UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15( d ) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): August 6, 2019

 

Bluerock Residential Growth REIT, Inc.
(Exact Name of Registrant as Specified in Its Charter)
 
Maryland   001-36369   26-3136483
(State or other jurisdiction of incorporation
or organization)
 

(Commission File Number)

 

 

(I.R.S. Employer

Identification No.)

         
1345 Avenue of the Americas, 32nd Floor, New York, NY 10105
(Address of principal executive offices)
 
(212) 843-1601
(Registrant’s telephone number, including area code)
 
712 Fifth Avenue, 9 th Floor, New York, NY 10019
(Former name or former address, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Exchange Act:

 

Title of each class Trading Symbol Name of each exchange on which registered
Class A Common Stock, $0.01 par value per share BRG NYSE American
8.250% Series A Cumulative Redeemable Preferred Stock, $0.01 par value per share BRG-PrA NYSE American
7.625% Series C Cumulative Redeemable Preferred Stock, $0.01 par value per share BRG-PrC NYSE American
7.125% Series D Cumulative Preferred Stock, $0.01 par value per share BRG-PrD NYSE American

 

Securities registered pursuant to Section 12(g) of the Exchange Act:

 

Title of each class
Series B Redeemable Preferred Stock, $0.01 par value per share
Warrants to Purchase Shares of Class A Common Stock, $0.01 par value per share

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

   

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ¨

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 


ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

 

On August 6, 2019, Bluerock Residential Growth REIT, Inc., a Maryland corporation, or the Company, issued a press release announcing its financial results for the second quarter ended June 30, 2019. Additionally, the Company is furnishing certain supplemental financial information, or the Supplemental Financial Information. Copies of the press release and the Supplemental Financial Information are furnished as Exhibit 99.1 and Exhibit 99.2 to this Current Report on Form 8-K and is hereby incorporated by reference herein. In accordance with General Instruction B.2 of Form 8-K, the information in this Item 2.02 shall not be deemed to be “filed” for purposes of the Securities Exchange Act of 1934, as amended, or the Exchange Act, and shall not be incorporated by reference into any registration statement or other document filed under the Exchange Act or the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.

 

ITEM 7.01 REGULATION FD DISCLOSURE.

 

As disclosed above in Item 2.02 of this Current Report on Form 8-K, on August 6, 2019, the Company issued the press release and Supplemental Financial Information attached hereto as Exhibit 99.1 and Exhibit 99.2 announcing the Company’s financial results for the second quarter ended June 30, 2019 and certain other supplemental financial information. In accordance with General Instruction B.2 of Form 8-K, the information set forth herein, in the press release is deemed to be “furnished” and shall not be deemed to be “filed” for purposes of the Exchange Act. The information set forth in this Item 7.01 of this Current Report on Form 8-K shall not be deemed an admission as to the materiality of any information in this Current Report on Form 8-K that is required to be disclosed solely to satisfy the requirements of Regulation FD.

 

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS.

 

(d)       Exhibits.

 

The following exhibits relating to Items 2.02 and 7.01 of this Current Report on Form 8-K are intended to be furnished to, not filed with, the SEC pursuant to Regulation FD.

 

Exhibit No.   Description
     
99.1   Press Release, dated August 6, 2019.
99.2   Supplemental Financial Information.

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

       
    BLUEROCK RESIDENTIAL GROWTH REIT, INC.
       
Dated: August 6, 2019   By: /s/Christopher J. Vohs
      Christopher J. Vohs
      Chief Financial Officer and Treasurer

 

 

 

 

Exhibit Index

 

Exhibit No.   Description
     
99.1   Press Release, dated August 6, 2019.
99.2   Supplemental Financial Information.

 

 

 

 

Exhibit 99.1

 

 

 

For Immediate Release

 

Bluerock Residential Growth REIT Announces Second Quarter 2019 Results

 

- Total Revenues Grew 16.6% to $52.4 Million -

- Increases Midpoint of Full Year 2019 CFFO Guidance -

 

New York, NY (August 6, 2019) – Bluerock Residential Growth REIT, Inc. (NYSE American: BRG) (“the Company”), an owner of highly amenitized multi-family apartment communities, announced today its financial results for the quarter ended June 30, 2019.

 

Highlights

 

Total revenues grew 16.6% to $52.4 million for the quarter from $45.0 million in the prior year period.

 

Net loss attributable to common stockholders for the second quarter of 2019 was ($0.50) per share, as compared to net loss attributable to common stockholders of ($0.44) per share in the prior year period.

 

Property Net Operating Income (“NOI”) grew 22.9% to $27.6 million, from $22.5 million in the prior year period.

 

Same store revenue and NOI increased 5.3% and 9.0% respectively, as compared to the prior year period.

 

Core funds from operations attributable to common shares and units (“CFFO”) grew 12.4% to $6.7 million, from $5.9 million in the prior year period. CFFO per share is $0.22 for the quarter as compared to $0.19 in second quarter 2018.

 

Paid quarterly common stock dividend of $0.1625, a 74% payout on a CFFO basis.

 

Consolidated real estate investments, at cost, increased approximately $119.4 million to $1.9 billion, from year end.

 

Including activity completed subsequent to quarter end, invested approximately $108.0 million, comprising $106.1 million in four multifamily communities totaling 1,499 units with total purchase prices of $303.3 million, and $1.9 million to buy out minority ownership interests in two assets. The four new acquisitions are projected to yield a year one economic cap rate of 4.9%.

 

Completed the sale of four assets subsequent to quarter end, with an additional property expected to close in August, totaling approximately $274 million and an economic cap rate of 4.5%.

 

Completed 232 value-add unit upgrades during the quarter achieving a 23.8% ROI.

 

Repurchased 749,648 shares of stock during the second quarter at an average price of $11.13 per share, for a total cost of approximately $8.3 million.

 

Increased the midpoint of its full year 2019 CFFO guidance by narrowing it to a range of $0.81 to $0.84 per share from the prior range of $0.80 to $0.84 per share.

 

 

 

“We continued to produce strong operating results in the second quarter with property NOI up 23%, same store NOI that increased 9.0% and CFFO increasingly exceeding our dividend payment,” said Ramin Kamfar, Company Chairman and CEO. “Subsequent to quarter end, we executed an accretive portfolio sale and recycled the proceeds into attractive assets with a stronger long-term growth profile and immediate value-add renovation opportunity. We remain focused on ongoing operational improvements and creating value through our value-add unit upgrade programs. Furthermore, with access to accretive capital with our Series B redeemable preferred stock issuance, we continue to identify attractive investments to grow our portfolio of highly amenitized communities in targeted growth markets.”

 

Financial Results

 

Net loss attributable to common stockholders for the second quarter of 2019 was $11.0 million, compared to a net loss of $10.2 million in the prior year period. Net loss attributable to common stockholders included non-cash expenses of $15.9 million or $0.72 per share in the second quarter of 2019 compared to $14.4 million or $0.62 per share for the prior year period.

 

CFFO for the second quarter of 2019 was $6.7 million, or $0.22 per diluted share, compared to $5.9 million, or $0.19 per diluted share in the prior year period. CFFO was primarily driven by growth in property NOI of $5.1 million and interest income of $0.3 million arising from investment activity. This was primarily offset by a year-over-year rise in interest expense of $2.2 million and preferred stock dividends of $2.4 million.

 

Total Portfolio Performance

 

$ In thousands, except average rental rates   2Q19     2Q18     Variance     YTD19     YTD18     Variance  
Total Revenues (1)   $ 52,437     $ 44,959       16.6 %   $ 103,902     $ 86,828       19.7 %
Property Operating Expenses   $ 18,868     $ 16,874       11.8 %   $ 37,470     $ 32,533       15.2 %
NOI   $ 27,596     $ 22,450       22.9 %   $ 54,683     $ 43,465       25.8 %
Operating Margin     59.4 %     57.1 %     230  bps     59.3 %     57.2 %     210 bps
Occupancy Percentage     93.8 %     93.9 %     (10 )bps     93.8 %     93.7 %     10 bps
Average Rental Rate   $ 1,312     $ 1,239       5.9 %   $ 1,306     $ 1,233       5.9 %

 

(1) Including interest income from related parties

 

For the second quarter of 2019, property revenues increased by 16.6% compared to the same prior year period primarily attributable to the increased size of the portfolio. Total portfolio NOI was $27.6 million, an increase of $5.1 million, or 22.9%, compared to the same period in the prior year.

 

Property NOI margins were 59.4% of revenue for the quarter, compared to 57.1% of revenue in the prior year quarter. Property operating expenses were up primarily due to the increased size of the portfolio.

 

Same Store Portfolio Performance

 

$ In thousands, except average rental rates   2Q19     2Q18     Variance     YTD19     YTD18     Variance  
Revenues   $ 40,441     $ 38,414       5.3 %   $ 78,023     $ 73,908       5.6 %
Property Operating Expenses   $ 16,597     $ 16,535       0.4 %   $ 32,059     $ 31,825       0.7 %
NOI   $ 23,844     $ 21,879       9.0 %   $ 45,964     $ 42,083       9.2 %
Operating Margin     59.0 %     57.0 %     200 bps     58.9 %     56.9 %     200 bps
Occupancy Percentage     93.9 %     93.8 %     10 bps     94.0 %     93.7 %     30 bps
Average Rental Rate   $ 1,305     $ 1,237       5.5 %   $ 1,296     $ 1,229       5.5 %

 

The Company’s same store portfolio for the quarter ended June 30, 2019 included 29 properties. For the second quarter of 2019, same store NOI was $23.8 million, an increase of $2.0 million, or 9.0%, compared to the same period in the prior year. Same store property revenues increased by 5.3% compared to the same prior year period, primarily attributable to a 5.5% increase in average rental rates and average occupancy increasing 10 basis points to 93.9%. Same store expenses increased $0.06 million primarily due to increased real estate taxes due to higher valuations by municipalities.

 

 

 

Renovation Activity

 

The Company completed 232 value-add unit upgrades during the second quarter achieving a 23.8% ROI.

 

Since inception within the existing portfolio, the Company has completed 2,171 value-add unit upgrades at an average cost of $4,944 per unit and achieved an average monthly rental rate increase of $107 per unit, equating to a 26.1% ROI on all unit upgrades leased as of June 30, 2019. The Company has identified approximately 4,567 remaining units within the existing portfolio for value-add upgrades with similar projected economics to the completed renovations. The Company expects to complete between 900 and 1,200 unit renovations in 2019.

 

Portfolio Activity

 

During and subsequent to quarter end, the Company completed investments totaling $305.2 million. These investments include the following:

 

On June 25, 2019, invested approximately $1.9 million to increase our ownership stake to 100% in each of our Sorrel and Sovereign properties.

 

On June 27, 2019, acquired a 100% interest in a 200-unit apartment community located in Las Vegas, Nevada, known as Element. The total purchase price was approximately $41.8 million, funded in part by a $29.3 million mortgage loan secured by the Element property.

 

On June 27, 2019, acquired a 100% interest in a 334-unit apartment community located in Mount Juliet, Tennessee, known as Providence Trail. The total purchase price was approximately $68.5 million, funded in part by a $48.0 million mortgage loan secured by the Providence Trail property.

 

Subsequent to quarter end, on July 24, 2019, acquired a 100% interest in a 645-unit apartment community located in Scottsdale, Arizona, known as Denim. The total purchase price was approximately $141.3 million, funded in part by a $91.6 million mortgage loan secured by the Denim property.

 

Also subsequent to quarter end, on July 31, 2019, acquired a 100% interest in a 320-unit apartment community located in Las Vegas, Nevada, known as The Sanctuary. The total purchase price was approximately $51.8 million, funded in part by a $33.7 million mortgage loan secured by the Sanctuary property.

 

Subsequent to quarter end, the Company completed the following dispositions:

 

On July 15, 2019, closed on the portfolio sale of its investments in Sorrel, Sovereign, Preston View and Leigh House, for approximately $226.9 million. ARIUM Palms, the fifth property in the portfolio, is expected to close in August 2019 for approximately $46.8 million.

 

 

 

Balance Sheet

 

During the second quarter, the Company raised gross proceeds of approximately $51.1 million through the issuance of 51,137 shares of Series B preferred stock with associated warrants at $1,000 per unit.

 

As of June 30, 2019, the Company had $28.5 million of unrestricted cash on its balance sheet, approximately $29.9 million available among its revolving credit facilities, and $1.4 billion of debt outstanding.

 

Dividend Details

 

The Board of Directors authorized, and the Company declared, a quarterly dividend for the second quarter of 2019 equal to a quarterly rate of $0.1625 per share on its Class A common stock, payable to the stockholders of record as of June 25, 2019, which was paid in cash on July 5, 2019. A portion of each dividend may constitute a return of capital for tax purposes. There is no assurance that the Company will continue to declare dividends or at this rate.

 

The Board of Directors authorized, and the Company declared a quarterly cash dividend on its 8.250% Series A Cumulative Redeemable Preferred Stock for the second quarter of 2019, in the amount of $0.515625 per share. In addition, the Company declared a quarterly cash dividend on its 7.625% Series C Cumulative Redeemable Preferred Stock for the second quarter of 2019, in the amount of $0.4765625 per share. Further, the Company declared a quarterly cash dividend on its 7.125% Series D Cumulative Preferred Stock for the second quarter of 2019, in the amount of $0.4453125 per share. The dividends were payable to the stockholders of record on June 25, 2019, and were paid on July 5, 2019.

 

On July 12, 2019, the Board of Directors authorized, and the Company declared, a monthly dividend of $5.00 per share of Series B preferred stock, payable to the stockholders of record as of July 25, 2019, which was paid in cash on August 5, 2019, and as of August 23, 2019, and September 25, 2019, which will be paid in cash on September 5, 2019 and October 4, 2019, respectively.

 

2019 Guidance

 

Based on the Company’s current outlook and market conditions, the Company is increasing the midpoint of its 2019 CFFO guidance by narrowing it to a range of $0.81 to $0.84 per share from the prior range of $0.80 to $0.84 per share. For additional guidance details, please see page 31 of Company’s Second Quarter 2019 Earnings Supplement available under Investors on the Company’s website (www.bluerockresidential.com).

 

Conference Call

 

All interested parties can listen to the live conference call at 11:00 AM ET on Tuesday, August 6, 2019 by dialing +1 (866) 843-0890 within the U.S., or +1 (412) 317-6597, and requesting the "Bluerock Residential Conference."

 

For those who are not available to listen to the live call, the conference call will be available for replay on the Company’s website two hours after the call concludes, and will remain available until September 6, 2019 at http://services.choruscall.com/links/brg190806.html , as well as by dialing +1 (877) 344-7529 in the U.S., or +1 (412) 317-0088 internationally, and requesting conference number 10133456.

 

The full text of this Earnings Release and additional Supplemental Information is available in the Investors section on the Company’s website at http://www.bluerockresidential.com .

 

 

 

About Bluerock Residential Growth REIT, Inc.

