Acadia Realty Trust Reports Fourth Quarter and Full Year 2015 Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Reports Fourth Quarter and Full Year 2015 Operating Results
Acadia operates dual platforms, comprised of a high-quality core real estate portfolio (“Core Portfolio”), which owns and operates meaningful concentrations of assets in the nation’s most dynamic urban and street-retail corridors, and a series of discretionary, institutional funds (“Funds”) that target opportunistic and value-add investments.
HIGHLIGHTS
-
Earnings: Achieved high-end of earnings guidance with funds
from operations (“FFO”) per share of
$0.35 for the fourth quarter and full year of$1.53 ($1.56 before acquisition related costs); generated earnings per share (“EPS”) of$0.13 for the fourth quarter and$0.94 for the full year - Core Portfolio Operating Results: Excluding redevelopments, generated same-property net operating income (“NOI”) growth over 2014 of 4.9% for the fourth quarter and 4.0% for the full year; achieved a leased rate of 96.9% as of year end
-
Core Portfolio Acquisitions: During 2015 and year-to-date 2016,
acquired
$294.7 million , including$237.4 million of property – of which, 90% was urban retail - and the acquisition of interests in two of the Company-managed Funds representing$57.3 million of gross property value -
Fund Dispositions: During 2015 and year-to-date 2016, completed
$435.1 million of dispositions; of this amount,$295.3 million was sold by Fund III, generating a blended 39.1% IRR and 2.60x multiple -
Fund III Promote: During first quarter 2016, generated
approximately
$4.0 million (approximately$0.05 per share) of net promote income for the Company from the recapitalization of Fund III’s Cortlandt Town Center -
Fund Acquisitions: During 2015 and year-to-date 2016, Fund IV
completed
$173.9 million of acquisitions - including a preferred equity investment in Chicago’s West Loop, completed inFebruary 2016 -
Balance Sheet: Maintained conservative leverage levels by
matchfunding acquisitions; sourced
$96.9 million of net proceeds during 2015 and year-to-date 2016 through the issuance of Common Shares and OP Units -
Dividends: During
January 2016 , paid a special cash dividend of$0.25 per share, which was sourced from profitable Fund asset sales; in addition increased the regular quarterly dividend 4.2% to$0.25 for the fourth quarter
“We are pleased with our solid 2015 operating results, which reflect the
high quality of our core real estate portfolio,” stated Kenneth F.
Bernstein, President and CEO of
FINANCIAL RESULTS
FFO for the quarter ended
FFO for the year ended
Net income for the quarter ended
Net income for the year ended
Please refer to the tables and notes accompanying this press release for further details on operating results and additional disclosures related to FFO and net income.
CORE PORTFOLIO
- Differentiated Core Portfolio Continues To Deliver Solid Operating Results
-
Completed
$294.7 Million Of Acquisitions;Focused Real Estate Purchases On Urban Retail
Core Operating Results
Excluding redevelopment activities, same-property NOI in the Core
Portfolio increased 4.9% for the quarter ended
The Core Portfolio was 96.5% occupied and 96.9% leased as of
During the quarter, no significant new leases were executed in the Core Portfolio. Based on 10 executed renewal leases, aggregating 49,000 square feet, the Company generated a 27.7% increase in average rents on a GAAP basis and a 16.5% increase in average rents on a cash basis.
Core Acquisitions
During 2015 and year-to-date 2016, the Company completed
During fourth quarter 2015 and year-to-date 2016, the Company completed
Purchase of Fund Interests. During and subsequent to fourth
quarter 2015, the Company provided liquidity to two of its existing Fund
investors – one each in Fund II and Fund III – by acquiring their
interests in those Company-managed Funds. The combined purchase price
for the equity interests was
FUND PLATFORM
-
Disposition Plans Remain On Track, With
$435.1 Million Of Assets Sold – Across Multiple Funds – During 2015 And Year-To-Date 2016 - Seeing Attractive Opportunities To Add New Investments At Appropriate Risk-Adjusted Returns
Fund Dispositions
During 2015 and year-to-date 2016, the Company completed
Subsequent to year end, Fund III completed the following
Cortlandt Town Center,
Fund III Promote
The recapitalization of Cortlandt Town Center generated approximately
Fund Acquisitions – Closed
During 2015 and year-to-date 2016, the Company, on behalf of Fund IV,
completed
Restaurants at
Fillmore-Union Collection,
BALANCE SHEET
- Maintained Conservative Leverage Levels By Matchfunding Acquisitions
- During 2015 And Year-To-Date 2016, Remained Disciplined Issuers of Equity
The Company fueled its current and future acquisition activities – and
maintained its conservative leverage levels – by sourcing
For the full year 2015 and year-to-date 2016, the Company sourced
By effectively matchfunding this core activity, the Company has further strengthened its already-solid, low-leveraged balance sheet. At the beginning of 2015, the Company’s debt to EBITDA ratio for the Core Portfolio only was 5.0x. As of year-end 2015, this ratio was reduced to 4.3x. Including its pro-rata share of fund debt, the Company’s debt to EBITDA ratio decreased from 5.9x to 5.5x over the same period.
