these and other factors that
could cause the Company's future results to differ materially from
any forward-looking statements, see the reports and other filings
by the Company with the U.S. Securities and Exchange Commission,
including the Company's Annual Report on Form 10-K for the year
ended December 31, 2022, and other
filings with the Securities and Exchange Commission. The Company
disclaims any obligation to publicly update or revise any
forward-looking statement to reflect changes in underlying
assumptions or factors, of new information, data or methods, future
events or other changes.
Definitions / Discussion of Non-GAAP Financial
Measures:
Funds from Operations (FFO): We calculate FFO in
accordance with the standards established by the National
Association of Real Estate Investment Trusts ("NAREIT"). FFO
represents net income (loss) (computed in accordance with GAAP),
excluding gains (or losses) from sales of depreciable operating
property, gains (or losses) from sales of assets incidental to our
business, impairment losses of depreciable operating property or
assets incidental to our business, real estate related depreciation
and amortization (excluding amortization of deferred financing
costs and amortization of above/below-market lease intangibles) and
after adjustments for unconsolidated joint ventures. Management
uses FFO as a supplemental performance measure because, in
excluding real estate related depreciation and amortization, gains
and losses from property dispositions, other than temporary
impairments of unconsolidated real estate entities, and impairment
on our investment in real estate, it provides a performance measure
that, when compared year over year, captures trends in occupancy
rates, rental rates and operating costs. We also believe that, as a
widely recognized measure of performance used by other REITs, FFO
may be used by investors as a basis to compare our operating
performance with that of other REITs. However, because FFO excludes
depreciation and amortization and captures neither the changes in
the value of our properties that result from use or market
conditions nor the level of capital expenditures and leasing
commissions necessary to maintain the operating performance of our
properties, all of which have real economic effects and could
materially impact our results from operations, the utility of FFO
as a measure of our performance is limited. Other equity REITs may
not calculate or interpret FFO in accordance with the NAREIT
definition as we do, and, accordingly, our FFO may not be
comparable to such other REITs' FFO. FFO should not be used as a
measure of our liquidity and is not indicative of funds available
for our cash needs, including our ability to pay dividends. FFO
should be considered only as a supplement to net income computed in
accordance with GAAP as a measure of our performance. A
reconciliation of net income, the nearest GAAP equivalent, to FFO
is set forth below in the Financial Statements and Reconciliations
section. "Company Share of FFO" reflects FFO attributable to common
stockholders, which excludes amounts allocable to noncontrolling
interests, participating securities and preferred stockholders.
Core Funds from Operations (Core FFO): We calculate
Core FFO by adjusting FFO for non-comparable items outlined in the
"Reconciliation of Net Income to Funds From Operations and Core
Funds From Operations" table which is located in the Financial
Statements and Reconciliations section below. We believe that Core
FFO is a useful supplemental measure and that by adjusting for
items that are not considered by the Company to be part of its
on-going operating performance, provides a more meaningful and
consistent comparison of the Company's operating and financial
performance period-over-period. Because these adjustments have a
real economic impact on our financial condition and results from
operations, the utility of Core FFO as a measure of our performance
is limited. Other REITs may not calculate Core FFO in a consistent
manner. Accordingly, our Core FFO may not be comparable to other
REITs' Core FFO. Core FFO should be considered only as a supplement
to net income computed in accordance with GAAP as a measure of our
performance. "Company Share of Core FFO" reflects Core FFO
attributable to common stockholders, which excludes amounts
allocable to noncontrolling interests, participating securities and
preferred stockholders.
Reconciliation of Net Income Attributable to Common
Stockholders per Diluted Share Guidance to Company Share of Core
FFO per Diluted Share Guidance:
The following is a reconciliation of the Company's 2024 guidance
range of net income attributable to common stockholders per diluted
share, the most directly comparable forward-looking GAAP financial
measure, to Company share of Core FFO per diluted share.
