Biggest changePHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 32 • As of December 31, 2022, our debt maturity profile with the respective principal payment obligations is as follows (including the impact of derivatives on weighted-average interest rates): PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 33 LEASING ACTIVITY —Below is a summary of leasing activity for our wholly-owned properties for the years ended December 31, 2022 and 2021 (1) : Total Deals Inline Deals 2022 2021 2022 2021 New leases: Number of leases 390 538 375 517 Square footage (in thousands) 1,230 1,805 819 1,193 ABR (in thousands) $ 23,750 $ 30,889 $ 19,919 $ 24,622 ABR PSF $ 19.31 $ 17.11 $ 24.33 $ 20.63 Cost PSF of executing new leases $ 36.25 $ 28.44 $ 39.56 $ 29.55 Number of comparable leases 145 228 143 224 Comparable rent spread 32.2 % 15.7 % 26.5 % 15.7 % Weighted average lease term (in years) 8.1 8.1 7.4 6.4 Renewals and options: Number of leases 611 597 551 537 Square footage (in thousands) 3,554 3,834 1,213 1,130 ABR (in thousands) $ 49,625 $ 47,603 $ 29,172 $ 25,891 ABR PSF $ 13.96 $ 12.42 $ 24.04 $ 22.92 ABR PSF prior to renewals $ 12.77 $ 11.68 $ 21.18 $ 20.86 Percentage increase in ABR PSF 9.3 % 6.3 % 13.4 % 9.9 % Cost PSF of executing renewals and options $ 1.89 $ 0.63 $ 1.10 $ 1.23 Number of comparable leases (2) 472 496 459 475 Comparable rent spread (2) 14.6 % 8.1 % 15.2 % 10.2 % Weighted average lease term (in years) 4.9 4.8 4.2 4.1 Portfolio retention rate 90.7 % 87.8 % 77.5 % 79.4 % (1) PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.
Biggest changePHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 33 LEASING ACTIVITY —Below is a summary of leasing activity for our wholly-owned properties for the years ended December 31, 2023 and 2022 (1) : Total Deals Inline Deals 2023 2022 2023 2022 New leases: Number of leases 348 390 334 375 Square footage (in thousands) 1,077 1,230 763 819 ABR (in thousands) $ 23,416 $ 23,750 $ 19,813 $ 19,919 ABR PSF $ 21.75 $ 19.31 $ 25.98 $ 24.33 Cost PSF of executing new leases $ 33.04 $ 36.25 $ 37.22 $ 39.56 Number of comparable leases 137 145 135 143 Comparable rent spread 25.2 % 32.2 % 24.8 % 26.5 % Weighted average lease term (in years) 8.6 8.1 7.2 7.4 Renewals and options: Number of leases 648 611 590 551 Square footage (in thousands) 3,642 3,554 1,360 1,213 ABR (in thousands) $ 58,529 $ 49,625 $ 35,311 $ 29,172 ABR PSF $ 16.07 $ 13.96 $ 25.96 $ 24.04 ABR PSF prior to renewals $ 14.50 $ 12.77 $ 22.44 $ 21.18 Percentage increase in ABR PSF 10.8 % 9.3 % 15.7 % 13.4 % Cost PSF of executing renewals and options $ 0.52 $ 1.89 $ 0.91 $ 1.10 Number of comparable leases (2) 485 472 470 459 Comparable rent spread (2) 16.2 % 14.6 % 17.7 % 15.2 % Weighted average lease term (in years) 5.0 4.9 4.3 4.2 Portfolio retention rate 93.9 % 90.7 % 84.9 % 77.5 % (1) PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.
NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss). • Same-Center—We use this term to refer to a property, or portfolio of properties, that have been owned and operational for the entirety of the last two reporting periods (i.e., since January 1, 2021). • Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.
NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss). • Same-Center—We use this term to refer to a property, or portfolio of properties, that have been owned and operational for the entirety of the last two reporting periods (i.e., since January 1, 2022). • Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.
Our debt activity during the year ended December 31, 2022 was as follows: • In May 2022, we amended our credit facility agreement (the “Amendment”) to, among other things, increase the total amount available under our unsecured revolving credit facility from $500 million to $800 million.
Our debt activity during the year ended December 31, 2022 was as follows: • In May 2022, we amended our credit facility agreement to, among other things, increase the total amount available under our unsecured revolving credit facility from $500 million to $800 million.
We use EBITDA re and Adjusted EBITDA re as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage. • Core Funds From Operations (“FFO”)—To arrive at Core FFO, we adjust Nareit FFO Attributable to Stockholders and OP Unit Holders, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) amortization of unconsolidated joint venture basis differences; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income.
We use EBITDA re and Adjusted EBITDA re as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage. • Core Funds From Operations Attributable to Stockholders and OP Unit Holders (“Core FFO”)—To arrive at Core FFO, we adjust Nareit FFO, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) amortization of unconsolidated joint venture basis differences; (iv) gains or losses on the extinguishment or modification of debt and other; (v) other impairment charges; (vi) transaction and acquisition expenses; and (vii) realized performance income.
The policies implemented to address these risks, including raising interest rates, could result in adverse impacts on the United States economy, including a slowing of growth or potentially a recession.
Additionally, the policies implemented to address these risks, including raising interest rates, could result in adverse impacts on the United States economy, including a slowing of growth or potentially a recession.
Further, we are also party to an agreement with our institutional joint venture partner in which any potential liability under such guarantee will be apportioned between us and our joint venture partner based on our respective ownership percentage in the joint venture. As of December 31, 2022, GRP I had an outstanding debt balance of $174.0 million.
Further, we are also party to an agreement with our institutional joint venture partner in which any potential liability under such guarantee will be apportioned between us and our joint venture partner based on our respective ownership percentage in the joint venture. As of December 31, 2023, GRP I had an outstanding debt balance of $174.0 million.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 29 • Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 29 • Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 40 OTHER CONTRACTUAL COMMITMENTS AND CONTINGENCIES AND OFF BALANCE SHEET ARRANGEMENTS —We enter into leases as a lessee as part of our real estate operations in the form of ground leases of land for certain properties, and as part of our corporate operations in the form of office space and office equipment leases.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 40 OTHER CONTRACTUAL COMMITMENTS AND CONTINGENCIES AND OFF BALANCE SHEET ARRANGEMENTS —We enter into leases as a lessee as part of our real estate operations in the form of ground leases of land for certain properties, and as part of our corporate operations in the form of office space and office equipment leases.
UNDERWRITTEN INITIAL PUBLIC OFFERING —On July 19, 2021, we closed our underwritten IPO, through which we issued 19.6 million shares, including the underwriters’ overallotment election, of a new class of common stock, $0.01 par value per share, at an initial price to the public of $28.00 per share.
IMPACT OF THE UNDERWRITTEN IPO —On July 19, 2021, we closed our underwritten IPO, through which we issued 19.6 million shares, including the underwriters’ overallotment election, of a new class of common stock, $0.01 par value per share, at an initial price to the public of $28.00 per share.
