Exhibit 99.1

image0a79.jpg

FOR IMMEDIATE RELEASE

WHLR REAL ESTATE INVESTMENT TRUST, INC. ANNOUNCES 2019 FOURTH QUARTER FINANCIAL AND OPERATING RESULTS


Virginia Beach, VA – February 26, 2020 – WHLR Real Estate Investment Trust, Inc. (NASDAQ:WHLR) (“WHLR” or the “Company”) today reported financial and operating results for the three and twelve months ended December 31, 2019.

 
 
Three Months Ended December 31,
 
Years Ended December 31,
 
 
2019
 
2018
 
2019
 
2018
 
 
 
 
 
 
 
 
 
Net loss per common share
 
$
(0.45
)
 
$
(1.66
)
 
$
(2.34
)
 
$
(3.17
)
FFO per common share and common unit
 
0.11

 
(0.05
)
 
(0.06
)
 
0.42

AFFO per common share and common unit
 
0.02

 
0.15

 
0.40

 
0.73


2019 FOURTH QUARTER HIGHLIGHTS
(all comparisons to the same prior year period unless otherwise noted)    
•
Total revenue from continuing operations increased by 0.64% or $102 thousand primarily due to increased tenant reimbursement recoveries as well as increased revenue from our JANAF asset. This increase was partially offset by revenue declines of $301 thousand due to asset sales.
•
Same store property revenues increased 3.57%.
•
Same store Net Operating Income ("NOI") increased by 3.14% and by 1.97% on a cash basis.
•
Reduced the KeyBank Line of Credit by $7.2 million through a refinancing of Litchfield Market Village, which represented a collateralized portion of the line of credit.
•
Executed 41 lease renewals totaling 480,008 square feet at a weighted-average increase of $0.33 per square foot, representing an increase of 4.50% over in-place rental rates.
•
Signed 13 new leases totaling approximately 40,631 square feet with a weighted-average rental rate of $12.57 per square foot.
•
Net loss attributable to WHLR's common stock, $0.01 par value per share ("Common Stock") shareholders of $4.3 million, or ($0.45) per share.
•
NOI from property operations remained flat at $11.2 million despite declines in NOI resulting from the impact of selling four income producing properties, totaling approximately $205 thousand, and increases in real estate tax and insurance expenses, which was offset by increases in tenant reimbursement revenue.
•
Adjusted Funds from Operations ("AFFO") of $0.02 per share of the Company's Common Stock and common unit ("Common Unit") in our operating partnership, Wheeler REIT, L.P.
•
Recognized a $51 thousand impairment charge on St. Matthews, a 29,000 square foot shopping center that was held for sale as of December 31, 2019.





2019 YEAR-TO-DATE HIGHLIGHTS
•
Sold three properties and an undeveloped land parcel for $16.0 million, resulting in a total gain of $1.7 million and net proceeds of $3.6 million.
•
Reduced WHLR's weighted-average interest rate to 4.71%, with an average loan term of 4.19 years from 4.84% with a term of 4.31 years at December 31, 2018.
•
Paid in full:
•
Bulldog Senior Convertible notes through scheduled principal and interest payments; and
•
Revere Term Loan through a combination of asset sale proceeds, operating cash flows and $300 thousand in monthly scheduled principal payments.
•
Paid down the KeyBank Line of Credit to $17.9 million with proceeds from the following sources:
•
$30.2 million of refinancings from the Village of Martinsville, Laburnum Square and Litchfield Market Village;
•
$1.9 million in specific principal payments; as well as
•
$2.2 million in monthly scheduled principal payments.
•
The 1,986,600 publicly traded warrants (CUSIP No.: 963025119) (NASQAQ: WHLRW) exchangeable into 248,325 shares of our Common Stock expired on April 29, 2019.
•
Recognized a $5.0 million impairment charge on Sea Turtle Development notes receivable bringing the carrying value to zero.
•
Recognized a total of $1.6 million in impairment charges on Perimeter Square, which was sold on July 12, 2019, and St. Matthews, which was sold on January 21, 2020, subsequent to year end, December 31, 2019.
•
Corporate general and administrative expenses decreased 19.39% resulting from decreases in employee share based compensation, severance, professional fees and debt financing expenses and savings from not pursing acquisition and development projects.
•
Net loss attributable to WHLR's Common Stock shareholders of $22.7 million, or ($2.34) per share.
•
Total revenue from continuing operations decreased by 3.24% or $2.1 million primarily due to the 2018 early termination fees of $1.3 million associated with Berkley Center Shopping Center and Southeastern Grocers ("SEG") recaptures as well as the revenue declines from the impact of selling five properties, approximately $1.3 million, partially offset by an increase of 5.53% in JANAF revenue and tenant reimbursement recoveries of $774 thousand.
•
NOI from property operations decreased by 5.36% to $43.9 million primarily due to the 2018 early termination fees of $1.3 million associated with Berkley Center Shopping Center and SEG recaptures and the declines in NOI resulting from the impact of selling five properties, approximately $984 thousand. These declines in NOI were partially offset by an increase of $93 thousand or 1.20% in NOI generated by JANAF.
•
AFFO of $0.40 per share of the Company's Common Stock and Common Unit in our operating partnership, Wheeler REIT, L.P.

