“Beyond the re-activation of our strategic growth plan, our well-located portfolio produced significant increases in our financial results in the second quarter. Specifically, Whitestone’s strength and resiliency continues to be demonstrated through increasing revenues and occupancy, reduction of debt and successful scaling of expenses. As the economy continues to recover, we have positioned the Company to reap the benefits and deliver long-term value from our strategically chosen business-friendly, high-growth markets.”
– Jim Mastandrea, Chairman and Chief Executive Officer
Financial Summary:
All per share amounts are on a diluted per common share and operating partnership (“OP”) unit basis unless stated otherwise.
- Net Revenues of $30.6 million and $59.7 million in the three and six months ended June 30, 2021, respectively
- Net Income attributable to common shareholders of $0.12 and $0.15 per share in the three and six months ended June 30, 2021, respectively
- Funds from Operations (“FFO”) Core of $0.26 and $0.50 per share in the three and six months ended June 30, 2021, respectively
- General and Administrative Expenses, as a percentage of revenue, of 14.6% in the three months ended June 30, 2021. This compares to 16.9% for the year ended December 31, 2020 (1)
- Net Debt to EBITDAre-Adjusted Ratio of 8.2X for the quarter ended June 30, 2021. This compares to 9.4X for the first quarter of 2021 (2)
- Same-Store Net Operating Income (“NOI”) of $20.2 million for the three months ended June 30, 2021, representing an increase of 8.4% from the three months ended June 30, 2020
Second Quarter Operating and Financial Highlights:
All per share amounts are on a diluted per common share and operating partnership (“OP”) unit basis unless stated otherwise.
- Revenues of $30.6million vs $29.0million in prior quarter and $27.6million in 2Q 2020
- Net Income attributable to common shareholders per share of $0.12 vs $0.03 in prior quarter and $0.01 in Q2 2020
- FFO Core per share of $0.26 vs $0.23 in the prior quarter and $0.22 in 2Q 2020
- Same-store NOI increased 8.4% from 2Q 2020
- Comparable GAAP-based leasing spreads of 6.8% for the quarter
- Debt to EBITDAre-Adjusted improved to 8.2X from 9.4X in the prior quarter and 9.8X in 2Q 2020
- Total Net Debt reduced $47.6 million from a year ago(2)
- Debt to Gross Book Value improved to 52% vs 56% from a year ago
- G&A, as a percentage of revenue, improved to 14.6% from 15.7% in 2Q 2020
- Annualized Base Rent per leased square foot grew to $19.95 from $19.71 from the prior quarter
- Acquired Lakeside Market in Dallas, TX for $53.24 million on July 8, 2021
Financial Results
Reconciliations of Net Income Attributable to Whitestone REIT to FFO, FFO Core and NOI are included herein.
Net income attributable to common shareholders for the quarter ended June30, 2021 was $5.1 million, or $0.12 per diluted share. Net income attributable to common shareholders for the quarter ended June30, 2020 was $0.4 million, or $0.01 per diluted share.
FFO for the quarter ended June30, 2021 was $10.6 million, or $0.24 per diluted share, as compared to $8.4 million, or $0.19 per diluted share for the quarter ended June30, 2020. FFO Core for the quarter ended June30, 2021 was $11.9 million or $0.26 per diluted share, compared to $9.6 million, or $0.22 per diluted share for the quarter ended June30, 2020.
Operating Results
For the periods ending June30, 2021 and 2020, the Company’s operating highlights were as follows:
| Second Quarter 2021 | Second Quarter 2020 | |
| Occupancy: | ||
| Wholly Owned Properties | 89.9% | 89.2% |
| Same Store Property Net Operating Income Change (3) | 8.4% | (7.9)% |
| Rental Rate Growth – Total (GAAP Basis): | 6.8% | 11.3% |
| New Leases | 3.1% | 3.4% |
| Renewal Leases | 7.9% | 13.5% |
| Leasing Transactions: | ||
| Number of New Leases | 35 | 21 |
| New Leases – Lease Term Revenue (millions) | $12.3 | $5.2 |
| Number of Renewal Leases | 57 | 43 |
| Renewal Leases – Lease Term Revenue (millions) | $17.5 | $9.8 |
Real Estate Portfolio Update
Community Centered PropertiesTM Portfolio Statistics:
As of June30, 2021, Whitestone wholly owned 58 Community Centered PropertiesTM with 5.0 million square feet of gross leasable area (“GLA”). Five of the 58 Community Centered PropertiesTM are land parcels held for future development. The portfolio is comprised of 30 properties in Texas, 27 in Arizona and one in Illinois. Whitestone’s Community Centered PropertiesTM are located in the MSA’s of Austin (4), Chicago (1), Dallas-Fort Worth (8), Houston (15), Phoenix (27) and San Antonio (3). In addition to being business friendly, these are six of the top markets in the country in terms of size, economic strength and population growth. 2017 estimates show the projected 5-year population growth rates for both Austin and Dallas-Fort Worth to be 9.7%, San Antonio to be 8.6%, Houston to be 8.0%, and Phoenix to be 6.6%(4). The Company’s properties in these markets are generally located on the best retail corners embedded in affluent communities. The Company also owns an 81.4% equity interest in and manages eight properties containing 0.9 million square feet of GLA through its investment in Pillarstone OP.
At the end of the second quarter, the Company’s diversified tenant base was comprised of 1,440 tenants, with the largest tenant accounting for only 2.9% of annualized base rental revenues. Lease terms range from less than one year for smaller tenants to more than 15 years for larger tenants. Whitestone’s leases generally include minimum monthly lease payments and tenant reimbursements for payment of taxes, insurance and maintenance, and typically exclude restrictive lease clauses.
Subsequent Event
On July 8, 2021, we acquired Lakeside Market, a property that meets our Community Centered Property® strategy, for $53.2 million in cash and net prorations. Lakeside Market, a 163,000 square foot property, was 80.5% leased at the time of purchase and is located in Plano, Texas.
Balance Sheet and Liquidity
At June30, 2021, Whitestone had $22.3million in cash and cash equivalents, $55.1million of availability and $160.5 million of capacity under its credit facility.
The Company has undepreciated real estate assets of $1.1 billion at June30, 2021.
At June30, 2021, 51 of the Company’s wholly owned 58 properties were unencumbered by mortgage debt, with an undepreciated cost basis of $828.3 million. At June30, 2021, the Company had total real estate debt, net of cash, of $592.1 million, of which approximately 89% was subject to fixed interest rates. The Company’s weighted average interest rate on all fixed rate debt as of the end of the second quarter was 4.1% and the weighted average remaining term was 3.9 years.