We anticipate that obligations related to capital improvements, as well as redevelopment and development, in 2023 can be met with cash flows from operations, cash flows from dispositions, or borrowings on our unsecured revolving credit facility. Generally, we expect our development and redevelopment projects to stabilize within 24 months.
We anticipate that obligations related to capital improvements, as well as redevelopment and development, in 2024 can be met with cash flows from operations, cash flows from dispositions, or borrowings on our unsecured revolving credit facility. Generally, we expect our development and redevelopment projects to stabilize within 24 months.
FINANCIAL HIGHLIGHTS —Owning, operating, and managing well-occupied omni-channel grocery-anchored real estate is a core part of our business strategy, and as of December 31, 2022, 97.2% of our ABR was derived from omni-channel grocery-anchored shopping centers.
FINANCIAL HIGHLIGHTS —Owning, operating, and managing well-occupied omni-channel grocery-anchored real estate is a core part of our business strategy, and as of December 31, 2023, 97.2% of our ABR was derived from omni-channel grocery-anchored shopping centers.
At December 31, 2022, the Operating Partnership had issued and outstanding its 2.625% senior notes. The obligations of the Operating Partnership to pay principal, premiums, if any, and interest on the 2.625% senior notes are fully and unconditionally guaranteed by us on a senior basis.
At December 31, 2023, the Operating Partnership had issued and outstanding its 2.625% senior notes. The obligations of the Operating Partnership to pay principal, premiums, if any, and interest on the 2.625% senior notes are fully and unconditionally guaranteed by us on a senior basis.
FINANCIAL LEVERAGE RATIOS —We believe our net debt to Adjusted EBITDA re , net debt to total enterprise value, and debt covenant compliance as of December 31, 2022 allow us access to future borrowings as needed in the near term.
FINANCIAL LEVERAGE RATIOS —We believe our net debt to Adjusted EBITDA re , net debt to total enterprise value, and debt covenant compliance as of December 31, 2023 allow us access to future borrowings as needed in the near term.
As of December 31, 2022, we were in compliance with the restrictive covenants of our outstanding debt obligations and we expect to continue to meet the requirements of these covenants over the next twelve months.
As of December 31, 2023, we were in compliance with the restrictive covenants of our outstanding debt obligations and we expect to continue to meet the requirements of these covenants over the next twelve months.
The aforementioned adjustments, as well as any reserve for disputed charges, are recorded as a reduction of Rental Income on the consolidated statements of operations. Our revenue collectibility estimates are made based on historical experience, the current economic climate, and other Neighbor-specific factors.
The aforementioned adjustments, as well as any reserve for disputed charges, are recorded as a reduction of Rental Income on the consolidated statements of operations and comprehensive income (“consolidated statements of operations”). Our revenue collectibility estimates are made based on historical experience, the current economic climate, and other Neighbor-specific factors.
As of December 31, 2022, our future contractual finance lease obligations included $0.3 million during 2023, and $0.3 million thereafter. We have an off-balance sheet arrangement that includes being the limited guarantor of a $175 million mortgage loan secured by Grocery Retail Partners I LLC (“GRP I”) properties.
As of December 31, 2023, our future contractual finance lease obligations included $0.3 million during 2024. We have an off-balance sheet arrangement that includes being the limited guarantor of a $175 million mortgage loan secured by Grocery Retail Partners I LLC (“GRP I”) properties.
Our basis for analyzing significant fluctuations in our results of operations generally includes review of the results of our same-center portfolio, non-same-center portfolio, and revenues and expenses from our management activities. We define our same-center portfolio as the 254 properties that were owned and operational prior to January 1, 2021.
Our basis for analyzing significant fluctuations in our results of operations generally includes review of the results of our same-center portfolio, non-same-center portfolio, and revenues and expenses from our management activities. We define our same-center portfolio as the 262 properties that were owned and operational prior to January 1, 2022.
Currently, neither our operating leases nor our finance leases have residual value guarantees or other restrictions or covenants. We expect to fund these obligations through existing financing or cash flows from operations. As of December 31, 2022, our future contractual obligations as a lessee included operating lease obligations of $0.7 million during 2023, and $6.8 million thereafter.
Currently, neither our operating leases nor our finance leases have residual value guarantees or other restrictions or covenants. We expect to fund these obligations through existing financing or cash flows from operations. As of December 31, 2023, our future contractual obligations as a lessee included operating lease obligations of $0.7 million during 2024, and $7.3 million thereafter.
Additionally, many of our leases are for terms of less than ten years, which allows us to target increased rents to current market rates upon renewal. In addition to inflation, macroeconomic and geopolitical risks may create challenges that cause current market conditions in the United States to worsen.
Additionally, many of our leases are for terms of less than ten years, which allows us to target increased rents to current market rates upon renewal. In addition to inflation, macroeconomic and geopolitical risks may create challenges that could negatively impact market conditions in the United States.
Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDA re on the same basis. • Equity Market Capitalization—We calculate equity market capitalization as the total dollar value of all outstanding shares using the closing price for the applicable date. • Nareit FFO—Nareit defines FFO as net income (loss) computed in accordance with GAAP, excluding: (i) gains (or losses) from sales of property and gains (or losses) from change in control; (ii) depreciation and amortization related to real estate; (iii) impairment losses on real estate and impairments of in-substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated partnerships and joint ventures; and (iv) adjustments for unconsolidated partnerships and joint ventures, calculated to reflect FFO on the same basis.
Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDA re on the same basis. • Equity Market Capitalization—We calculate equity market capitalization as the total dollar value of all outstanding shares using the closing price for the applicable date. • Nareit FFO Attributable to Stockholders and OP Unit Holders (“Nareit FFO”)—Nareit defines Funds From Operations (“FFO”) as net income (loss) computed in accordance with GAAP, excluding: (i) gains (or losses) from sales of property and gains (or losses) from change in control; (ii) depreciation and amortization related to real estate; (iii) impairment losses on real estate and impairments of in-substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated partnerships and joint ventures; and (iv) adjustments for unconsolidated partnerships and joint ventures, calculated to reflect FFO on the same basis.
Future Debt Obligations —As of December 31, 2022, including the impact of our swap agreements, our future contractual debt obligations were $115.2 million of debt principal and interest payments during 2023, and $2.1 billion of debt principal and interest payments thereafter (see Note 8).
Future Debt Obligations —As of December 31, 2023, including the impact of our swap agreements, our future contractual debt obligations were $115.7 million of debt principal and interest payments during 2024, and $2.2 billion of debt principal and interest payments thereafter (see Note 8).
Our underwritten incremental unlevered yields on development and redevelopment projects are expected to average between 9%-11%. Our current in process projects represent an estimated total investment of $50.3 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization.
Our underwritten incremental unlevered yields on development and redevelopment projects are expected to average between 9%-12%. Our current in process projects represent an estimated total investment of $33.7 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization.
During the year ended December 31, 2022, we had a net cash outlay of $0.2 million from changes in working capital as compared to a net cash inflow of $4.0 million during the same period in 2021.
During the year ended December 31, 2023, we had a net cash outlay of $9.4 million from changes in working capital as compared to a net cash outlay of $0.2 million during the same period in 2022.
