UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2011March 31, 2012
or
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______ to _______
Commission File Number 1-12002
ACADIA REALTY TRUST
(Exact name of registrant in its charter)
|
| | |
MARYLAND (State or other jurisdiction of incorporation or organization) | | 23-2715194 (I.R.S. Employer Identification No.) |
| | |
1311 MAMARONECK AVENUE, SUITE 260, WHITE PLAINS, NY (Address of principal executive offices) | 10605 (Zip Code) |
(914) 288-8100
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | |
Large Accelerated Filer ox | | Accelerated Filer xo |
| | |
Non-accelerated Filer o | | Smaller Reporting Company o |
Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act) Yes o No x
As of November 2, 2011May 9, 2012 there were 40,334,47643,883,941 common shares of beneficial interest, par value $.001 per share, outstanding.
ACADIA REALTY TRUST AND SUBSIDIARIES
FORM 10-Q
INDEX
|
| | |
| | Page |
| | |
Part I: | Financial Information | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Part II: | Other Information | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Part I. Financial Information
Item 1. Financial Statements.
ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS | | (dollars in thousands) | September 30, 2011 | | December 31, 2010 | March 31, 2012 | | December 31, 2011 |
ASSETS | (unaudited) | | | (unaudited) | | |
Operating real estate | | | | | | |
Land | $ | 268,077 |
| | $ | 219,981 |
| $ | 303,538 |
| | $ | 285,622 |
|
Building and improvements | 958,549 |
| | 867,773 |
| 1,022,663 |
| | 958,995 |
|
Construction in progress | 3,983 |
| | 4,236 |
| 11,742 |
| | 7,483 |
|
| 1,230,609 |
| | 1,091,990 |
| 1,337,943 |
| | 1,252,100 |
|
Less: accumulated depreciation | 200,840 |
| | 184,014 |
| 188,243 |
| | 180,796 |
|
Net operating real estate | 1,029,769 |
| | 907,976 |
| 1,149,700 |
| | 1,071,304 |
|
Real estate under development | 229,223 |
| | 243,892 |
| 227,703 |
| | 219,645 |
|
Notes receivable, net | 41,304 |
| | 89,202 |
| 77,180 |
| | 59,989 |
|
Investments in and advances to unconsolidated affiliates | 78,420 |
| | 31,036 |
| 85,099 |
| | 84,568 |
|
Cash and cash equivalents | 98,027 |
| | 120,592 |
| 49,670 |
| | 89,812 |
|
Cash in escrow | 27,553 |
| | 28,610 |
| 18,701 |
| | 20,969 |
|
Rents receivable, net | 23,179 |
| | 17,360 |
| 25,829 |
| | 26,415 |
|
Deferred charges, net | 25,696 |
| | 23,714 |
| 26,016 |
| | 25,854 |
|
Acquired lease intangibles, net | 22,975 |
| | 18,622 |
| 25,767 |
| | 26,721 |
|
Prepaid expenses and other assets | 27,637 |
| | 22,328 |
| 39,289 |
| | 26,667 |
|
Assets of discontinued operations | 2,684 |
| | 21,474 |
| |
Accounts receivable from related party | | 1,782 |
| | 1,375 |
|
Total assets | $ | 1,606,467 |
| | $ | 1,524,806 |
| $ | 1,726,736 |
| | $ | 1,653,319 |
|
LIABILITIES | |
| | |
| |
| | |
|
Mortgage notes payable | $ | 846,399 |
| | $ | 806,212 |
| $ | 811,700 |
| | $ | 787,910 |
|
Convertible notes payable, net of unamortized discount of $109 and $1,063, respectively | 24,824 |
| | 48,712 |
| |
Convertible notes payable | | 930 |
| | 930 |
|
Distributions in excess of income from, and investments in, unconsolidated affiliates | 21,401 |
| | 20,884 |
| 21,863 |
| | 21,710 |
|
Accounts payable and accrued expenses | 31,992 |
| | 27,458 |
| 34,705 |
| | 39,647 |
|
Dividends and distributions payable | 7,507 |
| | 7,427 |
| 8,097 |
| | 7,914 |
|
Acquired lease and other intangibles, net | 5,592 |
| | 5,737 |
| 5,173 |
| | 5,462 |
|
Other liabilities | 18,914 |
| | 20,459 |
| 20,929 |
| | 20,437 |
|
Liabilities of discontinued operations | 289 |
| | 395 |
| |
Total liabilities | 956,918 |
| | 937,284 |
| 903,397 |
| | 884,010 |
|
EQUITY | |
| | |
| |
| | |
|
Shareholders' Equity | | | | | | |
Common shares, $.001 par value, authorized 100,000,000 shares; issued and outstanding 40,333,233 and 40,254,525 shares, respectively | 40 |
| | 40 |
| |
Common shares, $.001 par value, authorized 100,000,000 shares; issued and outstanding 43,572,025 and 42,586,376 shares, respectively | | 44 |
| | 43 |
|
Additional paid-in capital | 303,783 |
| | 303,823 |
| 368,978 |
| | 348,667 |
|
Accumulated other comprehensive loss | (4,231 | ) | | (2,857 | ) | (3,319 | ) | | (3,913 | ) |
Retained earnings | 39,098 |
| | 17,206 |
| 35,519 |
| | 39,317 |
|
Total shareholders’ equity | 338,690 |
| | 318,212 |
| 401,222 |
| | 384,114 |
|
Noncontrolling interests | 310,859 |
| | 269,310 |
| 422,117 |
| | 385,195 |
|
Total equity | 649,549 |
| | 587,522 |
| 823,339 |
| | 769,309 |
|
Total liabilities and equity | $ | 1,606,467 |
| | $ | 1,524,806 |
| $ | 1,726,736 |
| | $ | 1,653,319 |
|
See accompanying notes
ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(unaudited)
| | | Three Months Ended | | Nine Months Ended | Three Months Ended |
| September 30, | | September 30, | March 31, |
(dollars in thousands, except per share amounts) | 2011 | | 2010 | | 2011 | | 2010 | 2012 | | 2011 |
Revenues | | | | | | | | | | |
Rental income | $ | 29,483 |
| | $ | 26,688 |
| | $ | 85,564 |
| | $ | 75,733 |
| $ | 30,583 |
| | $ | 26,388 |
|
Interest income | 1,585 |
| | 5,206 |
| | 9,493 |
| | 15,437 |
| 2,055 |
| | 4,538 |
|
Expense reimbursements | 5,407 |
| | 4,636 |
| | 16,213 |
| | 14,721 |
| 6,002 |
| | 5,204 |
|
Management fee income | 252 |
| | 346 |
| | 1,169 |
| | 1,182 |
| 433 |
| | 629 |
|
Other | 666 |
| | 712 |
| | 1,849 |
| | 1,786 |
| 553 |
| | 688 |
|
Total revenues | 37,393 |
| | 37,588 |
| | 114,288 |
| | 108,859 |
| 39,626 |
| | 37,447 |
|
Operating Expenses | |
| | |
| | |
| | |
| |
| | |
|
Property operating | 7,347 |
| | 6,887 |
| | 22,565 |
| | 20,324 |
| 6,921 |
| | 7,421 |
|
Other operating | | 1,035 |
| | — |
|
Real estate taxes | 5,003 |
| | 4,523 |
| | 13,792 |
| | 12,902 |
| 4,942 |
| | 4,138 |
|
General and administrative | 5,758 |
| | 5,317 |
| | 17,147 |
| | 15,852 |
| 5,933 |
| | 5,690 |
|
Depreciation and amortization | 8,398 |
| | 8,687 |
| | 24,626 |
| | 23,651 |
| 9,141 |
| | 7,634 |
|
Total operating expenses | 26,506 |
| | 25,414 |
| | 78,130 |
| | 72,729 |
| 27,972 |
| | 24,883 |
|
Operating income | 10,887 |
| | 12,174 |
| | 36,158 |
| | 36,130 |
| 11,654 |
| | 12,564 |
|
Equity in earnings of unconsolidated affiliates | 3,110 |
| | 143 |
| | 3,025 |
| | 610 |
| |
Equity in losses of unconsolidated affiliates | | (56 | ) | | (148 | ) |
Other interest income | 105 |
| | 175 |
| | 219 |
| | 462 |
| 54 |
| | 34 |
|
Gain from bargain purchase | — |
| | — |
| | — |
| | 33,805 |
| |
(Loss) gain on debt extinguishment | (303 | ) | | — |
| | 1,268 |
| | — |
| |
Gain on debt extinguishment | | — |
| | 1,673 |
|
Interest and other finance expense | (9,742 | ) | | (9,904 | ) | | (27,598 | ) | | (29,061 | ) | (8,634 | ) | | (8,953 | ) |
Income from continuing operations before income taxes | 4,057 |
| | 2,588 |
| | 13,072 |
| | 41,946 |
| 3,018 |
| | 5,170 |
|
Income tax (benefit) provision | (488 | ) | | 785 |
| | 7 |
| | 1,869 |
| |
Income tax provision | | 195 |
| | 262 |
|
Income from continuing operations | 4,545 |
| | 1,803 |
| | 13,065 |
| | 40,077 |
| 2,823 |
| | 4,908 |
|
Discontinued Operations | | | | | | | | | | |
Operating income from discontinued operations | 102 |
| | 478 |
| | 702 |
| | 1,208 |
| — |
| | 822 |
|
Impairment of asset | — |
| | — |
| | (6,925 | ) | | — |
| |
Gain on sale of property | — |
| | — |
| | 32,498 |
| | — |
| — |
| | 3,922 |
|
Income from discontinued operations | 102 |
| | 478 |
| | 26,275 |
| | 1,208 |
| — |
| | 4,744 |
|
Net income | 4,647 |
| | 2,281 |
| | 39,340 |
| | 41,285 |
| 2,823 |
| | 9,652 |
|
Noncontrolling interests | |
| | |
| | |
| | |
| |
| | |
|
Continuing operations | (572 | ) | | 2,908 |
| | 3,597 |
| | (18,045 | ) | 1,187 |
| | 3,277 |
|
Discontinued operations | (64 | ) | | (72 | ) | | 731 |
| | (195 | ) | — |
| | (3,506 | ) |
Net (income) loss attributable to noncontrolling interests | (636 | ) | | 2,836 |
| | 4,328 |
| | (18,240 | ) | |
Net loss (income) attributable to noncontrolling interests | | 1,187 |
| | (229 | ) |
Net income attributable to Common Shareholders | $ | 4,011 |
| | $ | 5,117 |
| | $ | 43,668 |
| | $ | 23,045 |
| $ | 4,010 |
| | $ | 9,423 |
|
Basic Earnings per Share | |
| | |
| | |
| | |
| |
| | |
|
Income from continuing operations | $ | 0.10 |
| | $ | 0.12 |
| | $ | 0.41 |
| | $ | 0.55 |
| $ | 0.09 |
| | $ | 0.20 |
|
Income from discontinued operations | — |
| | 0.01 |
| | 0.67 |
| | 0.02 |
| — |
| | 0.03 |
|
Basic earnings per share | $ | 0.10 |
| | $ | 0.13 |
| | $ | 1.08 |
| | $ | 0.57 |
| $ | 0.09 |
| | $ | 0.23 |
|
Diluted Earnings per Share | |
| | |
| | |
| | |
| |
| | |
|
Income from continuing operations | $ | 0.10 |
| | $ | 0.12 |
| | $ | 0.41 |
| | $ | 0.55 |
| $ | 0.09 |
| | $ | 0.20 |
|
Income from discontinued operations | — |
| | 0.01 |
| | 0.67 |
| | 0.02 |
| — |
| | 0.03 |
|
Diluted earnings per share | $ | 0.10 |
| | $ | 0.13 |
| | $ | 1.08 |
| | $ | 0.57 |
| $ | 0.09 |
| | $ | 0.23 |
|
See accompanying notes
ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
|
| | | | | | | | | |
| | | |
| | Three Months Ended | |
| | March 31, | |
| | 2012 | | 2011 | |
(dollars in thousands) | | | | | |
Net income | | $ | 2,823 |
| | $ | 9,652 |
| |
Other Comprehensive income | |
| |
| |
Unrealized income (loss) on valuation of swap agreements | | 57 |
| | (307 | ) | |
Reclassification of realized interest on swap agreements | | 637 |
| | 885 |
| |
Other comprehensive income | | 694 |
| | 578 |
| |
| | | | | |
Comprehensive income | | 3,517 |
| | 10,230 |
| |
| | | | | |
Comprehensive loss (income) attributable to noncontrolling interests | | 1,087 |
| | (312 | ) | |
| | | | | |
Comprehensive income attributable to Common Shareholders | | $ | 4,604 |
| | $ | 9,918 |
| |
| | | | | |
` See accompanying notes
ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY AND COMPREHENSIVE INCOME
FOR THE NINETHREE MONTHS ENDED SEPTEMBER 30, 2011MARCH 31, 2012 AND 20102011
(unaudited)
| | | Common Shares | | Additional Paid-In Capital | | Accumulated Other Comprehensive Loss | | Retained Earnings | | Total Shareholders’ Equity | | Noncontrolling Interests | | Total Equity | Common Shares | | Additional Paid-In Capital | | Accumulated Other Comprehensive Loss | | Retained Earnings | | Total Shareholders’ Equity | | Noncontrolling Interests | | Total Equity |
(amounts in thousands, except per share amounts) | Shares | | Amount | | Shares | | Amount | |
Balance at December 31, 2010 | 40,254 |
| | $ | 40 |
| | $ | 303,823 |
| | $ | (2,857 | ) | | $ | 17,206 |
| | $ | 318,212 |
| | $ | 269,310 |
| | $ | 587,522 |
| |
Balance at December 31, 2011 | | 42,586 |
| | $ | 43 |
| | $ | 348,667 |
| | $ | (3,913 | ) | | $ | 39,317 |
| | $ | 384,114 |
| | $ | 385,195 |
| | $ | 769,309 |
|
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership | 11 |
| | — |
| | 49 |
| | — |
| | — |
| | 49 |
| | (49 | ) | | — |
| 161 |
| | — |
| | 2,534 |
| | — |
| | — |
| | 2,534 |
| | (2,534 | ) | | — |
|
Dividends declared ($0.54 per Common Share) | — |
| | — |
| | — |
| | — |
| | (21,776 | ) | | (21,776 | ) | | (738 | ) | | (22,514 | ) | |
Issuance of Common Shares, net of issuance costs | | 808 |
| | 1 |
| | 17,760 |
| | — |
| | — |
| | 17,761 |
| | — |
| | 17,761 |
|
Issuance of OP Units to acquire real estate | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,279 |
| | 2,279 |
|
Dividends declared ($0.18 per Common Share) | | — |
| | — |
| | — |
| | — |
| | (7,808 | ) | | (7,808 | ) | | (287 | ) | | (8,095 | ) |
Vesting of employee Restricted Share and LTIP awards | 95 |
| | — |
| | 389 |
| | — |
| | — |
| | 389 |
| | 2,829 |
| | 3,218 |
| 22 |
| | — |
| | 40 |
| | — |
| | — |
| | 40 |
| | 846 |
| | 886 |
|
Common Shares issued under Employee Share Purchase Plan | 4 |
| | — |
| | 68 |
| | — |
| | — |
| | 68 |
| | — |
| | 68 |
| 1 |
| | — |
| | 20 |
| | — |
| | — |
| | 20 |
| | — |
| | 20 |
|
Issuance of LTIP Unit awards to employees | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,441 |
| | 2,441 |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,577 |
| | 2,577 |
|
Issuance of Common Shares to trustees | 8 |
| | — |
| | 171 |
| | — |
| | — |
| | 171 |
| | — |
| | 171 |
| — |
| | — |
| | 84 |
| | — |
| | — |
| | 84 |
| | — |
| | 84 |
|
Exercise of trustees options | 1 |
| | — |
| | 7 |
| | — |
| | — |
| | 7 |
| | — |
| | 7 |
| |
Exercise of Share options | | 1 |
| | — |
| | 23 |
| | — |
| | — |
| | 23 |
| | — |
| | 23 |
|
Employee Restricted Shares cancelled | (40 | ) | | — |
| | (724 | ) | | — |
| | — |
| | (724 | ) | | — |
| | (724 | ) | (7 | ) | | — |
| | (150 | ) | | — |
| | — |
| | (150 | ) | | — |
| | (150 | ) |
Noncontrolling interest distributions | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (815 | ) | | (815 | ) | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (3,450 | ) | | (3,450 | ) |
Noncontrolling interest contributions | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 43,646 |
| | 43,646 |
| — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 38,578 |
| | 38,578 |
|
| 40,333 |
| | 40 |
| | 303,783 |
| | (2,857 | ) | | (4,570 | ) | | 296,396 |
| | 316,624 |
| | 613,020 |
| 43,572 |
| | 44 |
| | 368,978 |
| | (3,913 | ) | | 31,509 |
| | 396,618 |
| | 423,204 |
| | 819,822 |
|
Comprehensive income (loss): | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
| | | | |
| | |
| | |
| | |
| | |
|
Net income (loss) | — |
| | — |
| | — |
| | — |
| | 43,668 |
| | 43,668 |
| | (4,328 | ) | | 39,340 |
| — |
| | — |
| | — |
| | — |
| | 4,010 |
| | 4,010 |
| | (1,187 | ) | | 2,823 |
|
Unrealized loss on valuation of swap agreements | — |
| | — |
| | — |
| | (3,265 | ) | | — |
| | (3,265 | ) | | (1,944 | ) | | (5,209 | ) | |
Unrealized income (loss) on valuation of swap agreements | | — |
| | — |
| | — |
| | 124 |
| | — |
| | 124 |
| | (67 | ) | | 57 |
|
Reclassification of realized interest on swap agreements | — |
| | — |
| | — |
| | 1,891 |
| | — |
| | 1,891 |
| | 507 |
| | 2,398 |
| — |
| | — |
| | — |
| | 470 |
| | — |
| | 470 |
| | 167 |
| | 637 |
|
Total comprehensive (loss) income | — |
| | — |
| | — |
| | (1,374 | ) | | 43,668 |
| | 42,294 |
| | (5,765 | ) | | 36,529 |
| |
Balance at September 30, 2011 | 40,333 |
| | $ | 40 |
| | $ | 303,783 |
| | $ | (4,231 | ) | | $ | 39,098 |
| | $ | 338,690 |
| | $ | 310,859 |
| | $ | 649,549 |
| |
Total comprehensive income (loss) | | — |
| | — |
| | — |
| | 594 |
| | 4,010 |
| | 4,604 |
| | (1,087 | ) | | 3,517 |
|
Balance at March 31, 2012 | | 43,572 |
| | $ | 44 |
| | $ | 368,978 |
| | $ | (3,319 | ) | | $ | 35,519 |
| | $ | 401,222 |
| | $ | 422,117 |
| | $ | 823,339 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY AND COMPREHENSIVE INCOME
FOR THE NINETHREE MONTHS ENDED SEPTEMBER 30, 2011MARCH 31, 2012 AND 20102011 (continued)
(unaudited)
| | | Common Shares | | Additional Paid-In Capital | | Accumulated Other Comprehensive Loss | | Retained Earnings | | Total Shareholders’ Equity | | Noncontrolling Interests | | Total Equity | Common Shares | | Additional Paid-In Capital | | Accumulated Other Comprehensive Loss | | Retained Earnings | | Total Shareholders’ Equity | | Noncontrolling Interests | | Total Equity |
(amounts in thousands, except per share amounts) | Shares | | Amount | | Shares | | Amount | |
Balance at December 31, 2009 | 39,787 |
| | $ | 40 |
| | $ | 299,014 |
| | $ | (2,994 | ) | | $ | 16,125 |
| | $ | 312,185 |
| | $ | 220,292 |
| | $ | 532,477 |
| |
Balance at December 31, 2010 | | 40,254 |
| | $ | 40 |
| | $ | 303,823 |
| | $ | (2,857 | ) | | $ | 17,206 |
| | $ | 318,212 |
| | $ | 269,310 |
| | $ | 587,522 |
|
Conversion of OP Units to Common Shares by limited partners of the Operating Partnership | 359 |
| | — |
| | 3,179 |
| | — |
| | — |
| | 3,179 |
| | (3,179 | ) | | — |
| 10 |
| | — |
| | 40 |
| | — |
| | — |
| | 40 |
| | (40 | ) | | — |
|
Dividends declared ($0.54 per Common Share) | — |
| | — |
| | — |
| | — |
| | (21,721 | ) | | (21,721 | ) | | (553 | ) | | (22,274 | ) | |
Dividends declared ($0.18 per Common Share) | | — |
| | — |
| | — |
| | — |
| | (7,258 | ) | | (7,258 | ) | | (247 | ) | | (7,505 | ) |
Vesting of employee Restricted Share and LTIP awards | 133 |
| | — |
| | 1,561 |
| | — |
| | — |
| | 1,561 |
| | 1,333 |
| | 2,894 |
| 95 |
| | — |
| | 132 |
| | — |
| | — |
| | 132 |
| | 700 |
| | 832 |
|
Common Shares issued under Employee Share Purchase Plan | 5 |
| | — |
| | 75 |
| | — |
| | — |
| | 75 |
| | — |
| | 75 |
| 1 |
| | — |
| | 24 |
| | — |
| | — |
| | 24 |
| | — |
| | 24 |
|
Issuance of LTIP Unit awards to employees | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 2,441 |
| | 2,441 |
|
Issuance of Common Shares to trustees | 13 |
| | — |
| | 228 |
| | — |
| | — |
| | 228 |
| | — |
| | 228 |
| — |
| | — |
| | 22 |
| | — |
| | — |
| | 22 |
| | — |
| | 22 |
|
Exercise of trustees options | 7 |
| | — |
| | 101 |
| | — |
| | — |
| | 101 |
| | — |
| | 101 |
| |
Exercise of Share options | | 1 |
| | — |
| | 7 |
| | — |
| | — |
| | 7 |
| | — |
| | 7 |
|
Employee Restricted Shares cancelled | (57 | ) | | — |
| | (966 | ) | | — |
| | — |
| | (966 | ) | | — |
| | (966 | ) | (40 | ) | | — |
| | (724 | ) | | — |
| | — |
| | (724 | ) | | — |
| | (724 | ) |
Noncontrolling interest distributions | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (856 | ) | | (856 | ) | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (83 | ) | | (83 | ) |
Noncontrolling interest contributions | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 21,076 |
| | 21,076 |
| |
| 40,247 |
| | 40 |
| | 303,192 |
| | (2,994 | ) | | (5,596 | ) | | 294,642 |
| | 238,113 |
| | 532,755 |
| 40,321 |
| | 40 |
| | 303,324 |
| | (2,857 | ) | | 9,948 |
| | 310,455 |
| | 272,081 |
| | 582,536 |
|
Comprehensive income (loss): | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Comprehensive income: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Net income | — |
| | — |
| | — |
| | — |
| | 23,045 |
| | 23,045 |
| | 18,240 |
| | 41,285 |
| — |
| | — |
| | — |
| | — |
| | 9,423 |
| | 9,423 |
| | 229 |
| | 9,652 |
|
Unrealized loss on valuation of swap agreements | — |
| | — |
| | — |
| | (2,263 | ) | | — |
| | (2,263 | ) | | (73 | ) | | (2,336 | ) | — |
| | — |
| | — |
| | (241 | ) | | — |
| | (241 | ) | | (66 | ) | | (307 | ) |
Reclassification of realized interest on swap agreements | — |
| | — |
| | — |
| | 1,891 |
| | — |
| | 1,891 |
| | 245 |
| | 2,136 |
| — |
| | — |
| | — |
| | 736 |
| | — |
| | 736 |
| | 149 |
| | 885 |
|
Total comprehensive (loss) income | — |
| | — |
| | — |
| | (372 | ) | | 23,045 |
| | 22,673 |
| | 18,412 |
| | 41,085 |
| |
Balance at September 30, 2010 | 40,247 |
| | $ | 40 |
| | $ | 303,192 |
| | $ | (3,366 | ) | | $ | 17,449 |
| | $ | 317,315 |
| | $ | 256,525 |
| | $ | 573,840 |
| |
Total comprehensive income | | — |
| | — |
| | — |
| | 495 |
| | 9,423 |
| | 9,918 |
| | 312 |
| | 10,230 |
|
Balance at March 31, 2011 | | 40,321 |
| | $ | 40 |
| | $ | 303,324 |
| | $ | (2,362 | ) | | $ | 19,371 |
| | $ | 320,373 |
| | $ | 272,393 |
| | $ | 592,766 |
|
See accompanying notes
ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
| ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
| ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
|
| | Nine Months Ended | Three Months Ended |
(dollars in thousands) | September 30, | March 31, |
| 2011 | | 2010 | 2012 | | 2011 |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | |
Net income | $ | 39,340 |
| | $ | 41,285 |
| $ | 2,823 |
| | $ | 9,652 |
|
Adjustments to reconcile net income to net cash provided by operating activities | |
| | | |
| | |
Depreciation and amortization | 25,087 |
| | 25,409 |
| 9,141 |
| | 8,240 |
|
Amortization of financing costs | 2,897 |
| | 3,137 |
| 683 |
| | 944 |
|
Gain from bargain purchase | — |
| | (33,805 | ) | |
Gain on sale of property | (32,498 | ) | | — |
| — |
| | (3,922 | ) |
Gain on debt extinguishment | (1,268 | ) | | — |
| — |
| | (1,673 | ) |
Impairment of asset | 6,925 |
| | — |
| |
Non-cash accretion of notes receivable | (601 | ) | | (4,513 | ) | (114 | ) | | (406 | ) |
Share compensation expense | 3,390 |
| | 3,121 |
| 970 |
| | 853 |
|
Equity in earnings of unconsolidated affiliates | (3,025 | ) | | (610 | ) | |
Equity in losses of unconsolidated affiliates | | 56 |
| | 148 |
|
Distributions of operating income from unconsolidated affiliates | 5,213 |
| | 805 |
| 128 |
| | — |
|
Other, net | 2,571 |
| | 3,190 |
| 472 |
| | 1,557 |
|
Changes in assets and liabilities | |
| | | |
| | |
Cash in escrow | 735 |
| | (20,977 | ) | 2,268 |
| | 2,341 |
|
Rents receivable, net | (6,974 | ) | | (2,891 | ) | 168 |
| | (2,409 | ) |
Prepaid expenses and other assets | (4,039 | ) | | 1,443 |
| (3,418 | ) | | (6,504 | ) |
Accounts payable and accrued expenses | 4,133 |
| | 5,285 |
| (2,365 | ) | | (1,057 | ) |
Other liabilities | (2,749 | ) | | 1,713 |
| 1,059 |
| | (3,006 | ) |
Net cash provided by operating activities | 39,137 |
| | 22,592 |
| 11,871 |
| | 4,758 |
|
CASH FLOWS FROM INVESTING ACTIVITIES | |
| | |
| |
| | |
|
