Acadia Realty Trust Reports Third Quarter 2013 Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Reports Third Quarter 2013 Operating Results
Third Quarter 2013 Highlights
Earnings
-
Funds from operations (“FFO”) of
$0.32 per share -
Earnings per share (“EPS”) from continuing operations of
$0.16 -
2013 annual FFO guidance increased to a range of
$1.26 - $1.29 per share and EPS to a range of$0.69 - $0.72 , excluding transaction costs
Core Portfolio –Strong Internal Growth Accompanied by Asset Recycling
- Same store net operating income (“NOI”) for the third quarter up 4.8% compared to 2012 and increased 8.4% on a year-to-date basis
-
September 30, 2013 94.0% portfolio occupancy; 95.7% including leased space not yet occupied -
Currently under contract to sell an A&P supermarket-anchored shopping
center for
$18.4 million -
Closed on previously announced
$11.8 million acquisition inGeorgetown, D.C.
Fund Platform – Acquisitions, Monetization and Redevelopment Progress
-
Fund IV closed on
$18.9 million and is currently under contract for another$37.3 million of acquisitions -
Fund II currently under contract to sell
Fordham Place andPelham Manor Shopping Plaza for$192.4 million -
Signed
Target as a co-anchor at Fund II’sCity Point project; now 65% pre-leased
Balance Sheet – Low Leverage with
-
Core portfolio debt, net of cash on hand and restricted cash related
to financings (“Net Debt”), to EBITDA ratio of 3.6x at
September 30, 2013 ; 4.3x including pro-rata share of Opportunity Funds -
Combined Net Debt to total equity and debt capitalization (“Total
Market Capitalization”) of 23% at
September 30, 2013
Third Quarter 2013 Operating Results
FFO and Net Income from Continuing Operations for the quarter ended
Earnings for the three and nine months ended
Quarters ended September 30, |
Nine Months ended September 30, |
|||||||||||||
2013 | 2012 | Variance | 2013 | 2012 | Variance | |||||||||
FFO per share | $0.32 | $0.27 | $0.05 | $0.93 | $0.75 | $0.18 | ||||||||
EPS from continuing operations | $0.16 | $0.12 | $0.04 | $0.47 | $0.33 | $0.14 | ||||||||
EPS from discontinued operations | $0.01 | $0.04 | ($0.03 | ) | $0.03 | $0.08 | ($0.05 | ) | ||||||
EPS | $0.17 | $0.16 | $0.01 | $0.50 | $0.41 | $0.09 | ||||||||
The following significant items contributed to the above 2013 increase in EPS from continuing operations:
2013 v 2012 Variance |
||||||||
Quarter |
Nine Months |
|||||||
Income from 2012 and 2013 acquisitions and redevelopment projects |
$ | 0.04 | $ | 0.12 | ||||
(Decrease)/increase in fee income | (0.01 | ) | 0.04 | |||||
Additional interest income | 0.02 | 0.06 | ||||||
Impairment of asset |
-- |
(0.02 | ) | |||||
Dilution from additional outstanding Common Shares | (0.02 | ) | (0.07 | ) | ||||
Increase in income from RCP Ventures | 0.01 | 0.01 | ||||||
Total variance | $ | 0.04 | $ | 0.14 | ||||
Core Portfolio – Strong Internal Growth and Strategic Asset Recycling
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”).
Same-Store NOI and Occupancy
Core Portfolio same-store NOI increased 4.8% for the third quarter 2013 compared to the third quarter 2012, and 8.4% year-to-date.
At
Rent Spreads on New and Renewal Leases
The Company realized an increase in average rents on a GAAP basis, which includes the effect of the straight-lining of rents, of 14.3% on 155,000 square feet of new and renewal leases executed during the third quarter of 2013 in its Core Portfolio. On a contractual rent basis, which excludes straight-line rent, the Company experienced an increase of 4.6% in average rents for these same leases.
Recycling Activity – Acquired in
The Company has closed on
During the third quarter, Acadia entered into a contract to sell the
The closing of this transaction and those under contract as discussed
hereafter are subject to customary closing conditions, and specific to
the sale of the
Core Portfolio Anchor Recycling
As previously announced, Acadia initiated three key re-anchoring
projects during 2011. Two of the projects, the
Fund Platform – Closed on
Fund IV New Investments
During the third quarter, Fund IV, in partnership with two unaffiliated
entities, completed the acquisition of
Also during the quarter, Fund IV entered into contracts to purchase
Fund II Continued Monetization
During the third quarter, Fund II entered into a contract to sell
City Point Progress
During the quarter, Fund II entered into a lease with
Balance Sheet – Continued Strength with
Acadia continues to maintain a solid balance sheet with available
liquidity and low leverage as evidenced by the following as of
- Combined Net Debt to Total Market Capitalization of 23%
- Core Portfolio Net Debt to EBITDA ratio of 3.6x
- 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 4.3x
- Core Portfolio and Combined fixed-charge coverage ratios of 3.2 to 1
-
The Company had total liquidity of
$193.2 million , including$55.7 million of cash on hand and$137.5 million available under its unsecured line of credit, excluding the Funds’ cash and credit facilities.