 

Bluerock Residential Growth REIT, Inc. (NYSE American: BRG) is a real estate investment trust that focuses on developing and acquiring a diversified portfolio of institutional-quality highly amenitized live/work/play apartment communities in demographically attractive knowledge economy growth markets to appeal to the renter by choice. The Company’s objective is to generate value through off-market/relationship-based transactions and, at the asset level, through value add improvements to properties and operations. The Company is included in the Russell 2000 and Russell 3000 Indexes. BRG has elected to be taxed as a real estate investment trust (REIT) for U.S. federal income tax purposes.

 

For more information, please visit the Company’s website at www.bluerockresidential.com .

 

Forward Looking Statements

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are based upon the Company’s present expectations, but these statements are not guaranteed to occur. Furthermore, the Company disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes. Investors should not place undue reliance upon forward-looking statements. For further discussion of the factors that could affect outcomes, please refer to the risk factors set forth in Item 1A of the Company’s Annual Report on Form 10-K filed by the Company with the U.S. Securities and Exchange Commission (“SEC”) on February 27, 2019, and subsequent filings by the Company with the SEC. We claim the safe harbor protection for forward looking statements contained in the Private Securities Litigation Reform Act of 1995.

 

 

 

Portfolio Summary

 

The following is a summary of our operating real estate and mezzanine/preferred investments as of June 30, 2019:

 

Consolidated Operating Properties   Location   Number
of Units
    Year Built/
Renovated (1)
  Ownership
Interest
   

Average

Rent (2)

    %
Occupied (3)
 
ARIUM at Palmer Ranch   Sarasota, FL     320     2016     100 %   $ 1,319       96 %
ARIUM Glenridge   Atlanta, GA     480     1990     90 %     1,241       94 %
ARIUM Grandewood   Orlando, FL     306     2005     100 %     1,416       94 %
ARIUM Gulfshore   Naples, FL     368     2016     100 %     1,324       90 %
ARIUM Hunter’s Creek   Orlando, FL     532     1999     100 %     1,409       97 %
ARIUM Metrowest   Orlando, FL     510     2001     100 %     1,392       94 %
ARIUM Palms   Orlando, FL     252     2008     100 %     1,359       97 %
ARIUM Pine Lakes   Port St. Lucie, FL     320     2003     100 %     1,307       92 %
ARIUM Westside   Atlanta, GA     336     2008     90 %     1,530       87 %
Ashford Belmar   Lakewood, CO     512     1988/1993     85 %     1,627       92 %
Ashton Reserve   Charlotte, NC     473     2015     100 %     1,121       96 %
Citrus Tower   Orlando, FL     336     2006     97 %     1,330       92 %
Element   Las Vegas, NV     200     1995     100 %     1,233       94 %
Enders Place at Baldwin Park   Orlando, FL     220     2003     92 %     1,768       98 %
James on South First   Austin, TX     250     2016     90 %     1,277       98 %
Marquis at Crown Ridge   San Antonio, TX     352     2009     90 %     1,026       92 %
Marquis at Stone Oak   San Antonio, TX     335     2007     90 %     1,460       95 %
Marquis at The Cascades   Tyler, TX     582     2009     90 %     1,219       91 %
Marquis at TPC   San Antonio, TX     139     2008     90 %     1,499       96 %
Outlook at Greystone   Birmingham, AL     300     2007     100 %     991       95 %
Park & Kingston   Charlotte, NC     168     2015     100 %     1,304       96 %
Plantation Park   Lake Jackson, TX     238     2016     80 %     1,400       89 %
Preston View   Morrisville, NC     382     2000     100 %     1,124       96 %
Providence Trail   Mount Juliet, TN     334     2007     100 %     1,219       94 %
Roswell City Walk   Roswell, GA     320     2015     98 %     1,542       96 %
Sands Parc   Daytona Beach, FL     264     2017     100 %     1,370       96 %
Sorrel   Frisco, TX     352     2015     100 %     1,196       90 %
Sovereign   Fort Worth, TX     322     2015     100 %     1,391       92 %
The Brodie   Austin, TX     324     2001     93 %     1,277       98 %
The Links at Plum Creek   Castle Rock, CO     264     2000     88 %     1,433       93 %
The Mills   Greenville, SC     304     2013     100 %     1,048       94 %
The Preserve at Henderson Beach   Destin, FL     340     2009     100 %     1,440       97 %
Veranda at Centerfield   Houston, TX     400     1999     93 %     945       94 %
Villages at Cypress Creek   Houston, TX     384     2001     80 %     1,137       93 %
Wesley Village   Charlotte, NC     301     2010     100 %     1,378       94 %
Consolidated Operating Properties Subtotal/Average         11,820                 $ 1,312       94 %
                                         
Mezzanine/Preferred Investments   Location   Actual/
Planned
Number
of Units
              Pro
Forma
Average
Rent
       
Alexan CityCentre   Houston, TX     340             $ 1,747 (2)        
Alexan Southside Place   Houston, TX     270                   1,660 (2)        
Arlo   Charlotte, NC     286                   1,507          
Cade Boca Raton   Boca Raton, FL     90                   2,549          
Domain at The One Forty   Garland, TX     299                   1,469          
Flagler Village   Fort Lauderdale, FL     385                   2,352          
Helios   Atlanta, GA     282                   1,458 (2)        
Leigh House   Raleigh, NC     245                   1,291 (2)        
North Creek Apartments   Leander, TX     259                   1,358          
Novel Perimeter   Atlanta, GA     320                   1,749          
Riverside Apartments   Austin, TX     222                   1,408          
The Park at Chapel Hill   Chapel Hill, SC      *                    *          
Vickers Historic Roswell   Roswell, GA     79                   3,176          
Wayforth at Concord   Concord, NC     150                   1,707          
Whetstone Apartments   Durham, NC     204                   1,294 (2)        
Mezzanine and Preferred Investments Subtotal/Average         3,431                 $ 1,682          
                                         
Portfolio Properties Total/Average         15,251                 $ 1,398          

 

(1)  Represents date of last significant renovation or year built if there were no renovations.

(2) Represents the average effective monthly rent per occupied unit for the three months ended June 30, 2019.

(3) Percent occupied is calculated as (i) the number of units occupied as of June 30, 2019, divided by (ii) total number of units, expressed as a percentage.

* The development is in the planning phase, project specifications are in process.

 

 

 

Consolidated Statement of Operations

For the Three and Six Months Ended June 30, 2019 and 2018

(Unaudited and dollars in thousands except for share and per share data)

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Revenues                        
Rental and other property revenues   $ 46,464     $ 39,324     $ 92,153     $ 75,998  
Interest income from related parties     5,973       5,635       11,749       10,830  
Total revenues     52,437       44,959       103,902       86,828  
Expenses                                
Property operating     18,868       16,874       37,470       32,533  
Property management fees     1,235       1,074       2,451       2,067  
General and administrative     5,046       4,528       10,674       9,197  
Acquisition and pursuit costs     70       28       128       71  
Weather-related losses, net     291             291       168  
Depreciation and amortization     16,226       14,819       33,454       30,460  
Total expenses     41,736       37,323       84,468       74,496  
Operating income     10,701       7,636       19,434       12,332  
Other income (expense)                                
Preferred returns on unconsolidated real estate joint ventures     2,492       2,626       4,781       5,088  
Gain on sale of non-depreciable real estate investments                 679        
Loss on extinguishment of debt and debt modification costs           (653 )           (653 )
Interest expense, net     (15,125 )     (13,041 )     (31,191 )     (23,158 )
Total other expense     (12,633 )     (11,068 )     (25,731 )     (18,723 )
Net loss     (1,932 )     (3,432 )     (6,297 )     (6,391 )
Preferred stock dividends     (11,019 )     (8,643 )     (21,403 )     (16,890 )
Preferred stock accretion     (2,316 )     (1,400 )     (4,203 )     (2,510 )
Net loss attributable to noncontrolling interests                                
Operating Partnership units     (3,887 )     (3,010 )     (7,938 )     (5,685 )
Partially owned properties     (390 )     (253 )     (882 )     (468 )
Net loss attributable to noncontrolling interests     (4,277 )     (3,263 )     (8,820 )     (6,153 )
Net loss attributable to common stockholders   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
                                 
Net loss per common share - Basic   $ (0.50 )   $ (0.44 )   $ (1.03 )   $ (0.83 )
                                 
Net loss per common share – Diluted   $ (0.50 )   $ (0.44 )   $ (1.03 )   $ (0.83 )
                                 
Weighted average basic common shares outstanding     22,430,619       23,800,770       22,775,203       23,971,129  
Weighted average diluted common shares outstanding     22,430,619       23,800,770       22,775,203       23,971,129  

 

 

 

Consolidated Balance Sheets

Second Quarter 2019

(Unaudited and dollars in thousands except for share and per share amounts)

 

    June 30,
2019
    December 31,
2018
 
ASSETS                
Net Real Estate Investments                
Land   $ 191,192     $ 200,385  
Buildings and improvements     1,480,761       1,546,244  
Furniture, fixtures and equipment     54,148       55,050  
Construction in progress     155       989  
Total Gross Real Estate Investments     1,726,256       1,802,668  
Accumulated depreciation     (117,115 )     (108,911 )
Total Net Operating Real Estate Investments     1,609,141       1,693,757  
Operating real estate held for sale, net     172,555        
Total Net Real Estate Investments     1,781,696       1,693,757  
Cash and cash equivalents     28,534       24,775  
Restricted cash     26,615       27,469  
Notes and accrued interest receivable from related parties     175,768       164,084  
Due from affiliates     3,542       2,854  
Accounts receivable, prepaids and other assets     16,582       14,395  
Preferred equity investments and investments in unconsolidated real estate joint ventures     100,704       89,033  
In-place lease intangible assets, net     1,786       1,768  
Non-real estate assets associated with operating real estate held for sale     481        
Total Assets   $ 2,135,708     $ 2,018,135  
                 
LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY                
Mortgages payable   $ 1,142,635     $ 1,206,136  
Mortgages payable associated with operating real estate held for sale     137,394        
Revolving credit facilities     101,300       82,209  
Accounts payable     949       1,486  
Other accrued liabilities     27,446       31,690  
Due to affiliates     773       726  
Distributions payable     12,527       12,073  
Liabilities associated with operating real estate held for sale     3,024        
Total Liabilities     1,426,048       1,334,320  
8.250% Series A Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 10,875,000 shares authorized; 5,721,460 shares issued and outstanding as of June 30, 2019 and December 31, 2018     139,912       139,545  
6.000% Series B Redeemable Preferred Stock, liquidation preference $1,000 per share, 1,225,000 shares authorized; 399,502 and 306,009 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively     357,346       272,842  
7.625% Series C Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 4,000,000 shares authorized; 2,323,750 shares issued and outstanding as of June 30, 2019 and December 31, 2018     56,626       56,485  
Equity                
Stockholders’ Equity                
Preferred stock, $0.01 par value, 229,900,000 shares authorized; no shares issued and outstanding            
7.125% Series D Cumulative Preferred Stock, liquidation preference $25.00 per share, 4,000,000 shares authorized; 2,850,602 shares issued and outstanding as of June 30, 2019 and December 31, 2018     68,705       68,705  
Common stock - Class A, $0.01 par value, 747,509,582 shares authorized; 22,294,327 and 23,322,211 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively     223       233  
Common stock - Class C, $0.01 par value, 76,603 shares authorized; 76,603 shares issued and outstanding as of June 30, 2019 and December 31, 2018     1       1  
Additional paid-in-capital     295,444       307,938  
Distributions in excess of cumulative earnings     (248,988 )     (218,531 )
Total Stockholders’ Equity     115,385       158,346  
Noncontrolling Interests                
Operating Partnership units     15,405       27,613  
 Partially owned properties     24,986       28,984  
Total Noncontrolling Interests     40,391       56,597  
Total Equity     155,776       214,943  
TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY   $ 2,135,708     $ 2,018,135  
                 

 

 

 

Non-GAAP Financial Measures

 

The foregoing supplemental financial data includes certain non-GAAP financial measures that we believe are helpful in understanding our business and performance, as further described below. Our definition and calculation of these non-GAAP financial measures may differ from those of other REITs, and may, therefore, not be comparable.

 

Funds from Operations and Core Funds from Operations Attributable to Common Shares and Units

 

We believe that funds from operations (“FFO”), as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and core funds from operations (“CFFO) are important non-GAAP supplemental measures of operating performance for a REIT.

 

FFO attributable to common shares and units is a non-GAAP financial measure that is widely recognized as a measure of REIT operating performance. We consider FFO to be an appropriate supplemental measure of our operating performance as it is based on a net income analysis of property portfolio performance that excludes non-cash items such as depreciation. The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values historically rise and fall with market conditions, presentations of operating results for a REIT, using historical accounting for depreciation, could be less informative. We define FFO, consistent with the NAREIT definition, as net income, computed in accordance with GAAP, excluding gains or losses on sales of depreciable real estate property, plus depreciation and amortization of real estate assets, plus impairment write-downs of depreciable real estate, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect FFO on the same basis.

 

CFFO makes certain adjustments to FFO, removing the effect of items that do not reflect ongoing property operations such as acquisition expenses, non-cash interest, unrealized gains or losses on derivatives, losses on extinguishment of debt and debt modification costs (includes prepayment penalties incurred and the write-off of unamortized deferred financing costs and fair market value adjustments of assumed debt), one-time weather-related costs, gains or losses on sales of non-depreciable real estate property, shareholder activism, stock compensation expense and preferred stock accretion. We believe that CFFO is helpful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to our core recurring property operations. As a result, we believe that CFFO can help facilitate comparisons of operating performance between periods and provides a more meaningful predictor of future earnings potential.

 

Our calculation of CFFO differs from the methodology used for calculating CFFO by certain other REITs and, accordingly, our CFFO may not be comparable to CFFO reported by other REITs. Our management utilizes FFO and CFFO as measures of our operating performance after adjustment for certain non-cash items, such as depreciation and amortization expenses, and acquisition and pursuit costs that are required by GAAP to be expensed but may not necessarily be indicative of current operating performance and that may not accurately compare our operating performance between periods. Furthermore, although FFO and CFFO and other supplemental performance measures are defined in various ways throughout the REIT industry, we also believe that FFO and CFFO may provide us and our stockholders with an additional useful measure to compare our financial performance to certain other REITs.

 

 

 

Neither FFO nor CFFO is equivalent to net income, including net income attributable to common stockholders, or cash generated from operating activities determined in accordance with GAAP. Furthermore, FFO and CFFO do not represent amounts available for management's discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Neither FFO nor CFFO should be considered as an alternative to net income, including net income attributable to common stockholders, as an indicator of our operating performance or as an alternative to cash flow from operating activities as a measure of our liquidity.

 

We have acquired four operating properties and four properties held through preferred equity or mezzanine loan investments subsequent to June 30, 2018. Therefore, the results presented in the table below are not directly comparable and should not be considered an indication of our future operating performance.