Investments in real estate | (135,709 | ) | | (60,552 | ) | |
Acquisition of real estate | | (48,689 | ) | | — |
|
Redevelopment and property improvement costs | | (20,081 | ) |
| (13,225 | ) |
Deferred acquisition and leasing costs | (4,291 | ) | | (2,442 | ) | (1,035 | ) | | (900 | ) |
Investments in and advances to unconsolidated affiliates | (46,544 | ) | | (2,915 | ) | (1,690 | ) | | (40,618 | ) |
Return of capital from unconsolidated affiliates | 3,735 |
| | 753 |
| 1,255 |
| | 689 |
|
Repayments of notes receivable | 48,182 |
| | 42,011 |
| 3 |
| | 874 |
|
Increase in notes receivable | (7,834 | ) | | — |
| |
Issuance of notes receivable | | (17,080 | ) | | (3,834 | ) |
Proceeds from sale of property | 43,791 |
| | — |
| — |
| | 7,977 |
|
Net cash used in investing activities | (98,670 | ) | | (23,145 | ) | (87,317 | ) | | (49,037 | ) |
ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued) (unaudited)
| ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued) (unaudited)
| ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued) (unaudited)
|
| | Nine Months Ended | Three Months Ended |
(dollars in thousands) | September 30, | March 31, |
| 2011 | | 2010 | 2012 | | 2011 |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | |
Principal payments on mortgage notes | (66,751 | ) | | (33,698 | ) | (3,513 | ) | | (8,411 | ) |
Proceeds received on mortgage notes | 108,802 |
| | 58,914 |
| |
Purchase of convertible notes payable | (21,994 | ) | | — |
| |
Proceeds received from mortgage notes | | 4,250 |
| | 48,149 |
|
Increase in deferred financing and other costs | (2,835 | ) | | (4,973 | ) | (570 | ) | | (512 | ) |
Capital contributions from noncontrolling interests | 43,646 |
| | 21,076 |
| 38,578 |
| | — |
|
Distributions to noncontrolling interests | (1,478 | ) | | (1,426 | ) | (3,697 | ) | | (254 | ) |
Dividends paid to Common Shareholders | (21,773 | ) | | (21,655 | ) | (7,666 | ) | | (7,256 | ) |
Proceeds from stock offering, net of issuance costs of $126 | | 8,029 |
| | — |
|
Repurchase and cancellation of Common Shares | (724 | ) | | (966 | ) | (150 | ) | | (725 | ) |
Common Shares issued under Employee Share Purchase Plan | 68 |
| | 75 |
| 20 |
| | 24 |
|
Exercise of options to purchase Common Shares | 7 |
| | 101 |
| 23 |
| | 7 |
|
Net cash provided by financing activities | 36,968 |
| | 17,448 |
| 35,304 |
| | 31,022 |
|
(Decrease) increase in cash and cash equivalents | (22,565 | ) | | 16,895 |
| |
Decrease in cash and cash equivalents | | (40,142 | ) | | (13,257 | ) |
Cash and cash equivalents, beginning of period | 120,592 |
| | 93,808 |
| 89,812 |
| | 120,592 |
|
Cash and cash equivalents, end of period | $ | 98,027 |
| | $ | 110,703 |
| $ | 49,670 |
| | $ | 107,335 |
|
Supplemental disclosure of cash flow information | |
| | |
| |
| | |
|
Cash paid during the period for interest, net of capitalized interest of $3,613 and $1,592, respectively | $ | 22,006 |
| | $ | 21,592 |
| |
Cash paid during the period for interest, net of capitalized interest of $1,433 and $1,188, respectively | | $ | 7,700 |
| | $ | 8,492 |
|
| | | | | | |
Cash paid for income taxes | $ | 3,721 |
| | $ | 1,184 |
| $ | 70 |
| | $ | 3,343 |
|
| | | | | | |
Acquisition of interest in unconsolidated affiliate: | |
| | |
| |
Real estate, net | $ | — |
| | $ | (108,000 | ) | |
Assumption of mortgage debt | — |
| | 25,990 |
| |
Gain from bargain purchase | — |
| | 33,805 |
| |
Other assets and liabilities | — |
| | 7,532 |
| |
Investment in unconsolidated affiliates | — |
| | 37,824 |
| |
Cash included in investment in real estate | $ | — |
| | $ | (2,849 | ) | |
Supplemental disclosure of non-cash investing activities: | | | | |
Acquisition of real estate through assumption of debt | | $ | 23,062 |
| | $ | — |
|
Acquisition of real estate through issuance of OP Units | | $ | 2,279 |
| | $ | — |
|
| | | | |
See accompanying notes
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
1. | ORGANIZATION AND BASIS OF PRESENTATION |
Business and Organization
Acadia Realty Trust (the “Trust”) and subsidiaries (collectively, the “Company”), is a fully-integrated equity real estate investment trust (“REIT”) focused on the ownership, management and redevelopment of retail properties and urban/infill mixed-use properties with a retail component located primarily in high-barrier-to-entry, densely-populated metropolitan areas in the United States along the East Coast and in Chicago.
All of the Company's assets are held by, and all of its operations are conducted through, Acadia Realty Limited Partnership (the “Operating Partnership”) and entities in which the Operating Partnership owns an interest. As of September 30, 2011March 31, 2012, the Trust controlled approximately 99% of the Operating Partnership as the sole general partner. As the general partner, the Trust is entitled to share, in proportion to its percentage interest, in the cash distributions and profits and losses of the Operating Partnership. The limited partners primarily represent entities or individuals that contributed their interests in certain properties or entities to the Operating Partnership in exchange for common or preferred units of limited partnership interest (“Common OP Units” or “Preferred OP Units”) and employees who have been awarded restricted OP units (“LTIP Units”) as long-term incentive compensation (Note 13). Limited partners holding Common OP Units are generally entitled to exchange their units on a one-for-one basis for common shares of beneficial interest of the Trust (“Common Shares”).
As of September 30, 2011March 31, 2012, the Company has ownership interests in 4854 properties within its core portfolio, which consistsconsist of those properties either 100% owned, or partially owned through joint venture interests, by the Operating Partnership, or subsidiaries thereof, not including those properties owned through its opportunity funds (“Core Portfolio”). The Company also has ownership interests in 4735 properties within its three opportunity funds, Acadia Strategic Opportunity Fund L.P. (“Fund I”), Acadia Strategic Opportunity Fund II, LLC (“Fund II”) and Acadia Strategic Opportunity Fund III LLC (“Fund III” and together with Fund I and Fund II, the “Opportunity Funds”). The 9589 Core Portfolio and Opportunity Fund properties consist of commercial properties, primarily neighborhood and community shopping centers, mixed-use properties with a retail component and self-storage properties. In addition, the Company also invests in operating companies through Acadia Mervyn Investors I, LLC (“Mervyns I”), Acadia Mervyn Investors II, LLC (“Mervyns II”) and Fund II, all on a non-recourse basis. These investments comprise and are referred to as the Company's Retailer Controlled Property initiative (“RCP Venture”). The Operating Partnership has the following equity interests in the Opportunity Funds, Mervyns I and Mervyns II:
|
| |
Entity | Equity Interest Held By Operating Partnership |
Fund I and Mervyns I | 22.2% |
Fund II and Mervyns II | 20.0% |
Fund III | 19.9% |
In addition, with respect to each of the Opportunity Funds, Mervyns I and Mervyns II, the Operating Partnership is entitled to a profit participation in excess of its equity interest percentage based on certain investment return thresholds (“Promote”).
Basis of Presentation
The consolidated financial statements include the consolidated accounts of the Company and its investments in partnerships and limited liability companies in which the Company is presumed to have control in accordance with the consolidation guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”). Investments in entities for which the Company has the ability to exercise significant influence but does not have financial or operating control, are accounted for under the equity method of accounting. Accordingly, the Company's share of the net earnings (or losses) of entities accounted for under the equity method are included in consolidated net income under the caption, Equity in Earnings (Losses) of Unconsolidated Affiliates. Investments in entities for which the Company does not have the ability to exercise any influence are accounted for under the cost method.
The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and with the rules and regulations of the U.S. Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes.
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. ORGANIZATION AND BASIS OF PRESENTATION (continued)
Actual results could differ from these estimates. Operating results for the three and nine months ended September 30, 2011March 31, 2012 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2011.2012. The information furnished in the accompanying consolidated financial statements reflects all adjustments that, in the opinion of management, are necessary for a fair presentation of the aforementioned consolidated financial statements for the interim periods.period. These consolidated financial statements should be read in conjunction with the Company's 20102011 Annual Report on Form 10-K, as filed with the SEC on February 28, 2011.2012.
Reclassifications
Certain reclassifications have been made to the 20102011 financial statements to conform to the 20112012 presentation.
Real Estate
The Company reviews its operating long-lived assets for impairment when there is an event or change in circumstances that indicates that the carrying amount may not be recoverable. The Company records impairment losses and reduces the carrying value of properties when indicators of impairment are present and the expected undiscounted cash flows related to those properties are less than their carrying amounts. In cases where the Company does not expect to recover its carrying costs on properties held for use, the Company reduces its carrying cost to fair value, and for properties held-for-sale, the Company reduces its carrying value to the fair value less costs to dispose. During the quarter ended June 30, 2011, the Company determined that the value of the Granville Centre owned by Fund I was impaired. Accordingly, it recorded an impairment loss of $6.9 million. Management does not believe that the values of any of the Company's other properties are impaired as of September 30, 2011March 31, 2012.
Involuntary Conversion of Asset
The Company experienced significant flooding resultingthat resulted in extensive damage to one of its properties during September 2011. Costs related to the clean-up and redevelopment are insured to a limit sufficient that the Company believes will allow for full restoration of the property. Loss of rents during the redevelopment are covered by business interruption insurance subject to a $0.1$0.1 million deductible. The Company plans to restore the improvements that were damaged by the flooding and expects that the costs of such restoration and rebuilding will be recoverable from insurance proceeds. In accordance with ASC Topic 360 “Property, Plant and Equipment”Equipment,” and as a result of the above-described property damage, the Company has recorded a write-down of the asset's carrying value in the accompanying consolidated balance sheetsheets of approximately $1.4 million.$1.4 million as of March 31, 2012. In addition, the Company has recorded an insurance recovery in the same amount that is included in Prepaid Expenses and Other Assets in the accompanying consolidated balance sheet.sheets. The Company has also provided a $0.1$0.1 million provision in the 2011 year-end consolidated statement of income of the Company's 2011 Annual Report on Form 10-K, as filed with the SEC for its exposure to the insurance deductible attributable to the loss of rents. As of March 31, 2012, the Company has received initial insurance proceeds of approximately $6.9 million.
Recent Accounting Pronouncements
During April 2011, the FASB issued Accounting Standards Update (“ASU”) No. 2011-02, “A Creditor's Determination of Whether a Restructuring Is a Troubled Debt Restructuring.” ASU 2011-02 requires a creditor to evaluate whether a restructuring constitutes a troubled debt restructuring by concluding that the restructuring constitutes a concession and that the debtor is experiencing financial difficulties and was effective for the first interim or annual period beginning on or after June 15, 2011. The adoption of ASU 2011-02 did not have a material impact on the Company's financial condition or results of operations.
During May 2011, the FASB issued ASU No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs.” ASU No. 2011-04 amended ASC 820, Fair Value Measurements and Disclosures, to converge the fair value measurement guidance in GAAP and International Financial Reporting Standards (“IFRS”). The amendments, which primarily require additional fair value disclosure, are to be applied prospectively. The Company is currently evaluating the impact of adopting ASU 2011-04 which is effective for interim and annual periods beginning after December 15, 2011. The adoption of ASU No. 2011-04 did not have a material impact on the Company's financial condition or results of operations.
During June 2011, the FASB issued ASU No. 2011-05, “Presentation of Comprehensive Income,” which revises the manner in which companies present comprehensive income. Under ASU No. 2011-05, companies may present comprehensive income, which is net income adjusted for the components of other comprehensive income, either in a single continuous statement of comprehensive income or by using two separate but consecutive statements. Regardless of the alternative chosen, companies must display adjustments for items reclassified from other comprehensive income into net income within the presentation of both net income and other comprehensive income. ASU 2011-05 is effective for interim and annual periods beginning after December 15, 2011, on a retrospective basis. The Company adopted ASU 2011-05 as of December 31, 2011 and the adoption did not have a material impact on the Company's financial condition or results of operations.
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1. ORGANIZATION AND BASIS OF PRESENTATION (continued)
During December 2011, the FASB issued ASU No. 2011-10, “Property, Plant and Equipment (Topic 360): Derecognition of in Substance Real Estate - a Scope Clarification" which clarifies current guidance found in ASC Topic 810 as to the proper accounting in situations when a reporting entity ceases to have a controlling financial interest in a subsidiary that is in substance real estate as a result of default on a retrospective basis.the subsidiary's nonrecourse debt. ASU No. 2011-10 is effective for fiscal years, and interim periods within those years,beginning on or after June 15, 2012. The Company is currently evaluating the impact of the adoption of ASU 2011-05No. 2011-10 is not expected to have a material impact on its consolidatedthe Company's financial statements.condition or results of operations.
| |
2. | EARNINGS PER COMMON SHARE |
Basic earnings per Common Share is computed by dividing net income attributable to common shareholdersCommon Shareholders by the weighted average Common Shares outstanding. At March 31, 2012, the Company has unvested LTIP Units (Note 13) which provide for non-forfeitable rights to dividend equivalent payments. Accordingly, these unvested LTIP Units are considered participating securities and are included in the computation of basic earnings per Common Share pursuant to the two-class method.
Diluted earnings per Common Share reflectreflects the potential dilution of the conversion of obligations and the assumed exercises of securities including the effects of restricted share unit (“Restricted Share Units”) and share option awards issuableissued under the Company's Share Incentive Plans.Plans (Note 13). The following table sets fortheffect of the computationassumed conversion of basic188 Series A Preferred OP Units into 25,067 Common Shares would be anti-dilutive and diluted earnings per share from continuing operations for the periods indicated:
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| September 30, | | September 30, |
(dollars in thousands, except per share amounts) | 2011 | | 2010 | | 2011 | | 2010 |
Numerator | | | | | | | |
Income from continuing operations attributable to Common Shareholders | $ | 3,973 |
| | $ | 4,711 |
| | $ | 16,662 |
| | $ | 22,032 |
|
Effect of dilutive securities: | | | | | | | |
Preferred OP Unit distributions | — |
| | — |
| | 14 |
| | 14 |
|
Numerator for diluted earnings per Common Share | $ | 3,973 |
| | $ | 4,711 |
| | $ | 16,676 |
| | $ | 22,046 |
|
| | | | | | | |
Denominator | |
| | |
| | |
| | |
|
Weighted average shares for basic earnings per share | 40,340 |
| | 40,169 |
| | 40,330 |
| | 40,096 |
|
Effect of dilutive securities: | |
| | |
| | |
| | |
|
Employee share options | 289 |
| | 262 |
| | 268 |
| | 214 |
|
Convertible Preferred OP Units | — |
| | — |
| | 25 |
| | 25 |
|
Dilutive potential Common Shares | 289 |
| | 262 |
| | 293 |
| | 239 |
|
Denominator for diluted earnings per share | 40,629 |
| | 40,431 |
| | 40,623 |
| | 40,335 |
|
Basic earnings per Common Share from continuing operations attributable to Common Shareholders | $ | 0.10 |
| | $ | 0.12 |
| | $ | 0.41 |
| | $ | 0.55 |
|
Diluted earnings per Common Share from continuing operations attributable to Common Shareholders | $ | 0.10 |
| | $ | 0.12 |
| | $ | 0.41 |
| | $ | 0.55 |
|
The weighted average shares usedare therefore not included in the computation of diluted earnings per share include unvested restricted Common Shares (“Restricted Shares”)for the three months ended March 31, 2012, but would be dilutive and LTIP Units (Note 13) thattherefore are entitled to receive dividend equivalent payments. included in the computation of diluted earnings per share for the three months ended March 31, 2011.
The effect of the conversion of Common OP Units is not reflected in the above table,computation of basic and diluted earnings per share, 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 subsidiaries in the accompanying 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 conversion of the convertible notes payable (Note 9) is not reflectedincluded in the table abovecomputation of basic and diluted earnings per share as such conversion, based on the current market price of the Common Shares, would be settled with cash.
The effectfollowing table sets forth the computation of the assumed conversion of 188 Series A Preferred OP Units into 25,067 Common Shares would be dilutivebasic and diluted earnings per share from continuing operations for the nine months ended September 30, 2011 and 2010 and are accordingly included in the table above. They would be anti-dilutive for the three months ended September 30, 2011 and 2010 and, as such, are not included in the table above.periods indicated:
|
| | | | | | | |
| Three Months Ended |
| March 31, |
(dollars in thousands, except per share amounts) | 2012 | | 2011 |
Numerator | | | |
Income from continuing operations | $ | 4,010 |
| | $ | 8,185 |
|
Less: net income attributable to participating securities | 84 |
| | 256 |
|
Income from continuing operations net of income attributable to participating securities | 3,926 |
| | 7,929 |
|
Effect of dilutive securities: | | | |
Preferred OP Unit distributions | — |
| | 4 |
|
Numerator for diluted earnings per Common Share | $ | 3,926 |
| | $ | 7,933 |
|
| | | |
Denominator | |
| | |
|
Weighted average shares for basic earnings per share | 42,736 |
| | 40,318 |
|
Effect of dilutive securities: | |
| | |
|
Employee Restricted Share Units and share options | 43 |
| | 21 |
|
Convertible Preferred OP Units | — |
| | 25 |
|
Dilutive potential Common Shares | 43 |
| | 46 |
|
Denominator for diluted earnings per share | 42,779 |
| | 40,364 |
|
Basic earnings per Common Share from continuing operations attributable to Common Shareholders | $ | 0.09 |
| | $ | 0.20 |
|
Diluted earnings per Common Share from continuing operations attributable to Common Shareholders | $ | 0.09 |
| | $ | 0.20 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
3. | SHAREHOLDERS' EQUITY AND NONCONTROLLING INTERESTS |
During January 2012, the Company established an at-the-market (“ATM”) equity program with an aggregate offering amount of up to $75.0 million in Common Shares. The Company intends to use the future net proceeds of this offering for general corporate purposes, which may include, among other things, repayment of its debt, future acquisitions (directly in the Core Portfolio and through its Opportunity Funds), and redevelopments of and capital improvements to its properties. During the first quarter 2012, the Company issued 0.8 million Common Shares through the ATM program which generated gross proceeds of $18.2 million and net proceeds of $17.9 million. Of the net proceeds of $17.9 million, $8.2 million was received during March 2012 and $9.7 million was received during April 2012. The net proceeds were used for acquisitions and general corporate purposes.
