Acadia Realty Trust Reports Second Quarter 2012 Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Reports Second Quarter 2012 Operating Results
Second Quarter 2012 Highlights
Earnings
-
Funds from operations (“FFO”) of
$0.27 per share for second quarter 2012 -
Earnings per share (“EPS”) from continuing operations of
$0.14 for second quarter 2012
Core Portfolio – Acquisitions and Strong Portfolio Performance
-
During and subsequent to the second quarter, closed on four
acquisitions in
Chicago ,Washington D.C. andNew York (SoHo andLong Island ) aggregating$81.2 million - Same store net operating income (“NOI”) for the second quarter up 4.9% compared to 2011; excluding the impact of re-anchoring activities, same store NOI increased 3.8%
-
June 30, 2012 physical portfolio occupancy of 92.6%; including leased space not yet open, leased occupancy was 94.6%
Opportunity Funds – Fund IV Commenced
-
During the quarter, completed the initial closing for Fund IV which is
expected to ultimately range between
$500.0 million to $550.0 million of total equity commitments -
As previously announced, Fund III closed on a
$31.5 million acquisition inChicago during the second quarter -
Fund III sold the
ShopRite at Orchard Center (“White Oak Shopping Center”) during the second quarter for$13.8 million -
During the quarter, Fund I sold the
Tarrytown Shopping Center for$12.8 million -
Fund II received a
$2.3 million distribution from its Albertson’s investment during the second quarter
Balance Sheet – Match-Funding Core and Fund Acquisitions
-
Raised
$46.8 million of net proceeds during second quarter 2012 from the at-the-market (“ATM”) equity program to fund acquisitions -
Core portfolio debt net of cash on hand (“Net Debt”) to EBITDA ratio
of 4.9x at
June 30, 2012 ; 5.3x including pro-rata share of Opportunity Funds -
Combined Net Debt to Total Market Capitalization of 28% at
June 30, 2012
Second Quarter 2012 Operating Results
FFO and Net Income from Continuing Operations for the quarter ended
Earnings for the quarters and six months ended
Quarters ended June 30, |
Six Months ended June 30, |
|||||||||||||
2012 | 2011 | Variance | 2012 | 2011 | Variance | |||||||||
FFO per share | $0.27 | $0.23 | $0.04 | $0.48 | $0.56 | $(0.08 | ) | |||||||
EPS from continuing operations | $0.14 | $0.10 | $0.04 | $0.24 | $0.31 | $(0.07 | ) | |||||||
EPS from discontinued operations | $0.01 | $0.64 | $(0.63 | ) | $0.01 | $0.67 | $(0.66 | ) | ||||||
EPS | $0.15 | $0.74 | $(0.59 | ) | $0.25 | $0.98 | $(0.73 | ) | ||||||
The following significant items contributed to the above variances in EPS from continuing operations:
Variance |
||||||
2012 v. 2011 |
||||||
Quarter |
Six Months |
|||||
Income from 2011/2012 acquisitions and redevelopment projects | $0.04 | $0.06 | ||||
Gain on sale of White Oak Shopping Center | 0.02 | 0.02 | ||||
Promote income on sale of Fund I asset | 0.01 | 0.01 | ||||
2012 acquisition costs | (0.01 | ) | (0.02 | ) | ||
2011 additional mortgage interest income | (0.03 | ) | (0.09 | ) | ||
2011 gain on extinguishment of debt |
-- |
(0.04 |
) |
|||
Other items, net | 0.01 | (0.01 | ) | |||
Total variance | $0.04 | $(0.07 | ) | |||
EPS from discontinued operations of
Core Portfolio –
Acadia’s core portfolio is comprised of properties that are owned in whole or in part by Acadia outside of its three opportunity funds (the “Funds”).