|
2024
Estimate
|
|
Low
|
|
High
|
Net income
attributable to common stockholders
|
$
1.11
|
|
$
1.14
|
Company share of
depreciation and amortization
|
1.16
|
|
1.16
|
Company share of
FFO
|
$
2.27
|
|
$
2.30
|
Net Operating Income (NOI): NOI is a non-GAAP
measure, which includes the revenue and expense directly
attributable to our real estate properties. NOI is calculated as
rental income from real estate operations less property expenses
(before interest expense, depreciation and amortization). We use
NOI as a supplemental performance measure because, in excluding
real estate depreciation and amortization expense and gains (or
losses) from property dispositions, it provides a performance
measure that, when compared year over year, captures trends in
occupancy rates, rental rates and operating costs. We also believe
that NOI will be useful to investors as a basis to compare our
operating performance with that of other REITs. However, because
NOI excludes depreciation and amortization expense and captures
neither the changes in the value of our properties that result from
use or market conditions, nor the level of capital expenditures and
leasing commissions necessary to maintain the operating performance
of our properties (all of which have a real economic effect and
could materially impact our results from operations), the utility
of NOI as a measure of our performance is limited. Other equity
REITs may not calculate NOI in a similar manner and, accordingly,
our NOI may not be comparable to such other REITs' NOI.
Accordingly, NOI should be considered only as a supplement to net
income as a measure of our performance. NOI should not be used as a
measure of our liquidity, nor is it indicative of funds available
to fund our cash needs.
NOI should not be used as a substitute for cash flow from
operating activities in accordance with GAAP. We use NOI to help
evaluate the performance of the Company as a whole, as well as the
performance of our Same Property Portfolio. A calculation of NOI
for our Same Property Portfolio, as well as a reconciliation of net
income to NOI for our Same Property Portfolio, is set forth below
in the Financial Statements and Reconciliations section.
Cash NOI: Cash NOI is a non-GAAP measure, which we
calculate by adding or subtracting from NOI: (i) amortization of
above/(below) market lease intangibles and amortization of other
deferred rent resulting from sale leaseback transactions with below
market leaseback payments and (ii) straight-line rent adjustments.
We use Cash NOI, together with NOI, as a supplemental performance
measure. Cash NOI should not be used as a measure of our liquidity,
nor is it indicative of funds available to fund our cash needs.
Cash NOI should not be used as a substitute for cash flow from
operating activities computed in accordance with GAAP. We use Cash
NOI to help evaluate the performance of the Company as a whole, as
well as the performance of our Same Property Portfolio. A
calculation of Cash NOI for our Same Property Portfolio, as well as
a reconciliation of net income to Cash NOI for our Same Property
Portfolio, is set forth below in the Financial Statements and
Reconciliations section.
Same Property Portfolio: Our 2023 Same Property
Portfolio is a subset of our consolidated portfolio and includes
properties that were wholly owned by us for the period from
January 1, 2022 through
December 31, 2023, and excludes (i) properties that were
acquired or sold during the period from January 1, 2022 through December 31, 2023,
and (ii) properties acquired prior to January 1, 2022 that were or will be classified
as repositioning/redevelopment (current and future) or lease-up
during 2022 and 2023 and select buildings in "Other Repositioning,"
which we believe will significantly affect the properties' results
during the comparative periods. As of December 31, 2023, our
2023 Same Property Portfolio consisted of buildings aggregating
32,476,716 rentable square feet at 254 of our properties.
Properties and Space Under Repositioning: Typically
defined as properties or units where a significant amount of space
is held vacant in order to implement capital improvements that
improve the functionality (not including basic refurbishments,
i.e., paint and carpet), cash flow and value of that space. A
repositioning is generally considered complete once the investment
is fully or nearly fully deployed and the property is available for
occupancy. We consider a repositioning property to be stabilized at
the earlier of the following: (i) upon reaching 90% occupancy or
(ii) one year from the date of completion of repositioning
construction work.
Net Debt to Enterprise Value: As of
December 31, 2023, we had consolidated indebtedness of
$2.2 billion, reflecting a net debt
to enterprise value of approximately 15.0%. Our enterprise value is
defined as the sum of the liquidation preference of our outstanding
preferred stock and preferred units plus the market value of our
common stock excluding shares of nonvested restricted stock, plus
the aggregate value of common units not owned by us, plus the value
of our net debt. Our net debt is defined as our consolidated
indebtedness less cash and cash equivalents.
Contact:
investorrelations@rexfordindustrial.com
Financial Statements and Reconciliations:
Rexford Industrial
Realty, Inc.
