Acadia Realty Trust Reports Fourth Quarter and Full Year 2017 Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Reports Fourth Quarter and Full Year 2017 Operating Results
Acadia operates dual platforms, comprised of a high-quality core real estate portfolio (“Core Portfolio”), which owns and operates 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.
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.
Highlights
-
Earnings: Generated earnings per share of
$0.25 for the fourth quarter. Funds from operations (“FFO”) per share was$0.35 before acquisition-related costs, and gains/losses on sale or impairment of depreciated and non-operating properties for the fourth quarter -
Core Portfolio Operating Results: Reported flat same-property
net operating income growth for the year and (1.7)% for the fourth
quarter (excluding redevelopment), driven by the previously-reported
recapture of occupancy during 2017 which impacted period-over-period
comparability. Reported a leased occupancy rate of 95.3% as of
December 31, 2017 compared to 96.3% atDecember 31, 2016 -
Structured Finance Investments: The Company received repayments
of approximately
$32 million of structured finance investments during 2017 and an additional$26 million inJanuary 2018 -
Fund Acquisitions: Fund V acquired a high-yield investment
during the fourth quarter for
$62 million ; 2017 Fund acquisition volume totaled$203 million -
Fund Dispositions: Completed
$240 million of Fund dispositions during the fourth quarter; 2017 disposition volume totaled$346 million across Funds II, III and IV -
Fund III Promote: During 2017, generated approximately
$1 million , or$0.01 per share, of net promote income for the Company from Fund III asset sales - Balance Sheet: Acadia did not issue any equity during 2017. Subsequent to year end, the Company extended the maturity of its corporate unsecured facility resulting in reduced borrowing costs and improved flexibility. No additional proceeds were obtained
-
Share Repurchase Program: The Company’s Board of Trustees
authorized a common share repurchase program. Under the program, the
Company may purchase up to
$200 million of its common stock as market conditions warrant. The shares may be purchased in the open market or in privately negotiated transactions
“Our fourth-quarter operating results were in-line with our expectations
and, looking ahead, our company’s long-term growth outlook is strong,”
stated
FINANCIAL RESULTS
Net Income
Net income attributable to common shareholders for the quarter ended
December 31, 2017 was
Net income attributable to common shareholders for the year ended
December 31, 2017 was
FFO (As Defined by NAREIT)
FFO for the quarter ended December 31, 2017 was
FFO for the year ended December 31, 2017 was
FFO (As Adjusted for Special Items)
FFO before the pro rata impact of acquisition-related costs, and
gains/losses on sale or impairment of depreciated and non-operating
properties for the quarter ended December 31, 2017 was
FFO before the pro rata impact of acquisition-related costs, and
gains/losses on sale or impairment of depreciated and non-operating
properties for the year ended December 31, 2017 was
CORE PORTFOLIO
Core Operating Results
Reported flat same-property NOI in the Core Portfolio for the year and (1.7)% for the fourth quarter ended December 31, 2017, driven by the previously-reported recapture of occupancy during 2017 which impacted period-over-period comparability. Same-property NOI is compared to the same periods in 2016 and excludes redevelopment activities.
The Core Portfolio was 93.9% occupied and 95.3% leased as of
December 31, 2017, compared to 94.2% occupied and 95.0% leased as of
During the fourth quarter, the Company generated a 22.5% increase in average rents on a GAAP basis, and a 13.9% increase on a cash basis, on 18 new and renewal leases aggregating 101,000 square feet.
FUND PLATFORM
Fund Acquisitions
During 2017, the Company completed $203 million of Fund acquisitions, including $62 million completed during fourth quarter 2017 as follows:
In
Trussville Promenade,
Fund Dispositions
During 2017, the Company completed
7 Dekalb (
Broughton St Collection (4 properties*),
*
In
Acadia does not report return metrics for partial sales of its investments.
The Fund platform also has $26 million of dispositions under contract
(the “Pending Dispositions”), which resulted in an impairment charge of
approximately
Fund Promote
During the year ended December 31, 2017, the Company generated
BALANCE SHEET
The Company did not issue any equity during 2017. During 2018, the
Company completed a
The Company has maintained its solid, low-leveraged balance sheet. As of December 31, 2017, the Company’s net debt to EBITDA ratio for the Core Portfolio was 4.5x. Including its pro-rata share of Fund debt, the Company’s net debt to EBITDA ratio was 5.2x as of the same date.
