Acadia Realty Trust Reports Third Quarter 2019 Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Reports Third Quarter 2019 Operating Results
Acadia operates dual platforms, comprised of a high-quality core real estate portfolio (“Core Portfolio”), through which the Company 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 net income, funds from operations ("FFO") and net operating income ("NOI").
Highlights
-
Earnings: Generated GAAP earnings per share of
$0.12 and FFO per share of$0.34 for the third quarter -
Core Portfolio Operating Results:
- In line with expectations, the Company generated same-property net operating income growth of 3.1% for the third quarter and 4.1% year to date (excluding redevelopments), driven by its street and urban portfolio
-
Continued leasing progress across the portfolio including the execution of several key street leases in
New York City -
Reported 94.9% leased occupancy as of
September 30, 2019
-
Core Acquisition Activity: During the third quarter, the Company continued to execute its strategy of building scale in its key street locations by completing core acquisitions of
$32.9 million consisting of a previously announced property onGreene Street in Soho ($25.1 million ) and adding two properties within itsW Armitage Avenue corridor inLincoln Park ($7.8 million ). OnGreene Street andW Armitage Avenue , the Company now owns three and seven contiguous buildings, respectively. To date, the Company has acquired, or entered into contracts or agreements in principle to acquire$180.3 million of core acquisitions -
Fund Acquisition/Disposition Activity: During the third quarter, the Company completed
$141.8 million of Fund V investments and$318.0 million year to date. During the third quarter, the Company completed$67.5 million of fund dispositions and$78.0 million year to date in addition to a$15.3 million monetization of a preferred equity investment -
Balance Sheet: Maintained balance sheet metrics by match-funding and pre-funding its core acquisitions; raising proceeds of
$61.6 million during the quarter and$137.8 million throughSeptember 30, 2019 at an average gross issuance price per share in excess of$28.60 through the Company’s at-the-market (“ATM”) program. AtSeptember 30, 2019 , substantially all of Core Portfolio debt was fixed at an average rate of 3.8% with a debt to EBITDA ratio of 4.7x -
Guidance Update: The Company tightened its annual 2019 earnings per share and FFO guidance ranges: earnings per share
$0.44 to $0.50 and FFO per share$1.40 to $1.42 . The FFO guidance for the fourth quarter does not incorporate any significant transactional or other non-recurring items. The Company reaffirms its annual same property net operating income growth guidance of 3.5% to 4.5%
“We reported another strong quarter operationally along with robust investment activity. We have completed approximately
FINANCIAL RESULTS
A complete reconciliation, in dollars and per share amounts, of net income attributable to common shareholders to FFO attributable to common shareholders and operating income to NOI is included in the financial tables of this release.
Net Income
Net income attributable to common shareholders for the quarter ended
Net income attributable to common shareholders for the nine months ended
FFO
FFO for the quarter ended
FFO for the nine months ended
CORE PORTFOLIO
Core Operating Results
The Company had solid same-property net operating income growth of 3.1% for the third quarter (before redevelopments), as compared to 3.4% in the third quarter of 2018, and 4.1% for the nine months ended
To date, the Company has executed several key street leases including
The Core Portfolio was 93.5% occupied and 94.9% leased as of
During the third quarter, the Company generated an 18.7% and 4.5% increase in rent on a GAAP and cash basis, respectively, on 17 conforming new and renewal leases aggregating approximately 255,000 square feet.
Core Acquisitions
During the nine months ended
Soho,
The Company expects to complete the remaining
The Melrose Place Collection,
Acquisitions completed to date, along with the remaining assets under contract, were pre-funded with equity raised under the Company’s ATM program at an average gross price per share in excess of
No assurance can be given that the Company will successfully close on the remaining acquisitions under contract, which are subject to customary closing conditions.
FUND PLATFORM
Fund Acquisitions
The Company completed the following acquisitions during the third quarter 2019. Amounts below are inclusive of transaction costs.