Consolidated Balance
Sheets
(In thousands except
share data)
|
|
|
December 31,
2023
|
|
December 31,
2022
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
Land
|
$
6,815,622
|
|
$
5,841,195
|
Buildings and
improvements
|
3,933,379
|
|
3,370,494
|
Tenant
improvements
|
167,251
|
|
147,632
|
Furniture, fixtures,
and equipment
|
132
|
|
132
|
Construction in
progress
|
240,010
|
|
110,934
|
Total real estate held
for investment
|
11,156,394
|
|
9,470,387
|
Accumulated
depreciation
|
(782,461)
|
|
(614,332)
|
Investments in real
estate, net
|
10,373,933
|
|
8,856,055
|
Cash and cash
equivalents
|
33,444
|
|
36,786
|
Loan receivable,
net
|
122,784
|
|
—
|
Rents and other
receivables, net
|
17,494
|
|
15,227
|
Deferred rent
receivable, net
|
123,325
|
|
88,144
|
Deferred leasing
costs, net
|
59,351
|
|
45,080
|
Deferred loan costs,
net
|
3,426
|
|
4,829
|
Acquired lease
intangible assets, net
|
153,670
|
|
169,986
|
Acquired
indefinite-lived intangible
|
5,156
|
|
5,156
|
Interest rate swap
asset
|
9,896
|
|
11,422
|
Other
assets
|
25,225
|
|
24,973
|
Acquisition related
deposits
|
2,125
|
|
1,625
|
Total
Assets
|
$
10,929,829
|
|
$
9,259,283
|
LIABILITIES &
EQUITY
|
|
|
|
Liabilities
|
|
|
|
Notes
payable
|
$
2,225,914
|
|
$
1,936,381
|
Accounts payable,
accrued expenses and other liabilities
|
128,842
|
|
97,496
|
Dividends and
distributions payable
|
83,733
|
|
62,033
|
Acquired lease
intangible liabilities, net
|
147,561
|
|
147,384
|
Tenant security
deposits
|
84,872
|
|
71,935
|
Tenant prepaid
rents
|
115,002
|
|
20,712
|
Total
Liabilities
|
2,785,924
|
|
2,335,941
|
Equity
|
|
|
|
Rexford Industrial
Realty, Inc. stockholders' equity
|
|
|
|
Preferred stock, $0.01
par value per share, 10,050,000 shares authorized:
|
|
|
|
5.875%
series B cumulative redeemable preferred
stock, 3,000,000 shares
outstanding at December 31, 2023 and December 31, 2022
($75,000
liquidation preference)
|
72,443
|
|
72,443
|
5.625%
series C cumulative redeemable preferred
stock, 3,450,000 shares
outstanding at December 31, 2023 and December 31, 2022
($86,250
liquidation preference)
|
83,233
|
|
83,233
|
Common Stock,$ 0.01
par value per share, 489,950,000 authorized and
212,346,450 and 189,114,129 shares outstanding at December 31,
2023
and December 31, 2022, respectively
|
2,123
|
|
1,891
|
Additional paid in
capital
|
7,940,781
|
|
6,646,867
|
Cumulative
distributions in excess of earnings
|
(338,835)
|
|
(255,743)
|
Accumulated other
comprehensive loss
|
7,172
|
|
8,247
|
Total stockholders'
equity
|
7,766,917
|
|
6,556,938
|
Noncontrolling
interests
|
376,988
|
|
366,404
|
Total
Equity
|
8,143,905
|
|
6,923,342
|
Total Liabilities
and Equity
|
$
10,929,829
|
|
$
9,259,283
|
Rexford Industrial
Realty, Inc.
