Equity One Reports Third Quarter 2010 Operating Results
NORTH MIAMI BEACH, Fla.--([ BUSINESS WIRE ])--Equity One, Inc. (NYSE:EQY), an owner, developer, and operator of shopping centers, announced today its financial results for the three and nine months ended September 30, 2010.
"adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis."
During the third quarter, the company:
- Reported quarterly Funds From Operations (FFO) of $0.24 per diluted share and FFO for the first nine months of $0.73 per diluted share
- Reported core occupancy of 89.9%, down 20 basis points from June 30, 2010
- Reported a decline in same property net operating income of 0.6% as compared to third quarter 2009
- Increased its unsecured revolving credit facility from $272 million to $400 million and added four new financial institutions to the bank group
- Bought additional shares of DIM Vastgoed N.V. (DIM) increasing its ownership to approximately 97.4% as of September 30, 2010
- Acquired four properties for $85.6 million: 1175 Third Avenue in New York, NY for $21.0 million, two shopping centers in Miami Dade County for $45.3 million and one shopping center in Jacksonville, FL for $19.3 million
aWe were pleased with our third quarter operating results, as the leasing environment continues to show encouraging signs of improvement,a said Jeff Olson, Chief Executive Officer of Equity One. aOver the past twelve months, we have continued to upgrade our portfolio quality by completing or placing under contract nearly $1 billion in acquisitions concentrated in San Francisco, New York and Miami, three of the strongest retail markets in the country. This activity is consistent with our strategic plan to transform Equity One into a major owner and developer of grocery anchored and value-oriented shopping centers in the most desirable and densely populated markets in the United States. With an average population density of approximately 200,000 people within a 3-mile ring, we believe our new acquisitions will provide long-term benefits to the future growth of our cash flows and create significant value for Equity One shareholders.a
Financial Highlights
In the third quarter 2010, the company generated FFO of $22.2 million, or $0.24 per diluted share, as compared to FFO for the same period in 2009 of $31.3 million, or $0.36 per diluted share. The third quarter 2010 FFO results include $0.03 per share in transaction costs primarily related to Capital & Counties, DIM, and properties acquired during the quarter. Excluding these costs, FFO for the third quarter of 2010 would have been $0.27 per diluted share. The third quarter 2009 FFO results include gains of $6.3 million, or $0.07 per diluted share, from the sale of our investment in equity securities and $2.3 million, or $0.03 per diluted share, of gains from the sale of two outparcels.
For the nine months ended September 30, 2010, the company generated FFO of $66.2 million, or $0.73 per diluted share, as compared to FFO for the same period in 2009 of $118.4 million, or $1.43 per diluted share. The year to date 2010 FFO results include $0.08 per share in transaction costs primarily related to acquisition activity and $0.02 per share in gains from land sales and securities. Excluding these costs, FFO for the nine month period would have been $0.79 per diluted share. The FFO results for the nine months ended September 30, 2009 include $0.40 per diluted share of non-recurring items primarily pertaining to the bargain purchase gain from our acquisition of a controlling stake in DIM and the gain from our investment in equity securities.
Net income attributable to Equity One was $5.1 million and earnings per diluted share was $0.05 for the quarter ended September 30, 2010 as compared to net income of $15.3 million, or $0.17 per diluted share, for third quarter 2009. For the nine month period ended September 30, 2010, net income attributable to Equity One was $16.8 million, or $0.18 per diluted share, as compared to $74.5 million, or $0.89 per diluted share, for the nine month period ended September 30, 2009. The decrease in net income for the three and nine months ended September 30, 2010 as compared to the respective periods in 2009 is attributable to those factors affecting FFO as discussed above.
Operating Highlights
As of September 30, 2010, occupancy for the companya™s consolidated core portfolio was 89.9%, down 30 basis points on a same property basis as compared to June 30, 2010. Compared to the same period ended September 30, 2009, occupancy was down 80 basis points on a same-property basis.
Same property net operating income declined 0.6% for the third quarter of 2010 as compared to the third quarter of 2009.