Two Property Portfolio,
Frederick Crossing, a 300,000 square-foot center anchored by Kohl’s,
Fund Dispositions
The Company completed the following dispositions during the third quarter of 2019:
The Company does not report return metrics for partial sales of portfolio transactions.
BALANCE SHEET
The Company further strengthened its already solid balance sheet by match and pre-funding its Core acquisition activity. The Company raised proceeds of
Through match funding, the Company strengthened its already-solid, low-leveraged balance sheet. As of
During October, the Company exercised the accordion on its credit facility, increasing its revolver capacity from
2019 GUIDANCE
The Company tightened its annual 2019 earnings per share and FFO guidance ranges as follows: earnings per share
- Presented below is the revised 2019 guidance reflecting the accretive impact of its external growth described above and the continued strength in its Core Portfolio compared to the revised second quarter 2019 guidance:
|
|
2019 Guidance |
|
||
|
|
Revised |
|
Prior |
|
|
|
|
|
|
|
Net income per share attributable to Common Shareholders |
|
$0.44 to $0.50 |
|
$0.39 to $0.46 |
|
Impact of transactional activity and tenant recapture |
|
(0.09) to (0.13) |
|
(0.09) to (0.12) |
|
Depreciation of real estate and amortization of leasing costs |
|
|
|
|
|
(net of noncontrolling interests' share) |
|
0.96 |
|
0.96 |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
(0.03) |
|
— |
|
Noncontrolling interest in Operating Partnership |
|
0.02 |
|
0.02 |
|
Funds from operations, prior to additional transactional activity, per share |
|
1.30 to 1.32 |
|
1.28 to 1.32 |
|
|
|
|
|
|
|
Fund acquisitions and related fees |
|
0.01 |
|
0.01 to 0.02 |
|
Net Promote and other transactional income |
|
0.02 |
|
0.02 to 0.03 |
|
Accelerated tenant recapture - GAAP adjustments |
|
0.07 |
|
0.07 |
|
Funds from operations per share attributable to Common Shareholders and Common OP Unit holders |
|
$1.40 to $1.42 |
|
$1.38 to $1.44 |
|
CONFERENCE CALL
Management will conduct a conference call on
Live Conference Call: |
|
Date: |
Thursday, October 24, 2019 |
Time: |
12:00 PM ET |
Dial#: |
844-309-6711 |
Passcode: |
“Acadia Realty” or “9779466” |
Webcast (Listen-only): |
www.acadiarealty.com under Investors, Presentations & Events |
Phone Replay: |
|
Dial#: |
855-859-2056 |
Passcode: |
“9779466” |
Available Through: |
Thursday, October 31, 2019 |
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
|
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
72,191 |
|
|
$ |
51,003 |
|
|
$ |
214,490 |
|
|
$ |
150,838 |
|
Expense reimbursements (b) |
|
|
— |
|
|
|
13,194 |
|
|
|
— |
|
|
|
35,000 |
|
Other |
|
|
1,136 |
|
|
|
1,330 |
|
|
|
3,053 |
|
|
|
4,116 |
|
Total revenues |
|
|
73,327 |
|
|
|
65,527 |
|
|
|
217,543 |
|
|
|
189,954 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
32,170 |
|
|
|
28,676 |
|
|
|
92,807 |
|
|
|
86,755 |
|
General and administrative |
|
|
8,222 |
|
|
|
7,982 |
|
|
|
25,579 |
|
|
|
24,359 |
|
Real estate taxes |
|
|
10,225 |
|
|
|
11,538 |
|
|
|
29,680 |
|
|
|
27,528 |
|
Property operating |
|
|
13,180 |
|
|
|
10,113 |
|
|
|
37,267 |
|
|
|
30,709 |
|