 

The table below reconciles our calculations of FFO and CFFO to net loss, the most directly comparable GAAP financial measure, for the three and six months ended June 30, 2019 and 2018 (in thousands, except per share amounts):

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Net loss attributable to common shares   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
Add back: Net loss attributable to Operating Partnership units     (3,887 )     (3,010 )     (7,938 )     (5,685 )
Net loss attributable to common shares and units     (14,877 )     (13,222 )     (31,021 )     (25,323 )
Common stockholders and Operating Partnership units pro-rata share of:                                
Real estate depreciation and amortization (1)     15,290       13,990       31,432       28,821  
FFO Attributable to Common Shares and Units     413       768       411       3,498  
Common stockholders and Operating Partnership units pro-rata share of:                                
Acquisition and pursuit costs     70       28       128       71  
 Non-cash interest expense     786       1,602       1,561       2,062  
Unrealized loss on derivatives     652             2,287        
Loss on extinguishment of debt and debt modification costs           653             653  
Weather-related losses, net     249             249       165  
Non-real estate depreciation and amortization     84       75       170       139  
Gain on sale of non-depreciable real estate investments                 (679 )      
Shareholder activism     55             393        
Non-cash preferred returns on unconsolidated real estate joint ventures     (386 )     (233 )     (598 )     (464 )
Non-cash equity compensation     2,427       1,638       4,819       3,418  
Preferred stock accretion     2,316       1,400       4,203       2,510  
CFFO Attributable to Common Shares and Units   $ 6,666     $ 5,931     $ 12,944     $ 12,052  
                                 
Per Share and Unit Information:                                
FFO Attributable to Common Shares and Units - diluted   $ 0.01     $ 0.02     $ 0.01     $ 0.11  
CFFO Attributable to Common Shares and Units - diluted   $ 0.22     $ 0.19     $ 0.42     $ 0.39  
                                 
Weighted average common shares and units outstanding - diluted     30,550,863       30,814,839       30,704,271       30,873,023  

 

(1)     The real estate depreciation and amortization amount includes our share of consolidated real estate-related depreciation and amortization of intangibles, less amounts attributable to noncontrolling interests – partially owned properties, and our similar estimated share of unconsolidated depreciation and amortization, which is included in earnings of our unconsolidated real estate joint venture investments.

 

 

 

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("EBITDAre")

 

NAREIT defines earnings before interest, taxes, depreciation and amortization for real estate ("EBITDAre") (September 2017 White Paper) as net income, computed in accordance with GAAP, before interest expense, income taxes, depreciation and amortization expense, and further adjusted for gains and losses from sales of depreciated operating properties, and impairment write-downs of depreciated operating properties.

 

We consider EBITDAre to be an appropriate supplemental measure of our performance because it eliminates depreciation, income taxes, interest and non-recurring items, which permits investors to view income from operations unobscured by non-cash items such as depreciation, amortization, the cost of debt or non-recurring items.

 

Adjusted EBITDAre represents EBITDAre further adjusted for non-comparable items and it is not intended to be a measure of free cash flow for our management’s discretionary use, as it does not consider certain cash requirements such as income tax payments, debt service requirements, capital expenditures and other fixed charges.

 

EBITDAre and Adjusted EBITDAre are not recognized measurements under GAAP. Because not all companies use identical calculations, our presentation of EBITDAre and Adjusted EBITDAre may not be comparable to similarly titled measures of other companies.

 

Below is a reconciliation of net loss attributable to common stockholders to EBITDAre (unaudited and dollars in thousands).

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Net loss attributable to common stockholders   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
Net loss income attributable to noncontrolling interests     (4,277 )     (3,263 )     (8,820 )     (6,153 )
Preferred stock dividends     11,019       8,643       21,403       16,890  
Preferred stock accretion     2,316       1,400       4,203       2,510  
Interest expense, net     15,125       13,041       31,191       23,158  
Depreciation and amortization     16,142       14,744       33,284       30,321  
Loss on extinguishment of debt and debt modification costs     -       653       -       653  
EBITDAre   $ 29,335     $ 25,006     $ 58,178     $ 47,741  
Acquisition and pursuit costs     70       28       128       71  
Non-real estate depreciation and amortization     84       75       170       139  
Weather-related losses, net     291       -       291       168  
Gain on sale of non-depreciable real estate investments     -       -       (679 )     -  
Shareholder activism     55       -       393       -  
Non-cash equity compensation     2,427       1,638       4,819       3,418  
Non-cash preferred returns on unconsolidated real estate joint ventures     (386 )     (233 )     (598 )     (464 )
Adjusted EBITDAre   $ 31,876     $ 26,514     $ 62,702     $ 51,073  

 

 

 

Same Store Properties

 

Same store properties are conventional multifamily residential apartments which were owned and operational for the entire periods presented, including each comparative period.

 

Property Net Operating Income ("Property NOI")

 

We believe that net operating income, or NOI, is a useful measure of our operating performance. We define NOI as total rental and other property revenues less total property operating expenses, excluding depreciation and amortization and interest. Other REITs may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REITs. We believe that this measure provides an operating perspective not immediately apparent from GAAP operating income or net income. We use NOI to evaluate our performance on a same store and non-same store basis; NOI measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance and captures trends in rental housing and property operating expenses. However, NOI should only be used as a supplemental measure of our financial performance.

 

 

 

The following table reflects net loss attributable to common stockholders together with a reconciliation to NOI and to same store and non-same store contributions to consolidated NOI, as computed in accordance with GAAP for the periods presented (unaudited and amounts in thousands):

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Net loss attributable to common shares   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
Add back: Net loss attributable to Operating Partnership units     (3,887 )     (3,010 )     (7,938 )     (5,685 )
Net loss attributable to common shares and units     (14,877 )     (13,222 )     (31,021 )     (25,323 )
Add common stockholders and Operating Partnership units pro-rata share of:                                
Depreciation and amortization     15,290       13,990       31,432       28,821  
Non-real estate depreciation and amortization     84       75       170       139  
Non-cash interest expense     786       1,602       1,561       2,062  
Unrealized loss on derivatives     652             2,287        
Loss on extinguishment of debt and debt modification costs           653             653  
Property management fees     1,170       1,017       2,318       1,956  
Acquisition and pursuit costs     70       28       128       71  
Corporate operating expenses     4,975       4,528       10,529       9,197  
Weather-related losses, net     249             249       165  
Preferred dividends     11,019       8,643       21,403       16,890  
Preferred stock accretion     2,316       1,400       4,203       2,510  
Less common stockholders and Operating Partnership units pro-rata share of:                                
Preferred returns on unconsolidated real estate joint ventures     2,492       2,626       4,781       5,088  
Interest income from related parties     5,973       5,635       11,749       10,830  
Gain on sale of non-depreciable real estate investments                 679        
Pro-rata share of properties’ income     13,269       10,453       26,050       21,223  
Add:                                
Noncontrolling interest pro-rata share of partially owned property income     690       542       1,418       1,152  
Total property income     13,959       10,995       27,468       22,375  
Add:                                
Interest expense     13,637       11,455       27,215       21,090  
Net operating income     27,596       22,450       54,683       43,465  
Less:                                
Non-same store net operating income     3,752       571       8,719       1,382  
Same store net operating income (1)   $ 23,844     $ 21,879     $ 45,964     $ 42,083  

 

(1) Same store portfolio for the three months ended June 30, 2019 consists of 29 properties, which represent 9,872 units. Same store portfolio for the six months ended June 30, 2019 consists of 28 properties, which represent 9,608 units.

 

Contact

Investors:

(888) 558.1031

investor.relations@bluerockre.com

 

Media:

Josh Hoffman

(208) 475.2380

jhoffman@bluerockre.com

##

 

 

 

 

Exhibit 99.2 

 

     

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter 2019

Supplemental Financial Information

(Unaudited)

 

 

Table of Contents

 

Second Quarter Earnings Release 3
   
Financial and Operating Highlights 16
   
Share and Unit Information 17
   
EBITDAre and Interest Information 18
   
Financial Statistics 19
   
Recent Acquisitions and Investments 20
   
Recent Dispositions 21
   
Investments in Unconsolidated Real Estate Joint Ventures and Notes and Accrued Interest Receivable from Related Parties 22
   
Portfolio Information 23
   
Renovation Table 24
   
Mezzanine/Preferred Investments 25
   
Condensed Consolidated Balance Sheets 26
   
Consolidated Statements of Operations 27
   
Reconciliation of Funds from Operations (FFO) and Core Funds from Operations (CFFO) 28
   
Mortgages Payable Summary Information 29
   
2019 Outlook 31
   
Definitions of Non-GAAP Financial Measures 32

 

This document contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are based upon the Company’s present expectations, but these statements are not guaranteed to occur, including statements relating to the Company’s operating environment, operating trends, and outlook. Furthermore, the Company disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes. Investors should not place undue reliance upon forward-looking statements. For further discussion of the factors that could affect outcomes, please refer to the “Risk Factors” set forth in Item 1A of the Company’s Annual Report on Form 10-K filed by the Company with the U.S. Securities and Exchange Commission (“SEC”) on February 27, 2019, and subsequent filings by the Company with the SEC, including our periodic reports. We claim the safe harbor protection for forward looking statements contained in the Private Securities Litigation Reform Act of 1995.

 

  2  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

  

 

 

For Immediate Release

 

Bluerock Residential Growth REIT Announces Second Quarter 2019 Results

 

- Total Revenues Grew 16.6% to $52.4 Million -

- Increases Midpoint of Full Year 2019 CFFO Guidance -

 

New York, NY (August 6, 2019) – Bluerock Residential Growth REIT, Inc. (NYSE American: BRG) (“the Company”), an owner of highly amenitized multi-family apartment communities, announced today its financial results for the quarter ended June 30, 2019.

 

Highlights

 

Total revenues grew 16.6% to $52.4 million for the quarter from $45.0 million in the prior year period.

 

Net loss attributable to common stockholders for the second quarter of 2019 was ($0.50) per share, as compared to net loss attributable to common stockholders of ($0.44) per share in the prior year period.

 

Property Net Operating Income (“NOI”) grew 22.9% to $27.6 million, from $22.5 million in the prior year period.

 

Same store revenue and NOI increased 5.3% and 9.0% respectively, as compared to the prior year period.

 

Core funds from operations attributable to common shares and units (“CFFO”) grew 12.4% to $6.7 million, from $5.9 million in the prior year period. CFFO per share is $0.22 for the quarter as compared to $0.19 in second quarter 2018.

 

Paid quarterly common stock dividend of $0.1625, a 74% payout on a CFFO basis.

 

Consolidated real estate investments, at cost, increased approximately $119.4 million to $1.9 billion, from year end.

 

Including activity completed subsequent to quarter end, invested approximately $108.0 million, comprising $106.1 million in four multifamily communities totaling 1,499 units with total purchase prices of $303.3 million, and $1.9 million to buy out minority ownership interests in two assets. The four new acquisitions are projected to yield a year one economic cap rate of 4.9%.

 

Completed the sale of four assets subsequent to quarter end, with an additional property expected to close in August, totaling approximately $274 million and an economic cap rate of 4.5%.

 

Completed 232 value-add unit upgrades during the quarter achieving a 23.8% ROI.

 

Repurchased 749,648 shares of stock during the second quarter at an average price of $11.13 per share, for a total cost of approximately $8.3 million.

 

Increased the midpoint of its full year 2019 CFFO guidance by narrowing it to a range of $0.81 to $0.84 per share from the prior range of $0.80 to $0.84 per share.

 

  3  

 

   

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

  

“We continued to produce strong operating results in the second quarter with property NOI up 23%, same store NOI that increased 9.0% and CFFO increasingly exceeding our dividend payment,” said Ramin Kamfar, Company Chairman and CEO. “Subsequent to quarter end, we executed an accretive portfolio sale and recycled the proceeds into attractive assets with a stronger long-term growth profile and immediate value-add renovation opportunity. We remain focused on ongoing operational improvements and creating value through our value-add unit upgrade programs. Furthermore, with access to accretive capital with our Series B redeemable preferred stock issuance, we continue to identify attractive investments to grow our portfolio of highly amenitized communities in targeted growth markets.”

 

Financial Results

 

Net loss attributable to common stockholders for the second quarter of 2019 was $11.0 million, compared to a net loss of $10.2 million in the prior year period. Net loss attributable to common stockholders included non-cash expenses of $15.9 million or $0.72 per share in the second quarter of 2019 compared to $14.4 million or $0.62 per share for the prior year period.

 

CFFO for the second quarter of 2019 was $6.7 million, or $0.22 per diluted share, compared to $5.9 million, or $0.19 per diluted share in the prior year period. CFFO was primarily driven by growth in property NOI of $5.1 million and interest income of $0.3 million arising from investment activity. This was primarily offset by a year-over-year rise in interest expense of $2.2 million and preferred stock dividends of $2.4 million.

 

Total Portfolio Performance

 

$ In thousands, except average rental rates   2Q19     2Q18     Variance     YTD19     YTD18     Variance  
Total Revenues (1)   $ 52,437     $ 44,959       16.6 %   $ 103,902     $ 86,828       19.7 %
Property Operating Expenses   $ 18,868     $ 16,874       11.8 %   $ 37,470     $ 32,533       15.2 %
NOI   $ 27,596     $ 22,450       22.9 %   $ 54,683     $ 43,465       25.8 %
Operating Margin     59.4 %     57.1 %     230  bps     59.3 %     57.2 %     210 bps
Occupancy Percentage     93.8 %     93.9 %     (10 )bps     93.8 %     93.7 %     10 bps
Average Rental Rate   $ 1,312     $ 1,239       5.9 %   $ 1,306     $ 1,233       5.9 %

 

(1) Including interest income from related parties

 

For the second quarter of 2019, property revenues increased by 16.6% compared to the same prior year period primarily attributable to the increased size of the portfolio. Total portfolio NOI was $27.6 million, an increase of $5.1 million, or 22.9%, compared to the same period in the prior year.

 

Property NOI margins were 59.4% of revenue for the quarter, compared to 57.1% of revenue in the prior year quarter. Property operating expenses were up primarily due to the increased size of the portfolio.

 

Same Store Portfolio Performance

 

$ In thousands, except average rental rates   2Q19     2Q18     Variance     YTD19     YTD18     Variance  
Revenues   $ 40,441     $ 38,414       5.3 %   $ 78,023     $ 73,908       5.6 %
Property Operating Expenses   $ 16,597     $ 16,535       0.4 %   $ 32,059     $ 31,825       0.7 %
NOI   $ 23,844     $ 21,879       9.0 %   $ 45,964     $ 42,083       9.2 %
Operating Margin     59.0 %     57.0 %     200 bps     58.9 %     56.9 %     200 bps
Occupancy Percentage     93.9 %     93.8 %     10 bps     94.0 %     93.7 %     30 bps
Average Rental Rate   $ 1,305     $ 1,237       5.5 %   $ 1,296     $ 1,229       5.5 %

 

The Company’s same store portfolio for the quarter ended June 30, 2019 included 29 properties. For the second quarter of 2019, same store NOI was $23.8 million, an increase of $2.0 million, or 9.0%, compared to the same period in the prior year. Same store property revenues increased by 5.3% compared to the same prior year period, primarily attributable to a 5.5% increase in average rental rates and average occupancy increasing 10 basis points to 93.9%. Same store expenses increased $0.06 million primarily due to increased real estate taxes due to higher valuations by municipalities.

 

  4  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

Renovation Activity

 

The Company completed 232 value-add unit upgrades during the second quarter achieving a 23.8% ROI.