Consolidated Statements
of Operations
(Unaudited and in
thousands, except per share data)
|
|
|
Three Months
Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
REVENUES
|
|
|
|
|
|
|
|
Rental
income
|
$
207,909
|
|
$
178,422
|
|
$
791,383
|
|
$
630,578
|
Management and leasing
services
|
163
|
|
160
|
|
682
|
|
616
|
Interest
income
|
2,353
|
|
5
|
|
5,761
|
|
10
|
TOTAL
REVENUES
|
210,425
|
|
178,587
|
|
797,826
|
|
631,204
|
OPERATING
EXPENSES
|
|
|
|
|
|
|
|
Property
expenses
|
49,259
|
|
42,055
|
|
184,479
|
|
150,503
|
General and
administrative
|
19,988
|
|
19,733
|
|
75,027
|
|
64,264
|
Depreciation and
amortization
|
65,839
|
|
56,568
|
|
244,510
|
|
196,794
|
TOTAL OPERATING
EXPENSES
|
135,086
|
|
118,356
|
|
504,016
|
|
411,561
|
OTHER
EXPENSES
|
|
|
|
|
|
|
|
Other
expenses
|
316
|
|
815
|
|
1,820
|
|
1,561
|
Interest
expense
|
14,570
|
|
13,670
|
|
61,400
|
|
48,496
|
TOTAL
EXPENSES
|
149,972
|
|
132,841
|
|
567,236
|
|
461,618
|
Loss on extinguishment
of debt
|
—
|
|
(38)
|
|
—
|
|
(915)
|
Gains on sale of real
estate
|
6,868
|
|
—
|
|
19,001
|
|
8,486
|
NET
INCOME
|
67,321
|
|
45,708
|
|
249,591
|
|
177,157
|
Less: net income
attributable to noncontrolling
interests
|
(2,970)
|
|
(2,431)
|
|
(11,575)
|
|
(9,573)
|
NET INCOME
ATTRIBUTABLE TO REXFORD
INDUSTRIAL REALTY, INC.
|
64,351
|
|
43,277
|
|
238,016
|
|
167,584
|
Less: preferred stock
dividends
|
(2,315)
|
|
(2,315)
|
|
(9,258)
|
|
(9,258)
|
Less: earnings
attributable to participating securities
|
(357)
|
|
(240)
|
|
(1,309)
|
|
(845)
|
NET INCOME
ATTRIBUTABLE TO COMMON
STOCKHOLDERS
|
$
61,679
|
|
$
40,722
|
|
$
227,449
|
|
$
157,481
|
Net income
attributable to common stockholders per
share – basic
|
$
0.29
|
|
$
0.22
|
|
$
1.12
|
|
$
0.92
|
Net income
attributable to common stockholders per
share – diluted
|
$
0.29
|
|
$
0.22
|
|
$
1.12
|
|
$
0.92
|
Weighted-average
shares of common stock
outstanding – basic
|
210,089
|
|
184,162
|
|
202,884
|
|
170,467
|
Weighted-average
shares of common stock
outstanding – diluted
|
210,362
|
|
184,558
|
|
203,111
|
|
170,978
|
Rexford Industrial
Realty, Inc.
Same Property Portfolio
Occupancy and NOI and Cash NOI
(Unaudited, dollars in
thousands)
|
|
Same Property
Portfolio Occupancy:
|
|
December
31,
|
|
|
|
2023
|
|
2022
|
|
Change (basis
points)
|
Quarterly Weighted
Average Occupancy:(1)
|
|
|
|
|
|
Los Angeles
County
|
97.5 %
|
|
97.7 %
|
|
(20) bps
|
Orange
County
|
98.5 %
|
|
99.4 %
|
|
(90) bps
|
Riverside / San
Bernardino County
|
97.1 %
|
|
96.6 %
|
|
50 bps
|
San Diego
County
|
97.7 %
|
|
99.0 %
|
|
(130) bps
|
Ventura
County
|
97.3 %
|
|
99.7 %
|
|
(240) bps
|
Same Property
Portfolio Weighted Average Occupancy
|
97.5 %
|
|
97.9 %
|
|
(40) bps
|
|
|
|
|
|
|
Ending
Occupancy:
|
97.5 %
|
|
98.1 %
|
|
(60) bps
|
(1)
|
Calculated by averaging
the occupancy rate at the end of each month in 4Q-2023 and
September 2023 (for 4Q-2023) and the end of each month in 4Q-2022
and September 2022 (for 4Q-2022).