Dividend
On June 11, 2021, the Company declared a quarterly cash distribution of $0.1075 per common share and OP unit for the second quarter of 2021, to be paid in three equal installments of $0.035833 in July, August and September of 2021.
Conference Call Information
In conjunction with the issuance of its financial results, the Company invites you to listen to its earnings release conference call to be broadcast live on Wednesday, August 4, 2021 at 10:00 A.M. Central Time. The call will be led by Jim Mastandrea, Chairman and Chief Executive Officer, and Dave Holeman, Chief Financial Officer. Conference call access information is as follows:
To listen to a webcast of the conference call, click on the Investor Relations tab of the Company’s website, www.whitestonereit.com, and then click on the webcast link. A replay of the call will be available on Whitestone’s website via the webcast link until the Company’s next earnings release. Additional information about Whitestone can be found on the Company’s website.
| Dial-in number for domestic participants: | 1-877-705-6003 |
| Dial-in number for international participants: | 1-201-493-6725 |
The conference call will be recorded, and a telephone replay will be available through Wednesday, August 18, 2021. Replay access information is as follows:
| Replay number for domestic participants: | 1-844-512-2921 |
| Replay number for international participants: | 1-412-317-6671 |
| Passcode (for all participants): | 13721233 |
The second quarter earnings release and supplemental data package will be located in the Investor Relations section of the Company’s website. For those without internet access, the earnings release and supplemental data package will be available by mail upon request. To receive a copy, please call the Company’s Investor Relations line at (713) 435-2219.
Supplemental Financial Information
The second quarter earnings release, supplemental data package and details regarding Whitestone’s results of operations, communities and tenants are available in the Investor Relations section of the Company’s website at www.whitestonereit.com. For those without Internet access, the earnings release and supplemental data package will be available by mail upon request. To receive a copy, please call the Company’s Investor Relations line at (713)435-2219.
About Whitestone REIT
Whitestone is a community-centered shopping center REIT that acquires, owns, manages, develops and redevelops high-quality open-air neighborhood centers primarily in the largest, fastest-growing and most affluent markets in the Sunbelt. Whitestone seeks to create communities that thrive through creating local connections between consumers in the surrounding communities and a well-crafted mix of national, regional and local tenants that provide daily necessities, needed services, entertainment and experiences. Whitestone is a monthly dividend paying stock and has consistently paid dividends for more than 15 years. Whitestone’s strong, balanced and managed capital structure provides stability and flexibility for growth, and positions Whitestone to perform well through economic cycles. For additional information, please visit www.whitestonereit.com.
Footnotes:
| (1) | Inclusive of pro rata share of revenue of unconsolidated investment in real estate partnership. |
| (2) | Total Net Debt is defined as outstanding debt plus pro rata share of outstanding debt of real estate partnership less cash and pro rata share of cash of real estate partnership. |
| (3) | Excludes straight-line rent, amortization of above/below market rates and lease termination fees for both periods |
| (4) | Source: Claritas, as of April 2017. |
Forward-Looking Statements
Certain statements contained in this press release constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The Company intends for all such forward-looking statements to be covered by the safe-harbor provisions for forward-looking statements contained in Section 27A of the Securities Act and Section 21E of the Exchange Act, as applicable. Such information is subject to certain risks and uncertainties, as well as known and unknown risks, which could cause actual results to differ materially from those projected or anticipated. Therefore, such statements are not intended to be a guarantee of our performance in future periods. Such forward-looking statements include statements about our earnings guidance, future liquidity, performance growth and expectations and other matters and can generally be identified by the Company’s use of forward-looking terminology, such as “may,” “will,” “plan,” “expect,” “intend,” “anticipate,” “believe,” “continue,” “goals” or similar words or phrases that are predictions of future events or trends and which do not relate solely to historical matters.
The following are additional factors that could cause the Company’s actual results and its expectations to differ materially from those described in the Company’s forward-looking statements: uncertainties related to the COVID-19 pandemic, including the unknown duration and economic, operational and financial impacts of the COVID-19 pandemic, and the actions taken or contemplated by U.S. and local governmental authorities or others in response to the pandemic on the Company’s business, employees and tenants, including, among others, (a) changes in tenant demand for the Company’s properties, (b) financial challenges confronting major tenants, including as a result of decreased customers’ willingness to frequent, and mandated stay in place orders that have prevented customers from frequenting, some of Company’s tenants’ businesses and the impact of these issues on the Company’s ability to collect rent from its tenants; (c) operational changes implemented by the Company, including remote working arrangements, which may put increased strain on IT systems and create increased vulnerability to cybersecurity incidents, (d) significant reduction in the Company’s liquidity due to a reduced borrowing base under its revolving credit facility and limited ability to access the capital markets and other sources of financing on attractive terms or at all, and (e) prolonged measures to contain the spread of COVID-19 or the fluctuating government-imposed restrictions implemented to contain the spread of COVID-19; adverse economic or real estate developments or conditions in Texas or Arizona, Houston and Phoenix in particular, including as a result of any resurgences in COVID-19 cases in such areas and the impact on our tenants’ ability to pay their rent, which could result in bad debt allowances or straight-line rent reserve adjustments; the imposition of federal income taxes if we fail to qualify as a real estate investment trust (“REIT”) in any taxable year or forego an opportunity to ensure REIT status; the Company’s ability to meet its long-term goals, including its ability to execute effectively its acquisition and disposition strategy, to continue to execute its development pipeline on schedule and at the expected costs, and its ability to grow its NOI as expected, which could be impacted by a number of factors, including, among other things, its ability to continue to renew leases or re-let space on attractive terms and to otherwise address its leasing rollover; its ability to successfully identify, finance and consummate suitable acquisitions, and the impact of such acquisitions, including financing developments, capitalization rates and internal rates of return; the Company’s ability to reduce or otherwise effectively manage its general and administrative expenses; the Company’s ability to fund from cash flows or otherwise distributions to its shareholders at current rates or at all; current adverse market and economic conditions including, but not limited to, the significant volatility and disruption in the global financial markets caused by the COVID-19 pandemic; lease terminations or lease defaults; the impact of competition on the Company’s efforts to renew existing leases; changes in the economies and other conditions of the specific markets in which the Company operates; economic, legislative and regulatory changes, including changes to laws governing REITs and the impact of the legislation commonly known as the Tax Cuts and Jobs Act; the success of the Company’s real estate strategies and investment objectives; the Company’s ability to continue to qualify as a REIT under the Internal Revenue Code of 1986, as amended; and other factors detailed in the Company’s most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and other documents the Company files with the Securities and Exchange Commission from time to time.
Non-GAAP Financial Measures
This release contains supplemental financial measures that are not calculated pursuant to U.S. generally accepted accounting principles (“GAAP”) including EBITDAre, EBITDAre-Adjusted, FFO, FFO Core, and NOI. Following are explanations and reconciliations of these metrics to their most comparable GAAP metric.