Noncontrolling interests represent the portion of equity in entities consolidated in the accompanying financial statements that the Company does not own. Such noncontrolling interests are reported on the Consolidated Balance Sheets within equity, separately from shareholders' equity.
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
3.
| NONCONTROLLING INTERESTS (continued) |
Noncontrolling interests include third party interests in the Company’s Opportunity Funds and other entities. It also includeincludes interests in the Operating Partnership which represent (i) the limited partners’ 280,349384,991 and 281,294279,748 Common OP Units at September 30, 2011March 31, 2012 and December 31, 20102011, respectively; (ii) 188 Series A Preferred OP Units at both September 30, 2011March 31, 2012 and December 31, 20102011; and (iii) 1,060,225237,000 and 641,534217,826 LTIP Units at September 30, 2011March 31, 2012 and December 31, 20102011, respectively.
| |
4. | ACQUISITION AND DISPOSITION OF REAL ESTATE AND DISCONTINUED OPERATIONS |
Acquisitions
Core Portfolio
During September 2011,March 2012, the Company acquired a 50% equity interest in an entity which owns a six property portfolio (the “Georgetown Portfolio”) located in Washington, D.C. for a purchase price of $13.4 million, which included the assumption of 50% of in-place debt of $9.2 million, inclusive of the Company's existing mezzanine loan to the entity (Note 6).
During August 2011, the Company acquired a sixfour property portfolio located in Chicago, Illinois for $18.0 million.$18.8 million, including the assumption of debt of $16.0 million.
During August 2011,February 2012, the Company acquired a newly constructed 13,00040,000 square foot single tenant property for $12.2 million, which included the assumption of $7.0 million of in-place mortgage debt. In addition, the Company acquired a 13,300 square foot single tenant property for $6.7 million. Both properties are located in Cambridge, Massachusetts.
During January 2012, the Company acquired 1520 North Milwaukee Avenue, a 3,100 square foot property located in the Bronx, New YorkChicago, Illinois for $9.1 million.$3.8 million.
The Company expensed $0.4 million of costs related to these 2012 Core Portfolio acquisitions.
Fund III
During June 2011, the CompanyFebruary 2012, Fund III, in a joint venture with an unaffiliated partner, acquired a 6,00050% interest in 640 Broadway, a 45,700 square foot single-tenant retail condominiumproperty located in New York, New York for $4.8 million.$16.3 million.
During May 2011, theThe Company acquired a 44,000 square foot retail property located in Chicago, Illinois, for $28.4 million.
During April 2011, the Company, throughexpensed $0.6 million of costs related to this 2012 Fund III acquired a 105,000 square foot property located in the East Loop section of downtown Chicago, Illinois, for $31.6 million
During February 2011, Fund III, in a venture with an unaffiliated partner, acquired three retail properties (“Lincoln Road”), aggregating 61,400 square feet located in the Lincoln Road area of South Miami Beach, Florida for $51.9 million, which included the assumption of $20.6 million of in-place mortgage debt. Fund III has a 95% interest in these properties.
During February 2011, Fund III, in a venture with an unaffiliated partner, acquired a 64,600 square foot single-tenant retail property (“White Oak”) located in Silver Spring, Maryland for $9.8 million. Fund III has a 90% interest in the property.acquisition.
Discontinued Operations
The Company reports properties held-for-sale and properties sold during the periods as discontinued operations. The results of operations of discontinued operations are reflected as a separate component within the accompanying Consolidated Financial Statements of Income for all periods presented.
During December 2011, the Company completed the sale of 15 Fund I leasehold interests in its Kroger/Safeway portfolio for $17.5 million.
During October 2011, Fund I sold Granville Centre, a 135,000 square foot shopping center, located in Columbus, Ohio, for $2.3 million. During the quarter ended June 30, 2011, the Company determined that the value of the Granville Centre was impaired and recorded an impairment loss of $6.9 million.
During May 2011, the Company sold the Ledgewood Mall, a 517,000 square foot, unencumbered enclosed mall located in Ledgewood, New Jersey, for $37.0 million. The sale resulted in a gain of $28.6 million.
During January 2011, the Company completed the sale of a Fund II leasehold interest in the Neiman Marcus location at Oakbrook Center, located in Oak Brook, Illinois, for $8.2 million. The sale resulted in a gain of $3.9 million.
The combined assets and liabilities as of December 31, 2010 and results of operations of the properties classified as discontinued operations for the three and nine$2.3 million months ended .September 30, 2011 and 2010, respectively are summarized as follows:
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
4. | ACQUISITION AND DISPOSITION OF REAL ESTATE AND DISCONTINUED OPERATIONS (continued) |
|
| | | | | | | | |
BALANCE SHEET | | September 30, | | December 31, |
(dollars in thousands) | | 2011 | | 2010 |
ASSETS | | | | |
Net real estate | | $ | 2,215 |
| | $ | 18,557 |
|
Rents receivable, net | | 363 |
| | 753 |
|
Deferred charges, net of amortization | | 82 |
| | 2,016 |
|
Prepaid expenses and other assets, net | | 24 |
| | 148 |
|
Total assets of discontinued operations | | $ | 2,684 |
| | $ | 21,474 |
|
| | | | |
LIABILITIES | | | | |
Accounts payable and accrued expenses | | $ | 275 |
| | $ | 233 |
|
Other liabilities | | 14 |
| | 162 |
|
Total liabilities of discontinued operations | | $ | 289 |
| | $ | 395 |
|
| | | | |
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
STATEMENTS OF OPERATIONS | September 30, | | September 30, | | September 30, | | September 30, |
(dollars in thousands) | 2011 | | 2010 | | 2011 | | 2010 |
Total revenues | $ | 242 |
| | $ | 1,673 |
| | $ | 2,470 |
| | $ | 5,061 |
|
Total expenses | 140 |
| | 1,195 |
| | 1,768 |
| | 3,853 |
|
Operating income | 102 |
| | 478 |
| | 702 |
| | 1,208 |
|
Impairment of asset | — |
| | — |
| | (6,925 | ) | | — |
|
Gain on sale of property | — |
| | — |
| | 32,498 |
| | — |
|
Income from discontinued operations | 102 |
| | 478 |
| | 26,275 |
| | 1,208 |
|
(Income) loss from discontinued operations attributable to noncontrolling interests | (64 | ) | | (72 | ) | | 731 |
| | (195 | ) |
Income from discontinued operations attributable to Common Shareholders | $ | 38 |
| | $ | 406 |
| | $ | 27,006 |
| | $ | 1,013 |
|
| |
5. | INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES |
Core Portfolio
The Company owns a 22.2% interest in an approximately one million square foot retail portfolio (the “Brandywine Portfolio”) located in Wilmington, Delaware and a 49% interest in a 311,000 square foot shopping center located in White Plains, New York (“Crossroads”). These investments are accounted for under the equity method.
During September 2011, the Company acquired a 50% equity interest in the Georgetown Portfolio (Note 4). The unaffiliated venture partner for the Georgetown Portfolio maintains control over this investment and, as such, the Company accounts for this investment under the equity method. Due to this acquisition, the Company reclassified an existing $8.0 million mezzanine loan collateralized by five properties within the Georgetown Portfolio from Notes Receivable to Investments in and Advances to Unconsolidated Affiliates.
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
4. | ACQUISITION AND DISPOSITION OF REAL ESTATE AND DISCONTINUED OPERATIONS (continued) |
Discontinued Operations (continued)
During May 2011, the Company sold the Ledgewood Mall, a 517,000 square foot, unencumbered enclosed mall located in Ledgewood, New Jersey, for $37.0 million.
During January 2011, the Company completed the sale of a Fund II leasehold interest in a location at the Oakbrook Center, located in Oak Brook, Illinois, for $8.2 million. The sale resulted in a gain of $3.9 million.
The combined results of operations of the properties classified as discontinued operations for the three months ended March 31, 2011 are summarized as follows:
|
| | | | |
| | Three Months Ended |
STATEMENT OF OPERATIONS | | March 31, |
(dollars in thousands) | | 2011 |
Total revenues | | $ | 2,404 |
|
Total expenses | | 1,582 |
|
Operating income | | 822 |
|
Gain on sale of property | | 3,922 |
|
Income from discontinued operations | | 4,744 |
|
(Income) from discontinued operations attributable to noncontrolling interests | | (3,506 | ) |
Income from discontinued operations attributable to Common Shareholders | | $ | 1,238 |
|
| |
5. | INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES (continued) |
Core Portfolio
The Company owns a 22.2% interest in an approximately one million square foot retail portfolio (the “Brandywine Portfolio”) located in Wilmington, Delaware, a 49% interest in a 311,000 square foot shopping center located in White Plains, New York (“Crossroads”), and a 50% interest in an approximately 28,000 square foot retail portfolio located in Georgetown, Washington D.C. (the "Georgetown Portfolio"). These investments are accounted for under the equity method.
Opportunity Funds
RCP Venture
During 2004, theThe Company along with Klaff Realty, LP (“Klaff”) and Lubert-Adler Management, Inc. (“Lubert-Adler”) formed an investment group, the RCP Venture, for the purpose of making investments in surplus or underutilized properties owned by retailers. The RCP Venture is neither a single entity nor a specific investment. Any member of this group has the option of participating, or not, in any individual investment and each individual investment has been made on a stand-alone basis through a separate limited liability company (“LLC”). These investments have been made through different investment vehicles with different affiliated and unaffiliated investors and different economics to the Company. Investments under the RCP Venture are structured as separate joint ventures as there may be other investors participating in certain investments in addition to Klaff, Lubert-Adler and Acadia. The Company has made these investments through its subsidiaries, Mervyns I, Mervyns II and Fund II, (together the “Acadia Investors”), all on a non-recourse basis. Through September 30, 2011March 31, 2012, the Acadia Investors have made investments in Mervyns Department Stores (“Mervyns”) and Albertsons including additional investments in locations that are separate from these original investments (“Add-OnAdd-
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
5. | INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES (continued) |
On Investments”). Additionally, Acadia Investorsthey have invested in Shopko, Marsh and Rex Stores Corporation (collectively “Other RCP Investments”).
The Acadia Investors have non-controlling interests in the individual investee LLC’s as follows:
| | | | Acadia Investors Ownership % in: | | Acadia Investors Ownership % in: |
Investment | Investee LLC | Acadia Investors Entity | Investee LLC | Underlying entity(s) | Investee LLC | Acadia Investors Entity | Investee LLC | Underlying entity(ies) |
Mervyns | KLA/Mervyn’s, LLC | Mervyns I and Mervyns II | 10.5% | 5.8% | KLA/Mervyn’s, LLC | Mervyns I and Mervyns II | 10.5% | 5.8% |
Mervyns Add-On investments | KLA/Mervyn’s, LLC | Mervyns I and Mervyns II | 10.5% | 5.8% | KLA/Mervyn’s, LLC | Mervyns I and Mervyns II | 10.5% | 5.8% |
Albertsons | KLA A Markets, LLC | Mervyns II | 18.9% | 5.7% | KLA A Markets, LLC | Mervyns II | 18.9% | 5.7% |
Albertsons Add-On investments | KLA A Markets, LLC | Mervyns II | 20.0% | 6.0% | KLA A Markets, LLC | Mervyns II | 20.0% | 6.0% |
Shopko | KLA-Shopko, LLC | Fund II | 20.0% | 2.0% | KLA-Shopko, LLC | Fund II | 20.0% | 2.0% |
Marsh and Add-On investments | KLA Marsh, LLC | Fund II | 20.0% | 3.3% | KLA Marsh, LLC | Fund II | 20.0% | 3.3% |
Rex Stores | KLAC Rex Venture, LLC | Mervyns II | 13.3% | KLAC Rex Venture, LLC | Mervyns II | 13.3% |
The Company accounts for the original investments in Mervyns and Albertsons under the equity method of accounting as the Company has the ability to exercise significant influence, but does not have financial or operating control.
The Company accounts for the Add-On Investments and Other RCP Investments under the cost method. Due to its minor ownership interest, based on the size of the investments as well as the terms of the underlying operating agreements, the Company has no influence over such entitiesentities' operating and financial policies. Other than the minority investor rights to which the Company is entitled pursuant to statute, it has no rights other than to receive its pro-rata share of cash distributions as declared by the managers of the Add-On Investments and Other RCP Investments. The Company has no rights with respect to the control and operation of these investment vehicles, nor with the formulation and execution of business and investment policies.
During the three months ended September 30, 2011,March 31, 2012, the Company received RCP Venture distributions from Albertsons Add-On investments and Rex Stores totaling $4.5$1.0 million and for of which the nine months ended September 30, 2011 received distributions of $6.9 million. The Operating Partnership's share of these distributions for the three and nine months ended September 30, 2011 totaled $0.9$0.2 million and $1.5 million, respectively..
The following table summarizes activity related to the RCP Venture investments from inception through March 31, 2012:
|
| | | | | | | | | | | | | |
(dollars in thousands) | | | | Operating Partnership Share |
Investment | Year Acquired | Invested Capital and Advances | Distributions | Invested Capital and Advances | Distributions |
Mervyns | 2004 | $ | 26,058 |
| $ | 45,966 |
| $ | 4,901 |
| $ | 11,251 |
|
Mervyns Add-On investments | 2005/2008 | 6,517 |
| 3,558 |
| 1,046 |
| 819 |
|
Albertsons | 2006 | 20,717 |
| 81,594 |
| 4,239 |
| 16,318 |
|
Albertsons Add-On investments | 2006/2007 | 2,416 |
| 2,461 |
| 388 |
| 492 |
|
Shopko | 2006 | 1,108 |
| 1,659 |
| 222 |
| 332 |
|
Marsh and Add-On investments | 2006/2008 | 2,667 |
| 2,639 |
| 533 |
| 528 |
|
Rex Stores | 2007 | 2,701 |
| 1,063 |
| 535 |
| 213 |
|
| | $ | 62,184 |
| $ | 138,940 |
| $ | 11,864 |
| $ | 29,953 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
5. | INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES (continued) |
The following table summarizes activity related to the RCP Venture investments from inception through September 30, 2011:
|
| | | | | | | | | | | | | |
(dollars in thousands) | | | | Operating Partnership Share |
Investment | Year Acquired | Invested Capital and Advances | Distributions | Invested Capital and Advances | Distributions |
Mervyns | 2004 | $ | 26,058 |
| $ | 45,966 |
| $ | 4,901 |
| $ | 11,251 |
|
Mervyns Add-On investments | 2005/2008 | 6,517 |
| 3,558 |
| 1,046 |
| 819 |
|
Albertsons | 2006 | 20,717 |
| 81,594 |
| 4,239 |
| 16,318 |
|
Albertsons Add-On investments | 2006/2007 | 2,416 |
| 1,679 |
| 388 |
| 336 |
|
Shopko | 2006 | 1,108 |
| 1,659 |
| 222 |
| 332 |
|
Marsh and Add-On investments | 2006/2008 | 2,667 |
| 2,639 |
| 533 |
| 528 |
|
Rex Stores | 2007 | 2,701 |
| 840 |
| 535 |
| 168 |
|
| | $ | 62,184 |
| $ | 137,935 |
| $ | 11,864 |
| $ | 29,752 |
|
Other Opportunity Fund Investments
Fund II Investments
Prior to June 30, 2010, Fund II had a 24.75% interest in CityPoint, a redevelopment project located in downtown Brooklyn, NY, which was accounted for under the equity method. On June 30, 2010, Fund II acquired the remaining interest in the project from its unaffiliated partner and, as a result, now consolidates the CityPoint investment.
Fund III Investments
The unaffiliated venture partners for theFund III's investments in Lincoln Road, (Note 4), White Oak, (Note 4)Parkway Crossing and the White City Shopping Center investments maintain control over these entities and, as such, the Company accounts for these investments under the equity method.
During June 2010, Fund III, togetherin a joint venture with an unaffiliated partner, invested in an entity for the purpose of providing management services to owners of self-storage properties, including the 14 locations currently owned through Fund II and Fund III. TheFund III has a 50% interest in the entity. This entity was determined to be a variable interest entity for which the Company was determined not to be the primary beneficiary. As such, the Company accounts for this investment under the equity method.
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
5. | INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES (continued) |
Summary of Investments in Unconsolidated Affiliates
The following combined/condensedCombined and Condensed Balance Sheets and Statements of Operations, in each period, summarize the financial information of the Company’s investments in unconsolidated affiliates.
|
| | | | | | | |
(dollars in thousands) | March 31, 2012 | | December 31, 2011 |
Combined and Condensed Balance Sheets | | | |
Assets | | | |
Rental property, net | $ | 280,227 |
| | $ | 280,470 |
|
Investment in unconsolidated affiliates | 133,514 |
| | 156,421 |
|
Other assets | 30,932 |
| | 29,587 |
|
Total assets | $ | 444,673 |
| | $ | 466,478 |
|
Liabilities and partners’ equity | |
| | |
|
Mortgage note payable | $ | 318,757 |
| | $ | 319,425 |
|
Other liabilities | 17,133 |
| | 16,902 |
|
Partners’ equity | 108,783 |
| | 130,151 |
|
Total liabilities and partners’ equity | $ | 444,673 |
| | $ | 466,478 |
|
Company’s investment in and advances to unconsolidated affiliates | $ | 85,099 |
| | $ | 84,568 |
|
Company's share of distributions in excess of share of income and investments in unconsolidated affiliates | $ | (21,863 | ) | | $ | (21,710 | ) |
|
| | | | | | | |
(dollars in thousands) | September 30, 2011 | | December 31, 2010 |
Combined and Condensed Balance Sheets | | | |
Assets | | | |
Rental property, net | $ | 260,436 |
| | $ | 186,802 |
|
Investment in unconsolidated affiliates | 162,240 |
| | 192,002 |
|
Other assets | 29,321 |
| | 27,841 |
|
Total assets | $ | 451,997 |
| | $ | 406,645 |
|
Liabilities and partners’ equity | |
| | |
|
Mortgage note payable | $ | 298,065 |
| | $ | 267,565 |
|
Other liabilities | 16,787 |
| | 13,815 |
|
Partners’ equity | 137,145 |
| | 125,265 |
|
Total liabilities and partners’ equity | $ | 451,997 |
| | $ | 406,645 |
|
Company’s investment in and advances to unconsolidated affiliates | $ | 78,420 |
| | $ | 31,036 |
|
Company's share of distributions in excess of share of income and investments in unconsolidated affiliates | $ | (21,401 | ) | | $ | (20,884 | ) |
| | | Three Months Ended | | Nine Months Ended | Three Months Ended | |
(dollars in thousands) | September 30, 2011 | | September 30, 2010 | | September 30, 2011 | | September 30, 2010 | March 31, 2012 | | March 31, 2011 | |
Combined and Condensed Statements of Operations | | | | | | | | | | | |
Total revenues | $ | 10,290 |
| | $ | 7,317 |
| | $ | 30,789 |
| | $ | 21,787 |
| $ | 12,296 |
| | $ | 9,582 |
| |
Operating and other expenses | 3,699 |
| | 2,550 |
| | 10,993 |
| | 7,158 |
| 4,454 |
| | 3,766 |
| |
Interest expense | 4,274 |
| | 3,392 |
| | 12,532 |
| | 10,107 |
| 4,638 |
| | 4,016 |
| |
Equity in earnings (losses) of unconsolidated affiliates | 13,472 |
| | (681 | ) | | 13,060 |
| | 2,083 |
| |
Equity in (losses) earnings of unconsolidated affiliates | | (1,623 | ) | | 958 |
| |
Depreciation and amortization | 2,222 |
| | 1,057 |
| | 6,467 |
| | 3,745 |
| 2,272 |
| | 1,869 |
| |
Loss on sale of property, net | — |
| | — |
| | — |
| | (2,957 | ) | |
Net income (loss) | $ | 13,567 |
| | $ | (363 | ) | | $ | 13,857 |
| | $ | (97 | ) | |
Net (loss) income | | $ | (691 | ) | | $ | 889 |
| |
| | | | | | | | | | | |
Company’s share of net income | $ | 3,208 |
| | $ | 241 |
| | $ | 3,318 |
| | $ | 904 |
| |
Company’s share of net income (loss) | | $ | 42 |
| | $ | (50 | ) | |
Amortization of excess investment | (98 | ) | | (98 | ) | | (293 | ) | | (294 | ) | (98 | ) | | (98 | ) | |
Company’s share of net income | $ | 3,110 |
| | $ | 143 |
| | $ | 3,025 |
| | $ | 610 |
| |
Company’s equity in (losses) of unconsolidated affiliates | | $ | (56 | ) | | $ | (148 | ) | |
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
AtAs of September 30, 2011March 31, 2012, the Company’s notes receivable, net, aggregated $41.377.2 million, and were collateralized either by the underlying properties or the borrowers' ownership interestinterests in the entities that own the properties and/or by the borrowers' personal guarantee subject, as applicable, to senior liens, as follows:
| | Description | Effective Interest Rate | Maturity Date | First Priority Liens | Net Carrying amount of Notes Receivable | Extension Options | Effective Interest Rate | Maturity Date | First Priority Liens | Net Carrying amount of Notes Receivable | Extension Options |
(dollars in thousands) | | | | | | |
Mezzanine Loan | 10.0% | Demand | $ | — |
| $ | 2,280 |
| — | |
Zero Coupon Loan | | 24.0% | 1/3/2016 | $ | 166,200 |
| $ | 3,662 |
| — |
Mezzanine Loan | 13.0% | Demand | 29,295 |
| 2,980 |
| — | 10.0% | 12/31/2013 | 85,835 |
| 9,089 |
| — |
Mezzanine Loan | 13.0% | Demand | 6,000 |
| 1,964 |
| — | 15.0% | Upon Capital Event | 11,925 |
| 3,834 |
| — |
First Mortgage Loan | 10.8% | Demand | — |
| 10,000 |
| — | 12.0% | 12/5/2012 | — |
| 21,500 |
| — |
Other Loan | 14.5% | 12/2011 | — |
| 8,585 |
| — | |
Other Loan | 7.0% | 2/2012 | — |
| 4,000 |
| — | |
Other Loan | 24.0% | 1/2016 | 166,200 |
| 3,478 |
| — | |
Mezzanine Loan | 17.5% | 1/2017 | 37,700 |
| 2,173 |
| — | |
Mezzanine Loan | 15.0% | Upon Capital Event | 11,925 |
| 3,834 |
| — | |
Individually less than 3% | 10% to 13.0% | Demand to 12/2011 | 16,853 |
| 2,010 |
| — | |
First Mortgage Loan | | 9.2% | 3/30/2013 | — |
| 3,000 |
| — |
First Mortgage Loan | | 10.8% | Demand | — |
| 10,000 |
| — |
First Mortgage Loan | | 7.0% | Demand | — |
| 4,000 |
| — |
First Mortgage Loan | | 6.0% | 12/1/2012 | — |
| 12,609 |
| 2 x 6 months |
Construction Loan | | 20.5% | 10/1/2012 | — |
| 5,400 |
| — |
Individually less than 3.0% | | 6.0% to 12.0% | 12/31/13 to 2/3/17 | 37,623 |
| 4,086 |
| — |
Total | | | |
| $ | 41,304 |
| | | | |
| $ | 77,180 |
| |
During September 2011,March 2012, the Company reclassified an $8.0acquired a 49% interest in a $2.2 million mezzanine note. The loan from Notes Receivable to Investmentsmatures in February 2017 and Advances to Unconsolidated Affiliates related tois collateralized by a property located in Miami, Florida. The loan bears interest at 6% for years one and two, 7.5% for years three and four, and 8% for year five.