2018 GUIDANCE
The following guidance is based upon our current view of existing market
conditions and assumptions for the year ending
2018 Guidance Forecast | ||||||||||||||||||||||||||||||
Low | High | 2017 Actual | ||||||||||||||||||||||||||||
(dollars in millions, except per share amounts) | $ Millions | $/Share | $ Millions | $/Share | $ Millions | $/Share | ||||||||||||||||||||||||
Property NOI: | ||||||||||||||||||||||||||||||
Core | $ | 132.8 | $ | 133.4 | $ | 131.7 | ||||||||||||||||||||||||
Fund | 12.3 | 12.8 | 10.3 | |||||||||||||||||||||||||||
Straight-line and above/below market rents | 11.3 | 12.2 | 15.2 | |||||||||||||||||||||||||||
Interest income (Structured Finance Portfolio) | 8.9 | 8.9 | 22.0 | |||||||||||||||||||||||||||
Fund fee income, net of taxes | 20.9 | 23.2 | 23.4 | |||||||||||||||||||||||||||
Interest expense, net of capitalized interest (a) | (39.6 | ) | (38.7 | ) | (38.5 | ) | ||||||||||||||||||||||||
General and administrative | (31.5 | ) | (32.0 | ) | (31.7 | ) | ||||||||||||||||||||||||
Non-real estate depreciation and other expenses | (0.6 | ) | (0.6 | ) | (0.7 | ) | ||||||||||||||||||||||||
FFO, prior to transactional activity | $ | 114.5 | $ | 1.29 | $ | 119.2 | $ | 1.34 | $ | 131.7 | $ | 1.48 | ||||||||||||||||||
Core acquisitions, Structured Financing investments and share repurchases (b) | — | 0.03 | — | — | ||||||||||||||||||||||||||
Fund acquisitions, and related fees (c) | 0.01 | 0.02 | — | — | ||||||||||||||||||||||||||
Net Promote and other transactional income (d) | 0.03 | 0.06 | 1.7 | 0.02 | ||||||||||||||||||||||||||
2018 FFO Per Share Guidance Range | $ | 1.33 | $ | 1.45 | $ | 133.4 | $ | 1.50 |
(a) Inclusive of interest expense, amortization of finance costs, above and below market interest and capital lease interest
(b) Core, Structured Financing investments and potential share
repurchases are
(c)
(d) Represents net promote income from Fund III in the second half of 2018, in addition to other potential transactional activity
The Company’s 2018 operating assumptions are as follows:
- Growth in same-property NOI (excluding redevelopments) for the first half of 2018 of negative 2% to 0%, followed by growth of 2% to 7% in the second half of 2018 for annual 2018 growth ranging from 1% to 3%. The variability and range of estimates is dependent upon the lease up of certain key leases which continues to impact our period-over-period comparability
- The Company does not expect any of its core redevelopment projects to materially contribute to earnings in 2018
CONFERENCE CALL
Management will conduct a conference call on
Live Conference Call: |
||||||
Date: | Thursday, February 22, 2018 | |||||
Time: | 10:00 AM ET | |||||
Dial#: | 844-309-6711 | |||||
Passcode: | “Acadia Realty” or “7498014” | |||||
Webcast (Listen-only): |
www.acadiarealty.com under Investors, Presentations & Events |
|||||
Phone Replay: |
||||||
Dial#: | 855-859-2056 | |||||
Passcode: | “7498014” | |||||
Available Through: | Thursday, March 1, 2018 | |||||
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 Operations (a) (dollars and Common Shares in thousands, except per share data) |
||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenues | ||||||||||||||||
Rental income | $ | 50,181 | $ | 43,328 | $ | 198,941 | $ | 152,814 | ||||||||
Expense reimbursements | 12,560 | 9,362 | 44,907 | 32,282 | ||||||||||||
Other | 3,340 | 1,431 | 6,414 | 4,843 | ||||||||||||
Total revenues | 66,081 | 54,121 | 250,262 | 189,939 | ||||||||||||
Operating expenses | ||||||||||||||||
Depreciation and amortization | 27,689 | 23,267 | 104,934 | 70,011 | ||||||||||||
General and administrative | 8,470 | 9,906 | 33,756 | 40,648 | ||||||||||||
Real estate taxes | 8,484 | 7,630 | 35,946 | 25,630 | ||||||||||||
Property operating | 14,690 | 8,547 | 41,668 | 24,244 | ||||||||||||