EBITDAre: The National Association of Real Estate Investment Trusts (“NAREIT”) defines EBITDAre as net income computed in accordance with GAAP, plus interest expense, income tax expense, depreciation and amortization and impairment write-downs of depreciable property and of investments in unconsolidated affiliates caused by a decrease in value of depreciable property in the affiliate, plus, or minus losses and gains on the disposition of depreciable property, including losses/gains on change in control and adjustments to reflect the entity’s share of EBITDAre of the unconsolidated affiliates and consolidated affiliates with non-controlling interests. The Company calculates EBITDAre in a manner consistent with the NAREIT definition. Management believes that EBITDAre represents a supplemental non-GAAP performance measure that provides investors with a relevant basis for comparing REITs. There can be no assurance the EBITDAre as presented by the Company is comparable to similarly titled measures of other REITs. EBITDAre should not be considered as alternatives to net income or other measurements under GAAP as indicators of operating performance or to cash flows from operating, investing or financing activities as measures of liquidity. EBITDAre does not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness.
EBITDAre-Adjusted: The Company also presents EBITDAre-Adjusted as an additional supplemental measure as we believe it is reflective of the core operating performance of our portfolio of properties. EBITDAre-Adjusted is defined as NAREIT EBITDAre excluding charges and gains related to non-cash and non-operating transactions and other events that could affect the comparability of operating results. Specific examples of items excluded from EBITDAre-Adjusted include, but are not limited to, share-based compensation and management fees, net of related costs. There can be no assurance that EBITDAre-Adjusted as presented by the Company is comparable to similarly titled measures of other REITs. EBITDAre-Adjusted should not be considered an alternative to net income or other measurements under GAAP as indicators of operating performance or to cash flows from operating, investing or financing activities as measures of liquidity. EBITDAre-Adjusted does not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness.
FFO: Funds From Operations: Management believes that FFO is a useful measure of the Company’s operating performance. The Company computes FFO as defined by NAREIT, which states that FFO should represent net income (loss) (calculated in accordance with GAAP), excluding depreciation and amortization related to real estate, gains or losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. FFO does not represent cash flows from operating activities determined in accordance with GAAP and should not be considered an alternative to net income as an indication of the Company’s performance or to cash flow from operations as a measure of liquidity or ability to make distributions and service debt.
Management considers FFO a useful additional measure of performance for an equity REIT because it facilitates an understanding of the operating performance of its properties without giving effect to real estate depreciation and amortization, which assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, management believes that FFO provides a more meaningful and accurate indication of the Company’s performance and useful information for the investment community to compare Whitestone to other REITs since FFO is generally recognized as the industry standard for reporting the operations of REITs.
Other REITs may use different methodologies for calculating FFO, and accordingly, the Company’s FFO may not be comparable to other REITs. The Company presents FFO per diluted share calculations that are based on the outstanding dilutive common shares plus the outstanding OP units for the periods presented.
FFO Core: Funds From Operations Core: Management believes that the computation of FFO in accordance with NAREIT’s definition includes certain non-cash and non-comparable items that affect the Company’s period-over-period performance. These items include, but are not limited to, legal settlements, debt extension costs, non-cash share-based compensation expense and rent support agreement payments received from sellers on acquired assets. In addition, the Company believes that FFO Core is a useful supplemental measure for the investing community to use in comparing the Company to other REITs as many REITs provide some form of adjusted or modified FFO. However, other REITs may use different adjustments, and the Company’s FFO Core may not be comparable to the adjusted or modified FFO of other REITs.
NOI: Net Operating Income: Management believes that NOI is a useful measure of the Company’s property operating performance. The Company defines NOI as operating revenues (rental and other revenues) less property and related expenses (property operation and maintenance and real estate taxes). Because NOI excludes general and administrative expenses, depreciation and amortization, involuntary conversion, interest expense, interest income, provision for income taxes, gain or loss on sale or disposition of assets, pro rata share of NOI of unconsolidated entities and capital expenditures and leasing costs, it provides a performance measure that, when compared year over year, reflects the revenues and expenses directly associated with owning and operating commercial real estate properties and the impact to operations from trends in occupancy rates, rental rates and operating costs, providing perspective not immediately apparent from net income. The Company uses NOI to evaluate its operating performance since NOI allows the Company to evaluate the impact of factors, such as occupancy levels, lease structure, lease rates and tenant base, have on the Company’s results, margins and returns. In addition, management believes that NOI provides useful information to the investment community about the Company’s property and operating performance when compared to other REITs since NOI is generally recognized as a standard measure of property performance in the real estate industry. However, NOI should not be viewed as a measure of the Company’s overall financial performance since it does not reflect general and administrative expenses, depreciation and amortization, involuntary conversion, interest expense, interest income, provision for income taxes, gain or loss on sale or disposition of assets, and the level of capital expenditures and leasing costs necessary to maintain the operating performance of the Company’s properties. Other REITs may use different methodologies for calculating NOI, and accordingly, the Company’s NOI may not be comparable to that of other REITs.
Same Store NOI: Management believes that Same Store NOI is a useful measure of the Company’s property operating performance because it includes only the properties that have been owned for the entire period being compared, and that it is frequently used by the investment community. Same Store NOI assists in eliminating differences in NOI due to the acquisition or disposition of properties during the period being presented, providing a more consistent measure of the Company’s performance. The Company defines Same Store NOI as operating revenues (rental and other revenues, excluding straight-line rent adjustments, amortization of above/below market rents, and lease termination fees) less property and related expenses (property operation and maintenance and real estate taxes), Non-Same Store NOI, and NOI of our investment in Pillarstone OP (pro rata). We define “Non-Same Stores” as properties that have been acquired since the beginning of the period being compared and properties that have been sold, but not classified as discontinued operations. Other REITs may use different methodologies for calculating Same Store NOI, and accordingly, the Company’s Same Store NOI may not be comparable to that of other REITs.