During the third quarter of 2010, the company executed 55 new leases in its core portfolio totaling 116,007 square feet at an average rental rate of $14.28 per square foot, representing a 1.2% decrease from prior rents on a same-space cash basis. Also during the third quarter, the company renewed 90 leases in its core portfolio for 244,046 square feet for an average rental rate decline of 3.3% to $15.26 per square foot on a cash basis.
Acquisition and Disposition Activity
During the third quarter, the company acquired four retail properties totaling 377,138 square feet with an aggregate purchase price of approximately $85.6 million. These include:
- 1175 Third Avenue, located in Manhattan, NY, acquired for $21.0 million
- Country Walk Plaza, located in Miami, FL, acquired for $27.8 million
- Pablo Plaza, located in Jacksonville, FL, acquired for $19.3 million
- West Bird Plaza, located in Miami, FL, acquired for $17.5 million
Development and Redevelopment Activities
At September 30, 2010, the company had approximately $45.4 million of active development projects and approximately $10.8 million of redevelopment projects underway. The estimated remaining cost to complete these projects is approximately $19.8 million. Costs to develop the land parcel adjacent to the companya™s Westbury Plaza are not included in these amounts as such costs have not yet been finalized given the preliminary stage of the project.
Investing and Financing Activities
The company increased its unsecured revolving credit facility from $272 million to $400 million by exercising its accordion feature. Four new banks joined the existing facility with no modification to the terms and covenants and several of the incumbent banks added to their previous commitment. The company currently has $32 million outstanding on the line which bears interest at a rate of LIBOR + 1.40%.
During the third quarter, the company increased its ownership of DIM to approximately 97.4% as of September 30, 2010. DIM was delisted from trading as a separate public company on August 1, 2010. The company filed a writ of summons with the Dutch Enterprise Chamber in Amsterdam initiating statutory squeeze-out proceedings with respect to the minority shares not owned by the company.
Balance Sheet Highlights
At September 30, 2010, the companya™s total market capitalization (including debt and equity) was $2.8 billion, comprising 92.8 million shares of common stock outstanding (on a fully diluted basis) valued at $1.6 billion and $1.2 billion of net debt (excluding any debt premium/discount and net of cash). The companya™s ratio of net debt to total market capitalization was 44.6%. In addition, the company had approximately $747,000 of cash on hand at September 30, 2010 and $32 million drawn on its revolving credit facilities.
FFO and Earnings Guidance
Excluding transaction costs associated with acquisition activity, the company is narrowing its previously announced 2010 FFO guidance to $1.05 to $1.09 per diluted share as compared to the previous range of $1.02 to $1.10 per diluted share.
Fourth Quarter 2010 Dividend Declared
On November 2, 2010, the companya™s Board of Directors declared a cash dividend of $0.22 per share of its common stock for the quarter ending December 31, 2010, payable on December 31, 2010 to stockholders of record on December 17, 2010.
ACCOUNTING AND OTHER DISCLOSURES
We believe FFO (combined with the primary GAAP presentations) is a useful, supplemental measure of our operating performance that is a recognized metric used extensively by the real estate industry, particularly REITs. The National Association of Real Estate Investment Trusts (aNAREITa) stated in its April 2002 White Paper on Funds from Operations, aHistorical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, many industry investors have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves.a
FFO, as defined by NAREIT, is anet income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciable property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.a NAREIT states further that aadjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.a We believe that financial analysts, investors and stockholders are better served by the presentation of comparable period operating results generated from our FFO measure. 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 is presented to assist investors in analyzing our operating performance. FFO (i) does not represent cash flow from operations as defined by GAAP, (ii) is not indicative of cash available to fund all cash flow needs, including the ability to make distributions, (iii) is not an alternative to cash flow as a measure of liquidity, and (iv) should not be considered as an alternative to net income (which is determined in accordance with GAAP) for purposes of evaluating our operating performance. We believe net income is the most directly comparable GAAP measure to FFO.
CONFERENCE CALL/WEB CAST INFORMATION
Equity One will host a conference call on Wednesday, November 3, 2010 at 4:30 p.m. Eastern Time to review the 2010 third quarter earnings and operating results. Stockholders, analysts and other interested parties can access the earnings call by dialing (866) 202-3048 (U.S./Canada) or (617) 213-8843 (international) using pass code 77684007. The call will also be web cast and can be accessed in a listen-only mode on Equity Onea™s web site at [ www.equityone.net ].