SUBSEQUENT EVENTS
•
The Company and KeyBank entered into a Second Amendment to the KeyBank Line of Credit effective December 21, 2019 and the Company began making monthly principal payments of $350 thousand on November 1, 2019. The Second Amendment, among other provisions, requires a pledge of additional collateral of $15.00 million in residual equity interests. In addition, the Second Amendment requires the KeyBank Line of Credit to be reduced to $10.0 million by January 31, 2020, $2.0 million by April 30, 2020 and fully matures on June 30, 2020.
•
Reduced the KeyBank Line of Credit by $7.5 million through the below, leaving a remaining balance, as required by the Second Amendment, as of January 31, 2020 of $10.0 million, as noted below:
•
sold St. Matthews for a contract price of $1.8 million; and
•
refinanced the Shoppes at Myrtle Park for $6.0 million at a fixed rate of 4.45%.
•
The Company and the Synovus Bank agreed to extend the Rivergate Shopping Center loan to March 20, 2020.

BALANCE SHEET                                                
•
Cash and cash equivalents totaled $5.5 million at December 31, 2019, compared to $3.5 million at December 31, 2018.
•
Restricted cash totaled $16.1 million at December 31, 2019, compared to $14.5 million at December 31, 2018. These funds are held in lender reserves for the purpose of tenant improvements, lease commissions, real estate taxes and insurance expenses.


•
Accounts payable, accrued expenses and other liabilities totaled $9.6 million at December 31, 2019, compared to $12.1 million at December 31, 2018, a decrease of $2.6 million.
•
Total debt was $347.1 million at December 31, 2019 (including debt associated with assets held for sale), compared to $369.6 million at December 31, 2018. The decrease of $22.6 million in debt is primarily a result of:
•
$1.1 million Revere Term Loan pay-off;
•
$12.3 million in payoffs as a result of asset sales;
•
$4.1 million of additional and scheduled principal pay-downs on the KeyBank Line of Credit; and
•
regularly scheduled principal payments.
•
WHLR's weighted-average interest rate was 4.71% with a term of 4.19 years at December 31, 2019 (including debt associated with assets held for sale).
•
Net investment properties as of December 31, 2019 totaled at $417.9 million (including assets held for sale), compared to $441.4 million as of December 31, 2018.

DIVIDENDS                                                    
•
At December 31, 2019, the Company had accumulated undeclared dividends of approximately $17.0 million to holders of shares of our Series A Preferred Stock, Series B Preferred Stock, and Series D Preferred Stock of which $3.5 million and $14.0 million are attributable to the three and twelve months ended December 31, 2019, respectively.