During March 2012, the acquisition of the Georgetown Portfolio (Note 5)Company made a $3.0 million loan, which is collateralized by a property located in Chicago, Illinois. The loan matures in March 2013 and bears interest at 9.2%.
During SeptemberDecember 2011, the Company made a $4.0an $8.5 million loan, to two members of an entity which owns a shopping centeris collateralized by five properties located in Washington D.C.Chicago, Illinois. The note accruesloan matures in December 2012 and bears interest at 7% and matures in February 2012. In addition12%. During March 2012, this loan was increased to the loan, the Company entered into and subsequently exercised an option to purchase the shopping center at a future date, pending the servicer's approval of the assignment of a first mortgage loan of $17.0 million. The loan will be offset against the ultimate purchase price when the Company acquires the property.
During May 2011, the Company received a payment of $54.7$21.5 million on a mezzanine loan, representing $33.8 million of principal, $13.4 million of accrued interest, and a $7.5 million exit fee.
During February 2011, the Company made a mezzanine loan for $3.8 million which accrues interest at 15% and is payable upon a capital event. The Company also received a payment of $1.9 million on a mezzanine loan.
.
Allowances for real estate notes receivable are established based upon management's quarterly review of the investments. In performing this review, management considers the estimated net recoverable value of the loan as well as other factors, including the fair value of any collateral, the amount and status of any senior debt, and the prospects for the borrower. Because this determination is based upon projections of future economic events, which are inherently subjective, the amounts ultimately realized from the loans may differ materially from the carrying value at the balance sheet date.
The activity in the allowance for notes receivable for the ninethree months ended September 30, 2011March��31, 2012 is as follows:
| | (dollars in thousands) | Allowance for Notes Receivable | Allowance for Notes Receivable |
Balance at December 31, 2010 | $ | 4,964 |
| |
Balance at December 31, 2011 | | $ | 3,276 |
|
Provision for losses on notes receivable | 210 |
| 29 |
|
Balance at September 30, 2011 | $ | 5,174 |
| |
Balance at March 31, 2012 | | $ | 3,305 |
|
| |
7. | DERIVATIVE FINANCIAL INSTRUMENTS |
As of March 31, 2012, the Company's derivative financial instruments consisted of five interest rate swaps with an aggregate notional value of $49.3 million, which effectively fix LIBOR at rates ranging from 2.65% to 3.79% and mature between November 2012 and December 2022. The Company also has three derivative financial instruments with a notional value of $75.0 million
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
7. | DERIVATIVE FINANCIAL INSTRUMENTS (continued) |
As ofwhich cap variable-rate interest at September 30, 20113.0%, the Company's derivative financial instruments consisted of six interest rate swaps with an aggregate notional value of $62.3 million, which effectively fix LIBOR at rates ranging from 0.4% to 5.1%6.0% and mature between October 2011 and November 2012. The Company also has two derivative financial instruments with a notional value of $28.9 million and $42.0 million which cap LIBOR at 6.0% and 3.5%, respectively, and mature in October 2012, April 2013 and August 2013, respectively. The Company is also a party to two forward interest rate swap transactions with respect to $21.2 million of LIBOR-based variable-rate debt which will effectively fix LIBOR at rates ranging between 2.9% and 3.8%. The fair value of thethese derivative liability of these instruments, which is included in other liabilities in the Consolidated Balance Sheets, totaled $3.9was a liability totaling $3.0 million and $2.8$3.5 million at September 30, 2011March 31, 2012 and December 31, 20102011, respectively. The notional value does not represent exposure to credit, interest rate, or market risks.
These derivative instruments have been designated as cash flow hedges and hedge the future cash outflows of variable-rate interest payments on variable-rate mortgage debt. Such instruments are reported at the fair value reflected above. As of September 30, 2011March 31, 2012 and December 31, 20102011, unrealized losses totaling $4.2$3.3 million and $2.8$3.9 million, respectively, were reflected in accumulated other comprehensive loss.
As of September 30, 2011March 31, 2012 and December 31, 2010,2011, no derivatives were designated as fair value hedges, hedges of net investments in foreign operations or considered to be ineffective. Additionally, the Company does not use derivatives for trading or speculative purposes.
In conjunction with its implementation of updates to the fair value measurements guidance, the Company made an accounting policy election to measure derivative financial instruments subject to master netting agreements on a net basis.
The Company completed the following transactions related to mortgage notes payable and credit facilities during the ninethree months ended September 30, 2011March 31, 2012:
During September 2011,the first quarter 2012, the Company modified and extendedrepaid $2.5 million under the Fund III subscription line of credit. The modification provided a one year extension of the maturity date to October 10, 2012 and adjusted the interest rate to LIBOR plus 225 basis points. During 2011, the Company borrowed $39.0 million and repaid $15.1 million under this line of credit. As of September 30, 2011,March 31, 2012, the total outstanding amount on this line of creditfacility was $195.4 million.$133.6 million.
During September 2011,March 2012, in conjunction with the acquisition of four properties in Chicago, Illinois (Note 2), the Company extendedassumed loans of $14.5 million and $1.5 million, which bear interest at 5.62% and 5.55%, respectively, and mature on February 1, 2016.
During February 2012, in conjunction with the maturity dateacquisition of a $9.9property in Cambridge, Massachusetts (Note 2), the Company assumed a $7.0 million loan that was scheduled to mature in September 2011, to Novemberwhich bears interest at 6.26% and matures on May 1, 2011.2016, and has one five-year extension option.
During September 2011,February 2012, the Company closed on a $12.5$4.3 million loan collateralized by a property. The loan bears interest at LIBOR plus 235200 basis points and matures on September 30, 2014, with two one-year extension options.February 28, 2013.
During August 2011, the Company amended an existing $58.0 million loan collateralized by a property. The amendment provides for an additional $4.0 million of proceeds. The amended loan continues to bear interest at LIBOR plus 400 points, subject to a LIBOR floor of 250 basis points and matures on January 12, 2012. Previously, during January 2011, the Company had amended this loan to provide for an additional $3.0 million supplemental loan and a $7.0 million subordinate loan. During the first nine months of 2011, the Company drew down an additional $12.7 million on this construction loan. As of September 30, 2011, the total outstanding amount on this loan was $53.0 million.
During August 2011, the Company closed on a $42.0 million loan collateralized by six properties. The loan bears interest at LIBOR plus 415 basis points, with a LIBOR floor of 50 basis points and matures on August 31, 2013. The proceeds of this loan were used to repay a $41.5 million loan that matured July 31, 2011.
During June 2011, the Company modified an existing $85.3 million loan collateralized by a property. The modification extended the maturity date from October 4, 2011 to September 30, 2012. The loan continues to bear interest at LIBOR plus 350 basis points subject to a LIBOR floor of 150 basis points.
During June 2011, the Company modified an existing $9.4 million loan collateralized by a property. The modification extended the maturity date from June 29, 2012 to June 30, 2018. The loan continues to bear interest at LIBOR plus 140 basis points.
During January 2011, the Company purchased a $9.3 million mortgage loan collateralized by one of its properties for $7.6 million, resulting in a $1.7 million gain on extinguishment of debt.
During January 2011, the Company borrowed the remaining $2.4 million of a $34.0 million loan collateralized by a property.
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
9. | CONVERTIBLE NOTES PAYABLE |
In December 2006 and January 2007, the Company issued $115.0 million of convertible notes totaling $115.0 million with a fixed interest rate of 3.75% due 2026 (the “Convertible Notes”). The Convertible Notes were issued at par and require interest payments semi-annually in arrears on June 15th and December 15th of each year. The Convertible Notes are unsecured obligations and rank equally with all other unsecured and unsubordinated indebtedness. The Convertible Notes have an effective interest rate of 6.03% after giving effect to the accounting treatment required by ASC Topic 470-20, “Debt with Conversion and Other Options.” Holders of the Convertible Notes may require the Company to repurchase the Convertible Notes at par on December 20, 2011, December 15, 2016 and December 15, 2021. The
As the Company determined that the Convertible Notes will maturematured on December 20, 2011.
The2011, as of December 31, 2011, all loan costs associated with the issuance have been expensed and there is no remaining net carrying amount of the equity component included in additional paid-in capital totaled $0.1 million at September 30, 2011 and $1.1 million at December 31, 2010.component. The additional non-cash interest expense recognized in the Consolidated Statements of Income was $0.2 million and $0.3 million for the three months ended March 31, September 30, 2011 and 2010, respectively, and $0.7 million and $0.8 million for the nine months ended September 30, 2011 and 2010, respectively.. The if-converted value of the Convertible Notes does not exceed their aggregate principal amount as of September 30, 2011March 31, 2012 and there are no derivative transactions that were entered into in connection with the issuance of the Convertible Notes.
During 2011, the Company purchased $24.8 million in face amount of its Convertible Notes for $25.0 million and recognized
a loss on debt extinguishment of $0.3 million.
Through September 30,December 31, 2011, the Company hashad purchased $90.1114.1 million in faceprincipal amount of its Convertible Notes at an average discount of approximately 14%11% of which $24.0 million was repurchased by the Company at par on December 20, 2011 pursuant to the holder's exercise of their repurchase option. The Company did not purchase any of its Convertible Notes during the three months ended March 31, 2012. The outstanding Convertible Notes face amount as of September 30, 2011March 31, 2012 was $24.90.9 million.
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
10. FAIR VALUE MEASUREMENTS
The FASB's fair value measurements and disclosure guidance requires the valuation of certain of the Company's financial assets and liabilities, based on a three-level fair value hierarchy. Market value assumptions obtained from sources independent of the Company are observable inputs that are classified within Levels 1 and 2 of the hierarchy, and the Company's own assumptions about market value assumptions are unobservable inputs classified within Level 3 of the hierarchy.
The following table presents the Company’s fair value hierarchy for those assets and liabilities measured at fair value on a recurring basis as of September 30, 2011March 31, 2012:
| | (dollars in thousands) | Level 1 | | Level 2 | | Level 3 | Level 1 | | Level 2 | | Level 3 |
Liabilities | | | | | | | | | | |
Derivative financial instruments (Note 7) | $ | — |
| | $ | 3,853 |
| | $ | — |
| $ | — |
| | $ | 2,951 |
| | $ | — |
|
Financial Instruments
Certain of the Company’s assets and liabilities meet the definition of financial instruments. Except as disclosed below, the carrying amounts of these financial instruments approximate their fair value.values.
The Company has determined the estimated fair values of the following financial instruments by discounting future cash flows utilizing a discount rate equivalent to the rate at which similar financial instruments would be originated at the reporting date:
|
| | | | | | | | | | | | | | | |
| September 30, 2011 | | December 31, 2010 |
(dollars in thousands) | Carrying Amount | | Estimated Fair Value | | Carrying Amount | | Estimated Fair Value |
| | | | | | | |
Notes Receivable | $ | 41,304 |
| | $ | 41,304 |
| | $ | 89,202 |
| | $ | 90,612 |
|
Mortgage Notes Payable and Convertible Notes Payable | $ | 871,223 |
| | $ | 863,996 |
| | $ | 854,924 |
| | $ | 863,639 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
|
| | | | | | | | | | | | | | | |
| March 31, 2012 | | December 31, 2011 |
(dollars in thousands) | Carrying Amount | | Estimated Fair Value | | Carrying Amount | | Estimated Fair Value |
| | | | | | | |
Notes Receivable | $ | 77,180 |
| | $ | 77,180 |
| | $ | 59,989 |
| | $ | 59,989 |
|
Mortgage Notes Payable and Convertible Notes Payable | $ | 812,630 |
| | $ | 824,386 |
| | $ | 788,840 |
| | $ | 792,737 |
|
| |
11. | RELATED PARTY TRANSACTIONS |
The Company earned property management fees, legal and leasing fees from the Brandywine portfolioPortfolio totaling $0.2$0.2 million and $0.5 million for each of the three months ended September 30, 2011March 31, 2012 and 2010 and $0.8 million and $0.6 million for the nine months ended September 30, 2011, and September 30, 2010, respectively.
Related party receivables due from an unconsolidated affiliate totaled $2.3$1.8 million at September 30, 2011March 31, 2012 and $2.5$1.4 million at December 31, 2010.2011.
Lee Wielansky, the Lead Trustee of the Company, was paid a consulting fee of $25,000$25,000 for each of the three months ended September 30, 2011March 31, 2012 and 2010 and $75,000 for each of the 2011.nine months ended September 30, 2011 and 2010.
The Company has five reportable segments: Core Portfolio, Opportunity Funds, Self-Storage Investments, Notes Receivable and Other. “Notes Receivable” consists of the Company's notes receivable and preferred equity investment and related interest income. “Other” consists primarily of management fees and other interest income. The accounting policies of the segments are the same as those described in the summary of significant accounting policies. The Company evaluates property performance primarily based on net operating income before depreciation, amortization and certain nonrecurring items. Investments in the Core Portfolio are typically held long-term. Given the contemplated finite life of the Opportunity Funds, these investments are typically held for shorter terms. Fees earned by the Company as the general partner/managing member of the Opportunity Funds are eliminated in the Company's consolidated financial statements. The following tables set forth certain segment information for the Company, reclassified for discontinued operations, as of and for the three and ninethree months ended September 30, 2011March 31, 2012 and 2010 (does2011 and does not include unconsolidated affiliates):affiliates:
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
12. | SEGMENT REPORTING (continued) |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended March 31, 2012 |
(dollars in thousands) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable | | Other | | Amounts Eliminated in Consolidation | | Total |
Revenues | $ | 15,276 |
| | $ | 15,767 |
| | $ | 6,096 |
| | $ | 2,055 |
| | $ | 5,659 |
| | $ | (5,227 | ) | | $ | 39,626 |
|
Property operating expenses and real estate taxes | 4,532 |
| | 5,775 |
| | 3,375 |
| | — |
| | — |
| | (784 | ) | | 12,898 |
|
General and administrative | 6,361 |
| | 3,246 |
| | — |
| | — |
| | — |
| | (3,674 | ) | | 5,933 |
|
Income before depreciation and amortization and interest and other finance expense | $ | 4,383 |
| | $ | 6,746 |
| | $ | 2,721 |
| | $ | 2,055 |
| | $ | 5,659 |
| | $ | (769 | ) | | $ | 20,795 |
|
Depreciation and amortization | $ | 3,747 |
| | $ | 4,504 |
| | $ | 1,114 |
| | $ | — |
| | $ | — |
| | $ | (224 | ) | | $ | 9,141 |
|
Interest and other finance expense | $ | 3,354 |
| | $ | 4,199 |
| | $ | 872 |
| | $ | — |
| | $ | — |
| | $ | 209 |
| | $ | 8,634 |
|
Real estate at cost | $ | 548,075 |
| | $ | 818,981 |
| | $ | 214,567 |
| | $ | — |
| | $ | — |
| | $ | (15,977 | ) | | $ | 1,565,646 |
|
Total assets | $ | 661,545 |
| | $ | 936,787 |
| | $ | 191,882 |
| | $ | 77,180 |
| | $ | — |
| | $ | (140,658 | ) | | $ | 1,726,736 |
|
Expenditures for redevelopment and improvements | $ | 7,204 |
| | $ | 12,742 |
| | $ | 839 |
| | $ | — |
| | $ | — |
| | $ | (704 | ) | | $ | 20,081 |
|
Acquisition of real estate | $ | 16,189 |
| | $ | 32,500 |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 48,689 |
|
| | | | | | | | | | | | | |
Reconciliation to net income and net income attributable to Common Shareholders | | |
|
Net property income before depreciation and amortization | | $ | 20,795 |
|
Other interest income | | 54 |
|
Depreciation and amortization | | (9,141 | ) |
Equity in losses of unconsolidated affiliates | | (56 | ) |
Interest and other finance expense | | (8,634 | ) |
Income tax provision | | 195 |
|
Net income | | 2,823 |
|
Net loss attributable to noncontrolling interests | | 1,187 |
|
Net income attributable to Common Shareholders | | $ | 4,010 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
12. | SEGMENT REPORTING (continued) |
| | Three Months Ended September 30, 2011 | |
Three Months Ended March 31, 2011 | | Three Months Ended March 31, 2011 |
(dollars in thousands) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable | | Other | | Amounts Eliminated in Consolidation | | Total | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable | | Other | | Amounts Eliminated in Consolidation | | Total |
Revenues | $ | 14,278 |
| | $ | 15,151 |
| | $ | 6,127 |
| | $ | 1,585 |
| | $ | 5,537 |
| | $ | (5,285 | ) | | $ | 37,393 |
| $ | 14,432 |
| | $ | 12,526 |
| | $ | 5,335 |
| | $ | 4,538 |
| | $ | 6,474 |
| | $ | (5,858 | ) | | $ | 37,447 |
|
Property operating expenses and real estate taxes | 4,182 |
| | 5,037 |
| | 3,744 |
| | — |
| | — |
| | (613 | ) | | 12,350 |
| 4,293 |
| | 4,507 |
| | 3,204 |
| | — |
| | — |
| | (445 | ) | | 11,559 |
|
General and administrative | 6,361 |
| | 3,439 |
| | — |
| | — |
| | — |
| | (4,042 | ) | | 5,758 |
| 5,898 |
| | 3,480 |
| | — |
| | — |
| | — |
| | (3,688 | ) | | 5,690 |
|
Income before depreciation, amortization and impairment | $ | 3,735 |
| | $ | 6,675 |
| | $ | 2,383 |
| | $ | 1,585 |
| | $ | 5,537 |
| | $ | (630 | ) | | $ | 19,285 |
| |
Income before depreciation and amortization and interest and other finance expense | | $ | 4,241 |
| | $ | 4,539 |
| | $ | 2,131 |
| | $ | 4,538 |
| | $ | 6,474 |
| | $ | (1,725 | ) | | $ | 20,198 |
|
Depreciation and amortization | $ | 3,547 |
| | $ | 3,960 |
| | $ | 1,070 |
| | $ | — |
| | $ | — |
| | $ | (179 | ) | | $ | 8,398 |
| $ | 3,258 |
| | $ | 3,536 |
| | $ | 948 |
| | $ | — |
| | $ | — |
| | $ | (108 | ) | | $ | 7,634 |
|
Interest and other finance expense | $ | 3,944 |
| | $ | 4,619 |
| | $ | 882 |
| | $ | — |
| | $ | — |
| | $ | 297 |
| | $ | 9,742 |
| $ | 4,204 |
| | $ | 3,813 |
| | $ | 967 |
| | $ | — |
| | $ | — |
| | $ | (31 | ) | | $ | 8,953 |
|
Real estate at cost | $ | 499,349 |
| | $ | 763,565 |
| | $ | 211,912 |
| | $ | — |
| | $ | — |
| | $ | (14,994 | ) | | $ | 1,459,832 |
| $ | 441,203 |
| | $ | 680,880 |
| | $ | 210,447 |
| | $ | — |
| | $ | — |
| | $ | (13,623 | ) | | $ | 1,318,907 |
|
Total assets | $ | 614,100 |
| | $ | 875,623 |
| | $ | 191,840 |
| | $ | 41,304 |
| | $ | — |
| | $ | (116,400 | ) | | $ | 1,606,467 |
| $ | 561,728 |
| | $ | 790,439 |
| | $ | 193,505 |
| | $ | 92,417 |
| | $ | — |
| | $ | (106,348 | ) | | $ | 1,531,741 |
|
Expenditures for real estate and improvements | $ | 33,995 |
| | $ | 9,338 |
| | $ | 1,196 |
| | $ | — |
| | $ | — |
| | $ | (738 | ) | | $ | 43,791 |
| |
Expenditures for redevelopment and improvements | | $ | 1,385 |
| | $ | 11,670 |
| | $ | 445 |
| | $ | — |
| | $ | — |
| | $ | (275 | ) | | $ | 13,225 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Reconciliation to net income and net income attributable to Common Shareholders | Reconciliation to net income and net income attributable to Common Shareholders | | |
| Reconciliation to net income and net income attributable to Common Shareholders | | |
Net property income before depreciation and amortization | Net property income before depreciation and amortization | | $ | 19,285 |
| Net property income before depreciation and amortization | | $ | 20,198 |
|
Other interest income | Other interest income | | 105 |
| Other interest income | | 34 |
|
Depreciation and amortization | Depreciation and amortization | | (8,398 | ) | Depreciation and amortization | | (7,634 | ) |
Equity in earnings of unconsolidated affiliates | | 3,110 |
| |
Equity in losses of unconsolidated affiliates | | Equity in losses of unconsolidated affiliates | | (148 | ) |
Interest and other finance expense | Interest and other finance expense | | (9,742 | ) | Interest and other finance expense | | (8,953 | ) |
Income tax (benefit) | | (488 | ) | |
Loss on debt extinguishment | | (303 | ) | |
Income tax provision | | Income tax provision | | 262 |
|
Gain on debt extinguishment | | Gain on debt extinguishment | | 1,673 |
|
Income from discontinued operations | Income from discontinued operations | | 102 |
| Income from discontinued operations | | 822 |
|
Gain on sale of property | | Gain on sale of property | | 3,922 |
|
Net income | Net income | | 4,647 |
| Net income | | 9,652 |
|
Net (income) attributable to noncontrolling interests | Net (income) attributable to noncontrolling interests | | (636 | ) | Net (income) attributable to noncontrolling interests | | (229 | ) |
Net income attributable to Common Shareholders | Net income attributable to Common Shareholders | | $ | 4,011 |
| Net income attributable to Common Shareholders | | $ | 9,423 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
|
| | | | | | | | | | | | | |
12. | SEGMENT REPORTING (continued) | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Three Months Ended September 30, 2010 |
(dollars in thousands) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable | | Other | | Amounts Eliminated in Consolidation | | Total |