2016 GUIDANCE
The Company forecasts that its 2016 annual FFO will range from
2016 | 2016 | 2015 | ||||||||||||||||
Dollars in millions, except per share amounts | Low | High | Actual | |||||||||||||||
Core and pro-rata share of Funds’ portfolio income | $120.5 | $124.5 | $110.5 | |||||||||||||||
Asset and property management fee income, net of taxes | 11.0 | 13.0 | 13.1 | |||||||||||||||
Transactional fee income, net of taxes | 7.0 | 8.0 | 8.6 | |||||||||||||||
Other Fund-related income, net of taxes | 9.0 | 11.0 | 11.0 | |||||||||||||||
General and administrative expenses | (31.0 | ) | (30.5 | ) | (29.4 | ) | ||||||||||||
FFO attributable to Common Shareholders and Common OP Unit holders | $116.5 | $126.0 | $113.8 | |||||||||||||||
FFO per Common Share and Common OP Unit | $1.52 | $1.60 | $1.56 | |||||||||||||||
The following is a reconciliation of the calculation of forecasted earnings per diluted share and FFO per diluted share:
Guidance Range for 2016 |
Low | High | |||||||||||
Earnings per share | $0.99 | $1.07 | |||||||||||
Depreciation of real estate and amortization of leasing costs | |||||||||||||
(net of noncontrolling interests’ share) | 0.76 | 0.79 | |||||||||||
Gain on disposition of properties | (0.22 | ) | (0.24 | ) | |||||||||
Noncontrolling interest in Operating Partnership | (0.01 | ) | (0.02 | ) | |||||||||
FFO per Common Share and Common OP Unit | $1.52 | $1.60 | |||||||||||
Key drivers of 2016 earnings growth include forecasted new Core Portfolio and Fund acquisitions and income generated from the monetization of Fund assets. In addition, for the full year 2016, the Company is assuming an increase in Core Portfolio same-property NOI of 3.0% to 4.0%, which assumes portfolio occupancy generally consistent with 2015 and no contribution from redevelopment activities. Management will discuss its 2016 earnings guidance and related assumptions in further detail on its scheduled year-end investor conference call.
CONFERENCE CALL
Management will conduct a conference call on
Live Conference Call: |
|||||
Date: | Wednesday, February 10, 2016 | ||||
Time: | 12:00 PM ET | ||||
Dial#: | 877-791-3298 | ||||
Passcode: | “Acadia Realty” or “10658931” | ||||
Webcast (Listen-only): |
www.acadiarealty.com under Investors, Presentations & Events |
||||
Phone Replay: |
|||||
Dial#: | 855-859-2056 | ||||
Passcode: | “10658931#” | ||||
Available Through: | Wednesday, February 17, 2016 | ||||
Webcast Replay: |
www.acadiarealty.com under Investors, Presentations & Events |
||||
About
Safe Harbor Statement
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
investment opportunities. 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
ACADIA REALTY TRUST AND SUBSIDIARIES | |||||||||||||||||||||||||||||||
Consolidated Statements of Operations1 |
|||||||||||||||||||||||||||||||
(dollars and Common Shares in thousands, except per share data) |
|||||||||||||||||||||||||||||||
For the Quarters ended December 31, |
For the Years ended December 31, |
||||||||||||||||||||||||||||||
Revenues |
2015 |
2014 |
2015 |
2014 |
|||||||||||||||||||||||||||
Rental income | $ | 39,939 | $ | 38,586 | $ | 158,632 | $ | 145,103 | |||||||||||||||||||||||
Interest income | 3,482 | 3,388 | 16,603 | 12,607 | |||||||||||||||||||||||||||
Expense reimbursements | 10,395 | 8,634 | 36,306 | 32,642 | |||||||||||||||||||||||||||
Other property income | 909 | 401 | 2,940 | 1,637 | |||||||||||||||||||||||||||
Other income | 43 | 147 | 2,781 | 3,023 | |||||||||||||||||||||||||||
Total revenues | 54,768 | 51,156 | 217,262 | 195,012 | |||||||||||||||||||||||||||
Operating expenses | |||||||||||||||||||||||||||||||
Property operating | 8,192 | 6,802 | 28,423 | 24,833 | |||||||||||||||||||||||||||