 

Since inception within the existing portfolio, the Company has completed 2,171 value-add unit upgrades at an average cost of $4,944 per unit and achieved an average monthly rental rate increase of $107 per unit, equating to a 26.1% ROI on all unit upgrades leased as of June 30, 2019. The Company has identified approximately 4,567 remaining units within the existing portfolio for value-add upgrades with similar projected economics to the completed renovations. The Company expects to complete between 900 and 1,200 unit renovations in 2019.

 

Portfolio Activity

 

During and subsequent to quarter end, the Company completed investments totaling $305.2 million. These investments include the following:

 

On June 25, 2019, invested approximately $1.9 million to increase our ownership stake to 100% in each of our Sorrel and Sovereign properties.

 

On June 27, 2019, acquired a 100% interest in a 200-unit apartment community located in Las Vegas, Nevada, known as Element. The total purchase price was approximately $41.8 million, funded in part by a $29.3 million mortgage loan secured by the Element property.

 

On June 27, 2019, acquired a 100% interest in a 334-unit apartment community located in Mount Juliet, Tennessee, known as Providence Trail. The total purchase price was approximately $68.5 million, funded in part by a $48.0 million mortgage loan secured by the Providence Trail property.

 

Subsequent to quarter end, on July 24, 2019, acquired a 100% interest in a 645-unit apartment community located in Scottsdale, Arizona, known as Denim. The total purchase price was approximately $141.3 million, funded in part by a $91.6 million mortgage loan secured by the Denim property.

 

Also subsequent to quarter end, on July 31, 2019, acquired a 100% interest in a 320-unit apartment community located in Las Vegas, Nevada, known as The Sanctuary. The total purchase price was approximately $51.8 million, funded in part by a $33.7 million mortgage loan secured by the Sanctuary property.

 

Subsequent to quarter end, the Company completed the following dispositions:

 

On July 15, 2019, closed on the portfolio sale of its investments in Sorrel, Sovereign, Preston View and Leigh House, for approximately $226.9 million. ARIUM Palms, the fifth property in the portfolio, is expected to close in August 2019 for approximately $46.8 million.

 

  5  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

Balance Sheet

 

During the second quarter, the Company raised gross proceeds of approximately $51.1 million through the issuance of 51,137 shares of Series B preferred stock with associated warrants at $1,000 per unit.

 

As of June 30, 2019, the Company had $28.5 million of unrestricted cash on its balance sheet, approximately $29.9 million available among its revolving credit facilities, and $1.4 billion of debt outstanding.

 

Dividend Details

 

The Board of Directors authorized, and the Company declared, a quarterly dividend for the second quarter of 2019 equal to a quarterly rate of $0.1625 per share on its Class A common stock, payable to the stockholders of record as of June 25, 2019, which was paid in cash on July 5, 2019. A portion of each dividend may constitute a return of capital for tax purposes. There is no assurance that the Company will continue to declare dividends or at this rate.

 

The Board of Directors authorized, and the Company declared a quarterly cash dividend on its 8.250% Series A Cumulative Redeemable Preferred Stock for the second quarter of 2019, in the amount of $0.515625 per share. In addition, the Company declared a quarterly cash dividend on its 7.625% Series C Cumulative Redeemable Preferred Stock for the second quarter of 2019, in the amount of $0.4765625 per share. Further, the Company declared a quarterly cash dividend on its 7.125% Series D Cumulative Preferred Stock for the second quarter of 2019, in the amount of $0.4453125 per share. The dividends were payable to the stockholders of record on June 25, 2019, and were paid on July 5, 2019.

 

On July 12, 2019, the Board of Directors authorized, and the Company declared, a monthly dividend of $5.00 per share of Series B preferred stock, payable to the stockholders of record as of July 25, 2019, which was paid in cash on August 5, 2019, and as of August 23, 2019, and September 25, 2019, which will be paid in cash on September 5, 2019 and October 4, 2019, respectively.

 

2019 Guidance

 

Based on the Company’s current outlook and market conditions, the Company is increasing the midpoint of its 2019 CFFO guidance by narrowing it to a range of $0.81 to $0.84 per share from the prior range of $0.80 to $0.84 per share. For additional guidance details, please see page 31 of Company’s Second Quarter 2019 Earnings Supplement available under Investors on the Company’s website (www.bluerockresidential.com).

 

Conference Call

 

All interested parties can listen to the live conference call at 11:00 AM ET on Tuesday, August 6, 2019 by dialing +1 (866) 843-0890 within the U.S., or +1 (412) 317-6597, and requesting the "Bluerock Residential Conference."

 

For those who are not available to listen to the live call, the conference call will be available for replay on the Company’s website two hours after the call concludes, and will remain available until September 6, 2019 at http://services.choruscall.com/links/brg190806.html , as well as by dialing +1 (877) 344-7529 in the U.S., or +1 (412) 317-0088 internationally, and requesting conference number 10133456.

 

The full text of this Earnings Release and additional Supplemental Information is available in the Investors section on the Company’s website at http://www.bluerockresidential.com .

 

  6  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

About Bluerock Residential Growth REIT, Inc.

 

Bluerock Residential Growth REIT, Inc. (NYSE American: BRG) is a real estate investment trust that focuses on developing and acquiring a diversified portfolio of institutional-quality highly amenitized live/work/play apartment communities in demographically attractive knowledge economy growth markets to appeal to the renter by choice. The Company’s objective is to generate value through off-market/relationship-based transactions and, at the asset level, through value add improvements to properties and operations. The Company is included in the Russell 2000 and Russell 3000 Indexes. BRG has elected to be taxed as a real estate investment trust (REIT) for U.S. federal income tax purposes.

 

For more information, please visit the Company’s website at www.bluerockresidential.com .

 

Forward Looking Statements

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. These forward-looking statements are based upon the Company’s present expectations, but these statements are not guaranteed to occur. Furthermore, the Company disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes. Investors should not place undue reliance upon forward-looking statements. For further discussion of the factors that could affect outcomes, please refer to the risk factors set forth in Item 1A of the Company’s Annual Report on Form 10-K filed by the Company with the U.S. Securities and Exchange Commission (“SEC”) on February 27, 2019, and subsequent filings by the Company with the SEC. We claim the safe harbor protection for forward looking statements contained in the Private Securities Litigation Reform Act of 1995.

 

  7  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

Portfolio Summary

 

The following is a summary of our operating real estate and mezzanine/preferred investments as of June 30, 2019:

 

Consolidated Operating Properties   Location   Number
of Units
    Year Built/
Renovated (1)
  Ownership
Interest
   

Average

Rent (2)

    %
Occupied (3)
 
ARIUM at Palmer Ranch   Sarasota, FL     320     2016     100 %   $ 1,319       96 %
ARIUM Glenridge   Atlanta, GA     480     1990     90 %     1,241       94 %
ARIUM Grandewood   Orlando, FL     306     2005     100 %     1,416       94 %
ARIUM Gulfshore   Naples, FL     368     2016     100 %     1,324       90 %
ARIUM Hunter’s Creek   Orlando, FL     532     1999     100 %     1,409       97 %
ARIUM Metrowest   Orlando, FL     510     2001     100 %     1,392       94 %
ARIUM Palms   Orlando, FL     252     2008     100 %     1,359       97 %
ARIUM Pine Lakes   Port St. Lucie, FL     320     2003     100 %     1,307       92 %
ARIUM Westside   Atlanta, GA     336     2008     90 %     1,530       87 %
Ashford Belmar   Lakewood, CO     512     1988/1993     85 %     1,627       92 %
Ashton Reserve   Charlotte, NC     473     2015     100 %     1,121       96 %
Citrus Tower   Orlando, FL     336     2006     97 %     1,330       92 %
Element   Las Vegas, NV     200     1995     100 %     1,233       94 %
Enders Place at Baldwin Park   Orlando, FL     220     2003     92 %     1,768       98 %
James on South First   Austin, TX     250     2016     90 %     1,277       98 %
Marquis at Crown Ridge   San Antonio, TX     352     2009     90 %     1,026       92 %
Marquis at Stone Oak   San Antonio, TX     335     2007     90 %     1,460       95 %
Marquis at The Cascades   Tyler, TX     582     2009     90 %     1,219       91 %
Marquis at TPC   San Antonio, TX     139     2008     90 %     1,499       96 %
Outlook at Greystone   Birmingham, AL     300     2007     100 %     991       95 %
Park & Kingston   Charlotte, NC     168     2015     100 %     1,304       96 %
Plantation Park   Lake Jackson, TX     238     2016     80 %     1,400       89 %
Preston View   Morrisville, NC     382     2000     100 %     1,124       96 %
Providence Trail   Mount Juliet, TN     334     2007     100 %     1,219       94 %
Roswell City Walk   Roswell, GA     320     2015     98 %     1,542       96 %
Sands Parc   Daytona Beach, FL     264     2017     100 %     1,370       96 %
Sorrel   Frisco, TX     352     2015     100 %     1,196       90 %
Sovereign   Fort Worth, TX     322     2015     100 %     1,391       92 %
The Brodie   Austin, TX     324     2001     93 %     1,277       98 %
The Links at Plum Creek   Castle Rock, CO     264     2000     88 %     1,433       93 %
The Mills   Greenville, SC     304     2013     100 %     1,048       94 %
The Preserve at Henderson Beach   Destin, FL     340     2009     100 %     1,440       97 %
Veranda at Centerfield   Houston, TX     400     1999     93 %     945       94 %
Villages at Cypress Creek   Houston, TX     384     2001     80 %     1,137       93 %
Wesley Village   Charlotte, NC     301     2010     100 %     1,378       94 %
Consolidated Operating Properties Subtotal/Average         11,820                 $ 1,312       94 %
                                         
Mezzanine/Preferred Investments   Location   Actual/
Planned
Number
of Units
              Pro
Forma
Average
Rent
       
Alexan CityCentre   Houston, TX     340             $ 1,747 (2)        
Alexan Southside Place   Houston, TX     270                   1,660 (2)        
Arlo   Charlotte, NC     286                   1,507          
Cade Boca Raton   Boca Raton, FL     90                   2,549          
Domain at The One Forty   Garland, TX     299                   1,469          
Flagler Village   Fort Lauderdale, FL     385                   2,352          
Helios   Atlanta, GA     282                   1,458 (2)        
Leigh House   Raleigh, NC     245                   1,291 (2)        
North Creek Apartments   Leander, TX     259                   1,358          
Novel Perimeter   Atlanta, GA     320                   1,749          
Riverside Apartments   Austin, TX     222                   1,408          
The Park at Chapel Hill   Chapel Hill, SC      *                    *          
Vickers Historic Roswell   Roswell, GA     79                   3,176          
Wayforth at Concord   Concord, NC     150                   1,707          
Whetstone Apartments   Durham, NC     204                   1,294 (2)        
Mezzanine and Preferred Investments Subtotal/Average         3,431                 $ 1,682          
                                         
Portfolio Properties Total/Average         15,251                 $ 1,398          

 

(1)  Represents date of last significant renovation or year built if there were no renovations.

(2) Represents the average effective monthly rent per occupied unit for the three months ended June 30, 2019.

(3) Percent occupied is calculated as (i) the number of units occupied as of June 30, 2019, divided by (ii) total number of units, expressed as a percentage.

* The development is in the planning phase, project specifications are in process.

 

  8  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

Consolidated Statement of Operations

For the Three and Six Months Ended June 30, 2019 and 2018

(Unaudited and dollars in thousands except for share and per share data)

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Revenues                        
Rental and other property revenues   $ 46,464     $ 39,324     $ 92,153     $ 75,998  
Interest income from related parties     5,973       5,635       11,749       10,830  
Total revenues     52,437       44,959       103,902       86,828  
Expenses                                
Property operating     18,868       16,874       37,470       32,533  
Property management fees     1,235       1,074       2,451       2,067  
General and administrative     5,046       4,528       10,674       9,197  
Acquisition and pursuit costs     70       28       128       71  
Weather-related losses, net     291             291       168  
Depreciation and amortization     16,226       14,819       33,454       30,460  
Total expenses     41,736       37,323       84,468       74,496  
Operating income     10,701       7,636       19,434       12,332  
Other income (expense)                                
Preferred returns on unconsolidated real estate joint ventures     2,492       2,626       4,781       5,088  
Gain on sale of non-depreciable real estate investments                 679        
Loss on extinguishment of debt and debt modification costs           (653 )           (653 )
Interest expense, net     (15,125 )     (13,041 )     (31,191 )     (23,158 )
Total other expense     (12,633 )     (11,068 )     (25,731 )     (18,723 )
Net loss     (1,932 )     (3,432 )     (6,297 )     (6,391 )
Preferred stock dividends     (11,019 )     (8,643 )     (21,403 )     (16,890 )
Preferred stock accretion     (2,316 )     (1,400 )     (4,203 )     (2,510 )
Net loss attributable to noncontrolling interests                                
Operating Partnership units     (3,887 )     (3,010 )     (7,938 )     (5,685 )
Partially owned properties     (390 )     (253 )     (882 )     (468 )
Net loss attributable to noncontrolling interests     (4,277 )     (3,263 )     (8,820 )     (6,153 )
Net loss attributable to common stockholders   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
                                 
Net loss per common share - Basic   $ (0.50 )   $ (0.44 )   $ (1.03 )   $ (0.83 )
                                 
Net loss per common share – Diluted   $ (0.50 )   $ (0.44 )   $ (1.03 )   $ (0.83 )
                                 
Weighted average basic common shares outstanding     22,430,619       23,800,770       22,775,203       23,971,129  
Weighted average diluted common shares outstanding     22,430,619       23,800,770       22,775,203       23,971,129  

 

  9  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

Consolidated Balance Sheets

Second Quarter 2019

(Unaudited and dollars in thousands except for share and per share amounts)

 

    June 30,
2019
    December 31,
2018
 
ASSETS                
Net Real Estate Investments                
Land   $ 191,192     $ 200,385  
Buildings and improvements     1,480,761       1,546,244  
Furniture, fixtures and equipment     54,148       55,050  
Construction in progress     155       989  
Total Gross Real Estate Investments     1,726,256       1,802,668  
Accumulated depreciation     (117,115 )     (108,911 )
Total Net Operating Real Estate Investments     1,609,141       1,693,757  
Operating real estate held for sale, net     172,555        
Total Net Real Estate Investments     1,781,696       1,693,757  
Cash and cash equivalents     28,534       24,775  
Restricted cash     26,615       27,469  
Notes and accrued interest receivable from related parties     175,768       164,084  
Due from affiliates     3,542       2,854  
Accounts receivable, prepaids and other assets     16,582       14,395  
Preferred equity investments and investments in unconsolidated real estate joint ventures     100,704       89,033  
In-place lease intangible assets, net     1,786       1,768  
Non-real estate assets associated with operating real estate held for sale     481        
Total Assets   $ 2,135,708     $ 2,018,135  
                 
LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY                
Mortgages payable   $ 1,142,635     $ 1,206,136  
Mortgages payable associated with operating real estate held for sale     137,394        
Revolving credit facilities     101,300       82,209  
Accounts payable     949       1,486  
Other accrued liabilities     27,446       31,690  
Due to affiliates     773       726  
Distributions payable     12,527       12,073  
Liabilities associated with operating real estate held for sale     3,024        
Total Liabilities     1,426,048       1,334,320  
8.250% Series A Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 10,875,000 shares authorized; 5,721,460 shares issued and outstanding as of June 30, 2019 and December 31, 2018     139,912       139,545  
6.000% Series B Redeemable Preferred Stock, liquidation preference $1,000 per share, 1,225,000 shares authorized; 399,502 and 306,009 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively     357,346       272,842  
7.625% Series C Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 4,000,000 shares authorized; 2,323,750 shares issued and outstanding as of June 30, 2019 and December 31, 2018     56,626       56,485  
Equity                
Stockholders’ Equity                
Preferred stock, $0.01 par value, 229,900,000 shares authorized; no shares issued and outstanding            
7.125% Series D Cumulative Preferred Stock, liquidation preference $25.00 per share, 4,000,000 shares authorized; 2,850,602 shares issued and outstanding as of June 30, 2019 and December 31, 2018     68,705       68,705  
Common stock - Class A, $0.01 par value, 747,509,582 shares authorized; 22,294,327 and 23,322,211 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively     223       233  
Common stock - Class C, $0.01 par value, 76,603 shares authorized; 76,603 shares issued and outstanding as of June 30, 2019 and December 31, 2018     1       1  
Additional paid-in-capital     295,444       307,938  
Distributions in excess of cumulative earnings     (248,988 )     (218,531 )
Total Stockholders’ Equity     115,385       158,346  
Noncontrolling Interests                
Operating Partnership units     15,405       27,613  
 Partially owned properties     24,986       28,984  
Total Noncontrolling Interests     40,391       56,597  
Total Equity     155,776       214,943  
TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY   $ 2,135,708     $ 2,018,135  
                 

 

  10  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

Non-GAAP Financial Measures

 

The foregoing supplemental financial data includes certain non-GAAP financial measures that we believe are helpful in understanding our business and performance, as further described below. Our definition and calculation of these non-GAAP financial measures may differ from those of other REITs, and may, therefore, not be comparable.