Revenues | $ | 13,996 |
| | $ | 11,355 |
| | $ | 6,703 |
| | $ | 5,206 |
| | $ | 5,442 |
| | $ | (5,114 | ) | | $ | 37,588 |
|
Property operating expenses and real estate taxes | 4,140 |
| | 3,681 |
| | 3,963 |
| | — |
| | — |
| | (374 | ) | | 11,410 |
|
General and administrative | 5,911 |
| | 3,284 |
| | — |
| | — |
| | — |
| | (3,878 | ) | | 5,317 |
|
Income before depreciation and amortization | $ | 3,945 |
| | $ | 4,390 |
| | $ | 2,740 |
| | $ | 5,206 |
| | $ | 5,442 |
| | $ | (862 | ) | | $ | 20,861 |
|
Depreciation and amortization | $ | 3,743 |
| | $ | 3,792 |
| | $ | 1,264 |
| | $ | — |
| | $ | — |
| | $ | (112 | ) | | $ | 8,687 |
|
Interest and other finance expense | $ | 4,529 |
| | $ | 4,097 |
| | $ | 1,305 |
| | $ | — |
| | $ | — |
| | $ | (27 | ) | | $ | 9,904 |
|
Real estate at cost | $ | 440,721 |
| | $ | 677,946 |
| | $ | 209,956 |
| | $ | — |
| | $ | — |
| | $ | (12,869 | ) | | $ | 1,315,754 |
|
Total assets | $ | 595,870 |
| | $ | 721,911 |
| | $ | 194,461 |
| | $ | 87,600 |
| | $ | — |
| | $ | (121,571 | ) | | $ | 1,478,271 |
|
Expenditures for real estate and improvements | $ | 1,194 |
| | $ | 23,090 |
| | $ | 187 |
| | $ | — |
| | $ | — |
| | $ | (853 | ) | | $ | 23,618 |
|
| | | | | | | | | | | | | |
Reconciliation to net income and net income attributable to Common Shareholders | | |
Net property income before depreciation and amortization | | $ | 20,861 |
|
Other interest income | | 175 |
|
Depreciation and amortization | | (8,687 | ) |
Equity in earnings of unconsolidated affiliates | | 143 |
|
Interest and other finance expense | | (9,904 | ) |
Income tax provision | | 785 |
|
Income from discontinued operations | | 478 |
|
Net income | | 2,281 |
|
Net loss attributable to noncontrolling interests | | 2,836 |
|
Net income attributable to Common Shareholders | | $ | 5,117 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
|
| | | | | | | | | | | | | |
12. | SEGMENT REPORTING (continued) | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nine Months Ended September 30, 2011 |
(dollars in thousands) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable | | Other | | Amounts Eliminated in Consolidation | | Total |
Revenues | $ | 42,833 |
| | $ | 43,701 |
| | $ | 17,108 |
| | $ | 9,493 |
| | $ | 16,761 |
| | $ | (15,608 | ) | | $ | 114,288 |
|
Property operating expenses and real estate taxes | 12,636 |
| | 14,980 |
| | 10,475 |
| | — |
| | — |
| | (1,734 | ) | | 36,357 |
|
General and administrative | 18,318 |
| | 9,441 |
| | — |
| | — |
| | — |
| | (10,612 | ) | | 17,147 |
|
Income before depreciation, amortization and impairment | $ | 11,879 |
| | $ | 19,280 |
| | $ | 6,633 |
| | $ | 9,493 |
| | $ | 16,761 |
| | $ | (3,262 | ) | | $ | 60,784 |
|
Depreciation and amortization | $ | 10,474 |
| | $ | 11,647 |
| | $ | 3,089 |
| | — |
| | — |
| | $ | (584 | ) | | $ | 24,626 |
|
Interest and other finance expense | $ | 12,295 |
| | $ | 11,857 |
| | $ | 2,722 |
| | — |
| | — |
| | 724 |
| | $ | 27,598 |
|
Real estate at cost | $ | 499,349 |
| | $ | 763,565 |
| | $ | 211,912 |
| | — |
| | — |
| | $ | (14,994 | ) | | $ | 1,459,832 |
|
Total assets | $ | 614,100 |
| | $ | 875,623 |
| | $ | 191,840 |
| | $ | 41,304 |
| | — |
| | $ | (116,400 | ) | | $ | 1,606,467 |
|
Expenditures for real estate and improvements | $ | 67,842 |
| | $ | 67,439 |
| | $ | 2,073 |
| | — |
| | — |
| | $ | (1,645 | ) | | $ | 135,709 |
|
| | | | | | | | | | | | | |
Reconciliation to net income and net income attributable to Common Shareholders | | |
Net property income before depreciation and amortization | | $ | 60,784 |
|
Other interest income | | 219 |
|
Depreciation and amortization | | (24,626 | ) |
Equity in earnings of unconsolidated affiliates | | 3,025 |
|
Interest and other finance expense | | (27,598 | ) |
Income tax provision | | 7 |
|
Gain on debt extinguishment | | 1,268 |
|
Impairment of asset | | (6,925 | ) |
Income from discontinued operations | | 702 |
|
Gain on sale of property | | 32,498 |
|
Net income | | 39,340 |
|
Net loss attributable to noncontrolling interests | | 4,328 |
|
Net income attributable to Common Shareholders | | $ | 43,668 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
12. SEGMENT REPORTING (continued)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nine Months Ended September 30, 2010 |
(dollars in thousands) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable | | Other | | Amounts Eliminated in Consolidation | | Total |
Revenues | $ | 42,270 |
| | $ | 33,973 |
| | $ | 16,016 |
| | $ | 15,437 |
| | $ | 15,431 |
| | $ | (14,268 | ) | | $ | 108,859 |
|
Property operating expenses and real estate taxes | 12,258 |
| | 11,877 |
| | 10,179 |
| | — |
| | — |
| | (1,088 | ) | | 33,226 |
|
General and administrative | 16,971 |
| | 10,210 |
| | — |
| | — |
| | — |
| | (11,329 | ) | | 15,852 |
|
Income before depreciation and amortization | $ | 13,041 |
| | $ | 11,886 |
| | $ | 5,837 |
| | $ | 15,437 |
| | $ | 15,431 |
| | $ | (1,851 | ) | | $ | 59,781 |
|
Depreciation and amortization | $ | 10,394 |
| | $ | 10,537 |
| | $ | 3,021 |
| | — |
| | — |
| | $ | (301 | ) | | $ | 23,651 |
|
Interest and other finance expense | $ | 13,567 |
| | $ | 11,877 |
| | $ | 3,699 |
| | — |
| | — |
| | (82 | ) | | $ | 29,061 |
|
Real estate at cost | $ | 440,721 |
| | $ | 677,946 |
| | $ | 209,956 |
| | — |
| | — |
| | $ | (12,869 | ) | | $ | 1,315,754 |
|
Total assets | $ | 595,870 |
| | $ | 721,911 |
| | $ | 194,461 |
| | $ | 87,600 |
| | — |
| | $ | (121,571 | ) | | $ | 1,478,271 |
|
Expenditures for real estate and improvements | $ | 2,756 |
| | $ | 58,318 |
| | $ | 1,300 |
| | — |
| | — |
| | $ | (1,822 | ) | | $ | 60,552 |
|
| | | | | | | | | | | | | |
Reconciliation to net income and net income attributable to Common Shareholders | | |
Net property income before depreciation and amortization | | $ | 59,781 |
|
Other interest income | | 462 |
|
Depreciation and amortization | | (23,651 | ) |
Equity in earnings of unconsolidated affiliates | | 610 |
|
Interest and other finance expense | | (29,061 | ) |
Income tax provision | | 1,869 |
|
Gain from bargain purchase | | 33,805 |
|
Income from discontinued operations | | 1,208 |
|
Net income | | 41,285 |
|
Net (income) attributable to noncontrolling interests | | (18,240 | ) |
Net income attributable to Common Shareholders | | $ | 23,045 |
|
| |
13. | LONG-TERM INCENTIVE COMPENSATION |
LONG-TERM INCENTIVE COMPENSATION
The Company maintains two share incentive plans, the 2003 Share Incentive Plan and the 2006 Share Incentive Plan (collectively the “Share Incentive Plans”).
On March 3, 2011 and March 22, 2011,15, 2012, the Company issued a combined total of 429,909279,611 LTIP Units and 1,5491,358 Restricted SharesShare Units to officers of the Company and 164 LTIP9,435 Restricted Share Units and 9,584 Restricted Shares to other employees of the Company. Vesting with respect to these awards areis generally recognized ratably over the five annual anniversaries following the issuance date. Vesting with respect to 11%17% of the awards issued to officers is also generally subject to achieving certain Company performance measures.
These awards were measured at their fair value as if they were vested on the grant date. Fair value was established as the market price of the Company's Common Shares as of the close of trading on the day preceding the grant date.
The total value of the above Restricted SharesShare Units and LTIP Units as of the grant date was $8.4$6.4 million, of which $2.4$2.6 million was recognized in compensation expense during 20102011 and $6.0$3.8 million will be recognized in compensation expense over the vesting period. Compensation expense of $0.4$0.2 million and $1.6 million has been recognized in the accompanying financial statements related to these awards for the three and ninemonths ended September 30, 2011March 31, 2012.
ACADIA REALTY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
| |
13. | LONG-TERM INCENTIVE COMPENSATION (continued) |
Total long-term incentive compensation expense, including the expense related to the above-mentioned plans, was $1.0$0.9 million and $0.9$0.8 million for the three months ended September 30, 2011March 31, 2012 and 2010,2011, respectively and $3.2 million and $2.9 million for the nine months ended September 30, 2011 and 2010, respectively.
On May 10, 2011, the Company issued 22,154 Restricted Shares to Trustees of the Company in connection with Trustee fees. Vesting with respect to 10,279 of the Restricted Shares will be on the first anniversary of the date of issuance and 11,875 of the Restricted Shares vest over three years with 33% vesting on each of the next three anniversaries of the issuance date. The Restricted Shares do not carry voting rights or other rights of Common Shares until vesting and may not be transferred, assigned or pledged until the recipients have a vested non-forfeitable right to such shares. Dividends are not paid currently on unvested Restricted Shares, but are paid cumulatively, from the issuance date through the applicable vesting date of such Restricted Shares. Trustee fee expense of $0.1 million has been recognized for the nine months ended September 30, 2011 related to these Restricted Shares..
In 2009, the Company adopted the Long Term Investment Alignment Program (the “Program”) pursuant to which the Company may award units primarily to senior executives which would entitle them to receive up to 25% of any future Fund III Promote when and if such Promote is ultimately realized. The Company has awarded units representing 71%83% of the Program, which were determined to have no value at issuance or as of September 30, 2011March 31, 2012. In accordance with ASC Topic 718, “Compensation - Stock Compensation,” compensation relating to these awards will be recorded based on the change in the estimated fair value at each reporting period.
14. SUBSEQUENT EVENTS
During October 2011,April 2012, the Company refinancedacquired 930 Rush Street, a2,930 square foot single tenant property located in Chicago, IL for $20.7 million.
During April 2012, Fund III acquired Lincoln Park Centre, a 62,700 square foot retail property located in Chicago, IL for $31.5 million, including the assumption of debt of $19.8 million.
During April 2012, the Company amended an existing $56.5 million construction loan collateralized by a property that was scheduled to mature on December 1, 2011.with a $69.6 million mini-permanent loan. The new principal balance of the loan is $12.8 million and bears interest at LIBOR plus 2.25%. The maturity date of the loan is September 30, 2014, and matures on May 1, 2015 with twoone three-year-year extension option. In addition,options. Concurrent with this transaction, the Company executedentered into two interest rate swap agreements with a forward swap for acombined notional amountvalue of $12.5$69.6 million which fixes LIBOR at 3.765% from December 3, 2012 to December0.70% through May 1, 2022.
During October 2011, the Company made a $5.4 million construction loan commitment to an entity under which it made an initial loan advance of $1.5 million. The loan bears interest at 15% and has an initial maturity date of April 1, 2012 with one six-month extension.
During October 2011, the Company repaid $12.0 million of the Fund III subscription line of credit.
During October 2011, the Company drew down an additional $2.5 million on a construction loan collateralized by a property.2015.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion is based on theour consolidated financial statements of the Company as of September 30, 2011March 31, 2012 and 20102011 and for the three and ninethree months then ended. This information should be read in conjunction with the accompanying consolidated financial statements and notes thereto.
FORWARD-LOOKING STATEMENTS
Certain statements contained in this report constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results performance or achievements expressed or implied by such forward-looking statements. Such factors are set forth under the heading “Item 1A. Risk Factors” in our Form 10-K for the year ended December 31, 20102011 (our “2010“2011 Form 10-K”) and include, among others, the following: general economic and business conditions, including the current post-recessionary period, which will, among other things, affect demand for rental space, the availability and creditworthiness of prospective tenants, lease rents and the availability of financing; adverse changes in our real estate markets, including, among other things, competition with other companies; risks of real estate development, acquisition and investment; risks related to our use of leverage; demands placed on our resources due to the growth of our business; risks related to operating through a partnership structure; our limited control over joint venture investments; the risk of loss of key members of management; uninsured losses; REIT distribution requirements and ownership limitations; concentration of ownership by certain institutional investors; governmental actions and initiatives; and environmental/safety requirements. Except as required by law, we do not undertake any obligation to update or revise any forward-looking statements contained in this Form 10-Q.
OVERVIEW
Our primary business objective is to acquire and manage commercial retail properties that will provide cash for distributions to shareholders while also creating the potential for capital appreciation to enhance investor returns. We focus on the following fundamentals to achieve this objective:
Own and operate a Core Portfolio of high-quality retail properties located primarily in high-barrier-to-entry, densely-populated metropolitan areas and create value through accretive redevelopment and re-anchoring activities coupled with the acquisition of high-quality assets that have the long-term potential to outperform the asset class as part of our Core asset recycling and acquisition initiative.
Generate additional external growth through an opportunistic yet disciplined acquisition program through our Opportunity Funds. We target transactions with high inherent opportunity for the creation of additional value through:
| |
◦ | value-add investments in high-quality urban and/or street retail properties with re-tenanting or repositioning opportunities, |
| |
◦ | opportunistic acquisitions of well-located real-estate anchored by distressed retailers or by motivated sellers and |
| |
◦ | opportunistic purchases of debt which may include restructuring. |
These may also include joint ventures with private equity investors for the purpose of making investments in operating retailers with significant embedded value in their real estate assets.
Maintain a strong and flexible balance sheet through conservative financial practices while ensuring access to sufficient capital to fund future growth.
As of September 30, 2011March 31, 2012, we operated 9589 properties, which we own or have an ownership interest in, within our Core Portfolio or within our three Opportunity Funds. These 95 properties consist of commercial properties, primarily neighborhood and community shopping centers, mixed-use properties with a retail component and self-storage properties. The properties we operate are located primarily along the East Coast and in Chicago.
Core Portfolio
| |
◦ | Our Core Portfolio consists of those properties either 100% owned, or partially owned through joint venture interests, by the Operating Partnership, or subsidiaries thereof, not including those properties owned through joint venture interests, by the Operating Partnership, or subsidiaries thereof, not including those properties owned through |
our Opportunity Funds. Excluding one property under redevelopment, thereThere are 4754 properties in our Core Portfolio totaling approximately 4.95.0 million square feet. Fund I has 20 properties comprising approximately 0.9 million square feet. Fund II has 9As of March 31, 2012, the Core Portfolio physical occupancy was 90.3%; leased occupancy was 94.2% including executed leases.
Opportunity Funds
| |
◦ | Fund I has four remaining properties comprising approximately 0.1 million square feet. |
| |
◦ | Fund II has nine properties, seven of which (representing 1.2 million square feet) are currently operating, one of which is under construction, and one of which is in the design phase. Three of the properties also include self-storage facilities. We expect the Fund II portfolio will have approximately 2.0 million square feet upon completion of all current construction and anticipated redevelopment activities. Fund III has 18 properties totaling approximately 2.0 million square feet, of which 11 locations representing 0.9 million net rentable square feet are self-storage facilities. We expect the Fund II portfolio will have approximately 2.0 million square feet upon completion of all current construction and anticipated redevelopment activities. |
| |
◦ | Fund III has 22 properties totaling approximately 2.6 million square feet, of which 11 locations representing 0.9 million net rentable square feet are self-storage facilities. |
The majority of our operating income is derived from rental revenues from these 95 properties, including recoveries from tenants, offset by operating and overhead expenses. As our RCP Venture invests in operating companies, we consider these investments to be private-equity style, as opposed to real estate, investments. Since these are not generally traditional investments in operating rental real estate but investments in operating businesses, the Operating Partnership principally invests in these through a taxable REIT subsidiary (“TRS”).
Our primary business objective is to acquire and manage commercial retail properties that will provide cash for distributions to shareholders while also creating the potential for capital appreciation to enhance investor returns. We focus on the following fundamentals to achieve this objective:
Own and operate a Core Portfolio of community and neighborhood shopping centers and main street retail located in markets with strong demographics and generate internal growth within the Core Portfolio through aggressive redevelopment, re-anchoring and/or leasing activities
Maintain a strong and flexible balance sheet through conservative financial practices while ensuring access to sufficient capital to fund future growth
Generate external growth through an opportunistic yet disciplined acquisition program. We target transactions with high inherent opportunity for the creation of additional value through redevelopment and leasing and/or transactions requiring creative capital structuring to facilitate the transactions. These transactions may include other types of commercial real estate besides those which we invest in through our Core Portfolio. These may also include joint ventures with private equity investors for the purpose of making investments in operating retailers with significant embedded value in their real estate assets
CRITICAL ACCOUNTING POLICIES
Management's discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Management bases its estimates on historical experience and assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We believe there have been no material changes to the items that we disclosed as our critical accounting policies under Item 7, “Management's Discussion and Analysis of Financial Condition and Results of Operations,” in our 20102011 Form 10-K.
RESULTS OF OPERATIONS
A discussion of the significant variances and primary factors contributing thereto within the results of operations are addressed below (where there were no significant variances in the tables, the information is presented without further discussion):
Comparison of the three months ended September 30, 2011March 31, 2012 (“20112012”) to the three months ended September 30, 2010March 31, 2011 (“20102011”)
| | Revenues | 2011 | | 2010 | 2012 | | 2011 |
(dollars in millions) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other |
Rental income | $ | 11.6 |
| | $ | 12.3 |
| | $ | 5.5 |
| | $ | — |
| | $ | 11.3 |
| | $ | 9.3 |
| | $ | 6.1 |
| | $ | — |
| $ | 12.6 |
| | $ | 12.4 |
| | $ | 5.6 |
| | $ | — |
| | $ | 11.2 |
| | $ | 10.2 |
| | $ | 5.0 |
| | $ | — |
|
Interest income | — |
| | — |
| | — |
| | 1.6 |
| | — |
| | — |
| | — |
| | 5.2 |
| — |
| | — |
| | — |
| | 2.1 |
| | — |
| | — |
| | — |
| | 4.5 |
|
Expense reimbursements | 2.6 |
| | 2.8 |
| | — |
| | — |
| | 2.7 |
| | 2.0 |
| | — |
| | — |
| 2.7 |
| | 3.3 |
| | — |
| | — |
| | 2.9 |
| | 2.3 |
| | — |
| | — |
|
Management fee income (1) | — |
| | — |
| | — |
| | 0.3 |
| | — |
| | — |
| | — |
| | 0.3 |
| — |
| | — |
| | — |
| | 0.4 |
| | — |
| | — |
| | — |
| | 0.6 |
|
Other | 0.1 |
| | — |
| | 0.6 |
| | — |
| | 0.1 |
| | — |
| | 0.6 |
| | — |
| — |
| | — |
| | 0.5 |
| | — |
| | 0.3 |
| | — |
| | 0.4 |
| | — |
|
Total revenues | $ | 14.3 |
| | $ | 15.1 |
| | $ | 6.1 |
| | $ | 1.9 |
| | $ | 14.1 |
| | $ | 11.3 |
| | $ | 6.7 |
| | $ | 5.5 |
| $ | 15.3 |
| | $ | 15.7 |
| | $ | 6.1 |
| | $ | 2.5 |
| | $ | 14.4 |
| | $ | 12.5 |
| | $ | 5.4 |
| | $ | 5.1 |
|
| |
(1) | Includes fees earned by us as general partner/managing member of the Opportunity Funds that are eliminated in consolidation and adjusts the loss (income) attributable to noncontrolling interests. The balance reflected in the table represents third party fees that are not eliminated in consolidation. Reference is made to Note 12 to the Notes to Consolidated Financial Statements in Part 1, Item 1 of this Form 10-Q for an overview of our five reportable segments. |
Rental income in the Core Portfolio increased primarily as a result of additional rents of $1.1 million following the acquisitions
of West Diversey, Mercer Street, 4401 White Plains Road and six Chicago street retail properties ("2011 Core Acquisitions") and additional rents of $0.3 million following the acquisitions of Cambridge Rite Aid, Cambridge Whole Foods and five additional Chicago street retail properties ("2012 Core Acquisitions"). Rental income in the Opportunity Funds increased from additional rents at Canarsie Plaza, Pelham Manor 161stShopping Plaza, Fordham Place and 125 Main Street and Westport of $2.9$1.1 million for leases that commenced during 20102011 and 20112012 (“Fund Redevelopment Properties”) as well as additional rents of $0.7$1.1 million following the acquisitionacquisitions of The Heritage Shops at Millennium Park, 654 Broadway and New Hyde Park Shopping Center (“2011 Fund Acquisition”Acquisitions”) during April 2011..