Investor and Media Relations:
Rebecca Elliott,
VP of Corporate Communications
Whitestone REIT
(713) 435-2228
Relliott@whitestonereit.com
| Whitestone REIT and Subsidiaries | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (in thousands, except share and per share data) | ||||||||
| June 30, 2021 | December 31, 2020 | |||||||
| ASSETS | ||||||||
| Real estate assets, at cost | ||||||||
| Property | $ | 1,109,794 | $ | 1,106,426 | ||||
| Accumulated depreciation | (176,879 | ) | (163,712 | ) | ||||
| Total real estate assets | 932,915 | 942,714 | ||||||
| Investment in real estate partnership | 34,257 | 33,979 | ||||||
| Cash and cash equivalents | 22,274 | 25,777 | ||||||
| Restricted cash | 211 | 179 | ||||||
| Escrows and acquisition deposits | 10,402 | 9,274 | ||||||
| Accrued rents and accounts receivable, net of allowance for doubtful accounts (1) | 21,346 | 23,009 | ||||||
| Receivable due from related party | 647 | 335 | ||||||
| Unamortized lease commissions, legal fees and loan costs | 8,321 | 7,686 | ||||||
| Prepaid expenses and other assets(2) | 3,737 | 2,049 | ||||||
| Total assets | $ | 1,034,110 | $ | 1,045,002 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities: | ||||||||
| Notes payable | $ | 614,441 | $ | 644,185 | ||||
| Accounts payable and accrued expenses(3) | 40,608 | 50,918 | ||||||
| Payable due to related party | 514 | 125 | ||||||
| Tenants’ security deposits | 7,280 | 6,916 | ||||||
| Dividends and distributions payable | 4,995 | 4,532 | ||||||
| Total liabilities | 667,838 | 706,676 | ||||||
| Commitments and contingencies: | — | — | ||||||
| Equity: | ||||||||
| Preferred shares, $0.001 par value per share; 50,000,000 shares authorized; none issued and outstanding as of June 30, 2021 and December 31, 2020 | — | — | ||||||
| Common shares, $0.001 par value per share; 400,000,000 shares authorized; 45,692,791 and 42,391,316 issued and outstanding as of June 30, 2021 and December 31, 2020, respectively | 45 | 42 | ||||||
| Additional paid-in capital | 589,764 | 562,250 | ||||||
| Accumulated deficit | (218,842 | ) | (215,809 | ) | ||||
| Accumulated other comprehensive loss | (10,966 | ) | (14,400 | ) | ||||
| Total Whitestone REIT shareholders’ equity | 360,001 | 332,083 | ||||||
| Noncontrolling interest in subsidiary | 6,271 | 6,243 | ||||||
| Total equity | 366,272 | 338,326 | ||||||
| Total liabilities and equity | $ | 1,034,110 | $ | 1,045,002 | ||||
| Whitestone REIT and Subsidiaries | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (in thousands) | ||||||||
| June 30, 2021 | December 31, 2020 | |||||||
| (1) Accrued rents and accounts receivable, net of allowance for doubtful accounts | ||||||||
| Tenant receivables | $ | 21,026 | $ | 22,956 | ||||
| Accrued rents and other recoveries | 16,435 | 16,348 | ||||||
| Allowance for doubtful accounts | (16,186 | ) | (16,426 | ) | ||||
| Other receivables | 71 | 131 | ||||||
| Total accrued rents and accounts receivable, net of allowance for doubtful accounts | $ | 21,346 | $ | 23,009 | ||||
| (2) Operating lease right of use assets (net) | $ | 432 | $ | 592 | ||||
| (3) Operating lease liabilities | $ | 439 | $ | 603 | ||||
| Whitestone REIT and Subsidiaries | ||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Three Months Ended | % Change From | |||||||||||||||||||
| June 30, 2021 | March 31, 2021 | June 30, 2020 | March 31, 2021 | June 30, 2020 | ||||||||||||||||
| Revenues | ||||||||||||||||||||
| Rental(1) | $ | 30,152 | $ | 28,695 | $ | 27,052 | 5 | % | 11 | % | ||||||||||
| Management, transaction, and other fees | 466 | 350 | 545 | 33 | % | (14 | ) | % | ||||||||||||
| Total revenues | 30,618 | 29,045 | 27,597 | 5 | % | 11 | % | |||||||||||||
| Operating expenses | ||||||||||||||||||||
| Depreciation and amortization | 7,105 | 7,013 | 6,970 | 1 | % | 2 | % | |||||||||||||
| Operating and maintenance | 5,444 | 4,839 | 4,395 | 13 | % | 24 | % | |||||||||||||
| Real estate taxes | 4,160 | 4,038 | 4,385 | 3 | % | (5 | ) | % | ||||||||||||
| General and administrative | 4,730 | 5,634 | 4,644 | (16 | ) | % | 2 | % | ||||||||||||
| Total operating expenses | 21,439 | 21,524 | 20,394 | — | % | 5 | % | |||||||||||||
| Other expenses (income) | ||||||||||||||||||||
| Interest expense | 6,143 | 6,132 | 6,468 | — | % | (5 | ) | % | ||||||||||||
| (Gain) loss on sale or disposal of assets, net | (224 | ) | (1 | ) | 657 | N.M. | (2) | N.M. | ||||||||||||
| Interest, dividend and other investment income | (23 | ) | (49 | ) | (73 | ) | (53 | ) | % | (68 | ) | % | ||||||||
| Total other expense | 5,896 | 6,082 | 7,052 | (3 | ) | % | (16 | ) | % | |||||||||||
| Income before equity investment in real estate partnership and income tax | 3,283 | 1,439 | 151 | 128 | % | 2074 | % | |||||||||||||
| Equity in earnings of real estate partnership | 189 | 89 | 364 | 112 | % | (48 | ) | % | ||||||||||||
| Provision for income tax | (87 | ) | (87 | ) | (96 | ) | — | % | (9 | ) | % | |||||||||
| Income from continuing operations | 3,385 | 1,441 | 419 | 135 | % | 708 | % | |||||||||||||
| Gain on sale of property from discontinued operations | 1,833 | — | — | N.M. | (2) | N.M. | ||||||||||||||
| Income from discontinued operations | 1,833 | — | — | N.M. | N.M. | |||||||||||||||
| Net income | 5,218 | 1,441 | 419 | 262 | % | 1145 | % | |||||||||||||
| Less: Net income attributable to noncontrolling interests | 92 | 26 | 9 | 254 | % | 922 | % | |||||||||||||
| Net income attributable to Whitestone REIT | $ | 5,126 | $ | 1,415 | $ | 410 | 262 | % | 1150 | % | ||||||||||
| Whitestone REIT and Subsidiaries | ||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||
| Three Months Ended | % Change From | |||||||||||||||||
| June 30, 2021 | March 31, 2021 | June 30, 2020 | March 31, 2021 | June 30, 2020 | ||||||||||||||