 

Funds from Operations and Core Funds from Operations Attributable to Common Shares and Units

 

We believe that funds from operations (“FFO”), as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and core funds from operations (“CFFO) are important non-GAAP supplemental measures of operating performance for a REIT.

 

FFO attributable to common shares and units is a non-GAAP financial measure that is widely recognized as a measure of REIT operating performance. We consider FFO to be an appropriate supplemental measure of our operating performance as it is based on a net income analysis of property portfolio performance that excludes non-cash items such as depreciation. The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values historically rise and fall with market conditions, presentations of operating results for a REIT, using historical accounting for depreciation, could be less informative. We define FFO, consistent with the NAREIT definition, as net income, computed in accordance with GAAP, excluding gains or losses on sales of depreciable real estate property, plus depreciation and amortization of real estate assets, plus impairment write-downs of depreciable real estate, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect FFO on the same basis.

 

CFFO makes certain adjustments to FFO, removing the effect of items that do not reflect ongoing property operations such as acquisition expenses, non-cash interest, unrealized gains or losses on derivatives, losses on extinguishment of debt and debt modification costs (includes prepayment penalties incurred and the write-off of unamortized deferred financing costs and fair market value adjustments of assumed debt), one-time weather-related costs, gains or losses on sales of non-depreciable real estate property, shareholder activism, stock compensation expense and preferred stock accretion. We believe that CFFO is helpful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to our core recurring property operations. As a result, we believe that CFFO can help facilitate comparisons of operating performance between periods and provides a more meaningful predictor of future earnings potential.

 

Our calculation of CFFO differs from the methodology used for calculating CFFO by certain other REITs and, accordingly, our CFFO may not be comparable to CFFO reported by other REITs. Our management utilizes FFO and CFFO as measures of our operating performance after adjustment for certain non-cash items, such as depreciation and amortization expenses, and acquisition and pursuit costs that are required by GAAP to be expensed but may not necessarily be indicative of current operating performance and that may not accurately compare our operating performance between periods. Furthermore, although FFO and CFFO and other supplemental performance measures are defined in various ways throughout the REIT industry, we also believe that FFO and CFFO may provide us and our stockholders with an additional useful measure to compare our financial performance to certain other REITs.

 

  11  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

Neither FFO nor CFFO is equivalent to net income, including net income attributable to common stockholders, or cash generated from operating activities determined in accordance with GAAP. Furthermore, FFO and CFFO do not represent amounts available for management's discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Neither FFO nor CFFO should be considered as an alternative to net income, including net income attributable to common stockholders, as an indicator of our operating performance or as an alternative to cash flow from operating activities as a measure of our liquidity.

 

We have acquired four operating properties and four properties held through preferred equity or mezzanine loan investments subsequent to June 30, 2018. Therefore, the results presented in the table below are not directly comparable and should not be considered an indication of our future operating performance.

 

The table below reconciles our calculations of FFO and CFFO to net loss, the most directly comparable GAAP financial measure, for the three and six months ended June 30, 2019 and 2018 (in thousands, except per share amounts):

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Net loss attributable to common shares   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
Add back: Net loss attributable to Operating Partnership units     (3,887 )     (3,010 )     (7,938 )     (5,685 )
Net loss attributable to common shares and units     (14,877 )     (13,222 )     (31,021 )     (25,323 )
Common stockholders and Operating Partnership units pro-rata share of:                                
Real estate depreciation and amortization (1)     15,290       13,990       31,432       28,821  
FFO Attributable to Common Shares and Units     413       768       411       3,498  
Common stockholders and Operating Partnership units pro-rata share of:                                
Acquisition and pursuit costs     70       28       128       71  
 Non-cash interest expense     786       1,602       1,561       2,062  
Unrealized loss on derivatives     652             2,287        
Loss on extinguishment of debt and debt modification costs           653             653  
Weather-related losses, net     249             249       165  
Non-real estate depreciation and amortization     84       75       170       139  
Gain on sale of non-depreciable real estate investments                 (679 )      
Shareholder activism     55             393        
Non-cash preferred returns on unconsolidated real estate joint ventures     (386 )     (233 )     (598 )     (464 )
Non-cash equity compensation     2,427       1,638       4,819       3,418  
Preferred stock accretion     2,316       1,400       4,203       2,510  
CFFO Attributable to Common Shares and Units   $ 6,666     $ 5,931     $ 12,944     $ 12,052  
                                 
Per Share and Unit Information:                                
FFO Attributable to Common Shares and Units - diluted   $ 0.01     $ 0.02     $ 0.01     $ 0.11  
CFFO Attributable to Common Shares and Units - diluted   $ 0.22     $ 0.19     $ 0.42     $ 0.39  
                                 
Weighted average common shares and units outstanding - diluted     30,550,863       30,814,839       30,704,271       30,873,023  

 

(1)     The real estate depreciation and amortization amount includes our share of consolidated real estate-related depreciation and amortization of intangibles, less amounts attributable to noncontrolling interests – partially owned properties, and our similar estimated share of unconsolidated depreciation and amortization, which is included in earnings of our unconsolidated real estate joint venture investments.

 

  12  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("EBITDAre")

 

NAREIT defines earnings before interest, taxes, depreciation and amortization for real estate ("EBITDAre") (September 2017 White Paper) as net income, computed in accordance with GAAP, before interest expense, income taxes, depreciation and amortization expense, and further adjusted for gains and losses from sales of depreciated operating properties, and impairment write-downs of depreciated operating properties.

 

We consider EBITDAre to be an appropriate supplemental measure of our performance because it eliminates depreciation, income taxes, interest and non-recurring items, which permits investors to view income from operations unobscured by non-cash items such as depreciation, amortization, the cost of debt or non-recurring items.

 

Adjusted EBITDAre represents EBITDAre further adjusted for non-comparable items and it is not intended to be a measure of free cash flow for our management’s discretionary use, as it does not consider certain cash requirements such as income tax payments, debt service requirements, capital expenditures and other fixed charges.

 

EBITDAre and Adjusted EBITDAre are not recognized measurements under GAAP. Because not all companies use identical calculations, our presentation of EBITDAre and Adjusted EBITDAre may not be comparable to similarly titled measures of other companies.

 

Below is a reconciliation of net loss attributable to common stockholders to EBITDAre (unaudited and dollars in thousands).

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Net loss attributable to common stockholders   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
Net loss income attributable to noncontrolling interests     (4,277 )     (3,263 )     (8,820 )     (6,153 )
Preferred stock dividends     11,019       8,643       21,403       16,890  
Preferred stock accretion     2,316       1,400       4,203       2,510  
Interest expense, net     15,125       13,041       31,191       23,158  
Depreciation and amortization     16,142       14,744       33,284       30,321  
Loss on extinguishment of debt and debt modification costs     -       653       -       653  
EBITDAre   $ 29,335     $ 25,006     $ 58,178     $ 47,741  
Acquisition and pursuit costs     70       28       128       71  
Non-real estate depreciation and amortization     84       75       170       139  
Weather-related losses, net     291       -       291       168  
Gain on sale of non-depreciable real estate investments     -       -       (679 )     -  
Shareholder activism     55       -       393       -  
Non-cash equity compensation     2,427       1,638       4,819       3,418  
Non-cash preferred returns on unconsolidated real estate joint ventures     (386 )     (233 )     (598 )     (464 )
Adjusted EBITDAre   $ 31,876     $ 26,514     $ 62,702     $ 51,073  

 

  13  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

Same Store Properties

 

Same store properties are conventional multifamily residential apartments which were owned and operational for the entire periods presented, including each comparative period.

 

Property Net Operating Income ("Property NOI")

 

We believe that net operating income, or NOI, is a useful measure of our operating performance. We define NOI as total rental and other property revenues less total property operating expenses, excluding depreciation and amortization and interest. Other REITs may use different methodologies rental and other for calculating NOI, and accordingly, our NOI may not be comparable to other REITs. We believe that this measure provides an operating perspective not immediately apparent from GAAP operating income or net income. We use NOI to evaluate our performance on a same store and non-same store basis; NOI measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance and captures trends in rental housing and property operating expenses. However, NOI should only be used as a supplemental measure of our financial performance.

 

  14  

 

 

 

Bluerock Residential Growth REIT, Inc.

Second Quarter Earnings Release

 

 

The following table reflects net loss attributable to common stockholders together with a reconciliation to NOI and to same store and non-same store contributions to consolidated NOI, as computed in accordance with GAAP for the periods presented (unaudited and amounts in thousands):

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Net loss attributable to common shares   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
Add back: Net loss attributable to Operating Partnership units     (3,887 )     (3,010 )     (7,938 )     (5,685 )
Net loss attributable to common shares and units     (14,877 )     (13,222 )     (31,021 )     (25,323 )
Add common stockholders and Operating Partnership units pro-rata share of:                                
Depreciation and amortization     15,290       13,990       31,432       28,821  
Non-real estate depreciation and amortization     84       75       170       139  
Non-cash interest expense     786       1,602       1,561       2,062  
Unrealized loss on derivatives     652             2,287        
Loss on extinguishment of debt and debt modification costs           653             653  
Property management fees     1,170       1,017       2,318       1,956  
Acquisition and pursuit costs     70       28       128       71  
Corporate operating expenses     4,975       4,528       10,529       9,197  
Weather-related losses, net     249             249       165  
Preferred dividends     11,019       8,643       21,403       16,890  
Preferred stock accretion     2,316       1,400       4,203       2,510  
Less common stockholders and Operating Partnership units pro-rata share of:                                
Preferred returns on unconsolidated real estate joint ventures     2,492       2,626       4,781       5,088  
Interest income from related parties     5,973       5,635       11,749       10,830  
Gain on sale of non-depreciable real estate investments                 679        
Pro-rata share of properties’ income     13,269       10,453       26,050       21,223  
Add:                                
Noncontrolling interest pro-rata share of partially owned property income     690       542       1,418       1,152  
Total property income     13,959       10,995       27,468       22,375  
Add:                                
Interest expense     13,637       11,455       27,215       21,090  
Net operating income     27,596       22,450       54,683       43,465  
Less:                                
Non-same store net operating income     3,752       571       8,719       1,382  
Same store net operating income (1)   $ 23,844     $ 21,879     $ 45,964     $ 42,083  

 

(1) Same store portfolio for the three months ended June 30, 2019 consists of 29 properties, which represent 9,872 units. Same store portfolio for the six months ended June 30, 2019 consists of 28 properties, which represent 9,608 units.

 

Contact

Investors:

(888) 558.1031

investor.relations@bluerockre.com

 

Media:

Josh Hoffman

(208) 475.2380

jhoffman@bluerockre.com

## 

 

  15  

 

 

 

Bluerock Residential Growth REIT, Inc.

Financial and Operating Highlights

For the Three and Six Months Ended June 30, 2019

(Unaudited and dollars in thousands except for share and per share data)

 

 

    Three Months Ended           Six Months Ended        
    June 30,           June 30,        
OPERATING INFORMATION   2019     2018     % Change     2019     2018     % Change  
                                     
Total revenue   $ 52,437     $ 44,959       16.6 %   $ 103,902     $ 86,828       19.7 %
                                                 
Total assets   $ 2,135,708     $ 1,838,165       16.2 %   $ 2,135,708     $ 1,838,165       16.2 %
                                                 
Property NOI (1)   $ 27,596     $ 22,450       22.9 %   $ 54,683     $ 43,465       25.8 %
                                                 
Property NOI margins     59.4 %     57.1 %     4.0 %     59.3 %     57.2 %     3.7 %
                                                 
Net loss per common share - Diluted   $ (0.50 )   $ (0.44 )     -     $ (1.03 )   $ (0.83 )     -  
                                                 
CFFO attributable to common shares and units per share (2)   $ 0.22     $ 0.19       15.8 %   $ 0.42     $ 0.39       7.7 %

 

 

(1) See page 34 for the Company's definition of this non-GAAP measurement and reasons for using it.

 

(2) See page 32 for the Company's definition of this non-GAAP measurement and reasons for using it.

 

  16  

 

 

 

Bluerock Residential Growth REIT, Inc.

Share and Unit Information

Second Quarter 2019

(Unaudited)

 

 

Weighted Average Common Stock and Units Outstanding for the quarter ended June 30, 2019      
Class A Common Stock     22,354,016  
Class C Common Stock     76,603  
Weighted Average Common Stock Outstanding, Diluted     22,430,619  
Warrants (1)     125,274  
Restricted Stock Grants (2)     11,944  
Weighted Average Common Stock Outstanding, Diluted     22,567,837  
LTIP Units     1,598,329  
OP Units     6,384,697  
Weighted Average Common Stock and Total Units Outstanding, Diluted     30,550,863  
         
Outstanding Common Stock and Units at June 30, 2019     31,169,602  
         
Outstanding 8.250% Series A Cumulative Redeemable Preferred Stock at June 30, 2019     5,721,460  
         
Outstanding 6.000% Series B Redeemable Preferred Stock at June 30, 2019     399,502  
         
Outstanding 7.625% Series C Cumulative Redeemable Preferred Stock at June 30, 2019     2,323,750  
         
Outstanding 7.125% Series D Cumulative Preferred Stock at June 30, 2019     2,850,602  

 

(1) Potential dilution from warrants outstanding from issuance of Series B Preferred Stock offering that are potentially exercisable into 125,274 shares of common stock.