Asset Recycling and Acquisition Activity – Additional Investment in Urban/Street Retail
Year-to-date, Acadia has acquired a total of ten properties for
-
Chicago – As previously announced, duringApril 2012 , Acadia acquired a single-tenant property at930 North Rush Street , occupied by Lululemon and located in theGold Coast neighborhood ofChicago , for$20.7 million . -
New York (Long Island ) – Acadia purchased a 96,000 square foot single-tenant (Kohl’s), net- leased property located inWestbury, New York for$27.3 million duringMay 2012 . -
Washington D.C. – DuringJune 2012 , the Company closed on a 57,000 square foot shopping center located onRhode Island Avenue NE for$21.7 million . The property is anchored by a 25,000 square foot TJ Maxx and is adjacent to a Giant supermarket. The transaction, which was part of the Company’s previously announced 2011 Core acquisition pipeline, included the assumption of$16.5 million of existing debt. -
New York (SoHo) – Acadia acquired a 4,800 square foot single-tenant, net-leased property (Paper Source) located at83 Spring Street in the heart of SoHo for$11.5 million duringJuly 2012 .
Core Portfolio Anchor Recycling
As previously announced during 2011, Acadia commenced the re-anchoring
of the
Occupancy and Same-Store NOI
At
Core portfolio same-store NOI increased 4.9% for the second quarter 2012 over second quarter 2011. Excluding the impact of the Re-anchoring Activities, core portfolio same-store NOI increased 3.8% within the balance of the portfolio for second quarter 2012 compared to 2011.
Rent Spreads on New and Renewal Leases
Through
Opportunity Funds – Fund IV Commences
Fund IV
To date, the Company has closed on a total of
Fund III Acquisitions
As previously announced, during
Dispositions
Fund III sold the
During the quarter, Fund I sold the
Other Fund Activity
During the quarter, Fund II received a
Balance Sheet – Match-Funding Core and Fund Acquisitions; Maintaining Appropriate Leverage
During
Acadia continues to maintain a secure balance sheet with available
liquidity and low leverage as evidenced by the following as of
-
The Company had total liquidity of
$97.4 million , including$32.9 million of cash on hand and$64.5 million available under existing lines of credit, excluding the Funds’ cash and credit facilities - Core portfolio Net Debt to EBITDA ratio of 4.9x
- 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 5.3x
- Combined Net Debt to Total Market Capitalization of 28% and Combined Debt to Total Market Capitalization of 30%
- Core portfolio fixed-charge coverage ratio of 3.3 to 1
- Combined fixed-charge coverage ratio, including the core portfolio and the Company’s pro- rata share of the Funds, was 3.4 to 1
Outlook - Earnings Guidance for 2012
The Company reaffirms its previously announced 2012 FFO and EPS
forecast. On a fully diluted basis, the Company forecasts that its 2012
annual FFO will range from
Management Comments
“We are pleased with our second quarter results as our team continued to
create value through the two key components of our business: our core
portfolio and external growth platform” stated
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 Tables Follow) |
||||||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Six Months ended June 30, 2012 and 2011 (dollars and Common Shares in thousands, except per share data) |
||||||||||||||||
For the Quarters ended |
For the Six Months ended |
|||||||||||||||
June 30, |
June 30, |
|||||||||||||||
Revenues | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Minimum rents | $ | 32,717 | $ | 27,823 | $ | 62,829 | $ | 53,805 | ||||||||
Percentage rents | 47 | 45 | 290 | 223 | ||||||||||||
Mortgage interest income | 2,075 | 3,370 | 4,130 | 7,908 | ||||||||||||
Expense reimbursements | 6,277 | 5,507 | 12,056 | 10,757 | ||||||||||||
Other property income | 867 | 495 | 1,420 | 1,183 | ||||||||||||
Management fee income | 443 | 288 | 876 | 917 | ||||||||||||
Total revenues | 42,426 | 37,528 | 81,601 | 74,793 | ||||||||||||