Other operating | 1,560 | 593 | 4,675 | 3,776 | |||||||||||||||||||||||||||
Real estate taxes | 6,520 | 6,157 | 25,384 | 23,062 | |||||||||||||||||||||||||||
General and administrative | 7,228 | 6,535 | 30,368 | 27,433 | |||||||||||||||||||||||||||
Depreciation and amortization | 15,729 | 13,590 | 60,751 | 49,645 | |||||||||||||||||||||||||||
Impairment of asset |
-- |
-- | 5,000 | -- | |||||||||||||||||||||||||||
Total operating expenses | 39,229 | 33,677 | 154,601 | 128,749 | |||||||||||||||||||||||||||
Operating income | 15,539 | 17,479 | 62,661 | 66,263 | |||||||||||||||||||||||||||
Equity in earnings of unconsolidated affiliates | 1,093 | 1,341 | 13,287 | 8,723 | |||||||||||||||||||||||||||
Gain on disposition of properties of unconsolidated affiliates | -- | -- | 24,043 | 102,855 | |||||||||||||||||||||||||||
Loss on debt extinguishment | (1 | ) | (66 | ) | (135 | ) | (335 | ) | |||||||||||||||||||||||
Gain on disposition of properties | -- | -- | 89,063 | 13,138 | |||||||||||||||||||||||||||
Interest expense and other finance costs | (9,032 | ) | (8,764 | ) | (37,162 | ) | (39,091 | ) | |||||||||||||||||||||||
Income from continuing operations before income taxes | 7,599 | 9,990 | 151,757 | 151,553 | |||||||||||||||||||||||||||
Income tax (provision) benefit | 272 | (561 | ) | (1,787 | ) | (629 | ) | ||||||||||||||||||||||||
Income from continuing operations | 7,871 | 9,429 | 149,970 | 150,924 | |||||||||||||||||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES | |||||||||||||||||||||||||||
Consolidated Statements of Operations, Continued1 |
|||||||||||||||||||||||||||
(dollars and Common Shares in thousands, except per share data) |
|||||||||||||||||||||||||||
For the Quarters ended December 31, |
For the Years ended December 31, |
||||||||||||||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||||||||||||||
Gain on disposition of property |
-- |
662 | -- | 1,222 | |||||||||||||||||||||||
Income from discontinued operations | -- | 662 | -- | 1,222 | |||||||||||||||||||||||
Net income | 7,871 | 10,091 | 149,970 | 152,146 | |||||||||||||||||||||||
(Income) loss attributable to noncontrolling interests: | |||||||||||||||||||||||||||
Continuing operations | 1,019 | (88 | ) | (84,262 | ) | (80,059 | ) | ||||||||||||||||||||
Discontinued operations | -- | (562 | ) | -- | (1,023 | ) | |||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | 1,019 | (650 | ) | (84,262 | ) | (81,082 | ) | ||||||||||||||||||||
Net income attributable to Common Shareholders | $ | 8,890 | $ | 9,441 | $ | 65,708 | $ | 71,064 | |||||||||||||||||||
Income from continuing operations attributable to | |||||||||||||||||||||||||||
Common Shareholders | $ | 8,890 | $ | 9,341 | $ | 65,708 | $ | 70,865 | |||||||||||||||||||
Income from discontinued operations | |||||||||||||||||||||||||||
attributable to Common Shareholders | -- | 100 | -- | 199 | |||||||||||||||||||||||
Net income attributable to Common Shareholders | 8,890 | 9,441 | 65,708 | 71,064 | |||||||||||||||||||||||
Less: Net Income attributable to participating securities | (120 | ) | (115 | ) | (931 | ) | (1,156 | ) | |||||||||||||||||||
Net Income attributable to Common Shareholders – basic | $ | 8,770 | $ | 9,326 | $ | 64,777 | $ | 69,908 | |||||||||||||||||||
Weighted average shares for diluted earnings per share | 69,330 | 63,885 | 68,870 | 59,426 | |||||||||||||||||||||||
Net Earnings per share – basic and diluted | $ | 0.13 | $ | 0.15 | $ | 0.94 | $ | 1.18 | |||||||||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES | ||||||||||||||||||||||||||
Reconciliation of Net Income to Funds From Operations1,3 |
||||||||||||||||||||||||||
(dollars and Common Shares in thousands, except per share data) |
||||||||||||||||||||||||||