Differentiated and Focused Strategy —We actively monitor the commercial real estate sector for shopping centers that meet our investment objectives. Capital raised through our underwritten IPO combined with our effective shelf registration statement and ATM program allow us to access equity and debt capital that we intend to use, in part, to grow our portfolio of assets.
Differentiated and Focused Strategy —We actively monitor the commercial real estate sector for shopping centers that meet our investment objectives. Our effective shelf registration statement and ATM program allow us to access equity and debt capital that we intend to use, in part, to grow our portfolio of assets.
For the years ended December 31, 2022 and 2021, Same-Center NOI represents the NOI for the 254 properties that were wholly-owned and operational for the entire portion of all comparable reporting periods.
For the years ended December 31, 2023 and 2022, Same-Center NOI represents the NOI for the 262 properties that were wholly-owned and operational for the entire portion of all comparable reporting periods.
FINANCING ACTIVITIES —Our net cash used in financing activities was primarily impacted by the following: • Debt borrowings and payments — During the year ended December 31, 2022, we had $1.3 million in net repayment of debt as compared to $402.3 million in net repayment of debt during the same period a year ago.
FINANCING ACTIVITIES —Our net cash provided by (used in) financing activities was primarily impacted by the following: • Debt borrowings and payments — During the year ended December 31, 2023, we had $64.2 million in net borrowings as compared to $1.3 million in net repayment of debt during the same period a year ago.
While we do not believe there is a reasonable likelihood of a material change in the estimates or PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 44 assumptions that we use to recognize revenue, if actual payment levels were to vary significantly from estimates, we may be exposed to decreases in rental income that could be material or increases of non-cash straight-line income when a cash-basis Neighbor moves back to accrual accounting in accordance with GAAP.
While we do not believe there is a reasonable likelihood of a material change in the estimates or assumptions that we use to recognize revenue, if actual payment levels were to vary significantly from estimates, we may be exposed to decreases in rental income that could be material or increases of non-cash straight-line income when a cash-basis Neighbor moves back to accrual accounting in accordance with GAAP.
We define our non-same-center portfolio as those properties that were not fully owned and operational in both periods owing to real estate asset activity occurring after December 31, 2020, which includes 27 properties disposed of and 16 properties acquired.
We define our non-same-center portfolio as those properties that were not fully owned and operational in both periods owing primarily to real estate asset activity occurring after December 31, 2021, which includes five properties disposed of and 18 properties acquired.
Same-Center NOI should not be viewed as an alternative measure of our financial performance as it does not reflect the operations of our entire portfolio, nor does it reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 36 Same-Center NOI should not be viewed as an alternative measure of our financial performance as it does not reflect the operations of our entire portfolio, nor does it reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations.
See “Key Performance Indicators and Defined Terms” above for further information. REAL ESTATE ACQUISITION ACTIVITY —We actively monitor the commercial real estate market for properties that have future growth potential, are located in attractive demographic markets, and support our business objectives.
See “Key Performance Indicators and Defined Terms” above for further information. REAL ESTATE ACQUISITION ACTIVITY —We actively monitor the commercial real estate market for properties that have future growth potential, are located in attractive demographic markets, and support our business objectives. We are currently targeting acquisitions of $200 million - $300 million annually.
PORTFOLIO AND LEASING STATISTICS —Below are statistical highlights of our wholly-owned portfolio as of December 31, 2022 and 2021 (dollars and square feet in thousands): 2022 2021 Number of properties 271 268 Number of states 31 31 Total square feet 31,093 30,691 ABR $ 435,712 $ 405,281 % ABR from omni-channel grocery-anchored shopping centers 97.2 % 96.7 % Leased occupancy %: Total portfolio spaces 97.4 % 96.3 % Anchor spaces 99.3 % 98.1 % Inline spaces 93.8 % 92.7 % Average remaining lease term (in years) (1) 4.5 4.6 (1) The average remaining lease term in years excludes future options to extend the term of the lease.
PORTFOLIO AND LEASING STATISTICS —Below are statistical highlights of our wholly-owned portfolio as of December 31, 2023 and 2022 (dollars and square feet in thousands): 2023 2022 Number of properties 281 271 Number of states 31 31 Total square feet 32,153 31,093 ABR $ 470,819 $ 435,712 % ABR from omni-channel grocery-anchored shopping centers 97.2 % 97.2 % Leased occupancy %: Total portfolio spaces 97.4 % 97.4 % Anchor spaces 98.9 % 99.3 % Inline spaces 94.7 % 93.8 % Average remaining lease term (in years) (1) 4.4 4.5 (1) The average remaining lease term in years excludes future options to extend the term of the lease.
As of December 31, 2022, the notional amount of our interest rate swaps was $0.8 billion. As of December 31, 2022, our future interest rate swap recoverables are $15.9 million during 2023 and $11.2 million thereafter.
As of December 31, 2023, the notional amount of our interest rate swaps was $0.7 billion. As of December 31, 2023, our future interest rate swap recoverables are $15.8 million during 2024 and $11.3 million thereafter.
Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services. As of December 31, 2022, we owned equity interests in 291 shopping centers, including 271 wholly-owned shopping centers and 20 shopping centers owned through one unconsolidated joint venture, which comprised approximately 33.3 million square feet in 31 states.
Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services. As of December 31, 2023, we owned equity interests in 301 shopping centers, including 281 wholly-owned shopping centers and 20 shopping centers owned through one unconsolidated joint venture, which comprised approximately 34.4 million square feet in 31 states.
Management’s Discussion and Analysis of Financial Condition and Results of Operations ” of our 2021 Annual Report on Form 10-K, filed with the SEC on February 16, 2022. PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 36 NON-GAAP MEASURES See “Key Performance Indicators and Defined Terms” above for additional information related to the following non-GAAP measures.
Management’s Discussion and Analysis of Financial Condition and Results of Operations ” of our 2022 Annual Report on Form 10-K, filed with the SEC on February 21, 2023. NON-GAAP MEASURES See “Key Performance Indicators and Defined Terms” above for additional information related to the following non-GAAP measures.
In accordance with the terms of the sales agreement, we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million from time to time through our sales agents, or, if applicable, as forward sellers. No shares were issued under the ATM program during the fourth quarter of 2022.
In accordance with the terms of the sales agreement, we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million from time to time through our sales agents, or, if applicable, as forward sellers.
The increase in property operations was primarily due to a $15.6 million, or 4.5%, improvement in Same-Center NOI as compared to 2021, and the execution of our acquisition strategy.
The increase in property operations was primarily due to a $16.2 million, or 4.2%, improvement in Same-Center NOI as compared to 2022, and the execution of our acquisition strategy.
Debt Activity —During the years ended December 31, 2022 and 2021, we took steps to increase debt amounts available to us for future investment activity.
