Acadia Realty Trust Updates Certain Information in Financial Tables for First Quarter 2013 Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Updates Certain Information in Financial Tables for First Quarter 2013 Operating Results
(Financial Highlights Follow)
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters ended March 31, 2013 and 2012 (dollars and Common Shares in thousands, except per share data) |
||||||||||
For the Quarters ended | ||||||||||
March 31, |
||||||||||
Revenues | 2013 | 2012 | ||||||||
Minimum rents | $ | 32,860 | $ | 21,708 | ||||||
Percentage rents | 195 | 243 | ||||||||
Mortgage interest income | 2,869 | 2,055 | ||||||||
Expense reimbursements | 7,971 | 5,402 | ||||||||
Other property income | 399 | 72 | ||||||||
Management fee income | 15 | 433 | ||||||||
Other income |
2,962 |
-- |
||||||||
Total revenues | 47,271 | 29,913 | ||||||||
Operating expenses | ||||||||||
Property operating | 7,149 | 5,457 | ||||||||
Real estate taxes | 5,196 | 4,139 | ||||||||
General and administrative | 5,626 | 5,925 | ||||||||
Depreciation and amortization | 10,628 | 7,146 | ||||||||
Total operating expenses | 28,599 | 22,667 | ||||||||
Operating income | 18,672 | 7,246 | ||||||||
Equity in earnings (losses) of unconsolidated affiliates | 2,250 | (56 | ) | |||||||
Other interest income | 29 | 54 | ||||||||
Interest expense and other finance costs | (10,309 | ) | (6,560 | ) | ||||||
Income from continuing operations before income taxes | 10,642 | 684 | ||||||||
Income tax benefit (provision) | 140 | (188 | ) | |||||||
Income from continuing operations | 10,782 | 496 | ||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters ended March 31, 2013 and 2012 (dollars and Common Shares in thousands, except per share data) |
||||||||||
For the Quarters ended | ||||||||||
March 31, |
||||||||||
2013 | 2012 | |||||||||
Operating income from discontinued operations | 397 | 2,327 | ||||||||
Net income | 11,179 | 2,823 | ||||||||
(Income) loss attributable to noncontrolling interests: | ||||||||||
Continuing operations | (1,208 | ) | 2,992 | |||||||
Discontinued operations | (348 | ) | (1,805 | ) | ||||||
Net (income) loss attributable to noncontrolling | ||||||||||
interests | (1,556 | ) | 1,187 | |||||||
Net income attributable to Common Shareholders | $ | 9,623 | $ | 4,010 | ||||||
Supplemental Information | ||||||||||
Income from continuing operations attributable to | ||||||||||
Common Shareholders | $ | 9,574 | $ | 3,488 | ||||||
Income from discontinued operations attributable to | ||||||||||
Common Shareholders | 49 | 522 | ||||||||
Net income attributable to Common Shareholders | $ | 9,623 | $ | 4,010 | ||||||
Net income attributable to Common Shareholders per Common Share – |
||||||||||
Basic |
||||||||||
Net income per Common Share – Continuing | ||||||||||
operations | $ | 0.18 | $ | 0.08 | ||||||
Net income per Common Share – Discontinued | ||||||||||
operations |
-- |
0.01 | ||||||||
Net income per Common Share | $ | 0.18 | $ | 0.09 | ||||||
Weighted average Common Shares | 53,414 | 42,736 | ||||||||
Net income attributable to Common Shareholders per Common Share – |
||||||||||
Diluted 2 |
||||||||||
Net income per Common Share – Continuing | ||||||||||
Operations | $ | 0.18 | $ | 0.08 | ||||||
Net income per Common Share – Discontinued | ||||||||||
Operations |
-- |
0.01 | ||||||||
Net income per Common Share | $ | 0.18 | $ | 0.09 | ||||||
Weighted average Common Shares | 53,851 | 43,146 | ||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters ended March 31, 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 | ||||||||
March 31, |
||||||||
2013 | 2012 | |||||||
Net income attributable to Common Shareholders | $ | 9,623 | $ | 4,010 | ||||
Depreciation of real estate and amortization of leasing costs | ||||||||
(net of noncontrolling interests' share): | ||||||||
Consolidated affiliates | 6,891 | 4,828 | ||||||
Unconsolidated affiliates | 203 | 392 | ||||||
Income attributable to noncontrolling interests’ in | ||||||||
Operating Partnership | 124 | 63 | ||||||
Distributions – Preferred OP Units | 5 | 5 | ||||||
Funds from operations | $ | 16,846 | $ | 9,298 | ||||
Funds from operations per share – Diluted | ||||||||
Weighted average Common Shares and OP Units 4 | 54,531 | 43,792 | ||||||
Funds from operations, per share | $ | 0.31 | $ | 0.21 | ||||
ACADIA REALTY TRUST AND SUBSIDIARIES Financial Highlights 1 For the Quarters ended March 31, 2013 and 2012 (dollars in thousands) |
||||||||||
RECONCILIATION OF OPERATING INCOME TO NET PROPERTY OPERATING INCOME (“NOI”) 3 |
||||||||||
For the Quarters ended | ||||||||||
March 31, |
||||||||||
2013 | 2012 | |||||||||
Operating income | $ | 18,672 | $ | 7,246 | ||||||
Add back: | ||||||||||
General and administrative | 5,626 | 5,925 | ||||||||
Depreciation and amortization | 10,628 | 7,146 | ||||||||
Less: | ||||||||||
Management fee income | (15 | ) | (433 | ) | ||||||
Mortgage interest income | (2,869 | ) | (2,055 | ) | ||||||
Straight line rent and other adjustments | (734 | ) | 456 | |||||||
Consolidated NOI | 31,308 | 18,285 | ||||||||
Noncontrolling interest in NOI | (13,051 | ) | (6,468 | ) | ||||||
Pro-rata share of NOI | 18,257 | 11,817 | ||||||||
Operating Partnerships’ interest in Opportunity Funds | (2,391 | ) | (1,511 | ) | ||||||
Operating Partnerships’ share of unconsolidated joint ventures 1 | 697 | 1,689 | ||||||||
NOI – Core Portfolio | $ | 16,563 | $ | 11,995 | ||||||
Note: |
||||||||||
1 Does not include share of unconsolidated joint
ventures within |
||||||||||
SELECTED BALANCE SHEET INFORMATION | ||||||||||
As of | ||||||||||
March 31,
2013 |
December 31,
2012 |
|||||||||
(dollars in thousands) | ||||||||||
Cash and cash equivalents | $ 81,831 | $ 91,813 | ||||||||
Rental property, at cost | 1,504,885 | 1,249,140 | ||||||||
Total assets | 2,295,869 | 1,908,440 | ||||||||
Notes payable | 1,102,321 | 727,978 | ||||||||
Total liabilities | 1,209,177 | 838,184 | ||||||||
ACADIA REALTY TRUST AND SUBSIDIARIES
Financial Highlights
For
the Quarters ended
(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
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
4 In addition to the weighted average Common Shares
outstanding, basic and diluted FFO also assume full conversion of a
weighted average 655 and 621 OP Units into Common Shares for the
quarters ended
Source:
Acadia Realty Trust
Jon Grisham, 914-288-8100