Operating expenses | ||||||||||||||||
Property operating | 8,194 | 7,238 | 16,112 | 14,591 | ||||||||||||
Real estate taxes | 5,254 | 4,585 | 10,130 | 8,798 | ||||||||||||
General and administrative | 5,217 | 5,699 | 11,150 | 11,389 | ||||||||||||
Depreciation and amortization | 10,147 | 8,301 | 19,215 | 15,870 | ||||||||||||
Total operating expenses | 28,812 | 25,823 | 56,607 | 50,648 | ||||||||||||
Operating income | 13,614 | 11,705 | 24,994 | 24,145 | ||||||||||||
Equity in earnings (loss) of unconsolidated affiliates | 4,591 | 63 | 4,535 | (85 | ) | |||||||||||
Other interest income | 22 | 80 | 76 | 114 | ||||||||||||
Interest expense and other finance costs | (8,747 | ) | (8,855 | ) | (17,333 | ) | (17,758 | ) | ||||||||
(Loss) gain on extinguishment of debt |
-- |
(102 | ) | -- | 1,571 | |||||||||||
Income from continuing operations before Income taxes |
9,480 | 2,891 | 12,272 | 7,987 | ||||||||||||
Income tax provision | 1,039 | 233 | 1,234 | 495 | ||||||||||||
Income from continuing operations | 8,441 | 2,658 | 11,038 | 7,492 | ||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Six Months ended June 30, 2012 and 2011 (dollars and Common Shares in thousands, except per share data) |
||||||||||||||||
For the Quarters ended |
For the Six Months ended |
|||||||||||||||
June 30, | June 30, | |||||||||||||||
2012 | 2011 |
2012 |
2011 | |||||||||||||
Discontinued operations: | ||||||||||||||||
Operating income from discontinued operations | 67 | 732 | 293 | 1,628 | ||||||||||||
Impairment of asset |
-- |
(6,925 |
) |
-- | (6,925 |
) |
||||||||||
Gain on sale of property | 2,668 | 28,576 | 2,668 | 32,498 | ||||||||||||
Income from discontinued operations | 2,735 | 22,383 | 2,961 | 27,201 | ||||||||||||
Net income | 11,176 | 25,041 | 13,999 | 34,693 | ||||||||||||
(Income) loss attributable to noncontrolling interests: | ||||||||||||||||
Continuing operations | (1,924 | ) | 1,562 | (561 | ) | 4,886 | ||||||||||
Discontinued operations | (2,413 | ) | 3,631 | (2,589 | ) | 78 | ||||||||||
Net (income) loss attributable to noncontrolling interests |
(4,337 | ) | 5,193 | (3,150 | ) | 4,964 | ||||||||||
Net income attributable to Common Shareholders | $ | 6,839 | $ | 30,234 | $ | 10,849 | $ | 39,657 | ||||||||
Supplemental Information | ||||||||||||||||
Income from continuing operations attributable to Common Shareholders |
$ | 6,517 | $ | 4,220 | $ | 10,477 | $ | 12,378 | ||||||||
Income from discontinued operations attributable to Common Shareholders |
322 | 26,014 | 372 | 27,279 | ||||||||||||
Net income attributable to Common Shareholders | $ | 6,839 | $ | 30,234 | $ | 10,849 | $ | 39,657 | ||||||||
Net income attributable to Common Shareholders per |
||||||||||||||||
Common Share – Basic |
||||||||||||||||
Net income per Common Share – Continuing operations |
$ | 0.14 | $ | 0.10 | $ | 0.24 | $ | 0.31 | ||||||||
Net income per Common Share – Discontinued operations |
0.01 | 0.65 | 0.01 | 0.67 | ||||||||||||
Net income per Common Share | $ | 0.15 | $ | 0.75 | $ | 0.25 | $ | 0.98 | ||||||||
Weighted average Common Shares | 44,245 | 40,334 | 43,491 | 40,326 | ||||||||||||
Net income attributable to Common Shareholders per |
||||||||||||||||
Common Share – Diluted 2 |
||||||||||||||||
Net income per Common Share – Continuing operations |
$ | 0.14 | $ | 0.10 | $ | 0.24 | $ | 0.31 | ||||||||
Net income per Common Share – Discontinued operations |
0.01 |
0.64 | 0.01 | 0.67 | ||||||||||||
Net income per Common Share | $ | 0.15 | $ | 0.74 | $ | 0.25 | $ | 0.98 | ||||||||
Weighted average Common Shares | 44,674 | 40,633 | 43,910 | 40,607 | ||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Six Months ended June 30, 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 Six Months ended | |||||||||||||||
June 30, |
June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Net income attributable to Common Shareholders | $ | 6,839 | $ | 30,234 | $ | 10,849 | $ | 39,657 | ||||||||
