Investors

Acadia Realty Trust Updates Certain Information in Financial Tables for First Quarter 2013 Operating Results

News Release

 View printer-friendly version << Back
Apr 25, 2013

Acadia Realty Trust Updates Certain Information in Financial Tables for First Quarter 2013 Operating Results

WHITE PLAINS, N.Y.--(BUSINESS WIRE)--Apr. 25, 2013-- Acadia Realty Trust (NYSE: AKR) today announced an update to the financial tables provided in its press release dated April 23, 2013 reporting first quarter 2013 results. The only update is to reflect an investment formerly presented under the equity method on a consolidated basis for the quarter ended March 31, 2013. There are no changes to net income attributable to Common Shareholders, earnings per share or funds from operations as originally reported in the tables or any other information aside from these tables.

(Financial Highlights Follow)

   

ACADIA REALTY TRUST AND SUBSIDIARIES

Financial Highlights 1

For the Quarters ended March 31, 2013 and 2012

(dollars and Common Shares in thousands, except per share data)

 
For the Quarters ended

March 31,

Revenues   2013         2012  
 
Minimum rents $ 32,860 $ 21,708
Percentage rents 195 243
Mortgage interest income 2,869 2,055
Expense reimbursements 7,971 5,402
Other property income 399 72
Management fee income 15 433

Other income

 

2,962

   

--

 
Total revenues   47,271     29,913  
Operating expenses
Property operating 7,149 5,457
Real estate taxes 5,196 4,139
General and administrative 5,626 5,925
Depreciation and amortization   10,628     7,146  
Total operating expenses   28,599     22,667  
 
Operating income 18,672 7,246
 
Equity in earnings (losses) of unconsolidated affiliates 2,250 (56 )
 
Other interest income 29 54
 
Interest expense and other finance costs   (10,309 )   (6,560 )
Income from continuing operations before income taxes 10,642 684
 
Income tax benefit (provision)   140     (188 )
 
Income from continuing operations   10,782     496  
 
   

ACADIA REALTY TRUST AND SUBSIDIARIES

Financial Highlights 1

For the Quarters ended March 31, 2013 and 2012

(dollars and Common Shares in thousands, except per share data)

 
For the Quarters ended

March 31,

  2013         2012  
 
Operating income from discontinued operations   397     2,327  
Net income   11,179     2,823  
(Income) loss attributable to noncontrolling interests:
Continuing operations (1,208 ) 2,992
Discontinued operations   (348 )   (1,805 )
Net (income) loss attributable to noncontrolling
interests   (1,556 )   1,187  
 
Net income attributable to Common Shareholders $ 9,623   $ 4,010  
 
Supplemental Information
Income from continuing operations attributable to
Common Shareholders $ 9,574 $ 3,488
Income from discontinued operations attributable to
Common Shareholders   49     522  
Net income attributable to Common Shareholders $ 9,623   $ 4,010  
 

Net income attributable to Common Shareholders per Common Share –

Basic

Net income per Common Share – Continuing
operations $ 0.18 $ 0.08
Net income per Common Share – Discontinued
operations  

--

    0.01  
Net income per Common Share $ 0.18   $ 0.09  
Weighted average Common Shares   53,414     42,736  
 

Net income attributable to Common Shareholders per Common Share –

Diluted 2

Net income per Common Share – Continuing
Operations $ 0.18 $ 0.08
Net income per Common Share – Discontinued
Operations  

--

    0.01  
Net income per Common Share $ 0.18   $ 0.09  
Weighted average Common Shares   53,851     43,146  
 
   

ACADIA REALTY TRUST AND SUBSIDIARIES

Financial Highlights 1

For the Quarters ended March 31, 2013 and 2012

(dollars and Common Shares in thousands, except per share data)

RECONCILIATION OF NET INCOME TO FUNDS FROM OPERATIONS 3

 
For the Quarters ended

March 31,

2013     2012
 
 
Net income attributable to Common Shareholders $ 9,623 $ 4,010
 
Depreciation of real estate and amortization of leasing costs
(net of noncontrolling interests' share):
Consolidated affiliates 6,891 4,828
Unconsolidated affiliates 203 392
Income attributable to noncontrolling interests’ in
Operating Partnership 124 63
Distributions – Preferred OP Units   5   5
Funds from operations $ 16,846 $ 9,298
Funds from operations per share – Diluted
Weighted average Common Shares and OP Units 4   54,531   43,792
Funds from operations, per share $ 0.31 $ 0.21
 