Other operating | 1,197 | 3,423 | 2,184 | 7,517 | ||||||||||||
Impairment charges | 10,615 | — | 14,455 | — | ||||||||||||
Total operating expenses | 71,145 | 52,773 | 232,943 | 168,050 | ||||||||||||
Operating (loss) income | (5,064 | ) | 1,348 | 17,319 | 21,889 | |||||||||||
Equity in earnings and gains of unconsolidated affiliates inclusive of gains on disposition of properties of $589, $36,058, $15,360 and $35,332, respectively |
2,327 | 35,857 | 23,371 | 39,449 | ||||||||||||
Interest income | 5,495 | 6,531 | 29,143 | 25,829 | ||||||||||||
Interest expense | (19,312 | ) | (9,728 | ) | (58,978 | ) | (34,645 | ) | ||||||||
Gain on change in control | 5,571 | — | 5,571 | — | ||||||||||||
(Loss) income from continuing operations before income taxes |
(10,983 | ) | 34,008 | 16,426 | 52,522 | |||||||||||
Income benefit (provision) | 13 | 228 | (1,004 | ) | 105 | |||||||||||
(Loss) income from continuing operations before gain on disposition of properties |
(10,970 | ) | 34,236 | 15,422 | 52,627 | |||||||||||
Gain on disposition of properties, net of tax | 35,914 | — | 48,886 | 81,965 | ||||||||||||
Net income | 24,944 | 34,236 | 64,308 | 134,592 | ||||||||||||
Net income attributable to noncontrolling interests | (4,032 | ) | (14,415 | ) | (2,838 | ) | (61,816 | ) | ||||||||
Net income attributable to Acadia | $ | 20,912 | $ | 19,821 | $ | 61,470 | $ | 72,776 | ||||||||
Less: net income attributable to participating securities | (219 | ) | (194 | ) | (642 | ) | (793 | ) | ||||||||
Net income attributable to Common Shareholders - basic | $ | 20,693 | $ | 19,627 | $ | 60,828 | $ | 71,983 | ||||||||
Weighted average shares for diluted earnings per share | 83,733 | 82,728 | 83,685 | 76,244 | ||||||||||||
Net Earnings per share - basic and diluted (b) | $ | 0.25 | $ | 0.24 | $ | 0.73 | $ | 0.94 |
ACADIA REALTY TRUST AND SUBSIDIARIES
Reconciliation of Consolidated Net Income to Funds From Operations (a, c) (dollars and Common Shares and Units in thousands, except per share data) |
||||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||
Net income attributable to Acadia | $ | 20,912 | $ | 19,821 | $ | 61,470 | $ | 72,776 | ||||||||||
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interests' share) |
20,580 | 21,666 | 83,515 | 67,446 | ||||||||||||||
Gain on sale (net of noncontrolling interests’ share) | (9,776 | ) | (8,897 | ) | (15,565 | ) | (28,154 | ) | ||||||||||
Income attributable to Common OP Unit holders | 1,209 | 1,102 | 3,609 | 4,442 | ||||||||||||||
Impairment charges (net of noncontrolling interests’ share) | — | — | 1,088 | — | ||||||||||||||
Distributions - Preferred OP Units | 135 | 143 | 550 | 560 | ||||||||||||||
Funds from operations attributable to Common Shareholders
and Common OP Unit holders |
$ | 33,060 | $ | 33,835 | $ | 134,667 | $ | 117,070 | ||||||||||
Funds From Operations per Share - Diluted | ||||||||||||||||||
Weighted average number of Common Shares and Common OP Units (d) | 88,990 | 87,748 | 88,998 | 81,252 | ||||||||||||||
Diluted Funds from operations, per Common Share and Common OP Unit | $ | 0.37 | $ | 0.39 | $ | 1.51 | $ | 1.44 |
ACADIA REALTY TRUST AND SUBSIDIARIES
Reconciliation of Consolidated Operating Income to Net Property Operating Income (“NOI”) (a) (dollars in thousands) |
||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Consolidated operating (loss) income | $ | (5,064 | ) | $ | 1,348 | $ | 17,319 | $ | 21,889 | |||||||
Add back: | ||||||||||||||||
General and administrative | 8,470 | 9,906 | 33,756 | 40,648 | ||||||||||||
Depreciation and amortization | 27,689 | 23,267 | 104,934 | 70,011 | ||||||||||||
Impairment charges | 10,615 | — | 14,455 | — | ||||||||||||
Less: | ||||||||||||||||
Above/below market rent, straight-line rent and other adjustments | (6,439 | ) | 565 | (21,110 | ) | (5,313 | ) | |||||||||