OPERATIONS AND LEASING                                            
•
The Company's real estate portfolio is 89.8% leased as of December 31, 2019.
•
YTD 2019 Leasing Activity
•
Executed 149 lease renewals totaling 1,036,017 square feet at a weighted-average increase of $0.34 per square foot, representing an increase of 4.17% over in-place rental rates.
•
Signed 43 new leases totaling approximately 117,605 square feet with a weighted-average rental rate of $12.82 per square foot.
•
A new grocer tenant, ALDI, completed construction and opened in December 2019 an approximate 20,000 square foot grocery store, which replaced an existing approximate 10,000 square foot outparcel building at JANAF Shopping Center. The annual base rent increases $58 thousand with the new tenant and the lease expiration extends 17 years. As a result of the demolition of the existing building, the Company incurred a $331 thousand noncash write-off.
•
In September, a 20 year ground lease was executed for the development of a new Planet Fitness in the parking field at Freeway Junction in Stockbridge, Georgia.
•
The Company’s gross leasable area ("GLA"), which is subject to leases that expire over the next twelve months and includes month-to-month leases, increased to approximately 13.10% at December 31, 2019, compared to 7.08% at December 31, 2018. At December 31, 2019, 44.34% of this expiring GLA is subject to renewal options.

SAME STORE RESULTS
The same store property pool includes those properties owned during all periods presented in their entirety, while the non-same stores property pool consists of those properties acquired or disposed of during the periods presented.         
•
Same store NOI for the three months ended December 31, 2019 compared to December 31, 2018, increased by 3.14% and 1.97% on a cash basis. Same store results were impacted by a 4.6% increase in property expenses, primarily due to increased real estate tax and insurance expenses, which was offset by increases in tenant reimbursement revenue.
•
Same store NOI for the years ended December 31, 2019 compared to December 31, 2018, declined by 4.27% and 2.84% on a cash basis. Same store results were impacted by a 2.04% decrease in property revenues, primarily a result of the 2018 early termination fee associated with Farm Fresh at Berkley Center Shopping Center, rent modifications to certain 2018 SEG leases, reduced rent at the SEG recaptured and backfilled locations and incremental vacancies. Same Store property expenses increased 3.48% due to an increase in repairs and maintenance expense related to buildings and parking lots.

ACQUISITIONS                                                
•
In April 2019, the Company absorbed an approximate 25,000 square foot outparcel at JANAF as a result of an unlawful detainer with a delinquent tenant.


DISPOSITIONS                                                    
•
Sold Jenks Plaza for a contract price of $2.2 million, generating a gain of $387 thousand and net proceeds of $1.8 million.
•
Sold a 1.28-acre portion of an undeveloped land parcel at Harbor Pointe for a contract price of $550 thousand resulting in net proceeds of $19 thousand, paying off associated debt and retaining an approximate 4-acre unleveraged parcel.
•
Sold Graystone Crossing for a contract price of $6.0 million, generating a gain of $1.4 million and net proceeds of $1.7 million.
•
Sold Perimeter Square for a contract price of $7.2 million, generating a loss of $95 thousand and paying off associated debt.

SUPPLEMENTAL INFORMATION                                        
Further details regarding Wheeler Real Estate Investment Trust, Inc.’s operations and financials for the year ended December 31, 2019, including a supplemental presentation, are available at https://ir.whlr.us/.

ABOUT WHEELER REAL ESTATE INVESTMENT TRUST, INC.                            
Headquartered in Virginia Beach, VA, Wheeler Real Estate Investment Trust, Inc. is a fully-integrated, self-managed commercial real estate investment company focused on owning and operating income-producing retail properties with a primary focus on grocery-anchored centers. Wheeler’s portfolio contains well-located, potentially dominant retail properties in secondary and tertiary markets that generate attractive, risk-adjusted returns, with a particular emphasis on grocery-anchored retail centers. For additional information about the Company, please visit: www.whlr.us.

A copy of Wheeler’s Annual Report on Form 10-K, which includes the Company’s consolidated financial statements and management’s discussion & analysis of financial condition and results of operations, will be available upon filing via the U.S. Securities and Exchange Commission website (www.sec.gov) or through Wheeler’s website at www.whlr.us.