| Basic Earnings Per Share: | ||||||||||||||||||
| Net income from continuing operations attributable to Whitestone REIT excluding amounts attributable to unvested restricted shares | $ | 0.08 | $ | 0.03 | $ | 0.01 | 167 | % | 700 | % | ||||||||
| Income from discontinued operations attributable to Whitestone REIT | 0.04 | 0.00 | 0.00 | N.M. | N.M. | |||||||||||||
| Net income attributable to common shareholders, excluding amounts attributable to unvested restricted shares | $ | 0.12 | $ | 0.03 | $ | 0.01 | 300 | % | 1100 | % | ||||||||
| Diluted Earnings Per Share: | ||||||||||||||||||
| Net income from continuing operations attributable to Whitestone REIT excluding amounts attributable to unvested restricted shares | $ | 0.08 | $ | 0.03 | $ | 0.01 | 167 | % | 700 | % | ||||||||
| Income from discontinued operations attributable to Whitestone REIT | 0.04 | 0.00 | 0.00 | N.M. | N.M. | |||||||||||||
| Net income attributable to common shareholders, excluding amounts attributable to unvested restricted shares | $ | 0.12 | $ | 0.03 | $ | 0.01 | 300 | % | 1100 | % | ||||||||
| Weighted average number of common shares outstanding: | ||||||||||||||||||
| Basic | 43,378 | 42,495 | 42,212 | 2 | % | 3 | % | |||||||||||
| Diluted | 44,125 | 43,331 | 42,763 | 2 | % | 3 | % | |||||||||||
| Consolidated Statements of Comprehensive Income (Loss) | ||||||||||||||||||
| Net income | $ | 5,218 | $ | 1,441 | $ | 419 | 262 | % | 1145 | % | ||||||||
| Other comprehensive income (loss) | ||||||||||||||||||
| Unrealized gain (loss) on cash flow hedging activities | 1,289 | 2,221 | (684 | ) | N.M. | N.M. | ||||||||||||
| Comprehensive income (loss) | 6,507 | 3,662 | (265 | ) | N.M. | N.M. | ||||||||||||
| Less: Net income attributable to noncontrolling interests | 92 | 26 | 9 | 254 | % | 922 | % | |||||||||||
| Less: Comprehensive income (loss) attributable to noncontrolling interests | 21 | 41 | (15 | ) | N.M. | N.M. | ||||||||||||
| Comprehensive income (loss) attributable to Whitestone REIT | $ | 6,394 | $ | 3,595 | $ | (259 | ) | N.M. | N.M. | |||||||||
| Whitestone REIT and Subsidiaries | ||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||||
| (in thousands) | ||||||||||||||||||
| Three Months Ended | % Change From | |||||||||||||||||
| June 30, 2021 | March 31, 2021 | June 30, 2020 | March 31, 2021 | June 30, 2020 | ||||||||||||||
| (1) Rental | ||||||||||||||||||
| Rental revenues | $ | 22,238 | $ | 21,626 | $ | 21,706 | 3 | % | 2 | % | ||||||||
| Recoveries | 8,057 | 7,598 | 7,674 | 6 | % | 5 | % | |||||||||||
| Bad debt | (143 | ) | (529 | ) | (2,328 | ) | 73 | % | 94 | % | ||||||||
| Total rental | $ | 30,152 | $ | 28,695 | $ | 27,052 | 5 | % | 11 | % | ||||||||
| (2) | Not Meaningful |
| Whitestone REIT and Subsidiaries | ||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||
| (in thousands) | ||||||||||||
| Six Months Ended June 30, | % Change From June 30, | |||||||||||
| 2021 | 2020 | 2020 | ||||||||||
| Revenues | ||||||||||||
| Rental(1) | $ | 58,847 | $ | 57,248 | 3 | % | ||||||
| Management, transaction, and other fees | 816 | 933 | (13 | ) | % | |||||||
| Total revenues | 59,663 | 58,181 | 3 | % | ||||||||
| Operating expenses | ||||||||||||
| Depreciation and amortization | 14,118 | 13,941 | 1 | % | ||||||||
| Operating and maintenance | 10,283 | 9,992 | 3 | % | ||||||||
| Real estate taxes | 8,198 | 8,921 | (8 | ) | % | |||||||
| General and administrative | 10,364 | 9,744 | 6 | % | ||||||||
| Total operating expenses | 42,963 | 42,598 | 1 | % | ||||||||
| Other expenses (income) | ||||||||||||
| Interest expense | 12,275 | 13,161 | (7 | ) | % | |||||||
| (Gain) loss on sale or disposal of assets, net | (225 | ) | 864 | (126 | ) | % | ||||||
| Interest, dividend and other investment income | (72 | ) | (135 | ) | (47 | ) | % | |||||
| Total other expense | 11,978 | 13,890 | (14 | ) | % | |||||||
| Income before equity investment in real estate partnership and income tax | 4,722 | 1,693 | 179 | % | ||||||||
| Equity in earnings of real estate partnership | 278 | 556 | (50 | ) | % | |||||||
| Provision for income tax | (174 | ) | (183 | ) | (5 | ) | % | |||||
| Income from continuing operations | 4,826 | 2,066 | 134 | % | ||||||||
| Gain on sale of property from discontinued operations | 1,833 | — | N.M. | |||||||||
| Income from discontinued operations | 1,833 | — | N.M. | |||||||||
| Net income | 6,659 | 2,066 | 222 | % | ||||||||
| Less: Net income attributable to noncontrolling interests | 118 | 44 | 168 | % | ||||||||
| Net income attributable to Whitestone REIT | $ | 6,541 | $ | 2,022 | 223 | % | ||||||
| Whitestone REIT and Subsidiaries | |||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | |||||||||||
| (in thousands, except per share data) | |||||||||||
| Six Months Ended June 30, | % Change From June 30, | ||||||||||
| 2021 | 2020 | 2020 | |||||||||
| Basic Earnings Per Share: | |||||||||||
| Net income from continuing operations attributable to Whitestone REIT excluding amounts attributable to unvested restricted shares | $ | 0.11 | $ | 0.05 | 120 | % | |||||
| Income from discontinued operations attributable to Whitestone REIT | 0.04 | 0.00 | N.M. | ||||||||
| Net income attributable to common shareholders, excluding amounts attributable to unvested restricted shares | $ | 0.15 | $ | 0.05 | 200 | % | |||||
| Diluted Earnings Per Share: | |||||||||||
| Net income from continuing operations attributable to Whitestone REIT excluding amounts attributable to unvested restricted shares | $ | 0.11 | $ | 0.05 | 120 | % | |||||
| Income from discontinued operations attributable to Whitestone REIT | 0.04 | 0.00 | N.M. | ||||||||
| Net income attributable to common shareholders, excluding amounts attributable to unvested restricted shares | $ | 0.15 | $ | 0.05 | 200 | % | |||||