 

(2) Potential dilution from vesting of restricted stock grants issued to employees for 11,944 shares of common stock.

 

The following table reflects the impact of various LTIP Unit issuances, share repurchases, and other share/unit changes subsequent to March 31, 2019:

 

Share Type   Shares and units
outstanding
March 31, 2019
    LTIP Issuances     Share
Repurchases
    Other     Shares and units
outstanding
June 30, 2019
   

Ownership

%

 
Class A Common Stock     22,861,083       -       (749,648 )     182,892       22,294,327       71.52 %
Class C Common Stock     76,603       -       -       -       76,603       0.25 %
Total share equivalents     22,937,686       -       (749,648 )     182,892       22,370,930       71.77 %
OP Units     6,385,713       -       -       (1,201 )     6,384,512       20.48 %
LTIP Units     2,351,386       62,774       -       -       2,414,160       7.75 %
Total noncontrolling interest     8,737,099       62,774       -       (1,201 )     8,798,672       28.23 %
Total shares, OP and LTIP Units     31,674,785       62,774       (749,648 )     181,691       31,169,602       100.00 %

 

  17  

 

   

 

Bluerock Residential Growth REIT, Inc.

EBITDAre and Interest Information

Second Quarter 2019

(Unaudited and dollars in thousands)

 

 

    Three Months Ended  
    June 30,  
    2019  
Q2 EBITDAre Calculation        
Net loss attributable to common stockholders   $ (10,990 )
Net loss attributable to noncontrolling interests     (4,277 )
Preferred stock dividends     11,019  
Preferred stock accretion     2,316  
Interest expense, net     15,125  
Depreciation and amortization     16,142  
EBITDAre (1)   $ 29,335  
Acquisition and pursuit costs     70  
Non-real estate depreciation and amortization     84  
Weather-related losses, net     291  
Shareholder activism     55  
Non-cash equity compensation     2,427  
Non-cash preferred returns on unconsolidated real estate joint ventures     (386 )
Adjusted EBITDAre   $ 31,876  
         
Modified Q2 EBITDAre Calculation (2)        
Adjusted EBITDAre   $ 31,876  
Adjustment     1,422  
Modified Q1 EBITDAre   $ 33,298  
Modified Q2 EBITDAre annualized   $ 133,192  
         
Modified Q2 Interest Calculation (2)(3)        
Interest expense   $ 13,637  
Adjustment     665  
Modified Q2 interest expense   $ 14,302  
Modified Q2 interest expense annualized   $ 57,208  

 

(1) See page 33 for a reconciliation of net income attributable to common stockholders to EBITDAre and the Company's definition of EBITDAre and reasons for using it.

 

(2) Adjustment to EBITDAre and interest expense represents the estimated impact over the full period of the following activity assuming the transactions had occurred on April 1, 2019: (i) acquisitions of Element and Providence Trail and (ii) additional investments at Alexan CityCentre, Cade Boca Raton, Domain at The One Forty, North Creek Apartments, and Riverside Apartments. Actual results may differ significantly from the presented, adjusted amounts including annualized amounts.

 

(3) Interest expense excludes non-cash interest expense.

 

  18  

 

  

 

Bluerock Residential Growth REIT, Inc.

Financial Statistics

Second Quarter 2019

(Unaudited and dollars in thousands)

 

 

    Three Months Ended  
    June 30,  
    2019  
Interest Coverage Ratio        
Modified Q2 EBITDAre *   $ 33,298  
Modified Q2 interest expense (4) *     14,302  
Interest coverage ratio     2.33 x
         
Quarterly Fixed Charge Coverage Ratio        
Modified Q2 interest expense (4) *   $ 14,302  
Preferred stock dividends     11,019  
Total fixed charges   $ 25,321  
Modified Q2 EBITDAre *     33,298  
Modified Q2 EBITDAre fixed charge coverage ratio     1.32 x
         
Net Debt / Modified EBITDAre Ratio        
Total debt (1)   $ 1,390,483  
Less: cash (3)     (55,149 )
Net debt (total debt less cash)   $ 1,335,334  
Modified Q2 EBITDAre (annualized)*     133,192  
Net debt / modified EBITDAre ratio     10.03 x
         
Leverage as a Percentage of Assets        
Total debt (1)   $ 1,390,483  
Total undepreciated assets (2)     2,276,095  
Total debt / total undepreciated assets     61.1 %
Net debt / net undepreciated assets (less cash)     60.1 %
         
Leverage as a Percentage of Enterprise Value        
Total market cap (5)   $ 1,049,855  
Total debt (1)     1,390,483  
Total enterprise value   $ 2,440,338  
Total debt / total enterprise value     57.0 %
Net debt / total enterprise value     54.7 %

 

(1) Total debt excludes amortization of fair market value adjustments of $2.0 million and deferred financing costs of $11.1 million.

 

(2) Total undepreciated assets is calculated as total assets plus accumulated depreciation on real estate assets.

 

(3) Cash includes cash, cash equivalents, and restricted cash.

 

(4) Interest expense excludes non-cash interest expense.

 

(5) Total market cap is calculated by using common shares, preferred shares, and equivalents (OP Units/LTIP Units) multiplied by the June 30, 2019 closing share prices.

 

* Adjustment to EBITDAre and interest expense represents the estimated impact over the full period of the following activity assuming the transactions had occurred on April 1, 2019: (i) acquisitions of Element and Providence Trail and (ii) additional investments at Alexan CityCentre, Cade Boca Raton, Domain at The One Forty, North Creek Apartments, and Riverside Apartments. Actual results may differ significantly from the presented, adjusted amounts including annualized amounts. See prior page for calculations.

 

  19  

 

 

 

Bluerock Residential Growth REIT, Inc.

Recent Acquisitions and Investments

(Unaudited)

 

 

Property   Location   Date of
Investment
    Year Built/
Renovated  (1)
    Number
of Units
    Ownership
Interest in
Property
    Purchase
Price (in
millions)
    Average
Rent  (2)
 
                                         
The Park at Chapel Hill (3)   Chapel Hill, NC     01/23/2019       *       *       *       *       *  
                                                     
Element   Las Vegas, NV     06/27/2019       1995       200       100 %   $ 41.8     $ 1,233  
                                                     
Providence Trail   Mount Juliet, TN     06/27/2019       2007       334       100 %     68.5       1,219  
                                                     
Total/Average                         534             $ 110.3     $ 1,224  

 

(1) All dates are for the year construction was completed or expects to be completed, or the date that a significant renovation has or will be completed.

 

(2) Represents the average effective monthly rent per occupied unit for the three months ended June 30, 2019.

 

(3) Property is a development project.

 

* The investment includes a $7.8 million senior loan and a $0.8 million mezzanine loan. The development is in the planning phase; project specifications are in process.

 

  20  

 

 

 

Bluerock Residential Growth REIT, Inc.

Recent Dispositions

(Unaudited and dollars in millions)

 

 

Property   Location   Date Sold   Number
of Units
    Ownership
Interest in
Property
    Sale
Price
    BRG Net
Proceeds
    IRR     Equity
Multiple
 
Wesley Village II   Charlotte, NC   3/1/2019     -       100.0 %   $ 1.0     $ 1.0       91 %     3.62  

 

  21  

 

  

 

Bluerock Residential Growth REIT, Inc.

Investments in Unconsolidated Real Estate Joint Ventures and Notes and Accrued Interest Receivable from Related Parties

For the Three and Six Months Ended June 30, 2019

(Unaudited and dollars in thousands)

 

 

Multifamily Community
Name
  Investment
Balance as of
April 1, 2019
    Change     Investment
Balance as of 
June 30, 2019
    Return 
as of 
June 30, 2019
    CFFO Earned
for the Three
Months Ended
June 30, 2019
    CFFO Earned
for the Six
Months Ended
June 30, 2019
 
Preferred and Equity Investments                                                
Alexan CityCentre   $ 11,480     $ 1,308     $ 12,788       17.5 %   $ 497     $ 982  
Alexan Southside Place     24,041       -       24,041       6.5 %     390       773  
Helios     19,189       -       19,189       7.0 %     335       666  
Leigh House     14,174       -       14,174       15.8 %     558       1,082  
North Creek Apartments     8,217       1,993       10,210       8.5% current + 4.0% accrued       196       347  
Riverside Apartments     3,600       3,674       7,274       8.5% current + 4.0% accrued       130       207  
Wayforth at Concord     -       -       -       9.0% current + 4.0% accrued       -       -  
Whetstone Apartments     12,932       -       12,932       7.2% accrued (1)     -       126  
Other     95       1       96       (2)     -       -  
    $ 93,728     $ 6,976     $ 100,704             $ 2,106     $ 4,183  
                                                 
Mezzanine Loans                                                
Arlo (2)   $ 24,893     $ (10 )   $ 24,883       15.0 %   $ 919     $ 1,828  
Cade Boca Raton (2)     12,338       556       12,894       15.0 %     467       904  
Domain at The One Forty (2)     21,174       1,196       22,370       15.0 %     805       1,557  
Flagler Village (2)     75,436       (27 )     75,409       12.9 %     2,400       4,773  
Novel Perimeter (2)     20,867       (8 )     20,859       15.0 %     771       1,533  
The Park at Chapel Hill (3)     8,572       (2 )     8,570       10.0 %     212       368  
Vickers Historic Roswell (2)     10,788       (5 )     10,783       15.0 %     399       786  
    $ 174,068     $ 1,700     $ 175,768             $ 5,973     $ 11,749  

 

(1) Effective April 1, 2017, the preferred income is being accrued, except for a $0.1 million payment in March 2019.

 

(2) The Company also holds an equity method investment with 0.5% common ownership.

 

(3) The investment includes a $7.8 million senior loan and a $0.8 million mezzanine loan.

 

  22  

 

 

 

Bluerock Residential Growth REIT, Inc.

Portfolio Information

Second Quarter 2019

(Unaudited)

 

 

Multifamily Community Name   Location   Number
of Units
  Year Built/
Renovated (1)
  Average
Rent (2)
    Revenue per
Occupied
Unit (3)
    Average
Occupancy
 
Consolidated Operating Properties:                                    
ARIUM at Palmer Ranch   Sarasota, FL   320   2016   $ 1,319     $ 1,479       95.2 %
ARIUM Glenridge   Atlanta, GA   480   1990     1,241       1,397       93.0 %
ARIUM Grandewood   Orlando, FL   306   2005     1,416       1,538       94.1 %
ARIUM Gulfshore   Naples, FL   368   2016     1,324       1,472       93.0 %
ARIUM Hunter’s Creek   Orlando, FL   532   1999     1,409       1,559       96.2 %
ARIUM Metrowest   Orlando, FL   510   2001     1,392       1,601       93.6 %
ARIUM Palms   Orlando, FL   252   2008     1,359       1,507       96.4 %
ARIUM Pine Lakes   Port St. Lucie, FL   320   2003     1,307       1,517       94.0 %
ARIUM Westside   Atlanta, GA   336   2008     1,530       1,698       91.5 %
Ashford Belmar   Lakewood, CO   512   1988/1993     1,627       1,800       92.7 %
Ashton Reserve   Charlotte, NC   473   2015     1,121       1,260       93.6 %
Citrus Tower   Orlando, FL   336   2006     1,330       1,465       93.9 %
Element   Las Vegas, NV   200   1995     1,233       1,398       93.5 %
Enders Place at Baldwin Park   Orlando, FL   220   2003     1,768       1,877       96.7 %
James on South First   Austin, TX   250   2016     1,277       1,452       95.4 %
Marquis at Crown Ridge   San Antonio, TX   352   2009     1,026       1,137       91.7 %
Marquis at Stone Oak   San Antonio, TX   335   2007     1,460       1,554       95.8 %
Marquis at The Cascades   Tyler, TX   582   2009     1,219       1,311       91.9 %
Marquis at TPC   San Antonio, TX   139   2008     1,499       1,621       94.0 %
Outlook at Greystone   Birmingham, AL   300   2007     991       1,178       93.8 %
Park & Kingston   Charlotte, NC   168   2015     1,304       1,391       93.0 %
Plantation Park   Lake Jackson, TX   238   2016     1,400       1,502       92.5 %
Preston View   Morrisville, NC   382   2000     1,124       1,225       94.5 %
Providence Trail   Mount Juliet, TN   334   2007     1,219       1,327       93.1 %
Roswell City Walk   Roswell, GA   320   2015     1,542       1,763       95.6 %
Sands Parc   Daytona Beach, FL   264   2017     1,370       1,601       95.1 %
Sorrel   Frisco, TX   352   2015     1,196       1,318       87.5 %
Sovereign   Fort Worth, TX   322   2015     1,391       1,513       92.9 %
The Brodie   Austin, TX   324   2001     1,277       1,464       95.6 %
The Links at Plum Creek   Castle Rock, CO   264   2000     1,433       1,568       92.0 %
The Mills   Greenville, SC   304   2013     1,048       1,206       93.4 %
The Preserve at Henderson Beach   Destin, FL   340   2009     1,440       1,596       96.9 %
Veranda at Centerfield   Houston, TX   400   1999     945       1,076       90.5 %
Villages of Cypress Creek   Houston, TX   384   2001     1,137       1,230       94.7 %
Wesley Village   Charlotte, NC   301   2010     1,378       1,514       94.6 %
                                     
Total Consolidated Operating Properties       11,820       $ 1,312     $ 1,458       93.8 %
                                     
Mezzanine/Preferred Investments:                                    
Alexan CityCentre   Houston, TX   340       $ 1,747     $ 1,841       92.7 %
Alexan Southside Place   Houston, TX   270         1,660       1,791       93.7 %
Arlo   Charlotte, NC   286         1,507 (4)      N/A        N/A  
Cade Boca Raton   Boca Raton, FL   90         2,549 (4)      N/A        N/A  
Domain at The One Forty   Garland, TX   299         1,469 (4)      N/A        N/A  
Flagler Village   Fort Lauderdale, FL   385         2,352 (4)      N/A        N/A  
Helios   Atlanta, GA   282         1,458       1,587       93.1 %
Leigh House   Raleigh, NC   245         1,291       1,358       91.2 %
North Creek Apartments   Leander, TX   259         1,358 (4)      N/A        N/A  
Novel Perimeter   Atlanta, GA   320         1,749 (4)      N/A        N/A  
Riverside Apartments   Austin, TX   222         1,408 (4)      N/A        N/A  
The Park at Chapel Hill   Chapel Hill, NC   *         *        N/A        N/A  
Vickers Historic Roswell   Roswell, GA   79         3,176 (4)      N/A        N/A  
Wayforth at Concord   Concord, NC   150         1,707 (4)      N/A        N/A  
Whetstone Apartments   Durham, NC   204         1,294       1,491       96.3 %
                                     
Total Mezzanine/Preferred Investments       3,431       $ 1,682     $ 1,637       93.2 %
                                     
Total Portfolio       15,251       $ 1,398     $ 1,477       93.7 %

 

(1) Represents date of last significant renovation or year built if there were no renovations.