Consolidated NOI | 35,271 | 35,086 | 149,354 | 127,235 | ||||||||||||
Noncontrolling interest in consolidated NOI | (5,917 | ) | (5,278 | ) | (28,379 | ) | (20,872 | ) | ||||||||
Less: Operating Partnership's interest in Fund NOI included above | (1,382 | ) | (1,536 | ) | (7,927 | ) | (4,981 | ) | ||||||||
Add: Operating Partnership's share of unconsolidated joint ventures NOI (e) | 5,124 | 4,721 | 19,539 | 16,547 | ||||||||||||
NOI - Core Portfolio | $ | 33,096 | $ | 32,993 | $ | 132,587 | $ | 117,929 |
ACADIA REALTY TRUST AND SUBSIDIARIES
Consolidated Balance Sheets (a) (dollars in thousands) |
||||||||
As of | ||||||||
December 31, 2017 |
December 31, 2016 |
|||||||
ASSETS | ||||||||
Investments in real estate, at cost | ||||||||
Land | $ | 658,835 | $ | 693,252 | ||||
Buildings and improvements | 2,538,338 | 2,048,508 | ||||||
Construction in progress | 18,642 | 19,789 | ||||||
Properties under capital lease | 76,965 | 76,965 | ||||||
3,292,780 | 2,838,514 | |||||||
Less: accumulated depreciation | (339,862 | ) | (287,066 | ) | ||||
Operating real estate, net | 2,952,918 | 2,551,448 | ||||||
Real estate under development |
173,702 |
543,486 | ||||||
Net investments in real estate |
3,126,620 |
3,094,934 | ||||||
Notes receivable, net | 153,829 | 276,163 | ||||||
Investments in and advances to unconsolidated affiliates | 302,070 | 272,028 | ||||||
Other assets, net | 214,959 | 192,786 | ||||||
Cash and cash equivalents | 74,823 | 71,805 | ||||||
Rents receivable, net | 51,738 | 43,842 | ||||||
Restricted cash | 10,846 | 22,904 | ||||||
Assets of properties held for sale | 25,362 | 21,498 | ||||||
Total assets | $ |
3,960,247 |
$ | 3,995,960 | ||||
LIABILITIES | ||||||||
Mortgage and other notes payable, net | $ | 909,174 | $ | 1,055,728 | ||||
Unsecured notes payable, net | 473,735 | 432,990 | ||||||
Unsecured line of credit | 41,500 | — | ||||||
Accounts payable and other liabilities | 210,052 | 208,672 | ||||||
Capital lease obligation | 70,611 | 70,129 | ||||||
Dividends and distributions payable | 24,244 | 36,625 | ||||||
Distributions in excess of income from, and investments in, unconsolidated affiliates | 15,292 | 13,691 | ||||||
Total liabilities | 1,744,608 | 1,817,835 | ||||||
Commitments and contingencies | ||||||||
EQUITY | ||||||||
Acadia Shareholders' Equity | ||||||||
Common shares, $0.001 par value, authorized 200,000,000 and 100,000,000 shares, issued and outstanding 83,708,140 and 83,597,741 shares, respectively |
84 | 84 | ||||||
Additional paid-in capital | 1,596,514 | 1,594,926 | ||||||
Accumulated other comprehensive loss | 2,614 | (798 | ) | |||||
Distributions in excess of accumulated earnings | (32,013 | ) | (5,635 | ) | ||||
Total Acadia shareholders’ equity | 1,567,199 | 1,588,577 | ||||||
Noncontrolling interests | 648,440 | 589,548 | ||||||
Total equity | 2,215,639 | 2,178,125 | ||||||
Total liabilities and equity | $ |
3,960,247 |
$ | 3,995,960 |
ACADIA REALTY TRUST AND SUBSIDIARIES
Notes to Financial Highlights:
(a) 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
(b) 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.
(c) The Company considers funds from operations (“FFO”) as defined by
the
(d) In addition to the weighted-average Common Shares outstanding, basic
and diluted FFO also assume full conversion of a weighted-average 4,717
thousand and 4,474 thousand OP Units into Common Shares for the quarters
ended December 31, 2017 and 2016 and 4,741 thousand and 4,435 thousand
OP Units into Common Shares for the year ended
(e) The Pro-rata portion share of NOI is based upon our stated ownership
percentages in each operating agreement. Does not include the
View source version on businesswire.com: http://www.businesswire.com/news/home/20180221006396/en/
Source:
Acadia Realty Trust
Amy L. Racanello, 914-288-8100