| Weighted average number of common shares outstanding: | |||||||||||
| Basic | 42,939 | 42,130 | 2 | % | |||||||
| Diluted | 43,730 | 42,734 | 2 | % | |||||||
| Consolidated Statements of Comprehensive Income (Loss) | |||||||||||
| Net income | $ | 6,659 | $ | 2,066 | 222 | % | |||||
| Other comprehensive income (loss) | |||||||||||
| Unrealized gain (loss) on cash flow hedging activities | 3,510 | (11,636 | ) | N.M. | |||||||
| Comprehensive income (loss) | 10,169 | (9,570 | ) | N.M. | |||||||
| Less: Net income attributable to noncontrolling interests | 118 | 44 | 168 | % | |||||||
| Less: Comprehensive income (loss) attributable to noncontrolling interests | 62 | (246 | ) | N.M. | |||||||
| Comprehensive income (loss) attributable to Whitestone REIT | $ | 9,989 | $ | (9,368 | ) | N.M. | |||||
| Whitestone REIT and Subsidiaries | ||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||
| (in thousands) | ||||||||||||
| Six Months Ended June 30, | % Change From June 30, | |||||||||||
| 2021 | 2020 | 2020 | ||||||||||
| (1) Rental | ||||||||||||
| Rental revenues | $ | 43,864 | $ | 43,783 | — | % | ||||||
| Recoveries | 15,655 | 16,637 | (6 | ) | % | |||||||
| Bad debt | (672 | ) | (3,172 | ) | 79 | % | ||||||
| Total rental | $ | 58,847 | $ | 57,248 | 3 | % | ||||||
| Whitestone REIT and Subsidiaries CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) | ||||||||
| Six Months Ended June 30, | ||||||||
| 2021 | 2020 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income from continuing operations | $ | 4,826 | $ | 2,066 | ||||
| Net income from discontinued operations | 1,833 | — | ||||||
| Net income | 6,659 | 2,066 | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 14,118 | 13,941 | ||||||
| Amortization of deferred loan costs | 548 | 562 | ||||||
| (Gain) loss on sale or disposal of assets and loan forgiveness, net | (225 | ) | 864 | |||||
| Bad debt | 672 | 3,172 | ||||||
| Share-based compensation | 2,575 | 2,388 | ||||||
| Equity in earnings of real estate partnership | (278 | ) | (556 | ) | ||||
| Changes in operating assets and liabilities: | ||||||||
| Escrows and acquisition deposits | (1,128 | ) | 1,448 | |||||
| Accrued rents and accounts receivable | 991 | (4,994 | ) | |||||
| Receivable due from related party | (312 | ) | (592 | ) | ||||
| Unamortized lease commissions, legal fees and loan costs | (1,852 | ) | (461 | ) | ||||
| Prepaid expenses and other assets | 201 | 1,263 | ||||||
| Accounts payable and accrued expenses | (6,800 | ) | (5,843 | ) | ||||
| Payable due to related party | 389 | 398 | ||||||
| Tenants’ security deposits | 364 | 264 | ||||||
| Net cash provided by operating activities | 14,089 | 13,920 | ||||||
| Cash flows from investing activities: | ||||||||
| Additions to real estate | (3,499 | ) | (3,053 | ) | ||||
| Net cash used in investing activities | (3,499 | ) | (3,053 | ) | ||||
| Net cash provided by investing activities of discontinued operations | 1,833 | — | ||||||
| Cash flows from financing activities: | ||||||||
| Distributions paid to common shareholders | (9,082 | ) | (16,341 | ) | ||||
| Distributions paid to OP unit holders | (165 | ) | (349 | ) | ||||
| Proceeds from issuance of common shares, net of offering costs | 25,371 | 2,241 | ||||||
| Payments of exchange offer costs | (31 | ) | (43 | ) | ||||
| Proceeds from notes payable | — | 1,734 | ||||||
| Net proceeds from (payments of) credit facility | (30,000 | ) | 30,000 | |||||
| Repayments of notes payable | (1,559 | ) | (1,603 | ) | ||||
| Repurchase of common shares | (428 | ) | (2,070 | ) | ||||
| Net cash provided by (used in) financing activities | (15,894 | ) | 13,569 | |||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | (3,471 | ) | 24,436 | |||||
| Cash, cash equivalents and restricted cash at beginning of period | 25,956 | 15,643 | ||||||
| Cash, cash equivalents and restricted cash at end of period (1) | $ | 22,485 | $ | 40,079 | ||||
| (1) | For a reconciliation of cash, cash equivalents and restricted cash, see supplemental disclosures below. |
| Whitestone REIT and Subsidiaries | |||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
| Supplemental Disclosures | |||||||||
| (in thousands) | |||||||||
| Six Months Ended June 30, | |||||||||
| 2021 | 2020 | ||||||||
| Supplemental disclosure of cash flow information: | |||||||||
| Cash paid for interest | $ | 11,829 | $ | 12,626 | |||||
| Cash paid for taxes | $ | 364 | $ | — | |||||
| Non cash investing and financing activities: | |||||||||
| Disposal of fully depreciated real estate | $ | 3 | $ | 24 | |||||
| Financed insurance premiums | $ | 1,712 | $ | 1,431 | |||||
| Value of shares issued under dividend reinvestment plan | $ | 30 | $ | 58 | |||||
| Value of common shares exchanged for OP units | $ | — | $ | 1,127 | |||||
| Change in fair value of cash flow hedge | $ | 3,510 | $ | (11,636 | ) | ||||
| June 30, | ||||||||
| 2021 | 2020 | |||||||
| Cash, cash equivalents and restricted cash | ||||||||
| Cash and cash equivalents | $ | 22,274 | $ | 39,924 | ||||
| Restricted cash | 211 | 155 | ||||||
| Total cash, cash equivalents and restricted cash | $ | 22,485 | $ | 40,079 | ||||
| Whitestone REIT and Subsidiaries | ||||||||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||||
| (in thousands, except per share and per unit data) | ||||||||||||||||||||||
| Three Months Ended | Change From | |||||||||||||||||||||
| June 30, 2021 | March 31, 2021 | June 30, 2020 | March 31, 2021 | June 30, 2020 | ||||||||||||||||||
| FFO (NAREIT) AND FFO CORE | ||||||||||||||||||||||
| Net income attributable to Whitestone REIT | $ | 5,126 | $ | 1,415 | $ | 410 | 262 | % | 1150 | % | ||||||||||||
| Adjustments to reconcile to FFO: | ||||||||||||||||||||||
| Depreciation and amortization of real estate assets | 7,068 | 6,980 | 6,909 | 1 | % | 2 | % | |||||||||||||||