Interest income in Notes Receivable and Other decreased primarily as a result of the full repayment of two notesa note during 2010 and 2011.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Expenses | 2011 | | 2010 |
(dollars in millions) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other |
Property operating | $ | 1.9 |
| | $ | 2.9 |
| | $ | 3.1 |
| | $ | (0.6 | ) | | $ | 2.0 |
| | $ | 2.2 |
| | $ | 3.1 |
| | $ | (0.4 | ) |
Real estate taxes | 2.3 |
| | 2.1 |
| | 0.6 |
| | — |
| | 2.1 |
| | 1.5 |
| | 0.9 |
| | — |
|
General and administrative | 6.4 |
| | 3.4 |
| | — |
| | (4.0 | ) | | 5.9 |
| | 3.3 |
| | — |
| | (3.9 | ) |
Depreciation and amortization | 3.5 |
| | 4.0 |
| | 1.1 |
| | (0.2 | ) | | 3.7 |
| | 3.8 |
| | 1.3 |
| | (0.1 | ) |
Total operating expenses | $ | 14.1 |
| | $ | 12.4 |
| | $ | 4.8 |
| | $ | (4.8 | ) | | $ | 13.7 |
| | $ | 10.8 |
| | $ | 5.3 |
| | $ | (4.4 | ) |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | 2011 | | 2010 |
(dollars in millions) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other |
Equity in earnings (losses) of unconsolidated affiliates | $ | 0.1 |
| | $ | 3.9 |
| | $ | (0.9 | ) | | $ | — |
| | $ | 0.2 |
| | $ | 0.5 |
| | $ | (0.6 | ) | | $ | — |
|
Other interest income | — |
| | — |
| | — |
| | 0.1 |
| | — |
| | — |
| | — |
| | 0.2 |
|
Loss on debt extinguishment | (0.3 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Interest and other finance expense | (3.9 | ) | | (4.6 | ) | | (0.9 | ) | | (0.3 | ) | | (4.5 | ) | | (4.1 | ) | | (1.3 | ) | | — |
|
Income tax (benefit) provision | (0.3 | ) | | — |
| | (0.2 | ) | | — |
| | 0.9 |
| | — |
| | (0.2 | ) | | — |
|
Income from discontinued operations | — |
| | — |
| | — |
| | 0.1 |
| | — |
| | — |
| | — |
| | 0.5 |
|
Net (income) loss attributable to noncontrolling interests - | | | | | | | | | | | | | | | |
- Continuing operations | (0.1 | ) | | (0.5 | ) | | — |
| | — |
| | — |
| | 2.9 |
| | — |
| | — |
|
- Discontinued operations | — |
| | — |
| | — |
| | (0.1 | ) | | — |
| | — |
| | — |
| | (0.1 | ) |
Equity in earnings (losses) of unconsolidated affiliatesExpense reimbursements in the Opportunity Funds increased as a result of additional distributions in excess of basis from our Albertson's investment of $4.3 million partially offset by a decrease in our pro-rata share of income from Mervyns of $0.8 million in 2011.
The variance in the income tax (benefit) provision was due to an overaccrual of the 2010 tax liability at the TRS levels within the Core Portfolio.
Net (income) loss attributable to noncontrolling interests - Continuing operations represents the noncontrolling interests' share of all Opportunity Funds variances discussed above.
Comparison of the nine months ended September 30, 2011 (“2011”) to the nine months ended September 30, 2010 (“2010”)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | 2011 | | 2010 |
(dollars in millions) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other |
Rental income | $ | 34.0 |
| | $ | 35.8 |
| | $ | 15.7 |
| | $ | — |
| | $ | 33.5 |
| | $ | 27.5 |
| | $ | 14.7 |
| | $ | — |
|
Interest income | — |
| | — |
| | — |
| | 9.5 |
| | — |
| | — |
| | — |
| | 15.4 |
|
Expense reimbursements | 8.3 |
| | 7.9 |
| | — |
| | — |
| | 8.5 |
| | 6.2 |
| | — |
| | — |
|
Management fee income (1) | — |
| | — |
| | — |
| | 1.2 |
| | — |
| | — |
| | — |
| | 1.2 |
|
Other | 0.5 |
| | — |
| | 1.4 |
| | — |
| | 0.3 |
| | 0.2 |
| | 1.3 |
| | — |
|
Total revenues | $ | 42.8 |
| | $ | 43.7 |
| | $ | 17.1 |
| | $ | 10.7 |
| | $ | 42.3 |
| | $ | 33.9 |
| | $ | 16.0 |
| | $ | 16.6 |
|
(1) Includes fees earned by us as general partner/managing member of the Opportunity Funds that are eliminated in consolidationfor both real estate taxes and adjusts the loss (income) attributable to noncontrolling interests. The balance reflected in the table represents third party fees that are not eliminated in consolidation. Reference is made to Note 12 to the Notes to Consolidated Financial Statements in Part 1, Item 1 of this Form 10-Q for an overview of our five reportable segments.
Rental income in the Opportunity Funds increasedcommon area maintenance ("CAM") as a result of the Fund Redevelopment Properties and the 2011 Fund Acquisition. The increase in rental income in the Self-Storage Investments was due to increased occupancy throughout the portfolio.
Interest income decreased as a result of the full repayment of two notes during 2010 and 2011.
The increase in expense reimbursements in the Opportunity Funds was from additional reimbursements from the Fund Redevelopment Properties and the 2011 Fund Acquisition.Acquisitions.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Expenses | 2011 | | 2010 |
(dollars in millions) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other |
Property operating | $ | 6.3 |
| | $ | 9.6 |
| | $ | 8.4 |
| | $ | (1.7 | ) | | $ | 6.0 |
| | $ | 7.4 |
| | $ | 8.0 |
| | $ | (1.1 | ) |
Real estate taxes | 6.4 |
| | 5.4 |
| | 2.0 |
| | — |
| | 6.2 |
| | 4.5 |
| | 2.2 |
| | — |
|
General and administrative | 18.3 |
| | 9.4 |
| | — |
| | (10.6 | ) | | 17.0 |
| | 10.2 |
| | — |
| | (11.3 | ) |
Depreciation and amortization | 10.5 |
| | 11.6 |
| | 3.1 |
| | (0.6 | ) | | 10.4 |
| | 10.5 |
| | 3.0 |
| | (0.3 | ) |
Total operating expenses | $ | 41.5 |
| | $ | 36.0 |
| | $ | 13.5 |
| | $ | (12.9 | ) | | $ | 39.6 |
| | $ | 32.6 |
| | $ | 13.2 |
| | $ | (12.7 | ) |
The increase in property operating expenses in the Opportunity Funds was from the Fund Redevelopment Properties, the 2011 Fund Acquisition and increased winter related common area expenses during 2011.
Real estate taxes in the Opportunity Funds increased due to the Fund Redevelopment Properties and the 2011 Fund Acquisition.
General and administrative expense in the Core Portfolio increased due to higher stock compensation expense and severance costs during 2011. The decrease in general and administrative expense in the Opportunity Funds related to the reduction in Promote expense within Fund I. The variance in the Other category was related to the elimination of Fund I promote expense for consolidated financial statement presentation purposes. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Expenses | 2012 | | 2011 |
(dollars in millions) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other |
Property operating | $ | 1.9 |
| | $ | 3.1 |
| | $ | 2.8 |
| | $ | (0.8 | ) | | $ | 2.4 |
| | $ | 3.0 |
| | $ | 2.5 |
| | $ | (0.4 | ) |
Other operating | 0.4 |
| | 0.6 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Real estate taxes | 2.3 |
| | 2.1 |
| | 0.6 |
| | — |
| | 1.9 |
| | 1.5 |
| | 0.7 |
| | — |
|
General and administrative | 6.4 |
| | 3.2 |
| | — |
| | (3.7 | ) | | 5.9 |
| | 3.5 |
| | — |
| | (3.7 | ) |
Depreciation and amortization | 3.7 |
| | 4.5 |
| | 1.1 |
| | (0.2 | ) | | 3.3 |
| | 3.5 |
| | 0.9 |
| | (0.1 | ) |
Total operating expenses | $ | 14.7 |
| | $ | 13.5 |
| | $ | 4.5 |
| | $ | (4.7 | ) | | $ | 13.5 |
| | $ | 11.5 |
| | $ | 4.1 |
| | $ | (4.2 | ) |
Depreciation and amortization expense in the Opportunity Funds increased $1.0 million due to the Fund Redevelopment Properties.Properties and the 2011 Fund Acquisitions.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | 2011 | | 2010 |
(dollars in millions) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other |
Equity in earnings (losses) of unconsolidated affiliates | $ | 0.6 |
| | $ | 5.0 |
| | $ | (2.6 | ) | | $ | — |
| | $ | 0.5 |
| | $ | 0.8 |
| | $ | (0.7 | ) | | $ | — |
|
Other interest income | — |
| | — |
| | — |
| | 0.2 |
| | — |
| | — |
| | — |
| | 0.5 |
|
Gain from bargain purchase | — |
| | — |
| | — |
| | — |
| | — |
| | 33.8 |
| | — |
| | — |
|
Gain on debt extinguishment | 1.3 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
|
Interest and other finance expense | (12.3 | ) | | (11.9 | ) | | (2.7 | ) | | (0.7 | ) | | (13.6 | ) | | (11.9 | ) | | (3.7 | ) | | 0.1 |
|
Income tax provision (benefit) | 0.6 |
| | — |
| | (0.6 | ) | | — |
| | 2.0 |
| | — |
| | (0.1 | ) | | — |
|
Income from discontinued operations | — |
| | — |
| | — |
| | 26.3 |
| | — |
| | — |
| | — |
| | 1.2 |
|
Net (income) loss attributable to noncontrolling interests - | | | | | | | | | | | | | | | |
- Continuing operations | (0.4 | ) | | 4.1 |
| | (0.1 | ) | | — |
| | (0.2 | ) | | (17.8 | ) | | — |
| | — |
|
- Discontinued operations | — |
| | — |
| | — |
| | 0.7 |
| | — |
| | — |
| | — |
| | (0.2 | ) |
Equity in earnings (losses) of unconsolidated affiliates in the Opportunity Funds increased as a result of additional distributions in excess of basis from our Albertson's investment of $4.7 million as well as an increase in our pro-rata share of income following our investments in Lincoln Road and White City in 2010 and 2011. These increases were partially offset by a decrease in our pro-rata share of income from Mervyns of $1.4 million in 2011.
The Self-Storage Investments equity in earnings (losses) represents the pro-rata share of losses from our unconsolidated investment in a self storage management company which commenced operations during 2010. The losses at the self storage management company are attributable to start-up costs. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | 2012 | | 2011 |
(dollars in millions) | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other | | Core Portfolio | | Opportunity Funds | | Self- Storage Investments | | Notes Receivable and Other |
Equity in earnings (losses) of unconsolidated affiliates | $ | 0.3 |
| | $ | 0.5 |
| | $ | (0.9 | ) | | $ | — |
| | $ | 0.2 |
| | $ | 0.5 |
| | $ | (0.8 | ) | | $ | — |
|
Other interest income | — |
| | — |
| | — |
| | 0.1 |
| | — |
| | — |
| | — |
| | 0.1 |
|
Gain on debt extinguishment | — |
| | — |
| | — |
| | — |
| | 1.7 |
| | — |
| | — |
| | — |
|
Interest and other finance expense | (3.3 | ) | | (4.2 | ) | | (0.9 | ) | | (0.2 | ) | | (4.2 | ) | | (3.7 | ) | | (1.1 | ) | | — |
|
Income tax (benefit) provision | (0.6 | ) | | 0.1 |
| | 0.3 |
| | — |
| | (0.5 | ) | | — |
| | 0.2 |
| | — |
|
Income from discontinued operations | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 4.7 |
|
Net (income) loss attributable to noncontrolling interests - | | | | | | | | | | | | | | | |
- Continuing operations | (0.1 | ) | | 1.3 |
| | — |
| | — |
| | (0.1 | ) | | 3.3 |
| | — |
| | — |
|
- Discontinued operations | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | (3.5 | ) |
The $33.8$1.7 million gain from bargain purchase was due to Fund II's purchase of an unaffiliated member's interest in CityPoint in 2010.
Gain on debt extinguishment of $1.3 milliondebt in the Core Portfolio was the result ofattributable to the purchase of mortgage debt at a discount in 2011.
Interest expense in the Core Portfolio decreased $1.3 million in 2011. This was attributable to lower average outstanding borrowings in 2011. Interest expense in the Self Storage Investments decreased $1.0 million in 2011 as a result of a $0.6 million decrease due to lower average interest rates in 2011 as well as a $0.4 million decrease related to fully amortized loan costs in 2011.
Income tax (benefit) provision variance in the Core Portfolio was attributable to an overaccrual of the 2010 tax liability at the TRS levels.
Income from discontinued operations represents activity related to twoa property sales duringsale in 2011. Reference is made to Note 4 in the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for a discussion of the Company's 2011 dispositions.
Net (income) loss attributable to noncontrolling interests - Continuing operationsOperations and Discontinued Operations in the Opportunity Funds primarily represents the noncontrolling interests' share of all the Opportunity Funds variances discussed above.
CORE PORTFOLIO
The following discussion of net property operating income ("NOI") and rent spreads on new and renewal leases includes both consolidated Core properties and our pro-rata share of unconsolidated Core properties within our Core Portfolio. Our Opportunity Funds invest primarily in properties that typically require significant leasing and redevelopment. Given that the Opportunity Funds are finite-life investment vehicles, these properties are sold following stabilization. As a result, we believe NOI and rent spreads are not meaningful measures for our Opportunity Fund investments.
NOI represents property-related revenues less property expenses. We consider NOI and rent spreads on new and renewal leases for our Core Portfolio to be appropriate supplemental disclosures of portfolio operating performance due to their widespread acceptance and use within the REIT and analyst communities. NOI and rent spreads on new and renewal leases are presented to assist investors in analyzing our property performance, however, our method of calculating these may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
Net Property Operating Income
NOI is determined as follows:
|
| | | | | | | | |
Reconciliation of Operating Income to NOI - Core Portfolio |
| | Three months ended March 31, |
| | 2012 | | 2011 |
Operating Income | | $ | 11,654 |
| | $ | 12,564 |
|
Add back: | | | | |
General and administrative | | 5,933 |
| | 5,690 |
|
Depreciation and amortization | | 9,141 |
| | 7,634 |
|
Less: | | | | |
Management fee income | | (433 | ) | | (629 | ) |
Mortgage interest income | | (2,055 | ) | | (4,538 | ) |
Straight-line rent and other adjustments | | (2,186 | ) | | (1,772 | ) |
Consolidated NOI | | 22,054 |
| | 18,949 |
|
| | | | |
Noncontrolling interest in NOI | | (6,963 | ) | | (4,888 | ) |
Operating Partnership's interest in Opportunity Funds | | (3,078 | ) | | (2,384 | ) |
NOI | | $ | 12,013 |
| | $ | 11,677 |
|
Same Store NOI includes properties that we owned for both the current and prior periods presented, but excludes those properties which we acquired, held for sale/sold or redeveloped during these periods. The following table summarizes Same Store NOI for our Core Portfolio for the three months ended March 31, 2012 and 2011:
|
| | | | | | | | |
| | Three months ended March 31, |
| | 2012 | | 2011 |
NOI | | $ | 12,013 |
| | $ | 11,677 |
|
Less properties excluded from Same Store NOI | | (1,631 | ) | | (878 | ) |
Same Store NOI | | $ | 10,382 |
| | $ | 10,799 |
|
| | | | |
Percent change from historic period | | (3.9 | )% | | |
| | | | |
Components of Same Store NOI | | | | |
Same Store Revenues | | $ | 14,836 |
| | $ | 15,621 |
|
Same Store Operating Expenses | | 4,454 |
| | 4,822 |
|
Same Store NOI | | $ | 10,382 |
| | $ | 10,799 |
|
Rent Spreads on Core Portfolio New and Renewal Leases
Following is a summary of rent spreads on new and renewal leases based on leases executed within our Core Portfolio for the three months ended March 31, 2012:
|
| | | | | | | | |
| Three Months Ended | |
| March 31, 2012 | |
Core Portfolio New and Renewal Leases | Cash Basis | | Straight-Line Basis | |
Number of new and renewal leases executed | 15 |
| | 15 |
| |
Gross leasable area commencing | 103,218 |
| | 103,218 |
| |
New base rent | $ | 14.19 |
| | $ | 15.13 |
| (2) |
Expiring base rent | $ | 13.66 |
| | $ | 13.00 |
| (2) |
Percent growth in base rent | 3.9 | % | | 16.4 | % | |
Average cost per square foot (1) | $ | 2.54 |
| | $ | 2.54 |
| |
Weighted average lease term (years) | 4.3 |
| | 4.3 |
| |
Notes: | | | | |
(1) The average cost per square foot includes tenant improvement costs, leasing commissions and tenant allowances. | |
(2) Includes contractual rental escalations, free rent and lease incentives. | |
SELF-STORAGE PORTFOLIO
We own a portfolio of fourteen self-storage properties, with 1.1 million of net rentable square feet, located throughout New York and New Jersey. We derive revenues principally from rents received from our customers who rent units at our self-storage facilities under month-to-month leases. Therefore, our operating results depend on our ability to retain our existing customers and lease our available self-storage units to new customers while maintaining and, where possible, increasing our pricing levels.
As of March 31, 2012, the self-storage portfolio was 88.3% occupied. For the three months ended March 31, 2012, we had storage unit move-ins of 2,399 and storage unit move-outs of 2,208, out of a total of 16,000 storage units.
FUNDS FROM OPERATIONS
Consistent with the National Association of Real Estate Investment Trusts (“NAREIT”) definition, we define funds from operations (“FFO”) as net income attributable to common shareholders (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.
We consider FFO to be an appropriate supplemental disclosure of operating performance for an equity REIT due to its widespread acceptance and use within the REIT and analyst communities. FFO is presented to assist investors in analyzing our performance. It is helpful as it excludes various items included in net income that are not indicative of the operating performance, such as gains (or
(or losses) from sales of operating property and depreciation and amortization. However, our method of calculating FFO 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 GAAP and is not indicative of cash available to fund all cash needs, including distributions. FFO should not be considered as an alternative to net income for the purpose of evaluating our performance or to cash flows as a measure of liquidity.
The reconciliation of net income to FFO for the three and ninethree months ended September 30, 2011March 31, 2012 and 20102011 is as follows:
| | | Three months ended | | Nine Months Ended | Three months ended |
| September 30, | | September 30, | March 31, |
(amounts in millions, except per share amounts) | 2011 | | 2010 | | 2011 | | 2010 | 2012 | | 2011 |
Funds From Operations | | | | | | | | | | |
Net income attributable to Common Shareholders | $ | 4.0 |
| | $ | 5.1 |
| | $ | 43.7 |
| | $ | 23.0 |
| $ | 4.0 |
| | $ | 9.4 |
|
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interests’ share) |
|
| | |
| |
|
| |
|
|
|
| | |
|
Consolidated affiliates | 4.5 |
| | 5.0 |
| | 13.6 |
| | 13.8 |
| 4.8 |
| | 4.5 |
|
Unconsolidated affiliates | 0.3 |
| | 0.3 |
| | 1.1 |
| | 1.2 |
| 0.4 |
| | 0.4 |
|
Gain on sale (net of noncontrolling interests’ share) |
|
| | |
| |
|
| |
|
|
|
| | |
|
Consolidated affiliates | — |
| | — |
| | (29.4 | ) | | — |
| — |
| | (0.8 | ) |
Income attributable to noncontrolling interests’ in Operating Partnership | 0.1 |
| | 0.1 |
| | 0.5 |
| | 0.3 |
| 0.1 |
| | 0.1 |
|
Funds from operations | $ | 8.9 |
| | $ | 10.5 |
| | $ | 29.5 |
| | $ | 38.3 |
| $ | 9.3 |
| | $ | 13.6 |
|
Funds From Operations per Share - Diluted | |
| | |
| | |
| | |
| |
| | |
|
Weighted average number of Common Shares and OP Units | 41.1 |
| | 40.9 |
| | 41.1 |
| | 40.8 |
| 43.8 |
| | 41.0 |
|
Diluted funds from operations, per share | $ | 0.22 |
| | $ | 0.26 |
| | $ | 0.72 |
| | $ | 0.94 |
| $ | 0.21 |
| | $ | 0.33 |
|
USES OF LIQUIDITY
Our principal uses of liquidity are (i) distributions to our shareholders, and OP unit holders and LTIP Unit holders, (ii) investments which include the funding of our capital committed to the Opportunity Funds and property acquisitions and redevelopment/re-tenanting activities within our Core Portfolio, and (iii) debt service and loan repayments.
Distributions
In order to qualify as a REIT for Federal income tax purposes, we must currently distribute at least 90% of our taxable income to our shareholders. For the three and ninethree months ended September 30, 2011March 31, 2012, we paid dividends and distributions on our Common Shares, and Common OP Units and LTIP Unit holders totaling $7.5 million and $22.4 million, respectively.$8.1 million.
Investments
Fund I and Mervyns I
During 2001, we formed a partnership, Fund I, and in 2004 formed a limited liability company, Mervyns I, with four institutional investors with $90.0 million, in the aggregate, of committed discretionary capital. As of September 30, 2011March 31, 2012, $86.6 million has been invested in Fund I and Mervyns I, of which the Operating Partnership contributed $19.2 million. Fund I and Mervyns I have returned all invested capital and accumulated preferred return thus triggering our Promote in all future Fund I and Mervyns I earnings and distributions.
Fund I currently owns, or had ownership interests in, 19four assets comprising approximately 0.80.1 million square feet as follows:
|
| | | | | | | |
Shopping Center | | Location | | Year acquired | | GLA |
New York Region | | | | | | |
New York | | | | | | |
Tarrytown Shopping Center | | Tarrytown | | 2004 | | 35,000 |
|
Various Regions | | | | | | |
Kroger/Safeway Portfolio (18 locations) | | Various | | 2003 | | 715,000 |
|
Total | | | | | | 750,000 |
|
feet.
Reference is made to Note 5 in the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for a discussion of RCP investments made by Mervyns I to date.
Fund II and Mervyns II
During 2004, we, along with the investors from Fund I as well as two additional institutional investors, formed Fund II, and Mervyns II with $300.0 million, in the aggregate, of committed discretionary capital. Fund II's primary investment focus has been in the New York Urban Infill Redevelopment Initiative and the RCP Venture which are discussed below. As of September 30, 2011March 31, 2012, a total of $273.2$282.2 million has been invested in Fund II and Mervyns II, of which the Operating Partnership contributed $54.6$56.4 million. The remaining capital contribution balance of $26.8$17.8 million is expected to be utilized to complete development activities for existing Fund II investments.
New York Urban Infill Redevelopment Initiative
In September 2004, we, through Fund II, launched our New York Urban Infill Redevelopment initiative. Fund II, together with an unaffiliated partner, formed Acadia Urban Development LLC (“Acadia Urban Development”) for the purpose of acquiring, constructing, developing, owning, operating, leasing and managing certain mixed-use real estate properties which include a significant retail component in the New York City metropolitan area. To date our partner has invested its maximum commitment of $2.2 million and Fund II, the managing member, has agreed to invest the balance.