DEFINITIONS                                
FFO, AFFO, Property NOI, EBITDA and Adjusted EBITDA are non-GAAP financial measures within the meaning of the rules of the Securities and Exchange Commission. Wheeler considers FFO, AFFO, Property NOI, EBITDA and Adjusted EBITDA to be important supplemental measures of its operating performance and believes it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO is intended to exclude GAAP historical cost depreciation and amortization of real estate and related assets, which assumes that the value of real estate assets diminishes ratably over time. Historically, however, real estate values have risen or fallen with market conditions. Because FFO excludes depreciation and amortization unique to real estate and gains and losses from property dispositions, the Company believes that it provides a performance measure that, when compared year-over-year, reflects the impact to operations from trends in occupancy rates, rental rates, operating costs, development activities and interest costs, providing perspective not immediately apparent from the closest GAAP measurement, net income.
Management believes that the computation of FFO in accordance with NAREIT’s definition includes certain items that are not indicative of the operating performance of the Company’s real estate assets. These items include, but are not limited to, nonrecurring expenses, legal settlements, legal and professional fees, and acquisition costs. Management uses AFFO, which is a non-GAAP financial measure, to exclude such items. Management believes that reporting AFFO in addition to FFO is a useful supplemental measure for the investment community to use when evaluating the operating performance of the Company on a comparative basis. Management also believes that Property NOI, EBITDA and Adjusted EBITDA represent important supplemental measures for securities analysts, investors and other interested parties, as they are often used in calculating net asset value, leverage and other financial metrics used by these parties in the evaluation of REITs.

FORWARD LOOKING STATEMENTS                                    
This press release may contain “forward-looking” statements as defined in the Private Securities Litigation Reform Act of 1995. When the Company uses words such as “may,” “will,” “intend,” “should,” “believe,” “expect,” “anticipate,” “project,” “estimate” or similar expressions that do not relate solely to historical matters, it is making forward-looking statements. Forward-looking statements are not guarantees of future performance and involve risks and uncertainties that may cause the actual results to differ materially from the Company’s expectations discussed in the forward-looking statements. The Company’s expected results may not be achieved, and actual results may differ materially from expectations. Specifically, the Company’s statements regarding; 1) future generation of financial returns from its portfolio; 2) its ability to create higher occupancy rates, increases in annual rent spreads and increased NOI; and 3) its ability to enter into an amendment to the Amended and Restated Credit Agreement with KeyBank are forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control, are difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements. For these reasons, among others, investors are cautioned not to place undue reliance upon any forward-looking statements in this press release.

Additional factors are discussed in the Company's filings with the U.S. Securities and Exchange Commission, which are available for review at www.sec.gov. The Company undertakes no obligation to publicly revise these forward-looking statements to reflect events or circumstances that arise after the date hereof.


Mary Jensen    
Investor Relations
mjensen@whlr.us    
(757) 627-9088


Wheeler Real Estate Investment Trust, Inc. and Subsidiaries
Consolidated Statements of Operations
(in thousands, except share and per share data)
 
Three Months Ended December 31,
 
Years Ended
December 31,
 
2019
 
2018
 
2019
 
2018
REVENUE:
 
 
 
 
 
 
 
Rental revenues
$
15,896

 
$
15,748

 
$
62,442

 
$
63,036

Asset management fees
18

 
46

 
60

 
266

Commissions
—

 
38

 
65

 
140

Other revenues
156

 
136

 
595

 
1,833

Total Revenue
16,070

 
15,968

 
63,162

 
65,275

OPERATING EXPENSES:
 
 
 
 
 
 
 
Property operations
4,839

 
4,669

 
19,127

 
18,473

Non-REIT management and leasing services
—

 
16

 
25

 
75

Depreciation and amortization
5,150

 
6,151

 
21,319

 
27,094

Impairment of goodwill
—

 
5,486

 
—

 
5,486

Impairment of notes receivable
—

 
1,739

 
5,000

 
1,739

Impairment of real estate
—

 
3,938

 
—

 
3,938

Impairment of assets held for sale
51

 
—

 
1,598

 
—

Corporate general & administrative
2,090

 
1,749

 
6,633

 
8,228

Other operating expenses
—

 
—

 
—

 
250

Total Operating Expenses
12,130

 
23,748

 
53,702

 
65,283

(Loss) Gain on disposal of properties
(33
)
 
151

 
1,394

 
2,463

Operating Income (Loss)
3,907

 
(7,629
)
 