| Depreciation and amortization of real estate assets of real estate partnership (pro rata) | 409 | 405 | 427 | 1 | % | (4 | ) | % | ||||||||||||||
| (Gain) loss on sale or disposal of assets, net | (224 | ) | (1 | ) | 657 | (22300 | ) | % | (134 | ) | % | |||||||||||
| Loss (gain) on sale of property from discontinued operations | (1,833 | ) | — | — | N.M. | N.M. | ||||||||||||||||
| (Gain) loss on sale or disposal of properties or assets of real estate partnership (pro rata) | (20 | ) | — | 1 | N.M. | N.M. | ||||||||||||||||
| Net income attributable to noncontrolling interests | 92 | 26 | 9 | 254 | % | 922 | % | |||||||||||||||
| FFO (NAREIT) | 10,618 | 8,825 | 8,413 | 20 | % | 26 | % | |||||||||||||||
| Adjustments to reconcile to FFO Core: | ||||||||||||||||||||||
| Share-based compensation expense | 1,244 | 1,468 | 1,196 | (15 | ) | % | 4 | % | ||||||||||||||
| FFO Core | $ | 11,862 | $ | 10,293 | $ | 9,609 | 15 | % | 23 | % | ||||||||||||
| FFO PER SHARE AND OP UNIT CALCULATION | ||||||||||||||||||||||
| Numerator: | ||||||||||||||||||||||
| FFO | $ | 10,618 | $ | 8,825 | $ | 8,413 | 20 | % | 26 | % | ||||||||||||
| Distributions paid on unvested restricted common shares | — | — | — | N.M. | N.M. | |||||||||||||||||
| FFO excluding amounts attributable to unvested restricted common shares | $ | 10,618 | $ | 8,825 | $ | 8,413 | 20 | % | 26 | % | ||||||||||||
| FFO Core excluding amounts attributable to unvested restricted common shares | $ | 11,862 | $ | 10,293 | $ | 9,609 | 15 | % | 23 | % | ||||||||||||
| Denominator: | ||||||||||||||||||||||
| Weighted average number of total common shares – basic | 43,378 | 42,495 | 42,212 | 2 | % | 3 | % | |||||||||||||||
| Weighted average number of total noncontrolling OP units – basic | 773 | 773 | 828 | — | % | (7 | ) | % | ||||||||||||||
| Weighted average number of total common shares and noncontrolling OP units – basic | 44,151 | 43,268 | 43,040 | 2 | % | 3 | % | |||||||||||||||
| Effect of dilutive securities: | ||||||||||||||||||||||
| Unvested restricted shares | 747 | 836 | 551 | (11 | ) | % | 36 | % | ||||||||||||||
| Weighted average number of total common shares and noncontrolling OP units – diluted | 44,898 | 44,104 | 43,591 | 2 | % | 3 | % | |||||||||||||||
| FFO per common share and OP unit – basic | $ | 0.24 | $ | 0.20 | $ | 0.20 | 20 | % | 20 | % | ||||||||||||
| FFO per common share and OP unit – diluted | $ | 0.24 | $ | 0.20 | $ | 0.19 | 20 | % | 26 | % | ||||||||||||
| FFO Core per common share and OP unit – basic | $ | 0.27 | $ | 0.24 | $ | 0.22 | 13 | % | 23 | % | ||||||||||||
| FFO Core per common share and OP unit – diluted | $ | 0.26 | $ | 0.23 | $ | 0.22 | 13 | % | 18 | % | ||||||||||||
| Whitestone REIT and Subsidiaries | |||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||
| (in thousands, except per share and per unit data) | |||||||||||||
| Six Months Ended June 30, | % Change From June 30, | ||||||||||||
| 2021 | 2020 | 2020 | |||||||||||
| FFO (NAREIT) AND FFO CORE | |||||||||||||
| Net income attributable to Whitestone REIT | $ | 6,541 | $ | 2,022 | 223 | % | |||||||
| Adjustments to reconcile to FFO: | |||||||||||||
| Depreciation and amortization of real estate assets | 14,048 | 13,818 | 2 | % | |||||||||
| Depreciation and amortization of real estate assets of real estate partnership (pro rata) | 814 | 876 | (7 | ) | % | ||||||||
| (Gain) loss on sale or disposal of assets, net | (225 | ) | 864 | (126 | ) | % | |||||||
| Gain on sale of property from discontinued operations | (1,833 | ) | — | N.M. | |||||||||
| (Gain) loss on sale or disposal of properties or assets of real estate partnership (pro rata) | (20 | ) | 54 | (137 | ) | % | |||||||
| Net income attributable to noncontrolling interests | 118 | 44 | 168 | % | |||||||||
| FFO (NAREIT) | 19,443 | 17,678 | 10 | % | |||||||||
| Adjustments to reconcile to FFO Core: | |||||||||||||
| Share-based compensation expense | 2,712 | 2,522 | 8 | % | |||||||||
| FFO Core | $ | 22,155 | $ | 20,200 | 10 | % | |||||||
| FFO PER SHARE AND OP UNIT CALCULATION | |||||||||||||
| Numerator: | |||||||||||||
| FFO | $ | 19,443 | $ | 17,678 | 10 | % | |||||||
| Distributions paid on unvested restricted common shares | — | — | N.M. | ||||||||||
| FFO excluding amounts attributable to unvested restricted common shares | $ | 19,443 | $ | 17,678 | 10 | % | |||||||
| FFO Core excluding amounts attributable to unvested restricted common shares | $ | 22,155 | $ | 20,200 | 10 | % | |||||||
| Denominator: | |||||||||||||
| Weighted average number of total common shares – basic | 42,939 | 42,130 | 2 | % | |||||||||
| Weighted average number of total noncontrolling OP units – basic | 773 | 866 | (11 | ) | % | ||||||||
| Weighted average number of total common shares and noncontrolling OP units – basic | 43,712 | 42,996 | 2 | % | |||||||||
| Effect of dilutive securities: | |||||||||||||
| Unvested restricted shares | 791 | 604 | 31 | % | |||||||||
| Weighted average number of total common shares and noncontrolling OP units – diluted | 44,503 | 43,600 | 2 | % | |||||||||
| FFO per common share and OP unit – basic | $ | 0.44 | $ | 0.41 | 7 | % | |||||||
| FFO per common share and OP unit – diluted | $ | 0.44 | $ | 0.41 | 7 | % | |||||||
| FFO Core per common share and OP unit – basic | $ | 0.51 | $ | 0.47 | 9 | % | |||||||
| FFO Core per common share and OP unit – diluted | $ | 0.50 | $ | 0.46 | 9 | % | |||||||
| Whitestone REIT and Subsidiaries | ||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||
| (continued) | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| PROPERTY NET OPERATING INCOME | ||||||||||||||||
| Net income attributable to Whitestone REIT | $ | 5,126 | $ | 410 | $ | 6,541 | $ | 2,022 | ||||||||
| General and administrative expenses | 4,730 | 4,644 | 10,364 | 9,744 | ||||||||||||