(2) Represents the average effective monthly rent per occupied unit for the three months ended June 30, 2019.

(3) Revenue per occupied unit is total revenue divided by average number of occupied units for the three months ended June 30, 2019.

(4) Represents the average pro forma effective monthly rent per occupied unit for all expected units upon stabilization.

* The development is in the planning phase; project specifications are in process.

 

  23  

 

 

 

Bluerock Residential Growth REIT, Inc.

Renovation Table

As of June 30, 2019

(Unaudited)

 

 

Units and Investment                              
    2019     To Date  
    Completed     Completed     Total Expected     Total     Unrenovated Units  
    in 2Q     Year-to-date     Completions in 2019 (1)     Completed     Remaining (1)  
Number of Renovations     232       505        900 - 1,200       2,171       4,567  
Renovation Cost per Unit   $ 5,357     $ 5,435       $6,000 - $7,000                  
                                         
Returns                                        
    Cost     Monthly Rent     Return on                  
    per Unit     Premium     Investment                  
Weighted Average Returns to Date   $ 4,944     $ 107       26.1 %                

 

(1) Excludes properties disposed in Q3 2019 and includes properties acquired or under contract in 2019.

 

  24  

 

 

 

Bluerock Residential Growth REIT, Inc.

Mezzanine/Preferred Investments

As of June 30, 2019

(Unaudited)

 

 

This table includes forward-looking statements based on current judgments and current knowledge of management, which are subject to certain risks, trends and uncertainties that could cause results to vary from those projected. Please see the paragraph on forward-looking statements on page 2 of this document for a discussion of risks and uncertainties.

 

                                  Actual/Estimated Dates for
Multifamily Community
Name
  Actual/
Planned
Number
of Units
    Total
Actual/
Estimated
Construction
Cost (in
millions)
    Cost to
Date (in
millions)
    Actual/
Estimated
Construction
Cost Per
Unit
    Total
Available
Financing
(in
millions)
    Construction
Start
  Initial
Occupancy
  Construction
Completion
  Stabilized
Operations
(3)
Whetstone Apartments (1)     204     $ 37.0     $ 37.0     $ 181,373     $ 26.3     N/A   3Q14   3Q15   4Q16
Alexan CityCentre (1)     340     $ 83.5     $ 80.7     $ 245,588     $ 60.0     4Q14   2Q17   4Q17   3Q18
Helios (1)     282     $ 51.8     $ 50.7     $ 183,688     $ 39.5     4Q15   2Q17   4Q17   4Q18
Alexan Southside Place (1)     270     $ 49.4     $ 47.0     $ 182,963     $ 36.0     4Q15   4Q17   1Q18   1Q19
Leigh House (1)     245     $ 40.2     $ 39.4     $ 164,082     $ 25.2     2Q16   3Q17   3Q18   1Q19
Vickers Historic Roswell (2)     79     $ 31.9     $ 29.9     $ 403,797     $ 18.0     2Q16   2Q18   3Q18   1Q20
Domain at The One Forty (2)     299     $ 53.3     $ 51.5     $ 178,261     $ 36.7     1Q17   2Q18   4Q18   4Q19
Arlo (2)     286     $ 60.0     $ 58.0     $ 209,790     $ 41.8     4Q16   2Q18   1Q19   1Q20
Novel Perimeter (2)     320     $ 71.0     $ 68.7     $ 221,875     $ 44.7     4Q16   3Q18   1Q19   1Q20
Cade Boca Raton (2)     90     $ 30.1     $ 29.3     $ 334,444     $ 18.7     2Q17   4Q18   2Q19   4Q19
Flagler Village (2)     385     $ 135.4     $ 93.5     $ 351,688     $ 70.4     1Q18   2Q20   3Q20   2Q22
North Creek Apartments (1)     259     $ 44.0     $ 12.2     $ 169,884     $ 23.6     4Q18   2Q20   4Q20   2Q21
Riverside Apartments (1)     222     $ 37.9     $ 8.5     $ 170,721     $ 20.2     2Q19   4Q20   1Q21   3Q21
Wayforth at Concord (1)     150     $ 33.5     $ 5.5     $ 223,333     $ 22.3     4Q18   2Q20   3Q21   3Q21
The Park at Chapel Hill     *       *       *       *       *     *   *   *   *

 

(1) Represents a preferred equity investment. North Creek Apartments, Riverside Apartments, and Wayforth at Concord have an option to purchase the property at stabilization.

 

(2) Represents a mezzanine loan investment. Arlo, Cade Boca Raton, and Vickers Historic Roswell have an option to purchase indirect property interest upon maturity. 

 

(3) We defined stabilized occupancy as attainment of 90% physical occupancy.

 

* The development is in the planning phase; project specifications are in process.

 

  25  

 

 

 

Bluerock Residential Growth REIT, Inc.

Condensed Consolidated Balance Sheets

Second Quarter 2019

(Unaudited and dollars in thousands except for share and per share data)

 

 

    June 30,
2019
    December 31,
2018
 
ASSETS                
Net Real Estate Investments                
Land   $ 191,192     $ 200,385  
Buildings and improvements     1,480,761       1,546,244  
Furniture, fixtures and equipment     54,148       55,050  
Construction in progress     155       989  
Total Gross Real Estate Investments     1,726,256       1,802,668  
Accumulated depreciation     (117,115 )     (108,911 )
Total Net Operating Real Estate Investments     1,609,141       1,693,757  
Operating real estate held for sale, net     172,555        
Total Net Real Estate Investments     1,781,696       1,693,757  
Cash and cash equivalents     28,534       24,775  
Restricted cash     26,615       27,469  
Notes and accrued interest receivable from related parties     175,768       164,084  
Due from affiliates     3,542       2,854  
Accounts receivable, prepaids and other assets     16,582       14,395  
Preferred equity investments and investments in unconsolidated real estate joint ventures     100,704       89,033  
In-place lease intangible assets, net     1,786       1,768  
Non-real estate assets associated with operating real estate held for sale     481        
Total Assets   $ 2,135,708     $ 2,018,135  
                 
LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY                
Mortgages payable   $ 1,142,635     $ 1,206,136  
Mortgages payable associated with operating real estate held for sale     137,394        
Revolving credit facilities     101,300       82,209  
Accounts payable     949       1,486  
Other accrued liabilities     27,446       31,690  
Due to affiliates     773       726  
Distributions payable     12,527       12,073  
Liabilities associated with operating real estate held for sale     3,024        
Total Liabilities     1,426,048       1,334,320  
8.250% Series A Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 10,875,000 shares authorized; 5,721,460 shares issued and outstanding as of June 30, 2019 and December 31, 2018     139,912       139,545  
6.000% Series B Redeemable Preferred Stock, liquidation preference $1,000 per share, 1,225,000 shares authorized; 399,502 and 306,009 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively     357,346       272,842  
7.625% Series C Cumulative Redeemable Preferred Stock, liquidation preference $25.00 per share, 4,000,000 shares authorized; 2,323,750 shares issued and outstanding as of June 30, 2019 and December 31, 2018     56,626       56,485  
Equity                
Stockholders’ Equity                
Preferred stock, $0.01 par value, 229,900,000 shares authorized; no shares issued and outstanding            
7.125% Series D Cumulative Preferred Stock, liquidation preference $25.00 per share, 4,000,000 shares authorized; 2,850,602 shares issued and outstanding as of June 30, 2019 and December 31, 2018     68,705       68,705  
Common stock - Class A, $0.01 par value, 747,509,582 shares authorized; 22,294,327 and 23,322,211 shares issued and outstanding as of June 30, 2019 and December 31, 2018, respectively     223       233  
Common stock - Class C, $0.01 par value, 76,603 shares authorized; 76,603 shares issued and outstanding as of June 30, 2019 and December 31, 2018     1       1  
Additional paid-in-capital     295,444       307,938  
Distributions in excess of cumulative earnings     (248,988 )     (218,531 )
Total Stockholders’ Equity     115,385       158,346  
Noncontrolling Interests                
Operating Partnership units     15,405       27,613  
Partially owned properties     24,986       28,984  
Total Noncontrolling Interests     40,391       56,597  
Total Equity     155,776       214,943  
TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK AND EQUITY   $ 2,135,708     $ 2,018,135  

 

  26  

 

 

 

Bluerock Residential Growth REIT, Inc.

Consolidated Statements of Operations

For the Three and Six Months Ended June 30, 2019 and 2018

(Dollars in thousands)

 

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Revenues                        
Net rental income   $ 41,261     $ 34,719     $ 81,973     $ 67,383  
Other property revenues     5,203       4,605       10,180       8,615  
Rental and other property revenues     46,464       39,324       92,153       75,998  
Interest income from related parties     5,973       5,635       11,749       10,830  
Total revenues     52,437       44,959       103,902       86,828  
Expenses                                
Property operating     18,868       16,874       37,470       32,533  
Property management fees     1,235       1,074       2,451       2,067  
General and administrative     5,046       4,528       10,674       9,197  
Acquisition and pursuit costs     70       28       128       71  
Weather-related losses, net     291             291       168  
Depreciation and amortization     16,226       14,819       33,454       30,460  
Total expenses     41,736       37,323       84,468       74,496  
Operating income     10,701       7,636       19,434       12,332  
Other income (expense)                                
Preferred returns on unconsolidated real estate joint ventures     2,492       2,626       4,781       5,088  
Gain on sale of non-depreciable real estate investments                 679        
Loss on extinguishment of debt and debt modification costs           (653 )           (653 )
Interest expense, net     (15,125 )     (13,041 )     (31,191 )     (23,158 )
Total other expense     (12,633 )     (11,068 )     (25,731 )     (18,723 )
Net loss     (1,932 )     (3,432 )     (6,297 )     (6,391 )
Preferred stock dividends     (11,019 )     (8,643 )     (21,403 )     (16,890 )
Preferred stock accretion     (2,316 )     (1,400 )     (4,203 )     (2,510 )
Net loss attributable to noncontrolling interests                                
Operating Partnership units     (3,887 )     (3,010 )     (7,938 )     (5,685 )
Partially owned properties     (390 )     (253 )     (882 )     (468 )
Net loss attributable to noncontrolling interests     (4,277 )     (3,263 )     (8,820 )     (6,153 )
Net loss attributable to common stockholders   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
                                 
Net loss per common share - Basic   $ (0.50 )   $ (0.44 )   $ (1.03 )   $ (0.83 )
                                 
Net loss per common share – Diluted   $ (0.50 )   $ (0.44 )   $ (1.03 )   $ (0.83 )
                                 
Weighted average basic common shares outstanding     22,430,619       23,800,770       22,775,203       23,971,129  
Weighted average diluted common shares outstanding     22,430,619       23,800,770       22,775,203       23,971,129  

 

  27  

 

 

 

Bluerock Residential Growth REIT, Inc.

Reconciliation of Funds from Operations (FFO) and Core FFO (CFFO) Attributable to Common Shares and Units

For the Three and Six Months Ended June 30, 2019 and 2018

(Unaudited and dollars in thousands except for share and per share data)

 

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Net loss attributable to common shares   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
Add back: Net loss attributable to Operating Partnership units     (3,887 )     (3,010 )     (7,938 )     (5,685 )
Net loss attributable to common shares and units     (14,877 )     (13,222 )     (31,021 )     (25,323 )
Common stockholders and Operating Partnership units pro-rata share of:                                
Real estate depreciation and amortization (1)     15,290       13,990       31,432       28,821  
FFO Attributable to Common Shares and Units     413       768       411       3,498  
Common stockholders and Operating Partnership units pro-rata share of:                                
Acquisition and pursuit costs     70       28       128       71  
Non-cash interest expense     786       1,602       1,561       2,062  
Unrealized loss on derivatives     652             2,287        
Loss on extinguishment of debt and debt modification costs           653             653  
Weather-related losses, net     249             249       165  
Non-real estate depreciation and amortization     84       75       170       139  
Gain on sale of non-depreciable real estate investments                 (679 )      
Shareholder activism     55             393        
Non-cash preferred returns on unconsolidated real estate joint ventures     (386 )     (233 )     (598 )     (464 )
Non-cash equity compensation     2,427       1,638       4,819       3,418  
Preferred stock accretion     2,316       1,400       4,203       2,510  
CFFO Attributable to Common Shares and Units   $ 6,666     $ 5,931     $ 12,944     $ 12,052  
                                 
Per Share and Unit Information:                                
FFO Attributable to Common Shares and Units - diluted   $ 0.01     $ 0.02     $ 0.01     $ 0.11  
CFFO Attributable to Common Shares and Units - diluted   $ 0.22     $ 0.19     $ 0.42     $ 0.39  
                                 
Weighted average common shares and units outstanding - diluted     30,550,863       30,814,839       30,704,271       30,873,023  

 

(1) The real estate depreciation and amortization amount includes our share of consolidated real estate-related depreciation and amortization of intangibles, less amounts attributable to noncontrolling interests – partially owned properties, and our similar estimated share of unconsolidated depreciation and amortization, which is included in earnings of our unconsolidated real estate joint venture investments.  

 

  28  

 

 

 

Bluerock Residential Growth REIT, Inc.

Mortgages Payable Summary Information

As of June 30, 2019

(Unaudited and dollars in thousands)

 

 

Property   Outstanding
Principal
    Interest Rate     Fixed/ Floating   Maturity Date
ARIUM at Palmer Ranch   $ 41,348       4.41 %   Fixed   May 1, 2025
ARIUM Glenridge     49,500       3.76 %   L + 1.33% subject to Cap (1)   September 1, 2025
ARIUM Grandewood     39,385       4.09 %   (2)   July 1, 2025
ARIUM Hunter’s Creek     72,294       3.65 %   Fixed   November 1, 2024
ARIUM Metrowest     64,559       4.43 %   Fixed   May 1, 2025
ARIUM Pine Lakes     26,950       3.95 %   Fixed   November 1, 2023
ARIUM Westside     52,150       3.68 %   Fixed   August 1, 2023
Ashford Belmar     100,675       4.53 %   Fixed   December 1, 2025
Ashton Reserve I     30,607       4.67 %   Fixed   December 1, 2025
Ashton Reserve II     15,213       3.93 %   L + 1.50% subject to Cap (1)   August 1, 2025
Citrus Tower     41,438       4.07 %   Fixed   October 1, 2024
Element     29,260       3.63 %   Fixed   July 1, 2026
Enders Place at Baldwin Park (3)     23,581       4.30 %   Fixed   November 1, 2022
James on South First     26,323       4.35 %   Fixed   January 1, 2024
Marquis at Crown Ridge     28,342       4.04 %   L + 1.61% subject to Cap (1)   June 1, 2024
Marquis at Stone Oak     42,326       4.04 %   L + 1.61% subject to Cap (1)   June 1, 2024
Marquis at The Cascades I     32,592       4.04 %   L + 1.61% subject to Cap (1)   June 1, 2024
Marquis at The Cascades II     22,745       4.04 %   L + 1.61% subject to Cap (1)   June 1, 2024
Marquis at TPC     16,647       4.04 %   L + 1.61% subject to Cap (1)   June 1, 2024
Outlook at Greystone     22,105       4.30 %   Fixed   June 1, 2025
Park & Kingston (4)     18,432       3.41 %   Fixed   April 1, 2020
Plantation Park     26,625       4.64 %   Fixed   July 1, 2028
Providence Trail     47,950       3.54 %   Fixed   July 1, 2026
Roswell City Walk     51,000       3.63 %   Fixed   December 1, 2026
The Brodie     34,513       3.71 %   Fixed   December 1, 2023
The Links at Plum Creek     40,000       4.31 %   Fixed   October 1, 2025
The Mills     26,050       4.21 %   Fixed   January 1, 2025
The Preserve at Henderson Beach     35,235       4.65 %   Fixed   January 5, 2023
Veranda at Centerfield     26,100       3.69 %   L + 1.25% subject to Cap (1)   July 26, 2023
Villages of Cypress Creek     26,200       3.23 %   Fixed   October 1, 2022
Wesley Village     40,438       4.25 %   Fixed   April 1, 2024
Total     1,150,583                  
Fair value adjustments     1,987                  
Deferred financing costs, net     (9,935 )                
Total continuing operations   $ 1,142,635                  
Held for sale                        
ARIUM Palms   $ 30,320       3.83 %   L + 1.40% subject to Cap (1)   September 1, 2025
Preston View     41,657       3.93 %   L + 1.50% subject to Cap (1)   August 1, 2025
Sorrel     38,684       4.72 %   L + 2.29% subject to Cap (1)   May 1, 2023
Sovereign     27,939       3.46 %   Fixed   November 10, 2022
Deferred financing costs, net     (1,206 )                
Total held for sale   $ 137,394                  
Total   $ 1,280,029                  
Weighted Average Interest Rate     4.05 %                

 

(1) In June 2019, one month LIBOR in effect was 2.43%. LIBOR rate is subject to a LIBOR rate cap of 2.50% until at earliest July 1, 2021.