To date, Fund II has invested in nine New York Urban Infill Redevelopment construction projects, eight of which were made through Acadia Urban Development, as follows:
| | | | Redevelopment (dollars in millions) | | Redevelopment (dollars in millions) | |
Property | Location | Year acquired | Costs to date | Anticipated additional costs (4) | Estimated construction completion | Square feet upon completion | Location | Year acquired | Costs to date (4) | Anticipated additional costs (4) | Estimated construction completion | Square feet upon completion | Cost per square foot (4) |
Liberty Avenue (1) | Queens | 2005 | $ | 15.5 |
| $ | 0.1 |
| Completed | 125,000 |
| Queens | 2005 | $ | 15.7 |
| $ | 0.2 |
| Completed | 125,000 |
| $ | 127 |
|
216th Street | Manhattan | 2005 | 27.7 |
| — |
| Completed | 60,000 |
| Manhattan | 2005 | 27.7 |
| — |
| Completed | 60,000 |
| 450 |
|
Fordham Place | Bronx | 2004 | 125.5 |
| 9.1 |
| Completed | 264,000 |
| Bronx | 2004 | 129.7 |
| 6.0 |
| Completed | 262,000 |
| 495 |
|
Pelham Manor Shopping Center (1) | Westchester | 2004 | 62.9 |
| 1.9 |
| Completed | 320,000 |
| Westchester | 2004 | 63.5 |
| 0.6 |
| Completed | 320,000 |
| 200 |
|
161st Street (2) | Bronx | 2005 | 63.9 |
| 2.8 |
| TBD | 236,000 |
| Bronx | 2005 | 66.7 |
| 4.2 |
| TBD | 238,000 |
| 298 |
|
Atlantic Avenue (3) | Brooklyn | 2007 | 22.3 |
| 0.1 |
| Completed | 110,000 |
| Brooklyn | 2007 | 22.6 |
| — |
| Completed | 110,000 |
| 205 |
|
Canarsie Plaza | Brooklyn | 2007 | 89.4 |
| 1.6 |
| Completed | 274,000 |
| Brooklyn | 2007 | 90.9 |
| 1.1 |
| Completed | 274,000 |
| 336 |
|
CityPoint (1) | Brooklyn | 2007 | 95.3 |
| 154.7 - 244.7 |
| TBD | 685,000 - 710,000 |
| Brooklyn | 2007 | 112.7 |
| 137.3 - 227.3 |
| TBD | 685,000 - 710,000 |
| 365 - 479 |
Sherman Plaza | Manhattan | 2005 | 34.0 |
| TBD |
| TBD | TBD |
| Manhattan | 2005 | 34.4 |
| TBD |
| TBD | TBD |
| |
Total | | $ | 536.5 |
|
|
| |
|
| | $ | 563.9 |
|
|
| |
|
| |
Notes:
TBD - To be determined. Due to the ongoing planning and design of the projects, the completion date is indeterminable at this time.
(1)Acadia Urban Development acquired a ground lease interest at these properties.
(2)Currently operating but redevelopmentre-tenanting activities have commenced.
(3)Fund II owns 100% of this project.
(4)Anticipated Costs to date, anticipated additional costs for completed properties represent costs for tenant improvements.and cost per square foot include leasing costs.
Retailer Controlled Property Venture
Reference is made to Note 5 in the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for a discussion of RCP investments made by Fund II and Mervyns II to date.
Fund III
During 2007, we formed Fund III with 14 institutional investors, including all of the investors from Fund I and a majority of the investors from Fund II with $502.5 million of committed discretionary capital. During first four months of 2012, an additional $114.3 million was invested in Fund III, of which the Operating Partnership contributed $22.8 million. As of SeptemberApril 30, 2011, $143.02012, $341.1 million has been invested in Fund III, of which the Operating Partnership contributed $28.5$67.9 million.
New York Urban Infill Redevelopment Initiative
Fund III has invested in one New York Urban/Urban Infill Redevelopment and a main street retail redevelopment in Westport, Connecticut as follows:
| | | | | Redevelopment (dollars in millions) | | | Redevelopment (dollars in millions) | |
Property | | Location | Year acquired | Costs to date | Anticipated additional costs (1) | Estimated construction completion | Square feet upon completion | | Location | Year acquired | Costs to date (1) | Anticipated additional costs (1) | Estimated construction completion | Square feet upon completion | Cost per square foot (1) |
Sheepshead Bay | | Brooklyn, NY | 2007 | $ | 22.8 |
| TBD |
| TBD | TBD |
| | Brooklyn, NY | 2007 | $ | 22.8 |
| TBD |
| TBD | TBD |
| |
125 Main Street | | Westport, CT | 2007 | 24.4 |
| 1.6 |
| Completed | 27,000 |
| | Westport, CT | 2007 | 24.9 |
| 0.6 |
| Completed | 27,000 |
| $ | 944 |
|
Total | | $ | 47.2 |
| $ | 1.6 |
| | 27,000 |
| | $ | 47.7 |
| $ | 0.6 |
| | 27,000 |
| |
Notes:
TBD - To be determined. Due to the ongoing planning and design of the project, the completion date is indeterminable at this time.
(1)Anticipated Costs to date, anticipated additional costs for completed properties represent costs for tenant improvements.and cost per square foot include leasing costs.
Other Fund III Investments
During April 2012, Fund III acquired a loan, collateralized by a property, for $18.5 million.
Fund III currently owns, or had ownership interests in, the following 1620 assets comprising approximately 2.22.6 million square feet as follows:
| | (dollars in millions) | | | | | | |
Property | Location | Date Acquired | Purchase Price | GLA | Location | Date Acquired | Purchase Price | GLA |
640 Broadway | | New York, NY | February 2012 | $ | 16.3 |
| 45,700 |
|
New Hyde Park | | New Hyde Park, NY | December 2011 | 11.2 |
| 31,500 |
|
654 Broadway | | New York, NY | December 2011 | 13.7 |
| 18,700 |
|
Parkway Crossing | | Baltimore, MD | December 2011 | 21.6 |
| 260,000 |
|
The Heritage Shops at Millennium Park | Chicago, IL | April 2011 | $ | 31.6 |
| 105,000 |
| Chicago, IL | April 2011 | 31.6 |
| 105,000 |
|
| | | | |
Lincoln Road | South Miami Beach, FL | February 2011 | 51.9 |
| 61,400 |
| South Miami Beach, FL | February 2011 | 51.9 |
| 61,400 |
|
| | | | |
White Oak | Silver Spring, MD | February 2011 | 9.8 |
| 64,600 |
| Silver Spring, MD | February 2011 | 9.8 |
| 64,600 |
|
| | | | |
White City Shopping Center | Shrewsbury, MA | December 2010 | 56.0 |
| 225,200 |
| Shrewsbury, MA | December 2010 | 56.0 |
| 225,200 |
|
| | | | |
Cortlandt Towne Center | Westchester Co. NY | January 2009 | 78.0 |
| 642,000 |
| Westchester Co. NY | January 2009 | 78.0 |
| 642,000 |
|
| | | | |
Self-storage Portfolio (11 locations) | Various NY and NJ locations | February 2008 | 174.0 |
| 1,124,000 |
| Various NY and NJ locations | February 2008 | 174.0 |
| 1,124,000 |
|
Total | | $ | 401.3 |
| 2,222,200 |
| | $ | 464.1 |
| 2,578,100 |
|
| | | | |
Reference is made to Note 4 in the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for a discussion of Fund III's 20112012 acquisitions.
In addition, we, through Fund III, currently have entered into purchase and sale agreements with three unaffiliated sellers to acquire three properties with an aggregate purchase price of $64.5 million. The completion of these transactions are subject to customary
closing conditions, and, as such, no assurance can be given that we will successfully complete these transactions.
Notes Receivable
Reference is made to Note 6 to the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for an overview of our 2012 notes receivable.
During October 2011, we made a $5.4 million construction loan commitment to an entity and made an initial loan advance of $1.5 million. The loan bears interest at 15% and has an initial maturity date of April 1, 2012 with one six-month extension.
During September 2011, we made a $4.0 million loan to two members of an entity which owns a shopping center in Washington D.C. The loan accrues interest at 7% and matures February 2012.
During February 2011, we made a mezzanine loan for $3.8 million which accrues interest at 15% and is payable upon a capital event.receivable investments.
Core Portfolio Property Acquisitions, Redevelopment and Expansion
During the ninethree months ended September 2011,March 31, 2012, we acquired 15six properties for an aggregate purchase price of $73.7$41.5 million. Reference is made to Note 4 in the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for a discussion of these investments.
In addition, we currently have entered into a purchase and sale agreementagreements with an unaffiliated sellersellers to acquire 13ten properties with an aggregate purchase price of $62.8$65.8 million. We anticipate assuming debt totaling $28.0$33.3 million, and utilizing existing cash on hand, and the issuance of issuing
OP Units in connection with this acquisition.these acquisitions. The completion of this transaction isthese transactions are subject to customary closing conditions, and, as such, no assurance can be given that we will successfully complete this transaction.
these transactions.
Our Core Portfolio redevelopment program focusesand re-anchoring programs focus on selecting well-located neighborhoodurban/street retail locations and communitysuburban shopping centers and creating significant value through re-tenanting and property redevelopment. We currently have one property inDuring 2011, we initiated the early stagesre-anchoring of redevelopment.
Purchasethree properties, the Bloomfield Town Square and two former A&P supermarket anchors located at our Crossroads Shopping Center and The Branch Plaza. Re-anchoring costs for the Bloomfield Town Square totaled $4.5 million as of Convertible Notes
Purchases of our Convertible Notes have been another use of our liquidity. During the nine months ended September 30, 2011, we purchased $24.8March 31, 2012 with total re-anchoring costs for all three locations estimated to range between $11.0 million in face amount of our outstanding Convertible Notes for $25.0and $15.0 million.
Share Repurchase
We have an existing share repurchase program that authorizes management, at its discretion, to repurchase up to $20.0 million of our outstanding Common Shares. The program may be discontinued or extended at any time and there is no assurance that we will purchase the full amount authorized. Under this program we have repurchased 2.1 million Common Shares, none of which were repurchased after December 2001. As of September 30, 2011March 31, 2012, management may cause the Company to repurchase up to approximately $7.5 million of our outstanding Common Shares under this program.
SOURCES OF LIQUIDITY
We intend on using Fund III, as well as new funds that we may establish in the future, as the primary vehicles for our future acquisitions, including investments in the RCP Venture and New York Urban Infill Redevelopment Initiative.acquisitions. Additional sources of capital for funding property acquisitions, redevelopment, expansion re-tenanting and RCP Venture investments,re-tenanting are expected to be obtained primarily from (i) the issuance of public equity or debt instruments, (ii) cash on hand and cash flow from operating activities, (iii) additional property debt financings, (iv) noncontrolling interests' unfunded capital commitments of $21.4 million for Fund II and $287.6$129.3 million for Fund III and (v) future sales of existing properties.
During April 2011,the first four months of 2012, Fund III received capital contributions of $46.5$114.3 million to fund the acquisition of The Heritage Shops at Millennium Parkacquisitions and to pay down a portion of Fund III's credit facility. During June 2011, Fund II received capital contributions of $8.0 million to fund development costs.
As of September 30, 2011March 31, 2012, we had approximately $59.4$56.4 million of additional capacity under existing debt facilities and cash and
cash equivalents on hand of $98.0$49.7 million.
Shelf Registration Statements and Issuance of Equity
During April 2009, we filed a shelf registration on Form S-3 providing for offerings of up to a total of $500.0 million of Common Shares, Preferred Shares, debt securities and other securities. This shelf registration statement expired in April 2012.
During April 2012, we filed a new shelf registration on Form S-3 providing for offerings of up to a total of $500.0 million of Common Shares, Preferred Shares, debt securities and other securities. We have remaining capacity under this registration statement to issue up to approximately $430.0$443 million of these securities.
Asset Sales
Asset sales areDuring January 2012, we established an additional sourceat-the-market ("ATM") equity program with an aggregate offering of liquidity for us. During October 2011, we sold Fund I's Granville Centre, a 135,000 square foot shopping center locatedup to $75.0 million in Columbus Ohio, and receivedCommon Shares. We intend to use the net proceeds of $1.9 million. Duringthese offerings for general corporate purposes, which may include, among other things, repayment of our debt, future acquisitions, directly and through our Opportunity Funds, and redevelopments of and capital improvements to our properties. From inception through May 2011,8, 2012, we soldissued 1.1 million Common Shares through the Ledgewood Mall, a 517,000 square foot, unencumbered enclosed mall located in Ledgewood, New Jersey, and receivedATM program which generated net proceeds of $35.8$24.8 million. During January 2011, we completed the sale of a Fund II leasehold interest in the Neiman Marcus location at Oakbrook Center, located in Oak Brook, Illinois, and received proceeds of $8.0 million.
Notes Receivable
During May 2011, we received a payment of $54.7 million on a mezzanine loan, representing $33.8 million of principal, $13.4 million of accrued interest, and a $7.5 million exit fee. During February 2011, we received a payment of $1.9 million on a mezzanine loan. Reference is made to Note 6 to the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for an overview of our notes receivable.
Financing and Debt
AtAs of September 30, 2011March 31, 2012, mortgage and convertible notes payable aggregated $871.2 million, net of unamortized premium of $0.1 million and unamortized discount of $0.1$812.6 million, and the mortgages were collateralized by 2936 properties and related tenant leases. Interest rates on our outstanding mortgage indebtedness and convertible notes payable ranged from 1.49% to 7.34% with maturities that ranged from October 2011April 2012 to November 2032. Taking into consideration $62.3$49.3 million of notional principal under variable to fixed-rate swap agreements currently in effect, $329.9$314.9 million of the mortgage and convertible notes payable, or 37.9%38.8%, was fixed at a 5.70%5.73% weighted average interest rate and $541.3$497.7 million, or 62.1%61.2% was floating at a 3.49%3.55% weighted average interest rate as of September 30, 2011.March 31, 2012. There is $58.5$295.1 million of debt maturing in 20112012 at a weighted average interest rate of 2.88%4.00%. Of this amount, $0.9$2.5 million represents scheduled annual amortization. $32.9$56.5 million of loans maturing during 20112012 provide for extension options, which we believe we will be able to exercise. As it relates to remaining maturities in 2012, we may not have sufficient cash on hand to repay such indebtedness, and, therefore, we expect to refinance at least a portion of this indebtedness or select other alternatives based on market conditions as these loans mature.
Reference is made to Note 8 in the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for an overview of transactions related to mortgage loans, bond financing and credit facilities during the ninethree months ended September 30, 2011March 31, 2012.
The following table sets forth certain information pertaining to our secured credit facilities:
| | (dollars in millions) Borrower | | Total amount of credit facility | | Amount borrowed as of December 31, 2010 |
| | Net borrowings (repayments) during the nine months ended September 30, 2011 |
| | Amount borrowed as of September 30, 2011 |
| | Letters of credit outstanding as of September 30, 2011 | | Amount available under credit facilities as of September 30, 2011 |
| | Total amount of credit facility | | Amount borrowed as of December 31, 2011 |
| | Net borrowings (repayments) during the three months ended March 31, 2012 |
| | Amount borrowed as of March 31, 2012 |
| | Letters of credit outstanding as of March 31, 2012 | | Amount available under credit facilities as of March 31, 2012 |
|
Acadia Realty, LP | | $ | 64.5 |
| | $ | 1.0 |
| | $ | — |
| | $ | 1.0 |
| | $ | 4.6 |
| | $ | 58.9 |
| | $ | 64.5 |
| | $ | 1.0 |
| | $ | — |
| | $ | 1.0 |
| | $ | 8.8 |
| | $ | 54.7 |
|
Fund II | | 40.0 |
| | 40.0 |
| | — |
| | 40.0 |
| | — |
| | — |
| | 40.0 |
| | 40.0 |
| | — |
| | 40.0 |
| | — |
| | — |
|
Fund III | | 195.9 |
| | 171.5 |
| | 23.9 |
| | 195.4 |
| | — |
| | 0.5 |
| | 135.3 |
| | 136.1 |
| | (2.5 | ) | | 133.6 |
| | — |
| | 1.7 |
|
Total | | $ | 300.4 |
| | $ | 212.5 |
| | $ | 23.9 |
| | $ | 236.4 |
| | $ | 4.6 |
| | $ | 59.4 |
| | $ | 239.8 |
| | $ | 177.1 |
| | $ | (2.5 | ) | | $ | 174.6 |
| | $ | 8.8 |
| | $ | 56.4 |
|
The following table summarizes the Company’s mortgage and other secured indebtedness as of September 30, 2011March 31, 2012 and December 31, 20102011:
|
| | | | | | | | | | | | | | | |
(dollars in millions) | | | | | | | | | | |
Description of Debt and Collateral | March 31, 2012 | | December 31, 2011 | | Interest rate at 3/31/12 | | Maturity | | Payment Terms |
Mortgage notes payable – variable-rate | | | | | | | | | |
Canarsie Plaza (3) | $ | 56.5 |
| | $ | 56.5 |
| | Greater of 6.50% or 4.24% (LIBOR+4.00%) | | 4/11/2012 | | Interest only monthly |
Liberty Avenue | 9.3 |
| | 9.4 |
| | 3.49% (LIBOR+3.25%) | | 9/1/2012 | | Interest only monthly |
Fordham Place | 83.9 |
| | 84.2 |
| | Greater of 5.00% or 3.74% (LIBOR+3.5%) | | 9/30/2012 | | Monthly principal and interest |
Tarrytown Shopping Center | 8.3 |
| | 8.3 |
| | 1.89% (LIBOR+1.65%) | | 10/30/2012 | | Interest only monthly |
Cambridge Rite Aid | 4.3 |
| | — |
| | 2.24% (LIBOR+2.00%) | | 2/28/2013 | | Interest only monthly |
161st Street | 28.9 |
| | 28.9 |
| | 5.74% (LIBOR+5.50%) | | 4/1/2013 | | Interest only monthly |
CityPoint | 20.7 |
| | 20.7 |
| | 2.74% (LIBOR+2.50%) | | 8/12/2013 | | Interest only monthly |
Six self-storage properties | 42.0 |
| | 42.0 |
| | Greater of 4.65% or 4.39% (LIBOR+4.15%) | | 8/31/2013 | | Interest only monthly until 10/12; monthly principal and interest thereafter |
Pelham Manor | 34.0 |
| | 34.0 |
| | 2.99% (LIBOR+2.75%) | | 12/1/2013 | | Monthly principal and interest |
125 Main Street, Westport | 12.5 |
| | 12.5 |
| | 2.59% (LIBOR+2.35%) | | 9/30/2014 | | Interest only monthly |
Branch Shopping Plaza | 12.7 |
| | 12.8 |
| | 2.49% (LIBOR+2.25%) | | 9/30/2014 | | Monthly principal and interest |
Cortlandt Towne Center | 50.0 |
| | 50.0 |
| | 2.14% (LIBOR+1.90%) | | 10/26/2015 | | Interest only monthly |
Village Commons Shopping Center | 9.3 |
| | 9.3 |
| | 1.64% (LIBOR+1.40%) | | 6/30/2018 | | Monthly principal and interest |
Sub-total mortgage notes payable | 372.4 |
| | 368.6 |
| | | | | | |
Secured credit facilities – variable-rate: | |
| | |
| | | | | | |
Six Core Portfolio properties | 1.0 |
| | 1.0 |
| | 1.49% (LIBOR+1.25%) | | 12/1/2012 | | Annual principal and monthly interest |
Fund III revolving subscription line of credit (2) | 133.6 |
| | 136.1 |
| | 2.49% (LIBOR+2.25%) | | 10/10/2012 | | Interest only monthly |
Fund II term loan | 40.0 |
| | 40.0 |
| | 3.14% (LIBOR+2.90%) | | 12/22/2014 | | Interest only monthly |
Sub-total secured credit facilities | 174.6 |
| | 177.1 |
| | | | | | |
Interest rate swaps (1) | (49.3 | ) | | (57.0 | ) | | | | | | |
Total variable-rate debt | 497.7 |
| | 488.7 |
| | | | | | |
| | | | | | | | | |
| | | | | | | | | |
|
| | | | | | | | | | | | | | | |
(dollars in millions) | | | | | | | | | | |
Description of Debt and Collateral | 09/30/11 | | 12/31/10 | | Interest Rate at September 30, 2011 | | Maturity | | Payment Terms |
Mortgage notes payable – variable-rate | | | | | | | | | |
Tarrytown Shopping Center | 8.3 |
| | 8.4 |
| | 1.89% (LIBOR+1.65%) | | 10/30/2011 | | Interest only monthly |
Liberty Avenue | 9.9 |
| | 10.0 |
| | 3.49% (LIBOR+3.25%) | | 11/1/2011 | | Interest only monthly |
Branch Shopping Plaza | 13.7 |
| | 13.9 |
| | 1.54% (LIBOR+1.30%) | | 12/1/2011 | | Monthly principal and interest |
Canarsie Plaza | 53.0 |
| | 40.2 |
| | Greater of 6.50% or 4.24% (LIBOR+4.00%) | | 1/12/2012 | | Interest only monthly |
Fordham Place | 84.9 |
| | 85.9 |
| | Greater of 5.00% or 3.74% (LIBOR+3.5%) | | 9/30/2012 | | Monthly principal and interest |
161st Street | 28.9 |
| | 28.9 |
| | 5.74% (LIBOR+5.50%) | | 4/1/2013 | | Interest only monthly |
CityPoint | 20.7 |
| | 20.7 |
| | 2.74% (LIBOR+2.50%) | | 8/12/2013 | | Interest only monthly |
Six self-storage properties | 42.0 |
| | — |
| | Greater of 4.65% or 4.39% (LIBOR+4.15%) | | 8/31/2013 | | Interest only monthly until 10/12; monthly principal and interest thereafter |
Pelham Manor | 34.0 |
| | 31.6 |
| | 2.99% (LIBOR+2.75%) | | 12/1/2013 | | Monthly principal and interest |
125 Main Street, Westport | 12.5 |
| | — |
| | 2.59% (LIBOR+2.35%) | | 9/30/2014 | | Interest only monthly |
Cortlandt Towne Center | 50.0 |
| | 50.0 |
| | 2.14% (LIBOR+1.90%) | | 10/26/2015 | | Monthly principal and interest |
Village Commons Shopping Center | 9.3 |
| | 9.3 |
| | 1.64% (LIBOR+1.40%) | | 6/30/2018 | | Monthly principal and interest |
Sub-total mortgage notes payable | 367.2 |
| | 298.9 |
| | | | | | |
Secured credit facilities – variable-rate: | |
| | |
| | | | | | |
Six Core Portfolio properties | 1.0 |
| | 1.0 |
| | 1.49% (LIBOR+1.25%) | | 12/1/2011 | | Annual principal and monthly interest |
Fund III unfunded investor capital commitments | 195.4 |
| | 171.5 |
| | 2.49% ( LIBOR+2.25%) | | 10/10/2012 | | Interest only monthly |
Fund II | 40.0 |
| | 40.0 |
| | 3.14% (LIBOR+2.90%) | | 12/22/2014 | | Interest only monthly |
Sub-total secured credit facilities | 236.4 |
| | 212.5 |
| | | | | | |
Interest rate swaps (1) | (62.3 | ) | | (71.5 | ) | | | | | | |
Total variable-rate debt | 541.3 |
| | 439.9 |
| | | | | | |
Mortgage notes payable – fixed-rate | |
| | |
| | | | | | |
Five self-storage properties | — |
| | 41.5 |
| | 5.30 | % | | | 8/31/2011 | | Interest only monthly |
Clark Diversey | 4.5 |
| | 4.6 |
| | 6.35 | % | | | 7/1/2014 | | Monthly principal and interest |
New Loudon Center | 13.9 |
| | 14.2 |
| | 5.64 | % | | | 9/6/2014 | | Monthly principal and interest |
CityPoint | 20.0 |
| | 20.0 |
| | 7.25 | % | | | 11/1/2014 | | Interest only quarterly |
Crescent Plaza | 17.4 |
| | 17.6 |
| | 4.98 | % | | | 9/6/2015 | | Monthly principal and interest |
Pacesetter Park Shopping Center | 12.0 |
| | 12.1 |
| | 5.12 | % | | | 11/6/2015 | | Monthly principal and interest |
Elmwood Park Shopping Center | 33.9 |
| | 34.2 |
| | 5.53 | % | | | 1/1/2016 | | Monthly principal and interest |
The Gateway Shopping Center | 20.4 |
| | 20.5 |
| | 5.44 | % | | | 3/1/2016 | | Monthly principal and interest |
Walnut Hill Plaza | 23.5 |
| | 23.5 |
| | 6.06 | % | | | 10/1/2016 | | Interest only monthly until 10/11; monthly principal and interest thereafter |
239 Greenwich Avenue | 26.0 |
| | 26.0 |
| | 5.42 | % | | | 2/11/2017 | | Interest only monthly |
Merrillville Plaza | 26.2 |
| | 26.2 |
| | 5.88 | % | | | 8/1/2017 | | Interest only monthly until 7/12; monthly principal and interest thereafter |
216th Street | 25.5 |
| | 25.5 |
| | 5.80 | % | | | 10/1/2017 | | Interest only monthly |
Atlantic Avenue | 11.5 |
| | 11.5 |
| | 7.34 | % | | | 1/1/2020 | | Interest only upon drawdown on construction loan until 1/15; monthly principal and interest thereafter |
A&P Shopping Plaza | 7.9 |
| | 8.0 |
| | 6.40 | % | | | 11/1/2032 | | Monthly principal and interest |
Chestnut Hill | — |
| | 9.3 |
| | ─ |
| | | ─ | | ─ |
Interest rate swaps (1) | 62.3 |
| | 71.5 |
| | 4.85 | % | | | | | |
Total fixed-rate debt | 305.0 |
| | 366.2 |
| | | | | | | |
Unamortized premium | 0.1 |
| | 0.1 |
| | | | | | | |
Total | $ | 846.4 |
| | $ | 806.2 |
| | | | | | | |
|
| | | | | | | | | | | | | | | |
(dollars in millions) | | | | | | | | | | |
Description of Debt and Collateral | March 31, 2012 | | December 31, 2011 | | Interest rate at 3/31/12 | | Maturity | | Payment Terms |
Mortgage notes payable – fixed-rate | |
| | |
| | | | | | |
Clark Diversey | 4.5 |
| | 4.5 |
| | 6.35 | % | | | 7/1/2014 | | Monthly principal and interest |
New Loudon Center | 13.8 |
| | 13.9 |
| | 5.64 | % | | | 9/6/2014 | | Monthly principal and interest |
CityPoint | 20.0 |
| | 20.0 |
| | 7.25 | % | | | 11/1/2014 | | Interest only quarterly |
Crescent Plaza | 17.2 |
| | 17.3 |
| | 4.98 | % | | | 9/6/2015 | | Monthly principal and interest |
Pacesetter Park Shopping Center | 11.9 |
| | 11.9 |
| | 5.12 | % | | | 11/6/2015 | | Monthly principal and interest |
Elmwood Park Shopping Center | 33.6 |
| | 33.7 |
| | 5.53 | % | | | 1/1/2016 | | Monthly principal and interest |
Chicago Portfolio | 14.5 |
| | — |
| | 5.62 | % | | | 2/1/2016 | | Monthly principal and interest |
Chicago Portfolio | 1.5 |
| | — |
| | 5.55 | % | | | 2/1/2016 | | Monthly principal and interest |
The Gateway Shopping Center | 20.3 |
| | 20.3 |
| | 5.44 | % | | | 3/1/2016 | | Monthly principal and interest |
Cambridge Whole Foods | 7.0 |
| | — |
| | 6.26 | % | | | 5/1/2016 | | Monthly principal and interest |
Walnut Hill Plaza | 23.4 |
| | 23.5 |
| | 6.06 | % | | | 10/1/2016 | | Monthly principal and interest |
239 Greenwich Avenue | 26.0 |
| | 26.0 |
| | 5.42 | % | | | 2/11/2017 | | Interest only monthly |
Merrillville Plaza | 26.2 |
| | 26.2 |
| | 5.88 | % | | | 8/1/2017 | | Interest only monthly until 7/12; monthly principal and interest thereafter |
216th Street | 25.5 |
| | 25.5 |
| | 5.80 | % | | | 10/1/2017 | | Interest only monthly |
Atlantic Avenue | 11.5 |
| | 11.5 |
| | 7.34 | % | | | 1/1/2020 | | Interest only upon drawdown on construction loan until 1/15; monthly principal and interest thereafter |
A&P Shopping Plaza | 7.8 |
| | 7.9 |
| | 6.40 | % | | | 11/1/2032 | | Monthly principal and interest |
Interest rate swaps (1) | 49.3 |
| | 57.0 |
| | 5.17 | % | | | | | |
Total fixed-rate debt | 314.0 |
| | 299.2 |
| | | | | | | |
Total | $ | 811.7 |
| | $ | 787.9 |
| | | | | | | |
(1) Represents the amount of the Company's variable-rate debt that has been fixed through certain cash flow hedge transactions. (Note 7).