10,854

 
2,455

Interest income
—

 
1

 
2

 
4

Interest expense
(4,591
)
 
(5,288
)
 
(18,985
)
 
(20,228
)
Net Loss from Continuing Operations Before Income Taxes
(684
)
 
(12,916
)
 
(8,129
)
 
(17,769
)
Income tax benefit (expense)
8

 
32

 
(15
)
 
(40
)
Net Loss from Continuing Operations
(676
)
 
(12,884
)
 
(8,144
)
 
(17,809
)
Net Income from Discontinued Operations
—

 
—

 
—

 
903

Net Loss
(676
)
 
(12,884
)
 
(8,144
)
 
(16,906
)
Less: Net loss attributable to noncontrolling interests
(5
)
 
(336
)
 
(105
)
 
(406
)
Net Loss Attributable to Wheeler REIT
(671
)
 
(12,548
)
 
(8,039
)
 
(16,500
)
Preferred Stock dividends - declared
—

 
(169
)
 
—

 
(9,790
)
Preferred Stock dividends - undeclared
(3,657
)
 
(3,037
)
 
(14,629
)
 
(3,037
)
Net Loss Attributable to Wheeler REIT Common Shareholders
$
(4,328
)
 
$
(15,754
)
 
$
(22,668
)
 
$
(29,327
)
 
 
 
 
 
 
 
 
Loss per share from continuing operations (basic and diluted)
$
(0.45
)
 
$
(1.66
)
 
$
(2.34
)
 
$
(3.26
)
Income per share from discontinued operations
—

 
—

 
—

 
0.09

 
$
(0.45
)
 
$
(1.66
)
 
$
(2.34
)
 
$
(3.17
)
Weighted-average number of shares:
 
 
 
 
 
 
 
Basic and Diluted
9,693,403

 
9,484,185

 
9,671,847

 
9,256,234

 
 
 
 
 
 
 
 



Wheeler Real Estate Investment Trust, Inc. and Subsidiaries
Consolidated Balance Sheets
(in thousands, except par value and share data)
 
December 31,
 
2019
 
2018
ASSETS:
 
 
 
Investment properties, net
$
416,215

 
$
436,006

Cash and cash equivalents
5,451

 
3,544

Restricted cash
16,140

 
14,455

Rents and other tenant receivables, net
6,905

 
5,539

Notes receivable, net
—

 
5,000

Assets held for sale
1,737

 
6,118

Above market lease intangibles, net
5,241

 
7,346

Operating lease right-of-use assets
11,651

 
—

Deferred costs and other assets, net
21,025

 
30,073

Total Assets
$
484,365

 
$
508,081

LIABILITIES:
 
 
 
Loans payable, net
$
340,913

 
$
360,190

Liabilities associated with assets held for sale
2,026

 
4,520

Below market lease intangibles, net
6,716

 
10,045

Operating lease liabilities
11,921

 
—

Accounts payable, accrued expenses and other liabilities
9,557

 
12,116

Total Liabilities
371,133

 
386,871

Series D Cumulative Convertible Preferred Stock (no par value, 4,000,000 shares authorized, 3,600,636 shares issued and outstanding; $101.66 million and $91.98 million aggregate liquidation preference, respectively)
87,225

 
76,955

 
 
 
 
EQUITY:
 
 
 
Series A Preferred Stock (no par value, 4,500 shares authorized, 562 shares issued and outstanding)
453

 
453

Series B Convertible Preferred Stock (no par value, 5,000,000 authorized, 1,875,748 shares issued and outstanding; $46.90 million aggregate liquidation preference)
41,087

 
41,000

Common Stock ($0.01 par value, 18,750,000 shares authorized, 9,694,284 and 9,511,464 shares issued and outstanding, respectively)
97

 
95

Additional paid-in capital
233,870

 
233,697

Accumulated deficit
(251,580
)
 
(233,184
)
Total Shareholders’ Equity
23,927

 
42,061

Noncontrolling interests
2,080

 
2,194

Total Equity
26,007

 
44,255

Total Liabilities and Equity
$
484,365

 
$
508,081













Wheeler Real Estate Investment Trust, Inc. and Subsidiaries
Reconciliation of Funds From Operations (FFO)
(unaudited, in thousands)