Depreciation of real estate and amortization of leasing costs | ||||||||||||||||
(net of noncontrolling interests' share): | ||||||||||||||||
Consolidated affiliates | 5,653 | 4,597 | 10,481 | 9,055 | ||||||||||||
Unconsolidated affiliates | 389 | 381 | 781 | 734 | ||||||||||||
Gain on sale (net of noncontrolling interests' share): | ||||||||||||||||
Consolidated affiliates | (213 | ) | (28,576 | ) | (213 | ) | (29,360 | ) | ||||||||
Unconsolidated affiliates | (609 |
) |
-- |
(609 |
) |
-- |
||||||||||
Impairment of asset 5 | -- | 2,616 | -- | 2,616 | ||||||||||||
Income attributable to noncontrolling interests’ in Operating Partnership |
101 | 362 | 164 | 477 | ||||||||||||
Distributions – Preferred OP Units | 5 | 5 | 10 | 10 | ||||||||||||
Funds from operations | $ | 12,165 | $ | 9,619 | $ | 21,463 | $ | 23,189 | ||||||||
Funds from operations per share – Diluted | ||||||||||||||||
Weighted average Common Shares and OP Units 4 | 45,317 | 41,104 | 44,555 | 41,075 | ||||||||||||
Funds from operations, per share | $ | 0.27 | $ | 0.23 | $ | 0.48 | $ | 0.56 | ||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Six Months ended June 30, 2012 and 2011 (dollars in thousands) |
||||||||||||||||
RECONCILIATION OF OPERATING INCOME TO NET PROPERTY OPERATING INCOME (“NOI”) 3 |
||||||||||||||||
For the Quarters ended | For the Six Months ended | |||||||||||||||
June 30, |
June 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Operating income | $ | 13,614 | $ | 11,705 | $ | 24,994 | $ | 24,145 | ||||||||
Add back: | ||||||||||||||||
General and administrative | 5,217 | 5,699 | 11,150 | 11,389 | ||||||||||||
Depreciation and amortization | 10,147 | 8,301 | 19,215 | 15,870 | ||||||||||||
Less: | ||||||||||||||||
Management fee income | (443 | ) | (288 | ) | (876 | ) | (917 | ) | ||||||||
Mortgage interest income | (2,075 | ) | (3,370 | ) | (4,130 | ) | (7,908 | ) | ||||||||
Straight line rent and other adjustments | (2,785 | ) | (3,407 | ) | (4,978 | ) | (5,179 | ) | ||||||||
Consolidated NOI | 23,675 | 18,640 | 45,375 | 37,400 | ||||||||||||
Noncontrolling interest in NOI | (6,954 | ) | (5,266 | ) | (13,635 | ) | (10,785 | ) | ||||||||
Pro-rata share of NOI | $ | 16,721 | $ | 13,374 | $ | 31,740 | $ | 26,615 |
SELECTED BALANCE SHEET INFORMATION | ||||||
As of |
||||||
June 30,
2012 |
December 31,
2011 |
|||||
(dollars in thousands) | ||||||
Cash and cash equivalents | $ | 66,463 | $ | 89,812 | ||
Rental property, at cost | 1,457,723 | 1,241,600 | ||||
Total assets | 1,854,264 | 1,653,319 | ||||
Notes payable | 854,854 | 780,580 | ||||
Total liabilities | 954,798 | 884,010 | ||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights For the Quarters and Six Months ended June 30, 2012 and 2011 (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 this 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 its 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, and after adjustments for unconsolidated partnerships and joint ventures. |
4 In addition to the weighted average Common Shares outstanding, basic and diluted FFO also assumes full conversion of a weighted average 618 and 471 OP Units into Common Shares for the quarters ended June 30, 2012 and 2011, respectively and 620 and 469 OP Units into Common Shares for the six months ended June 30, 2012 and 2011, respectively. Diluted FFO also includes the assumed conversion of Preferred OP Units into 25 Common Shares for each of the quarters and six months ended June 30, 2012 and 2011. In addition, diluted FFO also includes the effect of 428 and 275 employee share options, restricted share units and LTIP units for the quarters ended June 30, 2012 and 2011, respectively and 419 and 256 employee share options, restricted share units and LTIP units for the six months ended June 30, 2012 and 2011, respectively. |
5 Reflects the exclusion of an impairment of depreciable real estate that was previously included in FFO for the quarter and six months ended June 30, 2011. |
Source:
Acadia Realty Trust
Jon Grisham, 914-288-8100