(2) The Fund III revolving subscription line of credit is secured by unfunded investor capital commitments.
(3) This loan was amended during April 2012 and has a new maturity date of May 1, 2015. Reference is made to Note 14 in the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for a discussion of the loan amendment.
CONTRACTUAL OBLIGATIONS AND OTHER COMMITMENTS
At September 30, 2011March 31, 2012, maturities on our mortgage notes payable and convertible notes payable ranged from October 2011April 2012 to November 2032. In addition, we have non-cancelable ground leases at 24nine of our shopping centers. We also lease space for our corporate headquarters for a term expiring in 2015. The following table summarizes our debt maturities, obligations under non-cancelable operating leases and construction contracts as of September 30, 2011March 31, 2012:
| | (dollars in millions) | Payments due by period | Payments due by period |
Contractual obligations | Total | | Less than 1 year | | 1 to 3 years | | 3 to 5 years | | More than 5 years | Total | | Less than 1 year | | 1 to 3 years | | 3 to 5 years | | More than 5 years |
Future debt maturities | $ | 871.3 |
| | $ | 114.2 |
| | $ | 479.7 |
| | $ | 151.9 |
| | $ | 125.5 |
| $ | 812.6 |
| | $ | 300.4 |
| | $ | 233.2 |
| | $ | 201.9 |
| | $ | 77.1 |
|
Interest obligations on debt | 110.9 |
| | 35.8 |
| | 39.8 |
| | 23.2 |
| | 12.1 |
| 99.9 |
| | 31.0 |
| | 38.6 |
| | 21.1 |
| | 9.2 |
|
Operating lease obligations | 167.4 |
| | 6.0 |
| | 11.6 |
| | 10.1 |
| | 139.7 |
| 160.9 |
| | 5.0 |
| | 9.8 |
| | 8.7 |
| | 137.4 |
|
Construction commitments | 24.9 |
| | 24.9 |
| | — |
| | — |
| | — |
| 27.2 |
| | 27.2 |
| | — |
| | — |
| | — |
|
Total | $ | 1,174.5 |
| | $ | 180.9 |
| | $ | 531.1 |
| | $ | 185.2 |
| | $ | 277.3 |
| $ | 1,100.6 |
| | $ | 363.6 |
| | $ | 281.6 |
| | $ | 231.7 |
| | $ | 223.7 |
|
OFF BALANCE SHEET ARRANGEMENTS
We have investments in the following joint ventures for the purpose of investing in operating properties. We account for these investments using the equity method of accounting. As such, our financial statements reflect our investment in, and our share of income and loss from but not the individual assets and liabilities of these joint ventures.
Reference is made to Note 5 in the Notes to Consolidated Financial Statements in Part 1, Item 1 in this Form 10-Q for a discussion of our unconsolidated investments. Our pro-rata share of unconsolidated debt related to these investments is as follows:
| | (dollars in millions) | | | | | | | Pro-rata share of mortgage debt | | Interest rate as of | |
Investment | | Pro-rata share of mortgage debt Operating Partnership | | Interest rate at September 30, 2011 |
| | Maturity Date | | Operating Partnership | | March 31, 2012 | | Maturity Date |
Crossroads | | $ | 29.7 |
| | 5.37 | % | | December 2014 | | $ | 29.5 |
| | 5.37% | | December 2014 |
Brandywine | | 36.9 |
| | 5.99 | % | | July 2016 | |
White City | | 6.6 |
| | 2.84 | % | | December 2017 | |
Brandywine Portfolio | | | 36.9 |
| | 5.99% | | July 2016 |
White City Shopping Center | | | 6.6 |
| | 2.84% | | December 2017 |
Lincoln Road | | 3.8 |
| | 6.14 | % | | August 2014 | | 3.8 |
| | 6.14% | | August 2014 |
Georgetown Portfolio | | 5.2 |
| | 5.10 | % | | April 2012 - May 2021 | | 5.1 |
| | 5.10% | | October 2012 - May 2021 |
Parkway Crossing | | | 2.5 |
| | 2.44% | | January 2015 |
Total | | $ | 82.2 |
| | |
| | | | $ | 84.4 |
| | | | |
In addition, we have arranged for the provision of onetwo separate letterletters of credit in connection with certain leases and investments. As of September 30, 2011March 31, 2012, there was no outstanding balance under the letterletters of credit. If the letterletters of credit waswere fully drawn, the maximum amount of our exposure would be $4.68.8 million.
In addition to our derivative financial instruments, one of our unconsolidated affiliates is a party to two separate interest rate LIBOR swaps with a notional value of $29.729.4 million, which effectively fix the interest rate at 5.54% and expire in December 2017. Our pro-rata share of the fair value of the derivative liabilities totaled $0.4 million at September 30, 2011March 31, 2012.
HISTORICAL CASH FLOW
The following table compares the historical cash flow for the ninethree months ended September 30, 2011March 31, 2012 (“20112012”) with the cash flow for the ninethree months ended September 30, 2010March 31, 2011 (“20102011”)
| | | Nine months ended September 30, | Three Months Ended March 31, |
(dollars in millions) | 2011 | | 2010 | | Change | 2012 | | 2011 | | Change |
Net cash provided by operating activities | $ | 39.1 |
| | $ | 22.6 |
| | $ | 16.5 |
| $ | 11.9 |
| | $ | 4.8 |
| | $ | 7.1 |
|
Net cash used in investing activities | (98.7 | ) | | (23.1 | ) | | (75.6 | ) | (87.3 | ) | | (49.0 | ) | | (38.3 | ) |
Net cash provided by financing activities | 37.0 |
| | 17.4 |
| | 19.6 |
| 35.3 |
| | 31.0 |
| | 4.3 |
|
Total | $ | (22.6 | ) | | $ | 16.9 |
| | $ | (39.5 | ) | $ | (40.1 | ) | | $ | (13.2 | ) | | $ | (26.9 | ) |
A discussion of the significant changes in cash flow for 20112012 compared to 20102011 is as follows:
The increase of $16.5$7.1 million in net cash provided by operating activities primarily resulted from the following:
Items which contributed to an increase in cash from operating activities:
Additional rents from Fund redevelopment projects, Core2011 and 2012 property acquisitions and Fund acquisitions and distributions from our RCP investment in Albertson'sRedevelopment Projects
FundingPayment of an escrow account with the proceeds from the$3.9 million for ground rent at City Point bond financing during 20102011
Additional cash of $3.3 million used during 2011 for income taxes related to our taxable REIT subsidiaries
Items which contributed to a decrease in cash from operating activities:
PaymentProceeds received following the repayments of $3.9 million for ground rent at City Pointnotes receivable during 2011
Additional cash payments totaling $2.6 million during 2011 for income taxes related to our taxable REIT subsidiaries
The increase of $75.6$38.3 million in net cash used in investing activities primarily resulted from the following:
Items which contributed to an increase in cash used in investing activities:
An increase of $77.0$48.7 million used in expenditures2012 for the acquisition of real estate development and tenant installations during 2011
An increase of $43.6 million in investments and advances to unconsolidated affiliates during 2011 related to the acquisitions of Lincoln Road, White Oak, and Georgetown
An increase of $7.8$13.2 million in additional advances of notes receivablesreceivable during 2012
An increase of $6.9 million in expenditures for redevelopment and tenant installations during 2012
A decrease of $8.0 million in proceeds from the sale of Oakbrook Center during 2011
Items which contributed to a decrease in cash used in investing activities:
An increaseA decrease of $43.8$38.9 million in proceeds frominvestments and advances to unconsolidated affiliates in 2012 related to the saleacquisitions of two properties during 2011
An increase of $6.2 million from the collection of notes receivableLincoln Road and White Oak during 2011
The $19.6$4.3 million increase in net cash provided by financing activities resulted primarily from the following:
Items which contributed to an increase in cash from financing activities:
An additional $49.9 million in borrowings during 2011
An additional $22.6$38.6 million of contributions from noncontrolling interests during 20112012
An additional $8.0 million of net proceeds from the issuance of Common Shares in connection with our ATM
Items which contributed to a decrease in cash from financing activities:
An additional $33.1A decrease of $43.9 million in repayments of debtproceeds from borrowings during 2011
$22.0 million in repurchases of convertible notes during 2011
2012
INFLATION
Our long-term leases contain provisions designed to mitigate the adverse impact of inflation on our net income. Such provisions include clauses enabling us to receive percentage rents based on tenants' gross sales, which generally increase as prices rise, and/or, in certain cases, escalation clauses, which generally increase rental rates during the terms of the leases. Such escalation clauses are often related to increases in the consumer price index or similar inflation indexes. In addition, many of our leases are for terms of less than ten years, which permits us to seek to increase rents upon re-rental at market rates if current rents are below the then existing market rates. Most of our leases require the tenants to pay their share of operating expenses, including common area maintenance, real estate taxes, insurance and utilities, thereby reducing our exposure to increases in costs and operating expenses resulting from inflation.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Our primary market risk exposure is to changes in interest rates related to our mortgage debt. See the discussion under Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations for certain quantitative details related to our mortgage debt.
Currently, we manage our exposure to fluctuations in interest rates primarily through the use of fixed-rate debt and interest rate swap and cap agreements. As of September 30, 2011March 31, 2012, we had total mortgage debt and convertible notes payable of $871.2 million, net of unamortized premium of $0.1 million and unamortized discount of $0.1812.6 million, of which $329.9314.9 million or 37.9%38.8% was fixed-rate, inclusive of interest rate swaps, and $541.3497.7 million, or 62.1%61.2% was variable-rate based upon LIBOR plus certain spreads. As of September 30, 2011March 31, 2012, we were a party to sixfive interest rate swap transactions and twothree interest rate caps to hedge our exposure to changes in interest rates with respect to $62.349.3 million of LIBOR-based variable-rate debt. We were also a party to twoone forward interest rate swap transactions with respect to $21.2$12.5 million of LIBOR-based variable-rate debt.
Of our total consolidated outstanding debt, $58.5295.1 million and $335.6132.7 million will become due in 20112012 and 2012,2013, respectively. As we intend on refinancing some or all of such debt at the then-existing market interest rates, which may be greater than the current interest rate, our interest expense would increase by approximately $3.94.3 million annually if the interest rate on the refinanced debt increased by 100 basis points. After giving effect to noncontrolling interests, the Company’s share of this increase would be $1.10.9 million.
Interest expense on our consolidated variable-rate debt, net of variable to fixed-rate swap agreements currently in effect, as of September 30, 2011March 31, 2012 would increase by $5.45.0 million annually if LIBOR increased by 100 basis points. After giving effect to noncontrolling interests, the Company’s share of this increase would be $0.8 million. We may seek additional variable-rate financing if and when pricing and other commercial and financial terms warrant. As such, we would consider hedging against the interest rate risk related to such additional variable-rate debt through interest rate swaps and protection agreements, or other means.
Item 4. Controls and Procedures.
(a) Evaluation of Disclosure Controls and Procedures. In accordance with paragraph (b) of Rule 13a-15 promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), our Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act), as of the end of the period covered by this report. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, our disclosure controls and procedures were effective.
(b) Internal Control over Financial Reporting. There has not been any change in our internal control over financial reporting during the fiscal quarter to which this report relates that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Part II. Other Information
Item 1. Legal Proceedings.
There have been no material legal proceedings or updates thereto beyond those previously disclosed in our 20102011 Form 10-K.
Item 1A. Risk Factors.
The most significant risk factors applicable to us are described in Item 1A1A. of our 20102011 Form 10-K. There have been no material changes to those previously-disclosed risk factors.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None
Item 3. Defaults Upon Senior Securities.
None
Item 4. (Removed and Reserved).Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
None
Item 6. Exhibits.
The information under the heading “Exhibit Index” below is incorporated herein by reference.
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has fully caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
ACADIA REALTY TRUST
|
| |
November 2, 2011May 9, 2012 | /s/ Kenneth F. Bernstein Kenneth F. Bernstein President and Chief Executive Officer (Principal Executive Officer) |
| |
November 2, 2011May 9, 2012 | /s/ Michael NelsenJonathan W. Grisham Michael NelsenJonathan W. Grisham Senior Vice President and Chief Financial Officer (Principal Financial Officer) |
Exhibit Index
|
| |
Exhibit No. | Description |
3.1 | Declaration of Trust of the Company, as amended (1) |
3.2 | Fourth Amendment to Declaration of Trust (2) |
3.3 | Amended and Restated By-Laws of the Company (3) |
3.4 | Fifth Amendment to Declaration of Trust (9) |
3.5 | First Amendment the Amended and Restated Bylaws of the Company (9) |
4.1 | Voting Trust Agreement between the Company and Yale University dated February 27, 2002 (4) |
10.83 | Loan Agreement among 125 Main Street Associates LLC, as borrower and Bank of America, N.A., Note between 125 Main Street Associates LLC, as borrower and Bank of America N.A., and Guaranty Agreement by Acadia Strategic Opportunity Fund III LLC and Bank of America N.A., all dated September 30, 2011 (5) |
10.84 | Second Amendment to the Revolving Credit Agreement between Acadia Strategic Opportunity Fund III, LLC as borrower and Bank of America, N.A., dated September 1, 2011, and Third Amendment to the Revolving Credit Agreement between Acadia Strategic Opportunity Fund III, LLC as borrower and Bank of America, N.A., dated September 23, 2011 (5) |
10.85 | Amended and Restated Loan Agreement between Acadia Storage Post Portfolio Company LLC as borrower and General Electric Capital Corporation, four Mortgage Modification Agreements between Acadia Storage Post Portfolio Company LLC and General Electric Capital Corporation, Mortgage Security Agreement and Fixture Filing between Acadia Storage Post Portfolio Company LLC and General Electric Capital Corporation, Promissory Note between Acadia Storage Post Portfolio Company, LLC and General Electric Capital Corporation, and Amended and Restated Promissory Note between Acadia Storage Post Portfolio Company LLC, and General Electric Capital Corporation, all dated August 25, 2011 (5) |
10.86 | Loan Agreement between Manufacturers and Traders Trust Company ("M&T") and Canarsie Plaza LLC, Mortgage between M&T and Canarsie Plaza LLC, Mortgage Note between M&T and Canarsie Plaza LLC and Mortgage Note between M&T and Canarsie Plaza LLC, all dated August 24, 2011 (5) |
21 | List of Subsidiaries of Acadia Realty Trust (5) |
31.1 | Certification of Chief Executive Officer pursuant to rule 13a–14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (5) |
31.2 | Certification of Chief Financial Officer pursuant to rule 13a–14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (5) |
32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (5) |
32.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (5) |
99.1 | Amended and Restated Agreement of Limited Partnership of the Operating Partnership (6) |
99.2 | First and Second Amendments to the Amended and Restated Agreement of Limited Partnership of the Operating Partnership (6) |
99.3 | Third Amendment to Amended and Restated Agreement of Limited Partnership of the Operating Partnership (7) |
99.4 | Fourth Amendment to Amended and Restated Agreement of Limited Partnership of the Operating Partnership (7) |
99.5 | Certificate of Designation of Series A Preferred Operating Partnership Units of Limited Partnership Interest of Acadia Realty Limited Partnership (8) |
99.6 | Certificate of Designation of Series B Preferred Operating Partnership Units of Limited Partnership Interest of Acadia Realty Limited Partnership (7) |
| |
101.INS | XBRL Instance Document*
|
101.SCH | XBRL Taxonomy Extension Schema Document* |
101.CAL | XBRL Taxonomy Extension Calculation Document* |
101.DEF | XBRL Taxonomy Extension Definitions Document* |
101.LAB | XBRL Taxonomy Extension Labels Document* |
101.PRE | XBRL Taxonomy Extension Presentation Document* |
|
| |
* | Pursuant to Regulation S-T, this interactive data file is deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, and otherwise is not subject to liability under these sections. |
Notes: | |
(1) | Incorporated by reference to the copy thereof filed as an Exhibit to the Company’s Annual Report on Form 10-K filed for the fiscal Year ended December 31, 1994 |
(2) | Incorporated by reference to the copy thereof filed as an Exhibit to Company’s Quarterly Report on Form 10-Q filed for the quarter ended September 30, 1998 |
(3) | Incorporated by reference to the copy thereof filed as an Exhibit to the Company’s Annual Report on Form 10-K filed for the fiscal year ended December 31, 2005. |
(4) | Incorporated by reference to the copy thereof filed as an Exhibit to Yale University’s Schedule 13D filed on September 25, 2002 |
(5) | Filed herewith. |
(6) | Incorporated by reference to the copy thereof filed as an Exhibit to the Company’s Registration Statement on Form S-3 filed on March 3, 2000 |
(7) | Incorporated by reference to the copy thereof filed as an Exhibit to the Company’s Annual Report on Form 10-K filed for the fiscal year ended December 31, 2003 |
|
| |
(8) | Incorporated by reference to the copy thereof filed as an Exhibit to Company’s Quarterly Report on Form 10-Q filed for the quarter ended June 30, 1997 |
(9) | Incorporated by reference to the copy thereof filed as an Exhibit to Company’s Quarterly Report on Form 10-Q filed for the quarter ended March 31, 2009 |