 
Three Months Ended December 31,
 
Same Store
 
Non-same Store
 
Total
 
Period Over Period 
Changes
 
2019
 
2018
 
2019
 
2018
 
2019
 
2018
 
$
 
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net (Loss) Income
$
(939
)
 
$
(12,868
)
 
$
263

 
$
(16
)
 
$
(676
)
 
$
(12,884
)
 
$
12,208

 
94.75
 %
Depreciation and amortization of real estate assets
4,249

 
4,709

 
901

 
1,442

 
5,150

 
6,151

 
(1,001
)
 
(16.27
)%
Impairment of goodwill
—

 
5,486

 
—

 
—

 
—

 
5,486

 
(5,486
)
 
(100.00
)%
Impairment of real estate
—

 
3,938

 
—

 
—

 
—

 
3,938

 
(3,938
)
 
(100.00
)%
Impairment of assets held for sale
51

 
—

 
—

 
—

 
51

 
—

 
51

 
100.00
 %
Loss (gain) on disposal of properties
—

 
—

 
33

 
(151
)
 
33

 
(151
)
 
184

 
121.85
 %
FFO
$
3,361

 
$
1,265

 
$
1,197

 
$
1,275

 
$
4,558

 
$
2,540

 
$
2,018

 
79.45
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Years Ended December 31,
 
Same Store
 
Non-same Store
 
Total
 
Year Over Year Changes
 
2019
 
2018
 
2019
 
2018
 
2019
 
2018
 
$
 
%
Net (Loss) Income
$
(9,122
)
 
$
(20,071
)
 
$
978

 
$
3,165

 
$
(8,144
)
 
$
(16,906
)
 
$
8,762

 
51.83
 %
Depreciation and amortization of real estate assets
17,298

 
21,944

 
4,021

 
5,150

 
21,319

 
27,094

 
(5,775
)
 
(21.31
)%
Impairment of goodwill
—

 
5,486

 
—

 
—

 
—

 
5,486

 
(5,486
)
 
(100.00
)%
Impairment of real estate
—

 
3,938

 
—

 
—

 
—

 
3,938

 
(3,938
)
 
(100.00
)%
Impairment of assets held for sale
451

 
—

 
1,147

 
—

 
1,598

 
—

 
1,598

 
100.00
 %
Gain on disposal of properties
—

 
—

 
(1,394
)
 
(2,463
)
 
(1,394
)
 
(2,463
)
 
1,069

 
43.40
 %
Gain on disposal of properties-discontinued operations
—

 
—

 
—

 
(903
)
 
—

 
(903
)
 
903

 
100.00
 %
FFO
$
8,627

 
$
11,297

 
$
4,752

 
$
4,949

 
$
13,379

 
$
16,246

 
$
(2,867
)
 
(17.65
)%






Wheeler Real Estate Investment Trust, Inc. and Subsidiaries
Reconciliation of Funds From Operations (FFO)
(unaudited, in thousands)
 
Three Months Ended
December 31,
 
Years Ended
December 31,
 
2019
 
2018
 
2019
 
2018
Net Loss
$
(676
)
 
$
(12,884
)
 
$
(8,144
)
 
$
(16,906
)
Depreciation and amortization of real estate assets
5,150

 
6,151

 
21,319

 
27,094

Loss (Gain) on disposal of properties
33

 
(151
)
 
(1,394
)
 
(2,463
)
Gain on disposal of properties-discontinued operations
—

 
—

 
—

 
(903
)
Impairment of goodwill
—

 
5,486

 
—

 
5,486

Impairment of assets held for sale
51

 
—

 
1,598

 
—

Impairment of real estate
—

 
3,938

 
—

 
3,938

FFO
4,558

 
2,540

 
13,379

 
16,246

Preferred stock dividends declared
—

 
(169
)
 
—

 
(9,790
)
Preferred stock dividends undeclared
(3,657
)
 
(3,037
)
 
(14,629
)
 
(3,037
)
Preferred stock accretion adjustments
170

 
169

 
680

 
678

FFO available to common shareholders and common unitholders
1,071

 
(497
)
 