Debt Activity —During the years ended December 31, 2023 and 2022, we took steps to appropriately ladder our debt maturities and increase debt amounts available to us for future investment activity.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 38 The following table presents our calculation of EBITDA re and Adjusted EBITDA re for the years ended December 31, 2022, 2021, and 2020 (in thousands): 2022 2021 2020 Calculation of EBITDA re Net income $ 54,529 $ 17,233 $ 5,462 Adjustments: Depreciation and amortization 236,224 221,433 224,679 Interest expense, net 71,196 76,371 85,303 Gain on disposal of property, net (7,517) (30,421) (6,494) Impairment of real estate assets 322 6,754 2,423 Federal, state, and local tax expense 806 327 491 Adjustments related to unconsolidated joint ventures 1,987 1,431 3,355 EBITDA re $ 357,547 $ 293,128 $ 315,219 Calculation of Adjusted EBITDA re EBITDA re $ 357,547 $ 293,128 $ 315,219 Adjustments: Change in fair value of earn-out liability 1,809 30,436 (10,000) Transaction and acquisition expenses 10,551 5,363 539 Amortization of unconsolidated joint venture basis differences 220 1,167 1,883 Realized performance income (1) (2,742) (675) — Other impairment charges — — 359 Adjusted EBITDA re $ 367,385 $ 329,419 $ 308,000 (1) Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 38 The following table presents our calculation of EBITDA re and Adjusted EBITDA re for the years ended December 31, 2023, 2022, and 2021 (in thousands): 2023 2022 2021 Calculation of EBITDA re Net income $ 63,762 $ 54,529 $ 17,233 Adjustments: Depreciation and amortization 236,443 236,224 221,433 Interest expense, net 84,232 71,196 76,371 Gain on disposal of property, net (1,110) (7,517) (30,421) Impairment of real estate assets — 322 6,754 Federal, state, and local tax expense 438 806 327 Adjustments related to unconsolidated joint ventures 3,721 1,987 1,431 EBITDA re $ 387,486 $ 357,547 $ 293,128 Calculation of Adjusted EBITDA re EBITDA re $ 387,486 $ 357,547 $ 293,128 Adjustments: Impairment of investment in third parties 3,000 — — Change in fair value of earn-out liability — 1,809 30,436 Transaction and acquisition expenses 5,675 10,551 5,363 Amortization of unconsolidated joint venture basis differences 17 220 1,167 Realized performance income (1) (75) (2,742) (675) Adjusted EBITDA re $ 396,103 $ 367,385 $ 329,419 (1) Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
The following table presents our calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders and Core FFO for the years ended December 31, 2022, 2021, and 2020 (in thousands, except per share amounts): 2022 2021 2020 Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders Net income $ 54,529 $ 17,233 $ 5,462 Adjustments: Depreciation and amortization of real estate assets 232,571 217,564 218,738 Impairment of real estate assets 322 6,754 2,423 Gain on disposal of property, net (7,517) (30,421) (6,494) Adjustments related to unconsolidated joint ventures 842 72 1,552 Nareit FFO attributable to stockholders and OP unit holders $ 280,747 $ 211,202 $ 221,681 Calculation of Core FFO Nareit FFO attributable to stockholders and OP unit holders $ 280,747 $ 211,202 $ 221,681 Adjustments: Depreciation and amortization of corporate assets 3,653 3,869 5,941 Change in fair value of earn-out liability 1,809 30,436 (10,000) Transaction and acquisition expenses 10,551 5,363 539 Loss on extinguishment or modification of debt and other, net 1,025 3,592 4 Amortization of unconsolidated joint venture basis differences 220 1,167 1,883 Realized performance income (1) (2,742) (675) — Other impairment charges — — 359 Core FFO $ 295,263 $ 254,954 $ 220,407 Nareit FFO Attributable to Stockholders and OP Unit Holders/Core FFO per diluted share Weighted-average shares of common stock outstanding - diluted 130,332 116,672 111,156 Nareit FFO attributable to stockholders and OP unit holders per share - diluted $ 2.15 $ 1.81 $ 1.99 Core FFO per share - diluted $ 2.27 $ 2.19 $ 1.98 (1) Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
The following table presents our calculation of Nareit FFO and Core FFO for the years ended December 31, 2023, 2022, and 2021 (in thousands, except per share amounts): 2023 2022 2021 Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders Net income $ 63,762 $ 54,529 $ 17,233 Adjustments: Depreciation and amortization of real estate assets 234,260 232,571 217,564 Impairment of real estate assets — 322 6,754 Gain on disposal of property, net (1,110) (7,517) (30,421) Adjustments related to unconsolidated joint ventures 2,636 842 72 Nareit FFO attributable to stockholders and OP unit holders $ 299,548 $ 280,747 $ 211,202 Calculation of Core FFO Attributable to Stockholders and OP Unit Holders Nareit FFO attributable to stockholders and OP unit holders $ 299,548 $ 280,747 $ 211,202 Adjustments: Depreciation and amortization of corporate assets 2,183 3,653 3,869 Change in fair value of earn-out liability — 1,809 30,436 Impairment of investment in third parties 3,000 — — Transaction and acquisition expenses 5,675 10,551 5,363 Loss on extinguishment or modification of debt and other, net 368 1,025 3,592 Amortization of unconsolidated joint venture basis differences 17 220 1,167 Realized performance income (1) (75) (2,742) (675) Core FFO attributable to stockholders and OP unit holders $ 310,716 $ 295,263 $ 254,954 Nareit FFO/Core FFO Attributable to Stockholders and OP Unit Holders per diluted share Weighted-average shares of common stock outstanding - diluted 132,970 130,332 116,672 Nareit FFO attributable to stockholders and OP unit holders per share - diluted $ 2.25 $ 2.15 $ 1.81 Core FFO attributable to stockholders and OP unit holders per share - diluted $ 2.34 $ 2.27 $ 2.19 (1) Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.
(2) Includes operating revenues and expenses from non-same-center properties which includes properties acquired or sold and corporate activities. PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 37 NAREIT FFO AND CORE FFO —Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance.
(2) Includes operating revenues and expenses from non-same-center properties which includes properties acquired or sold and corporate activities. NAREIT FFO AND CORE FFO —Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance.
The following table highlights our property acquisitions during the years ended December 31, 2022 and 2021 (dollars in thousands): 2022 2021 Number of properties acquired 7 9 Number of outparcels acquired (1) 4 5 Contract price $ 280,515 $ 307,551 Total price of acquisitions (2) 282,000 308,358 (1) Outparcels acquired are adjacent to shopping centers that we own.
The following table highlights our property acquisitions during the years ended December 31, 2023 and 2022 (dollars in thousands): 2023 2022 Number of properties acquired 11 7 Number of outparcels acquired (1) 3 4 Contract price $ 278,480 $ 280,515 Total price of acquisitions (2) 270,262 282,000 (1) Outparcels acquired are adjacent to shopping centers that we own.
(2) For the year ended December 31, 2022, amounts reported are net of insurance proceeds for property damage claims. We expect our capital expenditures to reach $105 million - $115 million in 2023, which includes $50 million - $60 million related to development and redevelopment projects.
(2) Amounts reported are net of insurance proceeds of $2.6 million and $2.1 million for property damage claims for the years ended December 31, 2023 and 2022, respectively. We expect our capital expenditures to reach $100 million - $110 million in 2024, which includes $40 million - $50 million related to development and redevelopment projects.