| Depreciation and amortization | 7,105 | 6,970 | 14,118 | 13,941 | ||||||||||||
| Equity in earnings of real estate partnership | (189 | ) | (364 | ) | (278 | ) | (556 | ) | ||||||||
| Interest expense | 6,143 | 6,468 | 12,275 | 13,161 | ||||||||||||
| Interest, dividend and other investment income | (23 | ) | (73 | ) | (72 | ) | (135 | ) | ||||||||
| Provision for income taxes | 87 | 96 | 174 | 183 | ||||||||||||
| Gain on sale of property from discontinued operations | (1,833 | ) | — | (1,833 | ) | — | ||||||||||
| Management fee, net of related expenses | 83 | 56 | 163 | 165 | ||||||||||||
| (Gain) loss on sale or disposal of assets, net | (224 | ) | 657 | (225 | ) | 864 | ||||||||||
| NOI of real estate partnership (pro rata) | 952 | 1,164 | 1,843 | 2,260 | ||||||||||||
| Net income attributable to noncontrolling interests | 92 | 9 | 118 | 44 | ||||||||||||
| NOI | 22,049 | 20,037 | 43,188 | 41,693 | ||||||||||||
| Non-Same Store NOI (1) | — | — | — | — | ||||||||||||
| NOI of real estate partnership (pro rata) | (952 | ) | (1,164 | ) | (1,843 | ) | (2,260 | ) | ||||||||
| NOI less Non-Same Store NOI and NOI of real estate partnership (pro rata) | 21,097 | 18,873 | 41,345 | 39,433 | ||||||||||||
| Same Store straight-line rent adjustments | (484 | ) | 285 | (694 | ) | 619 | ||||||||||
| Same Store amortization of above/below market rents | (240 | ) | (226 | ) | (441 | ) | (434 | ) | ||||||||
| Same Store lease termination fees | (150 | ) | (271 | ) | (227 | ) | (301 | ) | ||||||||
| Same Store NOI (2) | $ | 20,223 | $ | 18,661 | $ | 39,983 | $ | 39,317 | ||||||||
| (1) | We define “Non-Same Store” as properties that have been acquired since the beginning of the period being compared and properties that have been sold, but not classified as discontinued operations. For purposes of comparing the three months ended June30, 2021 to the three months ended June30, 2020, Non-Same Store includes properties acquired between April 1, 2020 and June30, 2021 and properties sold between April 1, 2020 and June30, 2021, but not included in discontinued operations. For purposes of comparing the six months ended June30, 2021 to the six months ended June30, 2020, Non-Same Store includes properties acquired between January 1, 2020 and June30, 2021 and properties sold between January 1, 2020 and June30, 2021, but not included in discontinued operations. |
| (2) | We define “Same Store” as properties that have been owned during the entire period being compared. For purposes of comparing the three months ended June30, 2021 to the three months ended June30, 2020, Same Store includes properties owned before April 1, 2020 and not sold before June30, 2021. For purposes of comparing the six months ended June30, 2021 to the six months ended June30, 2020, Same Store includes properties owned before January 1, 2020 and not sold before June30, 2021. |
| Whitestone REIT and Subsidiaries | ||||||||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||||
| (continued) | ||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Three Months Ended | % Change From | |||||||||||||||||||
| June 30, 2021 | March 31, 2021 | June 30, 2020 | March 31, 2021 | June 30, 2020 | ||||||||||||||||
| EARNINGS BEFORE INTEREST, TAX, DEPRECIATION AND AMORTIZATION FOR REAL ESTATE (EBITDAre) | ||||||||||||||||||||
| Net income attributable to Whitestone REIT | $ | 5,126 | $ | 1,415 | $ | 410 | 262 | % | 1150 | % | ||||||||||
| Depreciation and amortization | 7,105 | 7,013 | 6,970 | 1 | % | 2 | % | |||||||||||||
| Interest expense | 6,143 | 6,132 | 6,468 | — | % | (5 | ) | % | ||||||||||||
| Provision for income taxes | 87 | 87 | 96 | — | % | (9 | ) | % | ||||||||||||
| Net income attributable to noncontrolling interests | 92 | 26 | 9 | 254 | % | 922 | % | |||||||||||||
| Equity in earnings of real estate partnership | (189 | ) | (89 | ) | (364 | ) | 112 | % | (48 | ) | % | |||||||||
| EBITDAre adjustments for real estate partnership | 766 | 685 | 999 | 12 | % | (23 | ) | % | ||||||||||||
| Gain on sale of property from discontinued operations | (1,833 | ) | — | — | N.M. | N.M. | ||||||||||||||
| (Gain) loss on sale or disposal of assets, net | (224 | ) | (1 | ) | 657 | (22300 | ) | % | (134 | ) | % | |||||||||
| EBITDAre | 17,073 | 15,268 | 15,245 | 12 | % | 12 | % | |||||||||||||
| Management fee, net of related expenses | 83 | 80 | 56 | 4 | % | 48 | % | |||||||||||||
| Share-based compensation expense | 1,244 | 1,468 | 1,196 | (15 | ) | % | 4 | % | ||||||||||||
| EBITDAre-Adjusted | $ | 18,400 | $ | 16,816 | $ | 16,497 | 9 | % | 12 | % | ||||||||||
| Six Months Ended June 30, | % Change From June 30, | |||||||||||
| 2021 | 2020 | 2020 | ||||||||||
| EARNINGS BEFORE INTEREST, TAX, DEPRECIATION AND AMORTIZATION FOR REAL ESTATE (EBITDAre) | ||||||||||||
| Net income attributable to Whitestone REIT | $ | 6,541 | $ | 2,022 | 223 | % | ||||||
| Depreciation and amortization | 14,118 | 13,941 | 1 | % | ||||||||
| Interest expense | 12,275 | 13,161 | (7 | ) | % | |||||||
| Provision for income taxes | 174 | 183 | (5 | ) | % | |||||||
| Net income attributable to noncontrolling interests | 118 | 44 | 168 | % | ||||||||
| Equity in earnings of real estate partnership | (278 | ) | (556 | ) | (50 | ) | % | |||||
| EBITDAre adjustments for real estate partnership | 1,451 | 1,886 | (23 | ) | % | |||||||
| Gain on sale of property from discontinued operations | (1,833 | ) | — | |||||||||
| (Gain) loss on sale or disposal of assets, net | (225 | ) | 864 | (126 | ) | % | ||||||
| EBITDAre | 32,341 | 31,545 | 3 | % | ||||||||
| Management fee, net of related expenses | 163 | 165 | (1 | ) | % | |||||||
| Share-based compensation expense | 2,712 | 2,522 | 8 | % | ||||||||
| EBITDAre-Adjusted | $ | 35,216 | $ | 34,232 | 3 | % | ||||||