A replay of the conference call will be available on Equity Onea™s web site for future review. Interested parties may also access the telephone replay by dialing (888) 286-8010 (U.S./Canada) or (617) 801-6888 (international) using pass code 24708536 through November 11, 2010.
FOR ADDITIONAL INFORMATION
For a copy of the companya™s third quarter supplemental information package, please access the aInvestorsa section of Equity Onea™s web site at [ www.equityone.net ]. To be included in the companya™s e-mail distributions for press releases and other company notices, please send e-mail addresses to Michele Villano at [ mvillano@equityone.net ].
ABOUT EQUITY ONE, INC.
As of September 30, 2010, Equity One owned or had interests in 189 properties, consisting of 174 shopping centers comprising approximately 19.5 million square feet, four projects in development/redevelopment, six non-retail properties, and five parcels of land. Additionally, Equity One had joint venture interests in twelve shopping centers and one office building totaling approximately 1.9 million square feet.
FORWARD LOOKING STATEMENTS
Certain matters discussed by Equity One in this press release constitute forward-looking statements within the meaning of the federal securities laws.Although Equity One believes that the expectations reflected in such forward-looking statements is based upon reasonable assumptions, it can give no assurance that these expectations will be achieved. Factors that could cause actual results to differ materially from current expectations include changes in macro-economic conditions and the demand for retail space in the states in which Equity One owns properties; the continuing financial success of Equity Onea™s current and prospective tenants; continuing supply constraints in its geographic markets; the availability of properties or portfolios for acquisition; the success of its efforts to lease up vacant space; the effects of natural, man-made, and other disasters; the ability of Equity One to successfully complete the acquisitions, and integrate the operations and systems of companies and properties it desires to acquire; and other risks, which are described in Equity Onea™s filings with the Securities and Exchange Commission.
EQUITY ONE, INC. AND SUBSIDIARIES Condensed Consolidated Balance Sheets September 30, 2010 (Unaudited) and December 31, 2009 (In thousands, except per share amounts) | ||||||||
September 30, | December 31, | |||||||
2010 | 2009 | |||||||
ASSETS | ||||||||
Properties: | ||||||||
Income producing | $ | 2,615,171 | $ | 2,433,431 | ||||
Less: accumulated depreciation | (276,492 | ) | (240,172 | ) | ||||
Income producing properties, net | 2,338,679 | 2,193,259 | ||||||
Construction in progress and land held for development | 72,776 | 68,866 | ||||||
Properties, net | 2,411,455 | 2,262,125 | ||||||
Cash and cash equivalents | 747 | 47,970 | ||||||
Accounts and other receivables, net | 11,505 | 9,806 | ||||||
Investments in and advances to unconsolidated joint ventures | 12,136 | 11,524 | ||||||
Securities | - | 820 | ||||||
Goodwill | 11,442 | 11,477 | ||||||
Other assets | 123,085 | 108,598 | ||||||
TOTAL ASSETS | $ | 2,570,370 | $ | 2,452,320 | ||||
LIABILITIES AND STOCKHOLDERSa™ EQUITY | ||||||||
Liabilities: | ||||||||
Notes payable: | ||||||||
Mortgage notes payable | $ | 537,060 | $ | 551,647 | ||||
Unsecured revolving credit facilities | 32,000 | - | ||||||
Unsecured senior notes payable | 691,136 | 691,136 | ||||||
1,260,196 | 1,242,783 | |||||||
Unamortized discount on notes payable, net | (22,579 | ) | (25,892 | ) | ||||
Total notes payable | 1,237,617 | 1,216,891 | ||||||