We declared and paid 2022 monthly distributions of $0.0933 per share, or $1.12 annualized, an increase of 3.7%, for each month beginning September 2022 through December 2022. The December 2022 and January 2023 distributions of $0.0933 per share were paid on January 3, 2023 and February 1, 2023, respectively.
In 2022, we declared and paid monthly distributions of $0.09 per share, or $1.08 annualized, for each month beginning January 2022 through August 2022. We declared and paid monthly distributions of $0.0933 per share, or $1.12 annualized, an increase of 3.7%, for each month beginning September 2022 through December 2022.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 43 INVESTING ACTIVITIES —Our net cash used in investing activities was primarily impacted by the following: • Real estate acquisitions — During the year ended December 31, 2022, our acquisitions resulted in a total cash outlay of $282.0 million, as compared to a total cash outlay of $308.4 million during the same period in 2021. • Real estate dispositions — During the year ended December 31, 2022, our dispositions resulted in a net cash inflow of $52.0 million, as compared to a net cash inflow of $206.4 million during the same period in 2021. • Capital expenditures — We invest capital into leasing our properties and maintaining or improving the condition of our properties.
INVESTING ACTIVITIES —Our net cash used in investing activities was primarily impacted by the following: • Real estate acquisitions — During the year ended December 31, 2023, our acquisitions resulted in a total cash outlay of $270.3 million, as compared to a total cash outlay of $282.0 million during the same period in 2022. • Capital expenditures — We invest capital into leasing our properties and maintaining or improving the condition of our properties.
REAL ESTATE DISPOSITION ACTIVITY —We continually evaluate our portfolio of assets for opportunities to make strategic dispositions of assets that no longer meet our growth and investment objectives or assets that have stabilized in order to capture their value.
(2) Total price of acquisitions includes closing costs less credits and assumed debt obligations. REAL ESTATE DISPOSITION ACTIVITY —We continually evaluate our portfolio of assets for opportunities to make strategic dispositions of assets that no longer meet our growth and investment objectives or assets that have stabilized in order to capture their value.
Interest Expense, Net was comprised of the following (dollars in thousands): Year Ended December 31, 2022 2021 Interest on unsecured term loans and senior notes, net $ 40,975 $ 40,107 Interest on secured debt 20,768 25,044 Interest on revolving credit facility, net 2,069 870 Non-cash amortization and other 6,359 6,758 Loss on extinguishment or modification of debt and other, net (1) 1,025 3,592 Interest expense, net $ 71,196 $ 76,371 Weighted-average interest rate as of end of year 3.6 % 3.3 % Weighted-average term (in years) as of end of year 4.4 5.2 (1) Includes defeasance fees related to early repayments of debt.
Interest Expense, Net was comprised of the following (dollars in thousands): Year Ended December 31, 2023 2022 Interest on unsecured term loans and senior notes, net $ 48,803 $ 40,975 Interest on secured debt 18,614 20,768 Interest on revolving credit facility, net 8,785 2,069 Non-cash amortization and other 7,662 6,359 Loss on extinguishment or modification of debt and other, net (1) 368 1,025 Interest expense, net $ 84,232 $ 71,196 Weighted-average interest rate as of end of year 4.2 % 3.6 % Weighted-average term (in years) as of end of year 3.9 4.4 (1) Includes defeasance fees related to early repayments of debt.
Accordingly, Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP.
Accordingly, Nareit FFO and Core FFO should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our Nareit FFO and Core FFO, as presented, may not be comparable to amounts calculated by other REITs.
The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of December 31, 2022 and 2021 (in thousands): 2022 2021 Net debt: Total debt, excluding discounts, market adjustments, and deferred financing expenses $ 1,937,142 $ 1,941,504 Less: Cash and cash equivalents 5,740 93,109 Total net debt $ 1,931,402 $ 1,848,395 Enterprise value: Net debt $ 1,931,402 $ 1,848,395 Total equity market capitalization (1)(2) 4,178,204 4,182,996 Total enterprise value $ 6,109,606 $ 6,031,391 (1) Total equity market capitalization is calculated as diluted shares multiplied by the closing market price per share, which includes 131.2 million and 126.6 million diluted shares as of December 31, 2022 and 2021, respectively, and the closing market price per share of $31.84 and $33.04 as of December 31, 2022 and 2021, respectively.
The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of December 31, 2023 and 2022 (in thousands): 2023 2022 Net debt: Total debt, excluding discounts, market adjustments, and deferred financing expenses $ 2,011,093 $ 1,937,142 Less: Cash and cash equivalents 5,074 5,740 Total net debt $ 2,006,019 $ 1,931,402 Enterprise value: Net debt $ 2,006,019 $ 1,931,402 Total equity market capitalization (1)(2) 4,955,480 4,178,204 Total enterprise value $ 6,961,499 $ 6,109,606 (1) Total equity market capitalization is calculated as diluted shares multiplied by the closing market price per share, which includes 135.8 million and 131.2 million diluted shares as of December 31, 2023 and 2022, respectively, and the closing market price per share of $36.48 and $31.84 as of December 31, 2023 and 2022, respectively.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 39 DEBT —The following table summarizes information about our debt as of December 31, 2022 and 2021 (dollars in thousands): 2022 2021 Total debt obligations, gross $ 1,912,784 $ 1,914,082 Weighted-average interest rate 3.6 % 3.3 % Weighted-average term (in years) 4.4 5.2 Revolving credit facility capacity (1) $ 800,000 $ 500,000 Revolving credit facility availability (2) 709,385 489,329 (1) The revolving credit facility matures in January 2026, extendable at our option to January 2027.
DEBT —The following table summarizes information about our debt as of December 31, 2023 and 2022 (dollars in thousands): 2023 2022 Total debt obligations, gross $ 1,986,735 $ 1,912,784 Weighted-average interest rate 4.2 % 3.6 % Weighted-average term (in years) 3.9 4.4 Revolving credit facility capacity (1) $ 800,000 $ 800,000 Revolving credit facility availability (2) 606,550 709,385 (1) The revolving credit facility matures in January 2026, extendable at our option to January 2027.
Other Expense, Net was comprised of the following (in thousands): Year Ended December 31, 2022 2021 Change in fair value of earn-out liability (see Note 16) $ (1,809) $ (30,436) Equity in net income of unconsolidated joint ventures 1,280 1,695 Transaction and acquisition expenses (10,551) (5,363) Federal, state, and local income tax expense (806) (327) Other (274) 70 Other expense, net $ (12,160) $ (34,361) SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2021 AND 2020 For a discussion of the year-to-year comparisons in the results of operations for the years ended December 31, 2021 and 2020, see “ Part II, Item 7.
Other Expense, Net: • Other Expense, Net was comprised of the following (in thousands): Year Ended December 31, 2023 2022 Transaction and acquisition expenses $ (5,675) $ (10,551) Impairment of investment in third parties (see Note 15) (3,000) — Federal, state, and local income tax expense (438) (806) Equity in net income of unconsolidated investments 372 1,280 Change in fair value of earn-out liability (see Note 16) — (1,809) Other 1,429 (274) Other expense, net $ (7,312) $ (12,160) SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2022 AND 2021 For a discussion of the year-to-year comparisons in the results of operations for the years ended December 31, 2022 and 2021, see “ Part II, Item 7.