(2) The principal balance includes a $19.7 million advance at a fixed rate of 4.35% and a $19.7 million advance at a variable rate of 3.83% as of June 30, 2019.

(3) The principal balance includes a $16.0 million loan at a fixed rate of 3.97% and a $7.6 million supplemental loan at a fixed rate of 5.01%.

(4) The principal balance includes a $15.3 million loan at a fixed rate of 3.21% and a $3.2 million supplemental loan at a fixed rate of 4.34%.

 

  29  

 

 

 

Bluerock Residential Growth REIT, Inc.

Mortgages Payable Summary Information Continued

As of June 30, 2019

(Unaudited and dollars in thousands)

 

 

Mortgages Payable Maturity Schedules

 

Year   Fixed Rate     Floating Rate     Total     % of Total  
2019   $ 2,519     $ 1,441     $ 3,960       0.31 %
2020     27,109       3,630       30,739       2.38 %
2021     11,614       4,627       16,241       1.26 %
2022     86,689       5,867       92,556       7.18 %
2023     154,563       68,133       222,696       17.27 %
Thereafter     642,891       280,100       922,991       71.60 %
    $ 925,385     $ 363,798     $ 1,289,183       100.00 %
Fair Value Adjustments     1,987       -       1,987          
Subtotal   $ 927,372     $ 363,798     $ 1,291,170          
Deferred Financing Costs, net     (7,653 )     (3,488 )     (11,141 )        
Total   $ 919,719     $ 360,310     $ 1,280,029          

 

    Amounts     % of Total     Weighted
Average Interest
Rates
    Weighted
Average
Maturities
(years)
 
Continuing Operations                                
Secured Fixed Rate Debt   $ 899,433       78.0 %     4.09 %     5.5  
Secured Floating Rate Debt (1)     253,137       22.0 %     3.93 %     5.2  
   Total/Average Secured Continuing Operations   $ 1,152,570       100.0 %     4.06 %     5.5  
                                 
Held for Sale                                
Secured Fixed Rate Debt   $ 27,939       20.2 %     3.46 %     3.4  
Secured Floating Rate Debt (1)     110,661       79.8 %     4.18 %     5.3  
   Total/Average Secured Held for Sale   $ 138,600       100.0 %     4.03 %     4.9  
                                 
Total   $ 1,291,170       100.0 %     4.05 %     5.4  

 

(1) 100% of the floating rate debt is subject to a LIBOR rate cap of 2.50% until at earliest July 1, 2021.

 

  30  

 

 

 

Bluerock Residential Growth REIT, Inc.

2019 Projected Guidance

(Unaudited and dollars in thousands except for per share data)

 

 

    2019 Outlook (3)  
    Low     High  
Core Funds from Operations Attributable to Common Shares and Units per share   $ 0.81     $ 0.84  
                 
Same Store NOI Growth     5.0 %     6.5 %
Property management fee as a % of revenue     2.7 %     2.7 %
General and administrative expenses (1)     11,500       11,000  
Income from preferred equity & mezzanine investments     33,500       33,500  
Normal recurring capital expenditures (2)     2,500       2,500  
                 
Value-add Upgrades                
Forecasted unit count     900       1,200  
Return on investment     20 %     20 %
                 
Dispositions                
Total Gross Asset Value     200,000       400,000  
                 
Noncontrolling Interest, Preferred Stock and Share Count Assumptions                
Noncontrolling interest % of CFFO - Partially owned properties     5.0 %     4.7 %
Series B Raise     135,000       185,000  
Preferred stock dividends     44,000       45,300  
Estimated weighted average diluted common shares and units outstanding     31,500       31,500  

 

(1) General and administrative expenses exclude non-cash expenses, such as depreciation and non-cash equity compensation.

 

(2) Normally recurring capital expenditures exclude development, investment, revenue enhancing and non-recurring capital expenditures.

 

(3) The Company has not reconciled projected Core Funds from Operations Attributable to Common Shares and Units per share (“CFFO”) guidance to the corresponding GAAP financial measure because it does not provide guidance for various reconciling items. The Company is unable to provide guidance for these reconciling items since certain items that impact net income are outside of its control and cannot be reasonably predicted. Accordingly, reconciliations to the corresponding GAAP financial measures are not available.

 

  31  

 

 

 

Bluerock Residential Growth REIT, Inc.

Definitions of Non-GAAP Financial Measures

 

 

The foregoing supplemental financial data includes certain non-GAAP financial measures that we believe are helpful in understanding our business, as further described below. Our definition and calculation of these non-GAAP financial measures may differ from those of other REITs, and may, therefore, not be comparable.

 

Funds from Operations and Core Funds from Operations, Attributable to Common Shares and Units

We believe that funds from operations (“FFO”), as defined by the National Association of Real Estate Investment Trusts (“NAREIT”), and core funds from operations (“CFFO”) are important non-GAAP supplemental measures of operating performance for a REIT.

 

FFO attributable to common shares and units is a non-GAAP financial measure that is widely recognized as a measure of REIT operating performance. We consider FFO to be an appropriate supplemental measure of our operating performance as it is based on a net income analysis of property portfolio performance that excludes non-cash items such as depreciation. The historical accounting convention used for real estate assets requires straight-line depreciation of buildings and improvements, which implies that the value of real estate assets diminishes predictably over time. Since real estate values historically rise and fall with market conditions, presentations of operating results for a REIT, using historical accounting for depreciation, could be less informative. We define FFO, consistent with the NAREIT definition, as net income, computed in accordance with GAAP, excluding gains or losses on sales of depreciable real estate property, plus depreciation and amortization of real estate assets, plus impairment write-downs of depreciable real estate, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect FFO on the same basis.

 

CFFO makes certain adjustments to FFO, removing the effect of items that do not reflect ongoing property operations such as acquisition expenses, non-cash interest, unrealized gains or losses on derivatives, losses on extinguishment of debt and debt modification costs (includes prepayment penalties incurred and the write-off of unamortized deferred financing costs and fair market value adjustments of assumed debt), one-time weather-related costs, gains or losses on sales of non-depreciable real estate property, shareholder activism, stock compensation expense and preferred stock accretion. We believe that CFFO is helpful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to our core recurring property operations. As a result, we believe that CFFO can help facilitate comparisons of operating performance between periods and provides a more meaningful predictor of future earnings potential.

 

Our calculation of CFFO differs from the methodology used for calculating CFFO by certain other REITs and, accordingly, our CFFO may not be comparable to CFFO reported by other REITs. Our management utilizes FFO and CFFO as measures of our operating performance after adjustment for certain non-cash items, such as depreciation and amortization expenses, and acquisition and pursuit costs that are required by GAAP to be expensed but may not necessarily be indicative of current operating performance and that may not accurately compare our operating performance between periods. Furthermore, although FFO and CFFO and other supplemental performance measures are defined in various ways throughout the REIT industry, we also believe that FFO and CFFO may provide us and our stockholders with an additional useful measure to compare our financial performance to certain other REITs.

 

Neither FFO nor CFFO is equivalent to net income, including net income attributable to common stockholders, or cash generated from operating activities determined in accordance with GAAP. Furthermore, FFO and CFFO do not represent amounts available for management's discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Neither FFO nor CFFO should be considered as an alternative to net income, including net income attributable to common stockholders, as an indicator of our operating performance or as an alternative to cash flow from operating activities as a measure of our liquidity.

 

We have acquired four operating properties and four properties held through preferred equity or mezzanine loan investments subsequent to June 30, 2018. The results presented are not directly comparable and should not be considered an indication of our future operating performance (unaudited and dollars in thousands, except share and per share data).

 

Same Store Properties

Same store properties are conventional multifamily residential apartments which were owned and operational for the entire periods presented.

 

  32  

 

 

 

Bluerock Residential Growth REIT, Inc.

Definitions of Non-GAAP Financial Measures

(Unaudited and dollars in thousands)

 

 

Earnings Before Interest, Taxes, Depreciation and Amortization for Real Estate ("EBITDAre")

 

NAREIT defines earnings before interest, taxes, depreciation and amortization for real estate ("EBITDAre") (September 2017 White Paper) as net income, computed in accordance with GAAP, before interest expense, income taxes, depreciation and amortization expense, and further adjusted for gains and losses from sales of depreciated operating properties, and impairment write-downs of depreciated operating properties.

 

We consider EBITDAre to be an appropriate supplemental measure of our performance because it eliminates depreciation, income taxes, interest and non-recurring items, which permits investors to view income from operations unobscured by non-cash items such as depreciation, amortization, the cost of debt or non-recurring items.

 

Adjusted EBITDAre represents EBITDAre further adjusted for non-comparable items and it is not intended to be a measure of free cash flow for our management’s discretionary use, as it does not consider certain cash requirements such as income tax payments, debt service requirements, capital expenditures and other fixed charges.

 

EBITDAre and Adjusted EBITDAre are not recognized measurements under GAAP. Because not all companies use identical calculations, our presentation of EBITDAre and Adjusted EBITDAre may not be comparable to similarly titled measures of other companies.

 

The reconciliations of net loss attributable to common stockholders to EBITDAre and Adjusted EBITDAre are presented in the table below:

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Net loss attributable to common stockholders   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
Net loss income attributable to noncontrolling interests     (4,277 )     (3,263 )     (8,820 )     (6,153 )
Preferred stock dividends     11,019       8,643       21,403       16,890  
Preferred stock accretion     2,316       1,400       4,203       2,510  
Interest expense, net     15,125       13,041       31,191       23,158  
Depreciation and amortization     16,142       14,744       33,284       30,321  
Loss on extinguishment of debt and debt modification costs     -       653       -       653  
EBITDAre   $ 29,335     $ 25,006     $ 58,178     $ 47,741  
Acquisition and pursuit costs     70       28       128       71  
Non-real estate depreciation and amortization     84       75       170       139  
Weather-related losses, net     291       -       291       168  
Gain on sale of non-depreciable real estate investments     -       -       (679 )     -  
Shareholder activism     55       -       393       -  
Non-cash equity compensation     2,427       1,638       4,819       3,418  
Non-cash preferred returns on unconsolidated real estate joint ventures     (386 )     (233 )     (598 )     (464 )
Adjusted EBITDAre   $ 31,876     $ 26,514     $ 62,702     $ 51,073  

 

  33  

 

 

 

Bluerock Residential Growth REIT, Inc.

Definitions of Non-GAAP Financial Measures

(Unaudited and dollars in thousands)

 

 

Property Net Operating Income ("Property NOI")

 

We believe that net operating income, or NOI, is a useful measure of our operating performance. We define NOI as total rental and other property revenues less total property operating expenses, excluding depreciation and amortization and interest. Other REITs may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REITs. We believe that this measure provides an operating perspective not immediately apparent from GAAP operating income or net income. We use NOI to evaluate our performance on a same store and non-same store basis; NOI measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance and captures trends in rental housing and property operating expenses. However, NOI should only be used as a supplemental measure of our financial performance.

 

We have acquired four operating properties and four properties held through preferred equity or mezzanine loan investments subsequent to June 30, 2018. Therefore, the results presented in the table below are not directly comparable and should not be considered an indication of our future operating performance.

 

The following table reflects net loss attributable to common stockholders together with a reconciliation to NOI and to same store and non-same store contributions to consolidated NOI, as computed in accordance with GAAP for the periods presented:

 

    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2019     2018     2019     2018  
Net loss attributable to common shares   $ (10,990 )   $ (10,212 )   $ (23,083 )   $ (19,638 )
Add back: Net loss attributable to Operating Partnership units     (3,887 )     (3,010 )     (7,938 )     (5,685 )
Net loss attributable to common shares and units     (14,877 )     (13,222 )     (31,021 )     (25,323 )
Add common stockholders and Operating Partnership units pro-rata share of:                                
Depreciation and amortization     15,290       13,990       31,432       28,821  
Non-real estate depreciation and amortization     84       75       170       139  
Non-cash interest expense     786       1,602       1,561       2,062  
Unrealized loss on derivatives     652             2,287        
Loss on extinguishment of debt and debt modification costs           653             653  
Property management fees     1,170       1,017       2,318       1,956  
Acquisition and pursuit costs     70       28       128       71  
Corporate operating expenses     4,975       4,528       10,529       9,197  
Weather-related losses, net     249             249       165  
Preferred dividends     11,019       8,643       21,403       16,890  
Preferred stock accretion     2,316       1,400       4,203       2,510  
Less common stockholders and Operating Partnership units pro-rata share of:                                
Preferred returns on unconsolidated real estate joint ventures     2,492       2,626       4,781       5,088  
Interest income from related parties     5,973       5,635       11,749       10,830  
Gain on sale of non-depreciable real estate investments                 679        
Pro-rata share of properties’ income     13,269       10,453       26,050       21,223  
Add:                                
Noncontrolling interest pro-rata share of partially owned property income     690       542       1,418       1,152  
Total property income     13,959       10,995       27,468       22,375  
Add:                                
Interest expense     13,637       11,455       27,215       21,090  
Net operating income     27,596       22,450       54,683       43,465  
Less:                                
Non-same store net operating income     3,752       571       8,719       1,382  
Same store net operating income (1)   $ 23,844     $ 21,879     $ 45,964     $ 42,083  

 

(1) Same store portfolio for the three months ended June 30, 2019 consists of 29 properties, which represent 9,872 units. Same store portfolio for the six months ended June 30, 2019 consists of 28 properties, which represent 9,608 units.

 

  34