|
Same Property
Portfolio NOI and Cash NOI:
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
$
Change
|
|
%
Change
|
|
2023
|
|
2022
|
|
$
Change
|
|
%
Change
|
Rental
income
|
$
141,292
|
|
$
130,288
|
|
$ 11,004
|
|
8.4 %
|
|
$
551,644
|
|
$
512,985
|
|
$ 38,659
|
|
7.5 %
|
Property
expenses
|
33,163
|
|
30,536
|
|
2,627
|
|
8.6 %
|
|
125,380
|
|
118,992
|
|
6,388
|
|
5.4 %
|
Same Property
Portfolio NOI
|
$
108,129
|
|
$
99,752
|
|
$
8,377
|
|
8.4 %
|
|
$
426,264
|
|
$
393,993
|
|
$ 32,271
|
|
8.2 %
|
Straight line
rental
revenue adjustment
|
(2,735)
|
|
(2,904)
|
|
169
|
|
(5.8) %
|
|
(16,928)
|
|
(18,380)
|
|
1,452
|
|
(7.9) %
|
Above/(below)
market
lease revenue
adjustments
|
(3,540)
|
|
(3,840)
|
|
300
|
|
(7.8) %
|
|
(14,497)
|
|
(16,547)
|
|
2,050
|
|
(12.4) %
|
Same Property
Portfolio Cash NOI
|
$
101,854
|
|
$
93,008
|
|
$
8,846
|
|
9.5 %
|
|
$
394,839
|
|
$
359,066
|
|
$ 35,773
|
|
10.0 %
|
Rexford Industrial
Realty, Inc.
Reconciliation of Net
Income to NOI, Cash NOI, Same Property Portfolio NOI and
Same Property Portfolio
Cash NOI
(Unaudited and in
thousands)
|
|
|
Three Months
Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net income
|
$
67,321
|
|
$
45,708
|
|
$
249,591
|
|
$
177,157
|
General and
administrative
|
19,988
|
|
19,733
|
|
75,027
|
|
64,264
|
Depreciation and
amortization
|
65,839
|
|
56,568
|
|
244,510
|
|
196,794
|
Other
expenses
|
316
|
|
815
|
|
1,820
|
|
1,561
|
Interest
expense
|
14,570
|
|
13,670
|
|
61,400
|
|
48,496
|
Loss on extinguishment
of debt
|
—
|
|
38
|
|
—
|
|
915
|
Management and leasing
services
|
(163)
|
|
(160)
|
|
(682)
|
|
(616)
|
Interest
income
|
(2,353)
|
|
(5)
|
|
(5,761)
|
|
(10)
|
Gains on sale of real
estate
|
(6,868)
|
|
—
|
|
(19,001)
|
|
(8,486)
|
Net operating income
(NOI)
|
$
158,650
|
|
$
136,367
|
|
$
606,904
|
|
$
480,075
|
Straight line rental
revenue adjustment
|
(8,514)
|
|
(7,467)
|
|
(36,587)
|
|
(31,220)
|
Above/(below) market
lease revenue
adjustments(1)
|
(8,119)
|
|
(12,959)
|
|
(29,882)
|
|
(31,209)
|
Cash NOI
|
$
142,017
|
|
$
115,941
|
|
$
540,435
|
|
$
417,646
|
|
|
|
|
|
|
|
|
NOI
|
$
158,650
|
|
$
136,367
|
|
$
606,904
|
|
$
480,075
|
Non-Same Property
Portfolio rental income
|
(66,617)
|
|
(48,134)
|
|
(239,739)
|
|
(117,593)
|
Non-Same Property
Portfolio property
expenses
|
16,096
|
|
11,519
|
|
59,099
|
|
31,511
|
Same Property Portfolio
NOI
|
$
108,129
|
|
$
99,752
|
|
$
426,264
|
|
$
393,993
|
Straight line rental
revenue adjustment
|
(2,735)
|
|
(2,904)
|
|
(16,928)
|
|
(18,380)
|
Above/(below) market
lease revenue
adjustments
|
(3,540)
|
|
(3,840)
|
|
(14,497)
|
|
(16,547)
|
Same Property Portfolio
Cash NOI
|
$
101,854
|
|
$
93,008
|
|
$
394,839
|
|
$
359,066
|
(1)
|
Above/(below)
market lease revenue adjustments include the write-off of $1,318
for the year ended December 31, 2023, and $5,792 for the three
months and year ended December 31, 2022, that is attributable to a
below-market fixed rate renewal option that was not exercised due
to the termination of the lease at the end of the initial lease
term.
|
Rexford Industrial
Realty, Inc.