(570
)
 
4,097

Impairment of notes receivable
—

 
1,739

 
5,000

 
1,739

Acquisition and development costs
1

 
(46
)
 
26

 
300

Capital related costs
4

 
168

 
144

 
576

Other non-recurring and non-cash expenses (1)
(19
)
 
—

 
42

 
103

Share-based compensation
(242
)
 
213

 
2

 
940

Straight-line rental revenue, net straight-line expense
7

 
(244
)
 
6

 
(1,197
)
Loan cost amortization
371

 
681

 
1,707

 
2,363

(Below) above market lease amortization
(676
)
 
(274
)
 
(1,261
)
 
(695
)
Recurring capital expenditures and tenant improvement reserves
(280
)
 
(285
)
 
(1,126
)
 
(1,143
)
AFFO
$
237

 
$
1,455

 
$
3,970

 
$
7,083

 
 
 
 
 
 
 
 
Weighted Average Common Shares
9,693,403

 
9,484,185

 
9,671,847

 
9,256,234

Weighted Average Common Units
234,900

 
259,054

 
234,999

 
389,421

Total Common Shares and Units
9,928,303

 
9,743,239

 
9,906,846

 
9,645,655

FFO per Common Share and Common Units
$
0.11

 
$
(0.05
)
 
$
(0.06
)
 
$
0.42

AFFO per Common Share and Common Units
$
0.02

 
$
0.15

 
$
0.40

 
$
0.73

(1)
Other non-recurring expenses are described in "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K for the year ended December 31, 2019.












Wheeler Real Estate Investment Trust, Inc. and Subsidiaries
Reconciliation of Property Net Operating Income
(unaudited, in thousands)
 
Three Months Ended December 31,
 
Same Store
 
Non-same Store
 
Total
 
2019
 
2018
 
2019
 
2018
 
2019
 
2018
Net (Loss) Income
$
(939
)
 
$
(12,868
)
 
$
263

 
$
(16
)
 
$
(676
)
 
$
(12,884
)
Adjustments:
 
 
 
 
 
 
 
 
 
 
 
Income tax benefit
(8
)
 
(32
)
 
—

 
—

 
(8
)
 
(32
)
Interest expense
3,873

 
4,355

 
718

 
933

 
4,591

 
5,288

Interest income
—

 
(1
)
 
—

 
—

 
—

 
(1
)
Loss (gain) on disposal of properties
—

 
—

 
33

 
(151
)
 
33

 
(151
)
Corporate general & administrative
2,051

 
1,719

 
39

 
30

 
2,090

 
1,749

Impairment of assets held for sale
51

 
—

 
—

 
—

 
51

 
—

Impairment of real estate
—

 
3,938

 
—

 
—

 
—

 
3,938

Impairment of notes receivable
—

 
1,739

 
—

 
—

 
—

 
1,739

Impairment of goodwill
—

 
5,486

 
—

 
—

 
—

 
5,486

Depreciation and amortization
4,249

 
4,709

 
901

 
1,442

 
5,150

 
6,151

Non-REIT management and leasing services
—

 
16

 
—

 
—

 
—

 
16

Asset management and commission revenues
(18
)
 
(84
)
 
—

 
—

 
(18
)
 
(84
)
Property Net Operating Income
$
9,259

 
$
8,977

 
$
1,954

 
$
2,238

 
$
11,213

 
$
11,215

 
 
 
 
 
 
 
 
 
 
 
 
Property revenues
$
13,213

 
$
12,758

 
$
2,839

 
$
3,126

 
$
16,052

 
$
15,884

Property expenses
3,954

 
3,781

 
885

 
888

 
4,839

 
4,669

Property Net Operating Income
$
9,259

 
$
8,977

 
$
1,954

 
$
2,238

 
$
11,213

 
$
11,215








Wheeler Real Estate Investment Trust, Inc. and Subsidiaries
Reconciliation of Property Net Operating Income (Continued)
(unaudited, in thousands)
 
Years Ended December 31,
 
Same Store
 
Non-same Store
 
Total
 
2019
 
2018
 
2019
 
2018
 
2019
 
2018
Net (Loss) Income
$
(9,122
)
 
$
(20,071
)
 