Impairment charge |
|
|
321 |
|
|
|
— |
|
|
|
1,721 |
|
|
|
— |
|
Other operating |
|
|
— |
|
|
|
270 |
|
|
|
— |
|
|
|
655 |
|
Total operating expenses |
|
|
64,118 |
|
|
|
58,579 |
|
|
|
187,054 |
|
|
|
170,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on disposition of properties |
|
|
12,056 |
|
|
|
5,107 |
|
|
|
14,070 |
|
|
|
5,140 |
|
Operating income |
|
|
21,265 |
|
|
|
12,055 |
|
|
|
44,559 |
|
|
|
25,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of unconsolidated affiliates |
|
|
1,299 |
|
|
|
376 |
|
|
|
7,129 |
|
|
|
7,079 |
|
Interest income |
|
|
1,748 |
|
|
|
3,513 |
|
|
|
6,247 |
|
|
|
10,539 |
|
Other income |
|
|
5,034 |
|
|
|
— |
|
|
|
6,947 |
|
|
|
— |
|
Interest expense |
|
|
(19,103 |
) |
|
|
(18,077 |
) |
|
|
(56,721 |
) |
|
|
(50,882 |
) |
Income (loss) from continuing operations before income taxes |
|
|
10,243 |
|
|
|
(2,133 |
) |
|
|
8,161 |
|
|
|
(8,176 |
) |
Income tax provision |
|
|
(1,403 |
) |
|
|
(464 |
) |
|
|
(1,622 |
) |
|
|
(851 |
) |
Net income (loss) |
|
|
8,840 |
|
|
|
(2,597 |
) |
|
|
6,539 |
|
|
|
(9,027 |
) |
Net loss attributable to noncontrolling interests |
|
|
1,618 |
|
|
|
11,822 |
|
|
|
25,196 |
|
|
|
33,336 |
|
Net income attributable to Acadia |
|
$ |
10,458 |
|
|
$ |
9,225 |
|
|
$ |
31,735 |
|
|
$ |
24,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: net income attributable to participating securities |
|
|
(38 |
) |
|
|
(66 |
) |
|
|
(134 |
) |
|
|
(158 |
) |
Net income attributable to Common Shareholders - basic and diluted earnings per share |
|
$ |
10,420 |
|
|
$ |
9,159 |
|
|
$ |
31,601 |
|
|
$ |
24,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares for diluted earnings per share |
|
|
84,888 |
|
|
|
81,566 |
|
|
|
83,552 |
|
|
|
82,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Earnings per share - basic and diluted (c) |
|
$ |
0.12 |
|
|
$ |
0.11 |
|
|
$ |
0.38 |
|
|
$ |
0.29 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
Reconciliation of Consolidated Net Income to Funds From Operations (a, d) (dollars and Common Shares and Units in thousands, except per share data) |
||||||||||||||||
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Acadia |
|
$ |
10,458 |
|
|
$ |
9,225 |
|
|
$ |
31,735 |
|
|
$ |
24,309 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interests' share) |
|
|
22,436 |
|
|
|
21,141 |
|
|
|
66,157 |
|
|
|
63,812 |
|
Impairment charge (net of noncontrolling interests' share) |
|
|
74 |
|
|
|
— |
|
|
|
395 |
|
|
|
— |
|
Gain on disposition of properties (net of noncontrolling interests’ share) |
|
|
(2,758 |
) |
|
|
(994 |
) |
|
|
(3,142 |
) |
|
|
(994 |
) |
Income attributable to Common OP Unit holders |
|
|
649 |
|
|
|
596 |
|
|
|
2,031 |
|
|
|
1,572 |
|
Distributions - Preferred OP Units |
|
|
135 |
|
|
|
135 |
|
|
|
405 |
|
|
|
404 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
30,994 |
|
|
$ |
30,103 |
|
|
$ |
97,581 |
|
|
$ |
89,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of Common Shares and Common OP Units (e) |
|
|
90,683 |
|
|
|
87,251 |
|
|
|
89,404 |
|
|
|
87,900 |
|
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.34 |
|
|
$ |
0.35 |
|
|
$ |
1.09 |
|
|
$ |
1.01 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