For the Quarters ended December 31, |
For the Years ended December 31, |
|||||||||||||||||||||||||
2015 |
2014 |
2015 |
|
2014 |
||||||||||||||||||||||
Net income attributable to Common Shareholders | $ | 8,890 | $ | 9,441 | $ | 65,708 | $ | 71,064 | ||||||||||||||||||
Depreciation of real estate and amortization of leasing costs | ||||||||||||||||||||||||||
(net of noncontrolling interests' share): | 14,463 | 10,414 | 52,013 | 38,020 | ||||||||||||||||||||||
Impairment of asset (net of noncontrolling interests’ share): |
-- |
-- | 1,111 | -- | ||||||||||||||||||||||
Loss (gain) on disposition (net of noncontrolling interests’ share): | 1,496 | (258 | ) | (11,114 | ) | (33,438 | ) | |||||||||||||||||||
Income attributable to noncontrolling interests’ in | ||||||||||||||||||||||||||
Operating Partnership | 516 | 550 | 3,811 | 3,203 | ||||||||||||||||||||||
Distributions – Preferred OP Units | 13 | 14 | 31 | 33 | ||||||||||||||||||||||
Funds from operations attributable to Common Shareholders and | ||||||||||||||||||||||||||
Common OP Unit holders | $ | 25,378 | $ | 20,161 | $ | 111,560 | $ | 78,882 | ||||||||||||||||||
Funds from operations per share – Diluted | ||||||||||||||||||||||||||
Weighted average Common Shares and OP Units4 | 73,521 | 67,836 | 73,067 | 62,420 | ||||||||||||||||||||||
Funds from operations, per Common Share and Common OP Unit | $ | 0.35 | $ | 0.30 | $ | 1.53 | $ | 1.26 | ||||||||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES | |||||||||||||||||||||||||||
Reconciliation of Operating Income to Net Property Operating Income (“NOI”)1 |
|||||||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||||||
For the Quarters ended December 31, |
For the Years ended December 31, |
||||||||||||||||||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||||||||||||||||||
Operating income | $ | 15,539 | $ | 17,479 | $ | 62,661 | $ | 66,263 | |||||||||||||||||||
Add back: | |||||||||||||||||||||||||||
General and administrative | 7,228 | 6,535 | 30,368 | 27,433 | |||||||||||||||||||||||
Depreciation and amortization | 15,729 | 13,590 | 60,751 | 49,645 | |||||||||||||||||||||||
Impairment of asset |
-- |
-- | 5,000 | -- | |||||||||||||||||||||||
Less: | |||||||||||||||||||||||||||
Interest income | (3,482 | ) | (3,388 | ) | (16,603 | ) | (12,607 | ) | |||||||||||||||||||
Above/below market rent, straight-line rent and other adjustments | (1,604 | ) | (2,536 | ) | (9,788 | ) | (8,626 | ) | |||||||||||||||||||
Consolidated NOI | 33,410 | 31,680 | 132,389 | 122,108 | |||||||||||||||||||||||
Noncontrolling interest in NOI | (8,211 | ) | (10,025 | ) | (34,675 | ) | (38,862 | ) | |||||||||||||||||||
Pro-rata share of NOI | 25,199 | 21,655 | 97,714 | 83,246 | |||||||||||||||||||||||
Operating Partnerships’ interest in Opportunity Funds | (1,444 | ) | (1,678 | ) | (5,767 | ) | (6,280 | ) | |||||||||||||||||||
Operating Partnerships’ share of unconsolidated joint ventures1 | 2,613 | 1,680 | 10,382 | 4,366 | |||||||||||||||||||||||
NOI – Core Portfolio | $ | 26,368 | $ | 21,657 | $ | 102,329 | $ | 81,332 | |||||||||||||||||||
Note: | |||||||||||||||||||||||||||
1Does not include share of unconsolidated joint ventures within Opportunity Funds | |||||||||||||||||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES | |||||||||||||||||||||
Consolidated Balance Sheets1 |
|||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||
As of | |||||||||||||||||||||
December 31,
2015 |
December 31,
2014 |
||||||||||||||||||||
ASSETS | |||||||||||||||||||||
Operating real estate | |||||||||||||||||||||
Land | $ | 514,120 | $ | 424,661 | |||||||||||||||||
Buildings and improvements | 1,593,350 | 1,329,080 | |||||||||||||||||||