Outlook –
Previously, the Company had forecasted its 2013 annual FFO to range from
Management now anticipates Acadia’s 2013 annual FFO will range from
Management Comments
“Our portfolio delivered another quarter of solid results,” 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 Highlights Follow)
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Nine Months ended September 30, 2013 and 2012 (dollars and Common Shares in thousands, except per share data) |
||||||||||||||||
For the Quarters ended | For the Nine Months ended | |||||||||||||||
September 30, |
September 30, |
|||||||||||||||
Revenues | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Rental income | $ | 29,913 | $ | 21,708 | $ | 88,067 | $ | 59,208 | ||||||||
Interest income | 2,969 | 1,921 | 9,265 | 6,127 | ||||||||||||
Expense reimbursements | 7,279 | 4,567 | 20,800 | 13,770 | ||||||||||||
Other property income | 139 | 345 | 737 | 762 | ||||||||||||
Management fee income | 18 | 290 | 60 | 1,166 | ||||||||||||
Other income |
-- |
-- | 2,962 | -- | ||||||||||||
Total revenues | 40,318 | 28,831 | 121,891 | 81,033 | ||||||||||||
Operating expenses | ||||||||||||||||
Property operating | 5,937 | 4,487 | 16,130 | 13,041 | ||||||||||||
Real estate taxes | 5,795 | 4,353 | 15,739 | 11,973 | ||||||||||||
General and administrative | 5,335 | 5,517 | 17,261 | 16,636 | ||||||||||||
Depreciation and amortization | 10,450 | 7,376 | 29,278 | 20,671 | ||||||||||||
Total operating expenses | 27,517 | 21,733 | 78,408 | 62,321 | ||||||||||||
Operating income | 12,801 | 7,098 | 43,483 | 18,712 | ||||||||||||
Equity in earnings (losses) of unconsolidated affiliates | 4,209 | (2,538 | ) | 7,274 | 1,997 | |||||||||||
Impairment of asset | -- | -- | (1,500 | ) | -- | |||||||||||
Interest expense and other finance costs | (10,517 | ) | (6,085 | ) | (29,562 | ) | (16,547 | ) | ||||||||
Income (loss) from continuing operations before income taxes | 6,493 | (1,525 | ) | 19,695 | 4,162 | |||||||||||
Income tax (provision) benefit | (186 | ) | 104 | (53 | ) | (1,125 | ) | |||||||||
Income (loss) from continuing operations | 6,307 | (1,421 | ) | 19,642 | 3,037 | |||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Nine Months ended September 30, 2013 and 2012 (dollars and Common Shares in thousands, except per share data) |
||||||||||||||||
For the Quarters ended | For the Nine Months ended | |||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Operating income from discontinued operations | 2,835 | 2,159 | 6,100 | 9,030 | ||||||||||||
Gain on sale of properties |
-- |
5,917 | 4,191 | 8,585 | ||||||||||||
Income from discontinued operations | 2,835 | 8,076 | 10,291 | 17,615 | ||||||||||||
Net income | 9,142 | 6,655 | 29,933 | 20,652 | ||||||||||||
Loss (income) attributable to noncontrolling interests: | ||||||||||||||||
Continuing operations | 2,551 | 7,223 | 6,391 | 11,775 | ||||||||||||
Discontinued operations | (2,208 | ) | (6,297 | ) | (8,459 | ) | (13,998 | ) | ||||||||
Net loss (income) attributable to noncontrolling interests |
343 | 926 | (2,068 | ) | (2,223 | ) | ||||||||||
Net income attributable to Common Shareholders | $ | 9,485 | $ | 7,581 | $ | 27,865 | $ | 18,429 | ||||||||
Supplemental Information | ||||||||||||||||
Income from continuing operations attributable to Common Shareholders |
$ | 8,858 | $ | 5,802 | $ | 26,033 | $ | 14,812 | ||||||||
Income from discontinued operations attributable to Common Shareholders |
627 | 1,779 | 1,832 | 3,617 | ||||||||||||
Net income attributable to Common Shareholders | $ | 9,485 | $ | 7,581 | $ | 27,865 | $ | 18,429 | ||||||||
Net income attributable to Common Shareholders per Common Share – Basic | ||||||||||||||||
Net income per Common Share – Continuing operations |
$ | 0.16 | $ | 0.12 | $ | 0.48 | $ | 0.33 | ||||||||
Net income per Common Share – Discontinued operations |
0.01 | 0.04 | 0.03 | 0.08 | ||||||||||||
Net income per Common Share | $ | 0.17 | $ | 0.16 | $ | 0.51 | $ | 0.41 | ||||||||
Weighted average Common Shares | 55,460 | 46,338 | 54,686 | 44,447 | ||||||||||||
Net income attributable to Common Shareholders per Common Share – Diluted 2 |
||||||||||||||||
Net income per Common Share – Continuing Operations |
$ | 0.16 | $ | 0.12 | $ | 0.47 | $ | 0.33 | ||||||||
Net income per Common Share – Discontinued Operations |
0.01 | 0.04 | 0.03 | 0.08 | ||||||||||||
Net income per Common Share | $ | 0.17 | $ | 0.16 | $ | 0.50 | $ | 0.41 | ||||||||