   

ACADIA REALTY TRUST AND SUBSIDIARIES

Financial Highlights 1

For the Quarters ended March 31, 2013 and 2012

(dollars in thousands)

RECONCILIATION OF OPERATING INCOME TO NET PROPERTY

OPERATING INCOME (“NOI”) 3

 
For the Quarters ended

March 31,

  2013         2012  
 
Operating income $ 18,672 $ 7,246
 
Add back:
General and administrative 5,626 5,925
Depreciation and amortization 10,628 7,146
Less:
Management fee income (15 ) (433 )
Mortgage interest income (2,869 ) (2,055 )
Straight line rent and other adjustments   (734 )   456  
 
Consolidated NOI   31,308     18,285  
 
Noncontrolling interest in NOI   (13,051 )   (6,468 )
Pro-rata share of NOI 18,257 11,817
Operating Partnerships’ interest in Opportunity Funds (2,391 ) (1,511 )
Operating Partnerships’ share of unconsolidated joint ventures 1   697     1,689  
NOI – Core Portfolio $ 16,563   $ 11,995  
 

Note:

1 Does not include share of unconsolidated joint ventures within
Opportunity Funds

 
   
     
 
SELECTED BALANCE SHEET INFORMATION
      As of
March 31,

2013

    December 31,

2012

(dollars in thousands)
   
Cash and cash equivalents $ 81,831 $ 91,813
Rental property, at cost 1,504,885 1,249,140
Total assets 2,295,869 1,908,440
Notes payable 1,102,321 727,978
Total liabilities 1,209,177 838,184
 

ACADIA REALTY TRUST AND SUBSIDIARIES
Financial Highlights
For the Quarters ended March 31, 2013 and 2012
(dollars and Common Shares in thousands, except per share data)

Notes:

1 For additional information and analysis concerning the Company’s results of operations, reference is made to the Company’s Quarterly Supplemental Disclosure furnished on Form 8-K to the SEC and included on the Company’s website at www.acadiarealty.com.

2 Reflects the potential dilution that could occur if securities or other contracts to issue Common Shares were exercised or converted into Common Shares. The effect of the conversion of Common OP Units is not reflected in the above table as they are exchangeable for Common Shares on a one-for-one basis. The income allocable to such units is allocated on the same basis and reflected as noncontrolling interests in the consolidated financial statements. As such, the assumed conversion of these units would have no net impact on the determination of diluted earnings per share.

3 The Company considers funds from operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and net property operating income (“NOI”) to be appropriate supplemental disclosures of operating performance for an equity REIT due to their widespread acceptance and use within the REIT and analyst communities. FFO and NOI are presented to assist investors in analyzing the performance of the Company. They are helpful as they exclude various items included in net income that are not indicative of the operating performance, such as gains (losses) from sales of depreciated property, depreciation and amortization, and impairment of depreciable real estate. In addition, NOI excludes interest expense. The Company’s method of calculating FFO and NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. FFO does not represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”) and is not indicative of cash available to fund all cash needs, including distributions. It should not be considered as an alternative to net income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity. Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordance with GAAP), excluding gains (losses) from sales of depreciated property, plus depreciation and amortization, impairment of depreciable real estate, and after adjustments for unconsolidated partnerships and joint ventures.

4 In addition to the weighted average Common Shares outstanding, basic and diluted FFO also assume full conversion of a weighted average 655 and 621 OP Units into Common Shares for the quarters ended March 31, 2013 and 2012, respectively. Diluted FFO also includes the assumed conversion of Preferred OP Units into 25 Common Shares for each of the quarters ended March 31, 2013 and 2012. In addition, diluted FFO also includes the effect of 437 and 410 employee share options, restricted share units and LTIP units for the quarters ended March 31, 2013 and 2012, respectively.

Source: Acadia Realty Trust

Acadia Realty Trust
Jon Grisham, 914-288-8100