Acadia Realty Trust Reports Fourth Quarter and Full Year 2012 Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Reports Fourth Quarter and Full Year 2012 Operating Results
Earnings
-
Funds from operations (“FFO”) of
$0.29 per share for the fourth quarter 2012 and$1.04 for the full year 2012 -
Earnings per share (“EPS”) from continuing operations of
$0.17 for the fourth quarter 2012 and$0.51 for the full year 2012 -
The Company forecasts a 2013 range for FFO per share of
$1.17 to $1.25 and EPS of$0.66 to $0.71
Core Portfolio –
- Same store net operating income (“NOI”) for the fourth quarter up 7.6% compared to 2011; up 3.7% for full year 2012 over 2011
-
December 31, 2012 portfolio occupancy of 94.2% -
During 2012, Acadia closed on
$224.3 million of acquisitions;$101.6 million during the fourth quarter for 13 properties located inChicago ,Washington, D.C. ,Westport, Connecticut , andBloomfield, New Jersey -
Current pipeline under contract of
$86.6 million
Fund Platform – Fund IV Invests on
-
During 2012, closed on
$267.5 million of new Fund assets -
Fund IV closed on its first three property acquisitions during the
quarter for an aggregate purchase price of
$151.2 million -
During the quarter, Funds II and III sold 12 of 14 self-storage
facilities for an aggregate sales price of
$261.6 million . The remaining two assets are under contract for sale. -
Fund II sold
Canarsie Plaza , located inBrooklyn, New York for$124.0 million during the quarter
Balance Sheet – Positioned for Growth with Low Leverage and Strong Liquidity
-
Core portfolio debt net of cash on hand (“Net Debt”) to EBITDA ratio
of 4.0x at
December 31, 2012 ; 4.6x including pro-rata share of Opportunity Funds -
Combined Net Debt to total equity and debt capitalization (“Total
Market Capitalization”) of 22% at
December 31, 2012 -
Raised
$227.3 million of net equity proceeds during 2012 to fund acquisitions, including$128.6 million during the fourth quarter -
Subsequent to year-end, closed on a new
$150 million unsecured line of credit
FFO and Net Income from Continuing Operations for the quarter ended
During 2012, the
Earnings for the quarters and years ended
Quarters ended December 31, |
Years ended December 31, |
||||||||||||||||||||||||
2012 |
2011 |
Variance |
2012 |
2011 |
Variance |
||||||||||||||||||||
FFO per share |
$ |
0.29 |
$ |
0.25 |
$ |
0.04 |
$ |
1.04 |
$ |
1.04 |
$ |
-- |
|||||||||||||
EPS from continuing |
$ | 0.17 | $ | 0.08 | $ | 0.09 | $ | 0.51 | $ | 0.45 | $ | 0.06 | |||||||||||||
EPS from discontinued |
$ | 0.25 | $ | 0.11 | $ | 0.14 | $ | 0.34 | $ | 0.80 | $ | (0.46) | |||||||||||||
EPS | $ | 0.42 | $ | 0.19 | $ | 0.23 | $ | 0.85 | $ | 1.25 | $ | (0.40) | |||||||||||||
The following significant items contributed to the above variances in EPS from continuing operations:
Variance 2012 v. 2011 |
||||||||
Quarter |
Year |
|||||||
Income from 2011/2012 acquisitions and redevelopment projects | $ | 0.03 | $ | 0.11 | ||||
2011 additional mortgage interest income | (0.01) | (0.11) | ||||||
2012 lower mortgage interest expense | 0.03 | 0.09 | ||||||
2011 gain on extinguishment of debt |
-- |
(0.04) |
||||||
Gain on involuntary conversion of asset |
0.05 |
0.05 |
||||||
Acquisition costs | (0.01) | (0.03) | ||||||
Other items, net | -- | (0.01) | ||||||
Total variance | $ | 0.09 | $ | 0.06 | ||||
EPS from discontinued operations of
Core Portfolio – Strong Operating Results; Exceeds 2012 Acquisition
Goal by Closing on
Acadia’s core portfolio (“Core Portfolio”) is comprised of properties that are owned in whole or in part by Acadia outside of its opportunity funds (the “Funds”).