|
|
|
|
|
|
|
||||||||||
Reconciliation of Consolidated Operating Income to Net Property Operating Income (“NOI”) (a) (dollars in thousands) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2019 |
|
|
2018 |
|
|
2019 |
|
|
2018 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated operating income |
|
$ |
21,265 |
|
|
$ |
12,055 |
|
|
$ |
44,559 |
|
|
$ |
25,088 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
|
8,222 |
|
|
|
7,982 |
|
|
|
25,579 |
|
|
|
24,359 |
|
Depreciation and amortization |
|
|
32,170 |
|
|
|
28,676 |
|
|
|
92,807 |
|
|
|
86,755 |
|
Impairment charge |
|
|
321 |
|
|
|
— |
|
|
|
1,721 |
|
|
|
— |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Above/below market rent, straight-line rent and other adjustments |
|
|
(4,338 |
) |
|
|
(4,387 |
) |
|
|
(16,970 |
) |
|
|
(15,491 |
) |
Gain on disposition of properties |
|
|
(12,056 |
) |
|
|
(5,107 |
) |
|
|
(14,070 |
) |
|
|
(5,140 |
) |
Consolidated NOI |
|
|
45,584 |
|
|
|
39,219 |
|
|
|
133,626 |
|
|
|
115,571 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest in consolidated NOI |
|
|
(13,157 |
) |
|
|
(9,482 |
) |
|
|
(38,217 |
) |
|
|
(26,913 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(3,480 |
) |
|
|
(2,477 |
) |
|
|
(10,292 |
) |
|
|
(6,938 |
) |
Add: Operating Partnership's share of unconsolidated joint ventures NOI (f) |
|
|
6,288 |
|
|
|
6,280 |
|
|
|
19,553 |
|
|
|
18,356 |
|
NOI - Core Portfolio |
|
$ |
35,235 |
|
|
$ |
33,540 |
|
|
$ |
104,670 |
|
|
$ |
100,076 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||
|
|
|
|
|||||||
Consolidated Balance Sheets (a) (dollars in thousands) |
||||||||||
|
|
As of |
|
|||||||
|
|
September 30,
|
|
|
|
|
December 31,
|
|
||
ASSETS |
|
|
|
|
|
|
|
|
|
|
Investments in real estate, at cost |
|
|
|
|
|
|
|
|
|
|
Land |
|
$ |
733,679 |
|
|
|
|
$ |
710,469 |
|
Buildings and improvements |
|
|
2,840,206 |
|
|
|
|
|
2,745,982 |
|
Construction in progress |
|
|
38,458 |
|
|
|
|
|
44,092 |
|
Properties under capital lease (b) |
|
|
— |
|
|
|
|
|
76,965 |
|
Right-of-use assets - finance leases (b) |
|
|
93,796 |
|
|
|
|
|
— |
|
Right-of-use assets - operating leases (b) |
|
|
55,717 |
|
|
|
|
|
— |
|
|
|
|
3,761,856 |
|
|
|
|
|
3,577,508 |
|
Less: Accumulated depreciation and amortization |
|
|
(473,479 |
) |
|
|
|
|
(416,657 |
) |
Operating real estate, net |
|
|
3,288,377 |
|
|
|
|
|
3,160,851 |
|
Real estate under development |
|
|
250,278 |
|
|
|
|
|
120,297 |
|
Net investments in real estate |
|
|
3,538,655 |
|
|
|
|
|
3,281,148 |
|
Notes receivable, net |
|
|
94,807 |
|
|
|
|
|
109,613 |
|
Investments in and advances to unconsolidated affiliates |
|
|
372,478 |
|
|
|
|
|
262,410 |
|
Other assets, net |
|
|
200,588 |
|
|
|
|
|
208,570 |
|
Cash and cash equivalents |
|
|
48,140 |
|
|
|
|
|
21,268 |
|
Restricted cash |
|
|
12,867 |
|
|
|
|
|
13,580 |
|
Rents receivable |
|
|
59,071 |
|
|
|
|
|
62,191 |
|
Assets of properties held for sale |
|
|
2,939 |
|
|
|
|
|
— |
|
Total assets |
|
$ |
4,329,545 |
|
|
|
|
$ |
3,958,780 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
Mortgage and other notes payable, net |
|
$ |
1,029,678 |
|
|
|
|
$ |
1,017,288 |
|
Unsecured notes payable, net |