On August 3, 2022, our Board approved a new share repurchase program of up to $250 million of common stock. The program may be suspended or discontinued at any time, and does not obligate us to repurchase any dollar amount or particular number of shares. No share repurchases have been made to date under this program.
The program may be suspended or discontinued at any time, and does not obligate us to repurchase any dollar amount or particular number of shares. No share repurchases have been made to date under this program.
The following table presents our calculation of net debt to Adjusted EBITDA re and net debt to total enterprise value as of December 31, 2022 and 2021 (dollars in thousands): 2022 2021 Net debt to Adjusted EBITDA re - annualized: Net debt $ 1,931,402 $ 1,848,395 Adjusted EBITDA re - annualized (1) 367,385 329,419 Net debt to Adjusted EBITDA re - annualized 5.3x 5.6x Net debt to total enterprise value: Net debt $ 1,931,402 $ 1,848,395 Total enterprise value 6,109,606 6,031,391 Net debt to total enterprise value 31.6% 30.6% (1) Adjusted EBITDA re is based on a trailing twelve month period.
The following table presents our calculation of net debt to Adjusted EBITDA re and net debt to total enterprise value as of December 31, 2023 and 2022 (dollars in thousands): 2023 2022 Net debt to Adjusted EBITDA re - annualized: Net debt $ 2,006,019 $ 1,931,402 Adjusted EBITDA re - annualized (1) 396,103 367,385 Net debt to Adjusted EBITDA re - annualized 5.1x 5.3x Net debt to total enterprise value: Net debt $ 2,006,019 $ 1,931,402 Total enterprise value 6,961,499 6,109,606 Net debt to total enterprise value 28.8% 31.6% (1) Adjusted EBITDA re is based on a trailing twelve month period.
Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis for the years ended December 31, 2022 and 2021 (in thousands): 2022 2021 Capital expenditures for real estate: Capital improvements $ 17,828 $ 15,862 Tenant improvements 24,194 23,485 Redevelopment and development 53,671 31,579 Total capital expenditures for real estate 95,693 70,926 Corporate asset capital expenditures 3,292 2,194 Capitalized indirect costs (1) 3,430 1,915 Total capital spending activity (2) $ 102,415 $ 75,035 (1) Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest expense.
Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis for the years ended December 31, 2023 and 2022 (in thousands): PHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 41 2023 2022 Capital expenditures for real estate: Capital improvements $ 22,766 $ 17,828 Tenant improvements 26,663 24,194 Redevelopment and development 38,206 53,671 Total capital expenditures for real estate 87,635 95,693 Corporate asset capital expenditures 963 3,292 Capitalized indirect costs (1) 4,103 3,430 Total capital spending activity (2) $ 92,701 $ 102,415 (1) Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest expense.
The underwritten IPO has allowed us access to forms of capital not previously available to us, as follows: • In October 2021, we completed the registered offering of $350 million aggregate principal amount of 2.625% senior notes, which resulted in gross proceeds of $345.4 million. • In February 2022, we filed an automatically effective shelf registration statement on Form S-3 providing for the public offering and sale, from time to time, by us of our preferred stock, common stock, debt securities, depository shares, warrants, rights, units, and guarantees of debt securities and by the Operating Partnership of its debt securities, in each case in unlimited amounts. • In connection with our February 2022 Form S-3 filing, we commenced the ATM program through which we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million.
The notes are fully and unconditionally guaranteed by us. • In February 2022, we filed an automatically effective shelf registration statement on Form S-3 providing for the public offering and sale, from time to time, by us of our preferred stock, common stock, debt securities, depository shares, warrants, rights, units, and guarantees of debt securities and by the Operating Partnership of its debt securities, in each case in unlimited amounts. • In connection with our February 2022 Form S-3 filing, we commenced the ATM program through which we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million.
As of December 31, 2022, we had $726.7 million of total liquidity, comprised of $17.3 million of cash, cash equivalents, and restricted cash, plus $709.4 million of borrowing capacity available on our $800 million revolving credit facility.
As of December 31, 2023, we had $615.4 million of total liquidity, comprised of $8.9 million of cash, cash equivalents, and restricted cash, plus $606.6 million of borrowing capacity available on our $800 million revolving credit facility.
Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO should not be considered alternatives to net income (loss) under GAAP, as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 37 Nareit FFO and Core FFO should not be considered alternatives to net income (loss) under GAAP, as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions.
During the year ended December 31, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million, after approximately $0.9 million in commissions. As of December 31, 2022, $159.9 million of common stock remained available for issuance under the ATM program.
During the year ended December 31, 2022, we issued 2.6 million shares of our common stock at a gross weighted average price of $34.23 per share under the ATM program for net proceeds of $89.2 million, after approximately $0.9 million in commissions.
Our fee and management income was $11.5 million for the year ended December 31, 2022, an increase of $1.2 million as compared to the same period in 2021.
Our fee and management income was $9.6 million for the year ended December 31, 2023, a decrease of $1.9 million as compared to the same period in 2022.
The notes are fully and unconditionally guaranteed by us. AT-THE-MARKET OFFERING (“ATM”) —On February 10, 2022, we and the Operating Partnership entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program.
We no longer have Class B common stock authorized for issue. AT-THE-MARKET OFFERING (“ATM”) —On February 10, 2022, we and the Operating Partnership entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program.
As a REIT, we have made, and intend to continue to make, distributions each taxable year equal to at least 90% of our taxable income (excluding capital gains and computed without regard to the dividends paid deduction). We declared and paid 2022 monthly distributions of $0.09 per share, or $1.08 annualized, for each month beginning January 2022 through August 2022.
As a REIT, we have made, and intend to continue to make, distributions each taxable year equal to at least 90% of our taxable income (excluding capital gains and computed without regard to the dividends paid deduction).
See “Debt Activity” above for more details. • Distributions to stockholders and OP unit holders — Cash used for distributions to common stockholders and OP unit holders increased by $22.3 million during the year ended December 31, 2022 as compared to the same period in 2021, primarily due to an increase in shares of common stock outstanding as a result of our underwritten IPO. • Issuance of common stock— During the year ended December 31, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million.
During the year ended December 31, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million. • Distributions to stockholders and OP unit holders — Cash used for distributions to common stockholders and OP unit holders increased by $7.8 million during the year ended December 31, 2023 as compared to the same period in PHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 43 2022, primarily due to an increase in shares of common stock outstanding as a result of issuances under the ATM program and our distribution increases in both 2022 and 2023.
Highlights of our wholly-owned operational activity as of and for the year ended December 31, 2022 are as follows: • Leased occupancy for our wholly-owned portfolio improved to 97.4% as of December 31, 2022, compared to 96.3% as of December 31, 2021. • Total ABR per leased square foot for executed new leases improved 12.9% to $19.31, and inline ABR per leased square foot for executed new leases improved 17.9% to $24.33 during the year ended December 31, 2022. • For the year ended December 31, 2022, we completed 17 development and redevelopment projects with a total investment of $37.3 million. • As of December 31, 2022, we have 14 development and redevelopment projects in process, which we estimate will have a total investment of $50.3 million. • Created $0.9 million of incremental ABR in 2022 as a result of development and redevelopment projects completed in 2021.