Other liabilities: | ||||||||
Accounts payable and accrued expenses | 49,570 | 33,251 | ||||||
Tenant security deposits | 8,926 | 9,180 | ||||||
Deferred tax liabilities, net | 47,184 | 50,059 | ||||||
Other liabilities | 94,949 | 54,237 | ||||||
Total liabilities | 1,438,246 | 1,363,618 | ||||||
Redeemable noncontrolling interest | 989 | 989 | ||||||
Commitments and contingencies | - | - | ||||||
Stockholdersa™ equity: | ||||||||
Preferred stock, $0.01 par value a" 10,000 shares authorized but unissued | - | - | ||||||
Common stock, $0.01 par value a" 150,000 shares authorized, | ||||||||
92,207 and 86,131 shares issued and outstanding as of September 30, 2010 | ||||||||
and December 31, 2009, respectively | 921 | 861 | ||||||
Additional paid-in capital | 1,221,447 | 1,110,427 | ||||||
Distributions in excess of earnings | (91,047 | ) | (46,810 | ) | ||||
Contingent consideration | - | 323 | ||||||
Accumulated other comprehensive loss | (1,804 | ) | (266 | ) | ||||
Total stockholdersa™ equity of Equity One, Inc. | 1,129,517 | 1,064,535 | ||||||
Noncontrolling interest | 1,618 | 23,178 | ||||||
Total stockholders' equity | 1,131,135 | 1,087,713 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERSa™ EQUITY | $ | 2,570,370 | $ | 2,452,320 | ||||
EQUITY ONE, INC. AND SUBSIDIARIES | ||||||||||||||||
Condensed Consolidated Statements of Income | ||||||||||||||||
For the three and nine months ended September 30, 2010 and 2009 | ||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
REVENUE: | ||||||||||||||||
Minimum rent | $ | 55,261 | $ | 51,772 | $ | 163,909 | $ | 156,834 | ||||||||
Expense recoveries | 15,690 | 14,510 | 46,313 | 43,346 | ||||||||||||
Percentage rent | 176 | 126 | 1,534 | 1,516 | ||||||||||||
Management and leasing services | 354 | 322 | 1,125 | 1,316 | ||||||||||||
Total revenue | 71,481 | 66,730 | 212,881 | 203,012 | ||||||||||||
COSTS AND EXPENSES: | ||||||||||||||||
Property operating | 20,601 | 19,500 | 60,647 | 58,103 | ||||||||||||
Rental property depreciation and amortization | 16,906 | 15,425 | 50,022 | 45,559 | ||||||||||||
General and administrative | 9,749 | 7,772 | 31,577 | 29,021 | ||||||||||||
Total costs and expenses | 47,256 | 42,697 | 142,246 | 132,683 | ||||||||||||
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS | 24,225 | 24,033 | 70,635 | 70,329 | ||||||||||||
OTHER INCOME AND EXPENSE: | ||||||||||||||||
Investment income | 39 | 6,772 | 687 | 10,035 | ||||||||||||
Equity in loss in unconsolidated joint ventures | (64 | ) | (9 | ) | (147 | ) | (37 | ) | ||||||||
Other income | 49 | 325 | 205 | 1,409 | ||||||||||||
Interest expense | (19,117 | ) | (17,733 | ) | (58,360 | ) | (55,425 | ) | ||||||||
Amortization of deferred financing fees | (479 | ) | (369 | ) | (1,379 | ) | (1,135 | ) | ||||||||
Gain on acquisition of controlling interest in subsidiary | - | - | - | 26,866 | ||||||||||||
Loss on sale of real estate | (186 | ) | - | (186 | ) | - | ||||||||||
Gain on extinguishment of debt | - | 160 | 63 | 12,395 | ||||||||||||
Other expense | (34 | ) | - | (34 | ) | - | ||||||||||
INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS: | 4,433 | 13,179 | 11,484 | 64,437 | ||||||||||||
Income tax benefit of taxable REIT subsidiaries | 690 | 774 | 2,684 | 2,263 | ||||||||||||
INCOME FROM CONTINUING OPERATIONS | 5,123 | 13,953 | 14,168 | 66,700 | ||||||||||||
DISCONTINUED OPERATIONS: | ||||||||||||||||
Operations of income producing properties sold or held for sale | - | 215 | 81 | 885 | ||||||||||||
Gain on disposal of income producing properties | - | 580 | 1,898 | 5,373 | ||||||||||||
INCOME FROM DISCONTINUED OPERATIONS | - | 795 | 1,979 | 6,258 | ||||||||||||