Construction in progress | 19,239 | 7,464 | |||||||||||||||||||
2,126,709 | 1,761,205 | ||||||||||||||||||||
Less: accumulated depreciation | 298,703 | 256,015 | |||||||||||||||||||
Net operating real estate | 1,828,006 | 1,505,190 | |||||||||||||||||||
Real estate under development | 609,574 | 447,390 | |||||||||||||||||||
Notes receivable and preferred equity investments, net | 147,188 | 102,286 | |||||||||||||||||||
Investments in and advances to unconsolidated affiliates | 173,277 | 184,352 | |||||||||||||||||||
Cash and cash equivalents | 72,776 | 217,580 | |||||||||||||||||||
Cash in escrow | 26,444 | 20,358 | |||||||||||||||||||
Restricted cash | 10,840 | 30,604 | |||||||||||||||||||
Rents receivable, net | 40,425 | 36,962 | |||||||||||||||||||
Deferred charges, net | 22,568 | 18,800 | |||||||||||||||||||
Acquired lease intangibles, net | 52,593 | 44,618 | |||||||||||||||||||
Prepaid expenses and other assets | 48,628 | 56,508 | |||||||||||||||||||
Assets of properties held for sale | - | 56,073 | |||||||||||||||||||
Total assets | $ | 3,032,319 | $ | 2,720,721 | |||||||||||||||||
LIABILITIES | |||||||||||||||||||||
Mortgage and other notes payable, net | $ | 1,050,051 | $ | 991,502 | |||||||||||||||||
Unsecured notes payable, net | 308,555 | 127,100 | |||||||||||||||||||
Distributions in excess of income from, and investments in, unconsolidated affiliates | 13,244 | 12,564 | |||||||||||||||||||
Accounts payable and accrued expenses | 38,754 | 34,026 | |||||||||||||||||||
Dividends and distributions payable | 37,552 | 39,339 | |||||||||||||||||||
Acquired lease intangibles, net | 31,809 | 29,585 | |||||||||||||||||||
Other liabilities | 31,000 | 25,148 | |||||||||||||||||||
Liabilities of properties held for sale | - | 25,500 | |||||||||||||||||||
Total liabilities | 1,510,965 | 1,284,764 | |||||||||||||||||||
EQUITY | |||||||||||||||||||||
Shareholders’ Equity | |||||||||||||||||||||
Common shares, $.001 par value, authorized 100,000,000 shares; issued and outstanding |
|||||||||||||||||||||
70,258,415 and 68,109,287 shares, respectively |
70 | 68 | |||||||||||||||||||
Additional paid-in capital | 1,092,239 | 1,027,861 | |||||||||||||||||||
Accumulated other comprehensive loss | (4,463 | ) | (4,005 | ) | |||||||||||||||||
Retained earnings | 12,642 | 31,617 | |||||||||||||||||||
Total shareholders’ equity | 1,100,488 | 1,055,541 | |||||||||||||||||||
Noncontrolling interests | 420,866 | 380,416 | |||||||||||||||||||
Total equity | 1,521,354 | 1,435,957 | |||||||||||||||||||
Total liabilities and equity | $ | 3,032,319 | $ | 2,720,721 | |||||||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES |
(dollars and Common Shares in thousands, except per share data) |
Notes to Financial Highlights: |
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 Diluted earnings per share 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 3,882 and 3,570 OP Units into Common Shares for the quarters ended December 31, 2015 and 2014, respectively and 3,895 and 2,684 OP Units into Common Shares for the years ended December 31, 2015 and 2014, respectively. Diluted FFO also includes the assumed conversion of Preferred OP Units into 25 Common Shares for each of the quarters and years ended December 31, 2015 and 2014. In addition, diluted FFO also includes the effect of 286 and 376 employee share options, restricted share units and LTIP units for the quarters ended December 31, 2015 and 2014, respectively and 297 and 309 employee share options, restricted share units and LTIP units for the years ended December 31, 2015 and 2014, respectively. |
View source version on businesswire.com: http://www.businesswire.com/news/home/20160209006704/en/
Source:
Acadia Realty Trust
Amy L. Racanello, 914-288-8100