|
|
625,677 |
|
|
|
|
|
533,257 |
|
Accounts payable and other liabilities (b) |
|
|
403,297 |
|
|
|
|
|
286,072 |
|
Dividends and distributions payable |
|
|
26,017 |
|
|
|
|
|
24,593 |
|
Distributions in excess of income from, and investments in, unconsolidated affiliates |
|
|
15,353 |
|
|
|
|
|
15,623 |
|
Total liabilities |
|
|
2,100,022 |
|
|
|
|
|
1,876,833 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
|
|
|
|
Acadia Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
Common shares, $0.001 par value, authorized 200,000,000 shares, issued and outstanding 86,644,196 and 81,557,472 shares, respectively |
|
|
87 |
|
|
|
|
|
82 |
|
Additional paid-in capital |
|
|
1,692,659 |
|
|
|
|
|
1,548,603 |
|
Accumulated other comprehensive (loss) income |
|
|
(44,138 |
) |
|
|
|
|
516 |
|
Distributions in excess of accumulated earnings |
|
|
(129,026 |
) |
|
|
|
|
(89,696 |
) |
Total Acadia shareholders’ equity |
|
|
1,519,582 |
|
|
|
|
|
1,459,505 |
|
Noncontrolling interests |
|
|
709,941 |
|
|
|
|
|
622,442 |
|
Total equity |
|
|
2,229,523 |
|
|
|
|
|
2,081,947 |
|
Total liabilities and equity |
|
$ |
4,329,545 |
|
|
|
|
$ |
3,958,780 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
Notes to Financial Highlights:
-
For additional information and analysis concerning the Company’s balance sheet and 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. -
Effective
January 1, 2019 , expense reimbursements are combined with Rental income on the consolidated statements of income, right-of-use assets have been established under operating real estate and lease liabilities within accounts payable and other liabilities on the consolidated balance sheets in accordance with Accounting Standards Codification 842, Leases. For more information about the implementation of ASC 842, please refer to the Company’s current Quarterly Report on Form 10-Q. - 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.
-
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. -
In addition to the weighted-average Common Shares outstanding, basic and diluted FFO also assume full conversion of a weighted-average 5,082 thousand and 4,929 thousand OP Units into Common Shares for the quarters ended
September 30, 2019 and 2018 and 5,140 thousand and 4,954 thousand OP Units into Common Shares for the nine months endedSeptember 30, 2019 and 2018, respectively. Diluted FFO also includes: (i) the assumed conversion of Preferred OP Units into 499 thousand Common Shares for the quarters endedSeptember 30, 2019 and 2018 and for the nine months endedSeptember 30, 2019 and 2018; and (ii) the effect of 213 thousand and 258 thousand restricted share units and LTIP units for the quarters endedSeptember 30, 2019 and 2018 and 213 thousand and 202 thousand for the nine months endedSeptember 30, 2019 and 2018, respectively. -
The Pro-rata share of NOI is based upon our stated ownership percentages in each operating agreement. Does not include the
Operating Partnership's share of NOI from unconsolidated joint ventures within the Funds.
View source version on businesswire.com: https://www.businesswire.com/news/home/20191023005769/en/
Source:
Sunny Holcomb
(914) 288-8100