Occupancy and Same-Store NOI
At
Core Portfolio same-store NOI increased 7.6% and 3.7%, respectively, for the fourth quarter and full year 2012 compared to 2011. Excluding the impact of the Re-anchoring Activities as defined below, same-store NOI increased 2.0% and 2.9%, respectively, for these periods.
Rent Spreads on New and Renewal Leases
Year-to-date through
Core Portfolio Anchor Recycling
Acadia previously announced three key re-anchoring initiatives at the
Acquisition Activity – Investing in Urban/Street Retail and High-Density Markets
During the year ended 2012, Acadia acquired a total of 24 Core Portfolio
properties for
-
Bloomfield, New Jersey – Acadia acquired a 129,000 square foot stand-aloneHome Depot located inBloomfield, New Jersey for$12.5 million . Situated inNorthern New Jersey , the property is supported by a population in excess of 300,000 within three miles of the property. -
Connecticut Avenue NW ,Washington, D.C. – The Company acquired a 42,000 square foot, two property portfolio located inWashington, D.C. , within walking distance ofDupont Circle for$23.2 million . -
Main Street ,Westport, Connecticut – Acadia completed the acquisition of181-185 Main Street inWestport, Connecticut for$14.2 million .Westport is considered one ofFairfield County’s affluent “Gold Coast” towns and this property is located at the northernmost anchor of Westport’sMain Street shopping district. -
639 West Diversey Parkway ,Chicago, Illinois – Acadia, acquired a 22,000 square foot, two-level property located in theLincoln Park section ofChicago for$10.7 million including the assumption of$4.4 million of debt. This strategic acquisition now provides Acadia with two blocks of contiguous ownership on the south side ofWest Diversey Parkway . -
Street Retail Portfolio,
Chicago, Illinois – Acadia completed the acquisition of eight street retail properties for$41.1 million . These properties represent the last of the previously announced, 18-property portfolio within Chicago’s key street-retail markets.
Acadia also has a current acquisition pipeline of
Investments in Notes Receivable
During the fourth quarter, Acadia invested an aggregate
Fund Platform – 2012 Year-to-date Acquisitions Totaling
Fund IV Acquisitions
As previously announced, Acadia completed the closing of
-
Lincoln Road ,Florida – Fund IV, in partnership withTerranova Corporation , acquired a 54,400 square foot, three-property portfolio onLincoln Road inMiami Beach, Florida for$139.0 million . Acadia, through Fund III, is also partners withTerranova Corporation in its 2011 acquisition of the three-property, 60,700 square foot, portfolio located onLincoln Road andLincoln Lane . -
Catonsville, Maryland – Fund IV, in partnership withMCB Holdings , acquired a 58,000 square foot, single-tenant property located inCatonsville, Maryland for$4.7 million . Acadia, through Fund III, previously partnered withMCB Holdings on three other acquisitions located in theBaltimore metropolitan area. -
210 Bowery,
Manhattan – Fund IV also acquired a 9,200 square foot, single-tenant property located at 210 Bowery inManhattan for$7.5 million .
Storage Post Portfolio Disposition
During
Other Fund II Disposition
During the quarter, Fund II sold
Balance Sheet – Positioned for Growth with Low Leverage and Strong Liquidity; Established New Unsecured Line
Subsequent to year-end, Acadia closed on a new unsecured line of credit,
replacing its existing
In connection with the above Core Portfolio acquisitions and Acadia’s
pro-rata share of Fund acquisitions, during the fourth quarter, the
Company issued 1.7 million Common Shares under its ATM program, and in a
separate transaction, sold 3.5 million Common Shares, for aggregate net
proceeds of
Acadia continues to maintain a solid balance sheet with available
liquidity and low leverage as evidenced by the following as of
-
The Company had total liquidity of