Weighted average Common Shares | 55,818 | 46,812 | 55,092 | 44,884 | ||||||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Nine Months ended September 30, 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 | For the Nine Months ended | ||||||||||||||
September 30, |
September 30, |
||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net income attributable to Common Shareholders | $ | 9,485 | $ | 7,581 | $ | 27,865 | $ | 18,429 | |||||||
Depreciation of real estate and amortization of leasing costs | |||||||||||||||
(net of noncontrolling interests' share): | |||||||||||||||
Consolidated affiliates | 7,558 | 5,827 | 21,145 | 16,308 | |||||||||||
Unconsolidated affiliates | 777 | 374 | 1,978 | 1,155 | |||||||||||
Impairment of asset |
-- |
-- |
1,500 |
-- |
|||||||||||
Gain on sale (net of noncontrolling interests’ share): | |||||||||||||||
Consolidated affiliates |
-- |
(1,178 | ) | (776 | ) | (1,391 | ) | ||||||||
Unconsolidated affiliates |
-- |
-- |
-- |
(609 | ) | ||||||||||
Income attributable to noncontrolling interests’ in | |||||||||||||||
Operating Partnership | 104 | 105 | 329 | 269 | |||||||||||
Distributions – Preferred OP Units | 5 | 4 | 16 | 14 | |||||||||||
Funds from operations | $ | 17,929 | $ | 12,713 | $ | 52,057 | $ | 34,175 | |||||||
Funds from operations per share – Diluted | |||||||||||||||
Weighted average Common Shares and OP Units 4 | 56,436 | 47,410 | 55,735 | 45,513 | |||||||||||
Funds from operations, per share | $ | 0.32 | $ | 0.27 | $ | 0.93 | $ | 0.75 | |||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters and Nine Months ended September 30, 2013 and 2012 (dollars in thousands) |
||||||||||||||||
RECONCILIATION OF OPERATING INCOME TO NET PROPERTY OPERATING INCOME (“NOI”) 3 |
||||||||||||||||
For the Quarters ended | For the Nine Months ended | |||||||||||||||
September 30, |
September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Operating income | $ | 12,801 | $ | 7,098 | $ | 43,483 | $ | 18,712 | ||||||||
Add back: | ||||||||||||||||
General and administrative | 5,335 | 5,517 | 17,261 | 16,636 | ||||||||||||
Depreciation and amortization | 10,450 | 7,376 | 29,278 | 20,671 | ||||||||||||
Less: | ||||||||||||||||
Management fee income | (18 | ) | (290 | ) | (60 | ) | (1,166 | ) | ||||||||
Interest income | (2,969 | ) | (1,921 | ) | (9,265 | ) | (6,127 | ) | ||||||||
Straight line rent and other adjustments | (1,724 | ) | (262 | ) | (4,271 | ) | (1,322 | ) | ||||||||
Consolidated NOI | 23,875 | 17,518 | 76,426 | 47,404 | ||||||||||||
Noncontrolling interest in NOI | (6,695 | ) | (4,638 | ) | (24,709 | ) | (10,906 | ) | ||||||||
Pro-rata share of NOI | 17,180 | 12,880 | 51,717 | 36,498 | ||||||||||||
Operating Partnerships’ interest in Opportunity Funds | (930 | ) | (1,064 | ) | (3,683 | ) | (2,427 | ) | ||||||||
Operating Partnerships’ share of unconsolidated joint ventures 1 | 662 | 1,521 | 2,017 | 4,900 | ||||||||||||
NOI – Core Portfolio | $ | 16,912 | $ | 13,337 | $ | 50,051 | $ | 38,971 | ||||||||
Note: | ||||||||||||||||
1 Does not include share of unconsolidated joint |
SELECTED BALANCE SHEET INFORMATION | ||||||||||||
As of | ||||||||||||
September 30,
2013 |
December 31,
2012 |
|||||||||||
(dollars in thousands) | ||||||||||||
Cash and cash equivalents | $ | 88,421 | $ | 91,813 | ||||||||
Rental property, at cost | 1,348,979 | 1,051,531 | ||||||||||
Total assets | 2,349,368 | 1,908,440 | ||||||||||
Notes payable | 1,004,555 | 603,973 | ||||||||||
Total liabilities | 1,236,212 | 838,184 |
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights For the Quarters and Nine Months ended September 30, 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 592 and 612 OP Units into Common Shares for the quarters ended September 30, 2013 and 2012, respectively and 618 and 617 OP Units into Common Shares for the nine months ended September 30, 2013 and 2012, respectively. Diluted FFO also includes the assumed conversion of Preferred OP Units into 25 Common Shares for each of the quarters and nine months ended September 30, 2013 and 2012. In addition, diluted FFO also includes the effect of 358 and 435 employee share options, restricted share units and LTIP units for the quarters ended September 30, 2013 and 2012, respectively and 406 and 424 employee share options, restricted share units and LTIP units for the nine months ended September 30, 2013 and 2012, respectively. |
Source:
Acadia Realty Trust
Jon Grisham, 914-288-8100