NET INCOME | 5,123 | 14,748 | 16,147 | 72,958 | ||||||||||||
Net loss attributable to noncontrolling interest | 10 | 570 | 657 | 1,553 | ||||||||||||
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC. | $ | 5,133 | $ | 15,318 | $ | 16,804 | $ | 74,511 | ||||||||
EARNINGS PER COMMON SHARE a" BASIC: | ||||||||||||||||
Continuing operations | $ | 0.05 | $ | 0.17 | $ | 0.16 | $ | 0.82 | ||||||||
Discontinued operations | - | 0.01 | 0.02 | 0.08 | ||||||||||||
$ | 0.05 | $ | 0.18 | $ | 0.18 | $ | 0.90 | |||||||||
Number of Shares Used in Computing Basic Earnings per Share | 92,180 | 85,960 | 90,695 | 82,375 | ||||||||||||
EARNINGS PER COMMON SHARE a" DILUTED: | ||||||||||||||||
Continuing operations | $ | 0.05 | $ | 0.16 | $ | 0.16 | $ | 0.81 | ||||||||
Discontinued operations | - | 0.01 | 0.02 | 0.07 | ||||||||||||
$ | 0.05 | $ | 0.17 | $ | 0.18 | $ | 0.89 | |||||||||
Number of Shares Used in Computing Diluted Earnings per Share | 92,330 | 86,649 | 90,898 | 83,019 | ||||||||||||
Note: Diluted EPS for the nine months ended September 30, 2009 does not foot due to the rounding of the individual calculations. | ||||||||||||||||
EQUITY ONE, INC. AND SUBSIDIARIES
Reconciliation of Net Income Attributable to Equity One to Funds from Operations
The following table reflects the reconciliation of FFO to net income attributable to Equity One, the most directly comparable GAAP measure, for the periods presented: | ||||||||||||
| ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30, | September 30, | |||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||
(In thousands) | (In thousands) | |||||||||||
Net income attributable to Equity One, Inc. | $ | 5,133 | $ | 15,318 | $ | 16,804 | $ | 74,511 | ||||
Adjustments: | ||||||||||||
Rental property depreciation and amortization, including | ||||||||||||
discontinued operations, net of noncontrolling interest | 16,811 | 13,903 | 48,482 | 41,078 | ||||||||
Loss on disposal of income producing properties | - | 1,758 | - | 1,758 | ||||||||
Pro rata share of real estate depreciation from | ||||||||||||
unconsolidated joint ventures | 292 | 359 | 899 | 1,059 | ||||||||
Funds from operations | $ | 22,236 | $ | 31,338 | $ | 66,185 | $ | 118,406 | ||||
Funds from Operations is a non-GAAP financial measure. We believe that FFO, as defined by NAREIT, is a widely used and appropriate supplemental measure of operating performance for REITs, and that it provides a relevant basis for comparison among REITs. | ||||||||||||
Reconciliation of Earnings per Diluted Share to Funds from Operations per Diluted Share | ||||||||||||
The following table reflects the reconciliation of FFO per diluted share, to earnings per diluted share, the most directly comparable GAAP measure, for the periods presented: | ||||||||||||
| ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30, | September 30, | |||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||
Earnings per diluted share attributable to Equity One, Inc. | $ | 0.05 | $ | 0.17 | $ | 0.18 | $ | 0.89 | ||||
Adjustments: | ||||||||||||
Rental property depreciation and amortization, including | ||||||||||||
discontinued operations, net of noncontrolling interest | 0.18 | 0.16 | 0.53 | 0.49 | ||||||||
Loss on disposal of income producing properties | - | 0.02 | - | 0.02 | ||||||||
Pro rata share of real estate depreciation from | ||||||||||||
unconsolidated joint ventures | - | - | 0.01 | 0.01 | ||||||||
Net adjustment for unvested shares and noncontrolling interest | 0.01 | 0.01 | 0.01 | 0.02 | ||||||||
Funds from operations per diluted share | $ | 0.24 | $ | 0.36 | $ | 0.73 | $ | 1.43 | ||||