$118.4 million , including$53.9 million of cash on hand and$64.5 million available under an existing line of credit, excluding the Funds’ cash and credit facilities. As previously discussed, this existing line was replaced with a$150 million unsecured facility subsequent to year-end. - Core Portfolio Net Debt to EBITDA ratio of 4.0x
- Including the Company’s Core Portfolio debt and pro-rata share of the Company’s Fund debt (“Combined”), a Net Debt to EBITDA ratio of 4.6x
- Combined Net Debt to Total Market Capitalization of 22%
- Core Portfolio fixed-charge coverage ratio of 3.7 to 1 and a Combined fixed-charge coverage ratio of 3.3 to 1
Outlook - Earnings Guidance for 2013
The Company forecasts its 2013 annual FFO will range from
2013 | 2012 | |||||||||||
Low | High | Actual | ||||||||||
Core and pro-rata share of Funds portfolio income | $ | 66.5 | $ | 70.5 | $ | 47.6 | ||||||
Asset and property management fee income, net of taxes | 14.5 | 15.0 | 16.3 | |||||||||
Transactional fee income, net of taxes | 6.5 | 7.0 | 6.8 | |||||||||
Promote income from Funds, RCP Venture and | ||||||||||||
other income, net of taxes | 1.0 | 1.5 | 1.5 | |||||||||
General and administrative expense | (24.5) | (24.0) | (23.4) | |||||||||
FFO | $ | 64.0 | $ | 70.0 | $ | 48.8 | ||||||
FFO per share | $ | 1.17 | $ | 1.25 | $ | 1.04 | ||||||
The following is a reconciliation of the calculation of forecasted earnings per diluted share and FFO per diluted share:
Guidance Range for 2013 |
Low | High | ||||
Earnings per share | $ 0.66 | $ 0.71 | ||||
Depreciation of real estate and amortization of leasing costs: | ||||||
Wholly owned and consolidated partnerships | 0.46 | 0.48 | ||||
Unconsolidated partnerships | 0.04 | 0.05 | ||||
Noncontrolling interest in Operating Partnership | 0.01 | 0.01 | ||||
FFO per share | $ 1.17 | $ 1.25 | ||||
Forecasted new Core Portfolio and Fund investments are anticipated to be key drivers of 2013 earnings growth. In addition, the Company is assuming an increase in same-store NOI for the Core Portfolio between 2% and 3% for the year. This forecast also includes earnings dilution as a result of Fund monetization activities completed during 2012 and anticipated during 2013. Management will discuss its 2013 earnings guidance and related assumptions in further detail on its scheduled year-end investor conference call.
Management Comments
“During 2012, our team successfully navigated economic and retailing
crosscurrents along the path to completing
Investor Conference Call
Management will conduct a conference call on
About
Certain matters in this press release may constitute forward-looking
statements within the meaning of federal securities law and as such may
involve known and unknown risks, uncertainties and other factors that
may cause the actual results, performances or achievements of Acadia to
be materially different from any future results, performances or
achievements expressed or implied by such forward-looking statements.
These forward-looking statements include statements regarding Acadia’s
future financial results and its ability to capitalize on potential
opportunities arising from continued economic uncertainty. Factors that
could cause the Company’s forward-looking statements to differ from its
future results include, but are not limited to, those discussed under
the headings “Risk Factors” and “Management's Discussion and Analysis of
Financial Condition and Results of Operations” in the Company’s most
recent annual report on Form 10-K filed with the
(Financial Highlights Follow)
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Years ended December 31, 2012 and 2011 (dollars and Common Shares in thousands, except per share data) |
||||||||||||||||
For the Quarters ended | For the Years ended | |||||||||||||||
December 31, |
December 31, |
|||||||||||||||
Revenues | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Minimum rents | $ | 27,161 | $ | 20,434 | $ | 99,280 | $ | 79,779 | ||||||||
Percentage rents | 69 | 75 | 417 | 361 | ||||||||||||
Mortgage interest income | 1,863 | 1,936 | 7,879 | 11,429 | ||||||||||||