Highlights of our wholly-owned operational activity as of and for the year ended December 31, 2023 are as follows: • Leased occupancy for our wholly-owned portfolio remained high at 97.4% as of December 31, 2023, and inline occupancy improved 0.9% to 94.7%, when compared to December 31, 2022. • Total ABR PSF for executed new leases improved 12.6% to $21.75, and inline ABR PSF for executed new leases improved 6.8% to $25.98 during the year ended December 31, 2023. • For the year ended December 31, 2023, we completed 13 development and redevelopment projects encompassing a total of 0.2 million square feet with a total investment of $34.1 million. • As of December 31, 2023, we have nine development and redevelopment projects in process, which we estimate will have a total investment of $33.7 million. • Created $2.7 million of incremental ABR in 2023 as a result of development and redevelopment projects completed in 2022.
Same-Center NOI Reconciliation —Below is a reconciliation of Net Income to NOI and Same-Center NOI for the years ended December 31, 2022 and 2021 (in thousands): 2022 2021 Net income $ 54,529 $ 17,233 Adjusted to exclude: Fees and management income (11,541) (10,335) Straight-line rental income (1) (12,265) (9,404) Net amortization of above- and below-market leases (4,324) (3,581) Lease buyout income (2,414) (3,485) General and administrative expenses 45,235 48,820 Depreciation and amortization 236,224 221,433 Impairment of real estate assets 322 6,754 Interest expense, net 71,196 76,371 Gain on disposal of property, net (7,517) (30,421) Other expense, net 12,160 34,361 Property operating expenses related to fees and management income 3,046 4,855 NOI for real estate investments 384,651 352,601 Less: Non-same-center NOI (2) (23,408) (6,917) Total Same-Center NOI $ 361,243 $ 345,684 (1) Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
Same-Center NOI Reconciliation —Below is a reconciliation of Net Income to NOI and Same-Center NOI for the years ended December 31, 2023 and 2022 (in thousands): 2023 2022 Net income $ 63,762 $ 54,529 Adjusted to exclude: Fees and management income (9,646) (11,541) Straight-line rental income (1) (10,185) (12,265) Net amortization of above- and below-market leases (5,178) (4,324) Lease buyout income (1,222) (2,414) General and administrative expenses 44,366 45,235 Depreciation and amortization 236,443 236,224 Impairment of real estate assets — 322 Interest expense, net 84,232 71,196 Gain on disposal of property, net (1,110) (7,517) Other expense, net 7,312 12,160 Property operating expenses related to fees and management income 2,059 3,046 NOI for real estate investments 410,833 384,651 Less: Non-same-center NOI (2) (14,217) (4,186) Total Same-Center NOI $ 396,616 $ 380,465 (1) Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.
The increase in fees and management income was primarily due to our joint venture with NRP from which we recognized income related to NRP’s achievement of certain performance targets of $2.7 million for the year ended December 31, 2022, compared to income of $0.7 million in 2021. • Cash paid for interest — During the year ended December 31, 2022, we paid $65.1 million for interest, a decrease of $3.0 million over the same period in 2021, largely due to net repayments of debt outstanding in 2021, partially offset by higher average interest rates in 2022.
The decrease in fees and management income was primarily due to our joint venture with NRP from which we recognized income related to NRP’s achievement of certain performance targets of $0.1 million for the year ended December 31, 2023, compared to income of $2.7 million in 2022.
Interest Expense, Net: • The $5.2 million decrease during the year ended December 31, 2022 as compared to the same period in 2021 was primarily due to net repayments of debt outstanding in 2021, partially offset by higher average interest rates in 2022.
Interest Expense, Net: • The $13.0 million increase during the year ended December 31, 2023 as compared to the same period in 2022 was primarily due to higher interest rates in 2023 partially offset by lower loss on extinguishment or modification of debt.
CASH FLOW ACTIVITIES —As of December 31, 2022, we had cash and cash equivalents and restricted cash of $17.3 million , a net cash decrease of $98.2 million d uring the year ended December 31, 2022.
CASH FLOW ACTIVITIES —As of December 31, 2023, we had cash and cash equivalents and restricted cash of $8.9 million, a net cash decrease of $8.5 million during the year ended December 31, 2023.
As a result of the underwritten IPO, we received gross proceeds of $547.4 million. Basis of Presentation —The basis of presentation of our shares of common stock is described as follows: • Reverse Stock Split —On July 2, 2021, our Board approved an amendment to our charter to effect a one-for-three reverse stock split.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 30 BASIS OF PRESENTATION —The basis of presentation of our shares of common stock is described as follows: • Reverse Stock Split —On July 2, 2021, our Board approved an amendment to our charter to effect a one-for-three reverse stock split.
Gain on Disposal of Property, Net: • The $22.9 million decrease was primarily related to the sale of four properties and four outparcels with a net gain of $7.5 million during the year ended December 31, 2022, as compared to the sale of 24 properties and four outparcels (in addition to other property-related miscellaneous disposals and write-offs) with a net gain of $30.4 million during the year ended December 31, 2021 (see Note 4).
Gain on Disposal of Property, Net: • The $6.4 million decrease was primarily related to the sale of land acquired by local authorities, as well as the sale of one property and two outparcels with a net gain of $1.1 million during the year ended December 31, 2023, as compared to the sale of four properties and four outparcels with a net gain of $7.5 million during the year ended December 31, 2022 (see Note 4).
Property Operating Expenses: • The $2.4 million increase is primarily due to our acquisition activity, net of dispositions. Real Estate Tax Expenses: • The $2.5 million increase in real estate tax expenses was primarily due to our acquisition activity, net of dispositions.
Real Estate Tax Expenses: • The $5.0 million increase in real estate tax expenses is primarily due to our acquisition activity, net of dispositions, and less appeal settlement income in 2023 compared to 2022.
As of December 31, 2022, total leased occupancy improved 1.1% to 97.4% and inline occupancy improved 1.1% to 93.8%, when compared to December 31, 2021.
As of December 31, 2023, total leased occupancy remained high at 97.4% and inline occupancy improved 0.9% to 94.7%, when compared to December 31, 2022.
Below are explanations of the significant fluctuations in the results of operations for the years ended December 31, 2022 and 2021: Rental Income increased $41.0 million as follows: • $20.2 million increase related to our same-center portfolio as follows: ▪ $17.9 million increase primarily due to a $0.39 increase in average minimum rent per square foot due to a 1.3% improvement in average occupancy; and ▪ $4.5 million increase owing largely to an increase in recoverable income attributed to an increase in common area maintenance spending and lower collection reserves as compared to 2021 and the 1.3% improvement in average occupancy; offset by ▪ $2.1 million decrease primarily due to the recovery of prior year income in 2021 and the reversal of reserves for uncollectibility from 2020 in 2021 resulting from the recovery of our portfolio in the wake of the COVID-19 pandemic. • $20.8 million increase primarily related to our acquisition activity, net of dispositions.