Reconciliation of Net
Income to Funds From Operations and Core Funds From
Operations
(Unaudited and in
thousands, except per share data)
|
|
|
Three Months
Ended
December 31,
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Net
income
|
$
67,321
|
|
$
45,708
|
|
$
249,591
|
|
$
177,157
|
Adjustments:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
65,839
|
|
56,568
|
|
244,510
|
|
196,794
|
Gains on sale of real
estate
|
(6,868)
|
|
—
|
|
(19,001)
|
|
(8,486)
|
Funds From
Operations (FFO)
|
$
126,292
|
|
$
102,276
|
|
$
475,100
|
|
$
365,465
|
Less: preferred stock
dividends
|
(2,315)
|
|
(2,315)
|
|
(9,258)
|
|
(9,258)
|
Less: FFO attributable
to noncontrolling interests(1)
|
(4,960)
|
|
(4,591)
|
|
(19,514)
|
|
(16,963)
|
Less: FFO attributable
to participating securities(2)
|
(504)
|
|
(387)
|
|
(1,843)
|
|
(1,296)
|
Company share of
FFO
|
$
118,513
|
|
$
94,983
|
|
$
444,485
|
|
$
337,948
|
|
|
|
|
|
|
|
|
Company Share of FFO
per common share – basic
|
$
0.56
|
|
$
0.52
|
|
$
2.19
|
|
$
1.98
|
Company Share of FFO
per common share – diluted
|
$
0.56
|
|
$
0.51
|
|
$
2.19
|
|
$
1.98
|
|
|
|
|
|
|
|
|
FFO
|
$
126,292
|
|
$
102,276
|
|
$
475,100
|
|
$
365,465
|
Adjustments:
|
|
|
|
|
|
|
|
Acquisition
expenses
|
39
|
|
162
|
|
369
|
|
613
|
Impairment of
right-of-use asset
|
—
|
|
—
|
|
188
|
|
—
|
Loss on extinguishment
of debt
|
—
|
|
38
|
|
—
|
|
915
|
Amortization of loss
on termination of interest rate
swaps
|
59
|
|
59
|
|
236
|
|
253
|
Non-capitalizable
demolition costs
|
180
|
|
663
|
|
881
|
|
663
|
Write-offs of
below-market lease intangibles related to
unexercised renewal options(3)
|
—
|
|
(5,792)
|
|
(1,318)
|
|
(5,792)
|
Core
FFO
|
$
126,570
|
|
$
97,406
|
|
$
475,456
|
|
$
362,117
|
Less: preferred stock
dividends
|
(2,315)
|
|
(2,315)
|
|
(9,258)
|
|
(9,258)
|
Less: Core FFO
attributable to noncontrolling
interest(1)
|
(4,969)
|
|
(4,405)
|
|
(19,525)
|
|
(16,838)
|
Less: Core FFO
attributable to participating
securities(2)
|
(505)
|
|
(368)
|
|
(1,844)
|
|
(1,282)
|
Company share of
Core FFO
|
$
118,781
|
|
$
90,318
|
|
$
444,829
|
|
$
334,739
|
|
|
|
|
|
|
|
|
Company share of Core
FFO per common share –
basic
|
$
0.57
|
|
$
0.49
|
|
$
2.19
|
|
$
1.96
|
Company share of Core
FFO per common share –
diluted
|
$
0.56
|
|
$
0.49
|
|
$
2.19
|
|
$
1.96
|
|
|
|
|
|
|
|
|
Weighted-average shares
of common stock outstanding – basic
|
210,089
|
|
184,162
|
|
202,884
|
|
170,467
|
Weighted-average shares
of common stock outstanding – diluted
|
210,362
|
|
184,558
|
|
203,111
|
|
170,978
|
(1)
|
Noncontrolling
interests relate to interests in the Company's operating
partnership, represented by common units and preferred units
(Series 1, 2 & 3 CPOP units) of partnership interests in the
operating partnership that are owned by unit holders other than the
Company.
|
(2)
|
Participating
securities include unvested shares of restricted stock, unvested
LTIP units and unvested performance units.
|
(3)
|
Reflects the write-off
of the portion of a below-market lease intangible attributable to a
below-market fixed rate renewal option that was not exercised due
to the termination of the lease at the end of the initial lease
term.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/rexford-industrial-announces-fourth-quarter-and-full-year-2023-financial-results-302055118.html
SOURCE Rexford Industrial Realty, Inc.