Expense reimbursements | 7,516 | 5,727 | 24,385 | 21,141 | ||||||||||||
Other property income | 243 | 104 | 1,009 | 694 | ||||||||||||
Management fee income | 289 | 508 | 1,455 | 1,674 | ||||||||||||
Total revenues | 37,141 | 28,784 | 134,425 | 115,078 | ||||||||||||
Operating expenses | ||||||||||||||||
Property operating | 8,540 | 4,783 | 25,889 | 18,968 | ||||||||||||
Real estate taxes | 4,862 | 3,984 | 18,811 | 15,320 | ||||||||||||
General and administrative | 4,605 | 5,935 | 21,532 | 23,066 | ||||||||||||
Reserve for notes receivable |
405 |
-- |
405 |
-- |
||||||||||||
Depreciation and amortization | 9,117 | 6,663 | 32,931 | 25,672 | ||||||||||||
Total operating expenses | 27,529 | 21,365 | 99,568 | 83,026 | ||||||||||||
Operating income | 9,612 | 7,419 | 34,857 | 32,052 | ||||||||||||
Equity in (loss) earnings of unconsolidated affiliates | (750) | (1,470) | 1,579 | 1,555 | ||||||||||||
Other interest income | 37 | 57 | 148 | 276 | ||||||||||||
Gain on involuntary conversion of asset | 2,368 | -- | 2,368 | -- | ||||||||||||
Interest expense and other finance costs | (7,061) | (7,259) | (28,768) | (29,632) | ||||||||||||
(Loss) gain on extinguishment of debt | (198) | -- | (198) | 1,268 | ||||||||||||
Income (loss) from continuing operations before |
4,008 | (1,253) | 9,986 | 5,519 | ||||||||||||
Income tax benefit (provision) | 1,698 | (467) | 568 | (461) | ||||||||||||
Income (loss) from continuing operations | 5,706 | (1,720) | 10,554 | 5,058 | ||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Years ended December 31, 2012 and 2011 (dollars and Common Shares in thousands, except per share data) |
||||||||||||||||
For the Quarters ended | For the Years ended | |||||||||||||||
December 31, |
December 31, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Discontinued operations: | ||||||||||||||||
Operating income from discontinued operations | 3,167 | 1,763 | 10,720 | 8,752 | ||||||||||||
Loss on debt extinguishment | (2,541) |
-- |
(2,541) |
-- |
||||||||||||
Impairment of asset |
-- |
-- |
-- |
(6,925) | ||||||||||||
Gain on sale of property | 62,618 | 14,332 | 71,203 | 46,830 | ||||||||||||
Income from discontinued operations | 63,244 | 16,095 | 79,382 | 48,657 | ||||||||||||
Net income | 68,950 | 14,375 | 89,936 | 53,715 | ||||||||||||
Loss (income) attributable to noncontrolling interests: | ||||||||||||||||
Continuing operations | 2,976 | 5,182 | 13,480 | 13,655 | ||||||||||||
Discontinued operations | (50,650) | (11,670) | (63,710) | (15,815) | ||||||||||||
Net loss (income) attributable to noncontrolling | ||||||||||||||||
interests | (47,674) | (6,488) | (50,230) | (2,160) | ||||||||||||
Net income attributable to Common Shareholders | $ | 21,276 | $ | 7,887 | $ | 39,706 | $ | 51,555 | ||||||||
Supplemental Information | ||||||||||||||||
Income from continuing operations attributable to | ||||||||||||||||
Common Shareholders | $ | 8,682 | $ | 3,462 | $ | 24,034 | $ | 18,713 | ||||||||
Income from discontinued operations attributable to | ||||||||||||||||
Common Shareholders | 12,594 | 4,425 | 15,672 | 32,842 | ||||||||||||
Net income attributable to Common Shareholders | $ | 21,276 | $ | 7,887 | $ | 39,706 | $ | 51,555 | ||||||||
Net income attributable to Common Shareholders per |
||||||||||||||||
Common Share – Basic |
||||||||||||||||
Net income per Common Share – Continuing | ||||||||||||||||
operations | $ | 0.17 | $ | 0.08 | $ | 0.51 | $ | 0.45 | ||||||||
Net income per Common Share – Discontinued | ||||||||||||||||
operations | 0.25 | 0.11 | 0.34 | 0.80 | ||||||||||||
Net income per Common Share | $ | 0.42 | $ | 0.19 | $ | 0.85 | $ | 1.25 | ||||||||
Weighted average Common Shares | 50,047 | 41,785 | 45,854 | 40,697 | ||||||||||||
Net income attributable to Common Shareholders per |
||||||||||||||||
Common Share – Diluted 2 |
||||||||||||||||
Net income per Common Share – Continuing | ||||||||||||||||
operations | $ | 0.17 | $ | 0.08 | $ | 0.51 | $ | 0.45 | ||||||||
Net income per Common Share – Discontinued | ||||||||||||||||