Below are explanations of the significant fluctuations in the results of operations for the years ended December 31, 2023 and 2022: Rental Income increased $37.0 million as follows: • $19.3 million increase related to our same-center portfolio primarily as follows: ▪ $16.6 million increase primarily due to a $0.41 increase in average minimum rent PSF and a 1.1% improvement in average occupancy; and ▪ $7.3 million increase primarily due to an increase in recoverable income attributed to an increase in real estate taxes, common area maintenance spending, and insurance costs as well as a 1.1% improvement in average occupancy; partially offset by ▪ $2.2 million decrease primarily due to collections in 2022 of amounts previously reserved; and ▪ $1.3 million decrease primarily due to lower lease buyout income. • $17.7 million increase primarily related to our acquisition activity, net of dispositions.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 34 SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2022 AND 2021 Favorable (Unfavorable) Change (Dollars in thousands) 2022 2021 $ % (1) Revenues: Rental income $ 560,538 $ 519,495 $ 41,043 7.9 % Fees and management income 11,541 10,335 1,206 11.7 % Other property income 3,293 3,016 277 9.2 % Total revenues 575,372 532,846 42,526 8.0 % Operating Expenses: Property operating 95,359 92,914 (2,445) (2.6) % Real estate taxes 67,864 65,381 (2,483) (3.8) % General and administrative 45,235 48,820 3,585 7.3 % Depreciation and amortization 236,224 221,433 (14,791) (6.7) % Impairment of real estate assets 322 6,754 6,432 95.2 % Total operating expenses 445,004 435,302 (9,702) (2.2) % Other: Interest expense, net (71,196) (76,371) 5,175 6.8 % Gain on disposal of property, net 7,517 30,421 (22,904) (75.3) % Other expense, net (12,160) (34,361) 22,201 64.6 % Net income 54,529 17,233 37,296 NM Net income attributable to noncontrolling interests (6,206) (2,112) (4,094) NM Net income attributable to stockholders $ 48,323 $ 15,121 $ 33,202 NM (1) Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2023 FORM 10-K 34 SUMMARY OF OPERATING ACTIVITIES FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022 Favorable (Unfavorable) Change (Dollars in thousands) 2023 2022 $ % (1) Revenues: Rental income $ 597,501 $ 560,538 $ 36,963 6.6 % Fees and management income 9,646 11,541 (1,895) (16.4) % Other property income 2,977 3,293 (316) (9.6) % Total revenues 610,124 575,372 34,752 6.0 % Operating Expenses: Property operating 102,303 95,359 (6,944) (7.3) % Real estate taxes 72,816 67,864 (4,952) (7.3) % General and administrative 44,366 45,235 869 1.9 % Depreciation and amortization 236,443 236,224 (219) (0.1) % Impairment of real estate assets — 322 322 NM Total operating expenses 455,928 445,004 (10,924) (2.5) % Other: Interest expense, net (84,232) (71,196) (13,036) (18.3) % Gain on disposal of property, net 1,110 7,517 (6,407) (85.2) % Other expense, net (7,312) (12,160) 4,848 39.9 % Net income 63,762 54,529 9,233 16.9 % Net income attributable to noncontrolling interests (6,914) (6,206) (708) (11.4) % Net income attributable to stockholders $ 56,848 $ 48,323 $ 8,525 17.6 % (1) Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.
(2) Fully diluted shares include common stock and OP units as of December 31, 2022 and Class B common stock, common stock, and OP units as of December 31, 2021.
(2) Fully diluted shares include common stock and OP units.
The following table highlights our property dispositions during the years ended December 31, 2022 and 2021 (dollars in thousands): 2022 2021 Number of properties sold (1) 4 24 Number of outparcels sold (2)(3) 4 4 Contract price $ 53,987 $ 216,052 Proceeds from sale of real estate, net (4) 52,019 206,377 Gain on sale of property, net (5) 7,517 34,309 (1) We retained an outparcel for one property sold during the year ended December 31, 2021, and therefore the sale did not result in a reduction in our total property count.
The following table highlights our property dispositions during the years ended December 31, 2023 and 2022 (dollars in thousands): 2023 2022 Number of properties sold 1 4 Number of outparcels sold 2 4 Contract price $ 6,250 $ 53,987 Proceeds from sale of real estate, net (1)(2) 7,208 52,019 Gain on disposal of property, net (2) 1,110 7,517 (1) Total proceeds from sale of real estate, net includes closing costs less credits.
We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders. DIVIDEND REINVESTMENT PLAN AND SHARE REPURCHASE PROGRAMS —On August 4, 2021, as a result of our underwritten IPO, our Board approved the termination of the DRIP and the original share repurchase program.
We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders. SHARE REPURCHASE PROGRAM —On August 3, 2022, our Board approved a new share repurchase program of up to $250 million of common stock.
No shares were issued under the ATM program during the fourth quarter of 2022. During the year ended December 31, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million. As of December 31, 2022, $159.9 million of common stock remained available for issuance under the ATM program.
See “Debt Activity” above for more details. • Issuance of common stock— During the year ended December 31, 2023, we issued 4.2 million shares of our common stock under the ATM program for net proceeds of $147.6 million.
PHILLIPS EDISON & COMPANY DECEMBER 31, 2022 FORM 10-K 42 DISTRIBUTIONS —We elected to be taxed as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2010.
(2) Activity for the year ended December 31, 2023 includes land acquired from us by local authorities. DISTRIBUTIONS —We elected to be taxed as a REIT for federal income tax purposes commencing with our taxable year ended December 31, 2010.
Balance Sheet Management Positioned for External Growth —Our management team has executed strategies to improve the flexibility of our balance sheet, including gaining access to additional forms of liquidity through our effective shelf registration statement and ATM program. This execution well-positions us to maintain our investment grade rating, fund distributions to our stockholders, and invest in our targeted acquisitions.
Balance Sheet Management Positioned for External Growth —Our balance sheet has a leverage profile that well-positions us to maintain and improve our investment grade rating, fund distributions to our stockholders, and invest in our targeted acquisitions.
We no longer have Class B common stock authorized for issue. 2021 BOND OFFERING —In October 2021, the Operating Partnership completed the registered offering of $350 million aggregate principal amount of 2.625% senior notes (“2021 Bond Offering”) priced at 98.692% of the principal amount and maturing in November 2031. The 2021 Bond Offering resulted in gross proceeds of $345.4 million.
The underwritten IPO allowed us access to forms of capital not previously available to us, as follows: • In October 2021, the Operating Partnership completed the registered offering of $350 million aggregate principal amount of 2.625% senior notes (“2021 Bond Offering”) priced at 98.692% of the principal amount and maturing in November 2031.
This change was primarily driven by the timing of receivables and lower performance-based compensation accruals, partially offset by higher real estate tax accruals. • Fee and management income — We also generate operating cash from our third-party investment management business, pursuant to various management and advisory agreements between us and the Managed Funds.
This change was primarily driven by an increase in real estate tax payments. • Cash paid for interest — During the year ended December 31, 2023, we paid $76.5 million for interest, an increase of $11.4 million over the same period in 2022, largely due to higher interest rates in 2023. • Fees and management income — We also generate operating cash from our third-party investment management business, pursuant to various management and advisory agreements between us and the Managed Funds.