$
978

 
$
3,165

 
$
(8,144
)
 
$
(16,906
)
Adjustments:
 
 
 
 
 
 
 
 
 
 
 
Income from Discontinued Operations
—

 
—

 
—

 
(903
)
 
—

 
(903
)
Income tax expense
15

 
40

 
—

 
—

 
15

 
40

Interest expense
15,788

 
16,581

 
3,197

 
3,647

 
18,985

 
20,228

Interest income
(2
)
 
(4
)
 
—

 
—

 
(2
)
 
(4
)
Gain on disposal of properties
—

 
—

 
(1,394
)
 
(2,463
)
 
(1,394
)
 
(2,463
)
Other operating expenses
—

 
—

 
—

 
250

 
—

 
250

Corporate general & administrative
6,439

 
8,040

 
194

 
188

 
6,633

 
8,228

Impairment of assets held for sale
451

 
—

 
1,147

 
—

 
1,598

 
—

Impairment of real estate
—

 
3,938

 
—

 
—

 
—

 
3,938

Impairment of notes receivable
5,000

 
1,739

 
—

 
—

 
5,000

 
1,739

Impairment of goodwill
—

 
5,486

 
—

 
—

 
—

 
5,486

Depreciation and amortization
17,298

 
21,944

 
4,021

 
5,150

 
21,319

 
27,094

Non-REIT management and leasing services
25

 
75

 
—

 
—

 
25

 
75

Asset management and commission revenues
(125
)
 
(406
)
 
—

 
—

 
(125
)
 
(406
)
Property Net Operating Income
$
35,767

 
$
37,362

 
$
8,143

 
$
9,034

 
$
43,910

 
$
46,396

 
 
 
 
 
 
 
 
 
 
 
 
Property revenues
$
51,355

 
$
52,426

 
$
11,682

 
$
12,443

 
$
63,037

 
$
64,869

Property expenses
15,588

 
15,064

 
3,539

 
3,409

 
19,127

 
18,473

Property Net Operating Income
$
35,767

 
$
37,362

 
$
8,143

 
$
9,034

 
$
43,910

 
$
46,396




























Wheeler Real Estate Investment Trust, Inc. and Subsidiaries
Reconciliation of Earnings Before Interest, Taxes, Depreciation and Amortization - EBITDA
(unaudited, in thousands)
 
Three Months Ended
December 31,
 
Years Ended
December 31,
 
2019
 
2018
 
2019
 
2018
Net Loss
$
(676
)
 
$
(12,884
)
 
$
(8,144
)
 
$
(16,906
)
Add back:
Depreciation and amortization (1)
4,474

 
5,877

 
20,058

 
26,399

 
Interest Expense (2)
4,591

 
5,288

 
18,985

 
20,228

 
Income tax (benefit) expense
(8
)
 
(32
)
 
15

 
40

EBITDA
8,381

 
(1,751
)
 
30,914

 
29,761

Adjustments for items affecting comparability:
 
 
 
 
 
 
 
 
Acquisition and development costs
1

 
(46
)
 
26

 
300

 
Capital related costs
4

 
168

 
144

 
576

 
Other non-recurring and non-cash expenses (3)
(19
)
 
—

 
42

 
103

 
Impairment of goodwill
—

 
5,486

 
—

 
5,486

 
Impairment of notes receivable
—

 
1,739

 
5,000

 
1,739

 
Impairment of assets held for sale
51

 
—

 
1,598

 
—

 
Impairment of real estate
—

 
3,938

 
—

 
3,938

 
Loss (Gain) on disposal of properties
33

 
(151
)
 
(1,394
)
 
(2,463
)
 
Gain on disposal of properties - discontinued operations
—

 
—

 
—

 
(903
)
Adjusted EBITDA
$
8,451

 
$
9,383

 
$
36,330

 
$
38,537

(1)
Includes above (below) market lease amortization.
(2)
Includes loan cost amortization.
(3)
Other non-recurring expenses are described in "Management's Discussion and Analysis of Financial Condition and Results of Operations" included in our Annual Report on Form 10-K for the period ended December 31, 2019.