operations | 0.25 | 0.11 | 0.34 | 0.80 | ||||||||||||
Net income per Common Share | $ | 0.42 | $ | 0.19 | $ | 0.85 | $ | 1.25 | ||||||||
Weighted average Common Shares | 50,583 | 42,066 | 46,335 | 40,986 |
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Years ended December 31, 2012 and 2011 (dollars and Common Shares in thousands, except per share data) |
||||||||||||||||
RECONCILIATION OF NET INCOME TO FUNDS FROM OPERATIONS 3 |
||||||||||||||||
For the Quarters ended | For the Years ended | |||||||||||||||
December 31, |
December 31, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Net income attributable to Common Shareholders | $ | 21,276 | $ | 7,887 | $ | 39,706 | $ | 51,555 | ||||||||
Depreciation of real estate and amortization of leasing costs | ||||||||||||||||
(net of noncontrolling interests' share): | ||||||||||||||||
Consolidated affiliates | 6,782 | 4,692 | 23,090 | 18,274 | ||||||||||||
Unconsolidated affiliates | 426 | 477 | 1,581 | 1,549 | ||||||||||||
Gain on sale and involuntary conversion of asset (net of |
||||||||||||||||
Consolidated affiliates | (14,060) | (2,356) | (15,451) | (31,716) | ||||||||||||
Unconsolidated affiliates |
-- |
-- |
(609) |
-- |
||||||||||||
Impairment of asset 3 |
-- |
-- |
-- |
2,616 | ||||||||||||
Income attributable to noncontrolling interests’ in | ||||||||||||||||
Operating Partnership | 241 | 99 | 510 | 635 | ||||||||||||
Distributions – Preferred OP Units | 4 | 5 | 18 | 18 | ||||||||||||
Funds from operations | $ | 14,669 | $ | 10,804 | $ | 48,845 | $ | 42,931 | ||||||||
Funds from operations per share – Diluted | ||||||||||||||||
Weighted average Common Shares and OP Units 4 | 51,150 | 42,559 | 46,940 | 41,467 | ||||||||||||
Funds from operations, per share | $ | 0.29 | $ | 0.25 | $ | 1.04 | $ | 1.04 | ||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Years ended December 31, 2012 and 2011 (dollars in thousands) |
||||||||||||||||
RECONCILIATION OF OPERATING INCOME TO NET PROPERTY |
||||||||||||||||
For the Quarters ended | For the Years ended | |||||||||||||||
December 31, |
December 31, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Operating income | $ | 9,612 | $ | 7,419 | $ | 34,857 | $ | 32,052 | ||||||||
Add back: | ||||||||||||||||
General and administrative | 4,605 | 5,935 | 21,532 | 23,066 | ||||||||||||
Depreciation and amortization | 9,117 | 6,663 | 32,931 | 25,672 | ||||||||||||
Impairment of asset | 405 |
-- |
405 |
-- |
||||||||||||
Less: | ||||||||||||||||
Management fee income | (289) | (508) | (1,455) | (1,674) | ||||||||||||
Mortgage interest income | (1,863) | (1,936) | (7,879) | (11,429) | ||||||||||||
Straight line rent and other adjustments | (2,549) | (1,738) | (10,261) | (6,644) | ||||||||||||
Consolidated NOI | 19,038 | 15,835 | 70,130 | 61,043 | ||||||||||||
Noncontrolling interest in NOI | (2,546) | (2,174) | (9,275) | (8,875) | ||||||||||||
Pro-rata share of NOI | 16,492 | 13,661 | 60,855 | 52,168 | ||||||||||||
Operating Partnerships’ interest in Opportunity Funds | (1,947) | (2,184) | (7,274) | (7,573) | ||||||||||||
NOI – Core Portfolio | $ | 14,545 | $ | 11,477 | $ | 53,581 | $ | 44,595 | ||||||||
SELECTED BALANCE SHEET INFORMATION | ||||||||
As of | ||||||||
December 31, |
December 31, |
|||||||
(dollars in thousands) | ||||||||
Cash and cash equivalents | $ | 91,813 | $ | 89,812 | ||||
Rental property, at cost | 1,249,140 | 880,377 | ||||||
Total assets | 1,908,440 | 1,653,319 | ||||||
Notes payable | 727,978 | 648,669 | ||||||
Total liabilities | 838,184 | 884,010 | ||||||
ACADIA REALTY TRUST AND SUBSIDIARIES
Financial Highlights
For
the Quarters and Years ended
(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
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
4 In addition to the weighted average Common Shares
outstanding, basic and diluted FFO also assume full conversion of a
weighted average 566 and 493 OP Units into Common Shares for the
quarters ended
Source:
Acadia Realty Trust
Jon Grisham, 914-288-8100