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 months ended March 31, 2013.
Highlights of the quarter and recent activity include:
- Generated Recurring Funds From Operations (FFO) of $0.32 per diluted share for the quarter, a 14% increase compared to the same period of 2012
- Generated FFO of $0.31 per diluted share for the quarter, a 15% increase compared to the same period of 2012
- Increased same property net operating income by 3.0% as compared to the first quarter of 2012
- Increased core occupancy by 60 basis points to 91.8% as compared to March 31, 2012
- Increased same property occupancy by 20 basis points to 91.7% as compared to March 31, 2012
- Executed 74 new leases, renewals, and options totaling 331,995 square feet at an average rent spread of 10.0% on a same space basis
- Increased average base rents to $15.05 per square foot, up 6.4% as compared to March 31, 2012
- Sold 15 non-core assets for $126.2 million and entered into contracts to sell an additional seven non-core assets for $41.4 million
- Approved a $12 million redevelopment project at Willows Shopping Center located in Concord, California
- Increased Recurring FFO guidance for 2013 to $1.19 to $1.23 per diluted share from previous guidance of $1.18 to $1.22 per diluted share
“We are very pleased with our results this quarter which provide further evidence of the growth characteristics in our upgraded portfolio and the ability to produce accretive returns on our development and redevelopment projects. We have made substantial progress on our capital recycling plan to dispose of non-core assets with approximately $168 million of properties currently sold or under executed contracts,” said Jeff Olson, CEO.
In the first quarter of 2013, the company generated FFO of $40.0 million, or $0.31 per diluted share, as compared to $33.2 million, or $0.27 per diluted share for the same period in 2012. Recurring FFO was $41.0 million, or $0.32 per diluted share, in the first quarter of 2013 after adjusting for debt extinguishment and transaction costs, up 14% as compared to $0.28 per diluted share in the first quarter of 2012.
Net income attributable to Equity One was $24.6 million, or $0.21 per diluted share, for the quarter ended March 31, 2013, as compared to $19.0 million, or $0.16 per diluted share, for the first quarter of 2012. Net income for the first quarter of 2013 and 2012 include gains on the sale of income producing non-core properties of $11.2 million and $13.1 million, respectively. A reconciliation of net income attributable to Equity One to FFO and the reconciling components of FFO to Recurring FFO are provided in the tables accompanying this press release.
Same property net operating income increased 3.0% for the first quarter of 2013 as compared to the first quarter of 2012. The increase was primarily attributable to increases in minimum rental income due to rent commencements and contractual rent increases and percentage rent increases related to higher tenant sales.
As of March 31, 2013, occupancy for the company’s consolidated core portfolio was 91.8% as compared to 92.1% as of December 31, 2012 and 91.2% as of March 31, 2012. On a same property basis, occupancy increased 20 basis points to 91.7% as compared to March 31, 2012 and decreased 60 basis points as compared to December 31, 2012. The decrease in occupancy from year end 2012 was expected and was primarily due to the expiration of three junior anchor leases in lower tier assets that contributed less than $500,000 a year in annual rent.
During the first quarter of 2013, the company executed 74 new leases, renewals and options totaling 331,995 square feet at an average rent spread of 10.0% on a same space basis. This included 29 new leases in the core portfolio totaling 128,056 square feet. On a same space basis, 24 new leases were executed comprising 97,352 square feet at an average rental rate of $16.12 per square foot, representing a 22.6% increase from prior cash rents. Additionally, the company renewed 45 leases in its core portfolio totaling 203,939 square feet at an average rental rate of $16.27 per square foot, representing a 4.9% increase to prior rents on a same space, cash basis.
Development and Redevelopment Activities
As of March 31, 2013, the company had approximately $250.3 million of active development and redevelopment projects underway. The largest development project is The Gallery at Westbury in which the company has invested $135 million as of March 31, 2013. New tenants that opened during the first quarter include Gap Outlet and Banana Republic Outlet. Additional openings are expected during the second and third quarters for GNC, Orvis, Lane Bryant, Noodles and Company, Red Mango and Ruby & Jenna.
During the first quarter, construction commenced at Broadway Plaza, a development site located at 230th Street and Broadway in the Bronx, New York. Three letters of intent have been executed with national retailers that account for approximately 65% of the total square footage, including the majority of the top floor space. The project is expected to open in the fourth quarter of 2014 at a total cost of approximately $53 million.
Construction is ongoing for a two story, 83,000 square foot Dick’s Sporting Goods at Serramonte Mall. Total costs are estimated to be approximately $19.3 million for this first phase of the expansion of Serramonte, which the company expects to be completed by the first quarter of 2014.
The company has five additional projects under active redevelopment at an expected cost of $28.4 million. These projects include expansions and new anchor re-tenanting with retailers such as LA Fitness, Publix, CVS Pharmacy, and Ross.
Additionally, a new $12 million redevelopment project at Willows Shopping Center located in Concord, California has been added to the pipeline, with plans to commence site work prior to year end. This redevelopment will improve the layout and functional design of the center and will include lifestyle components that will cater to a wide range of retailers. The redevelopment plan anticipates the addition of a new junior anchor as well as new restaurant and entertainment features.
During the first quarter of 2013 and through the date of this release, the company closed on the sale of 15 non-core assets totaling approximately 1.2 million square feet of gross leasable area (GLA) for $126.2 million as follows:
|Property||Location||GLA||Date of Sale|
Middle Beach Shopping Center
North Village Center
Windy Hill Shopping Center
Shoppes of Eastwood
Shops at Westridge
Spring Hill, FL
Panama City Beach, FL
North Myrtle Beach, SC
North Myrtle Beach, SC
As of today, the company also has pending contracts to sell an additional seven non-core assets, including two outparcels, totaling approximately 464,000 square feet of GLA for $41.4 million, which are subject to various contingencies. The weighted average capitalization rate on the combined value of those properties sold and under contract is approximately 7.1%. The company continues to explore opportunities to dispose of non-core assets located in secondary markets as part of its capital recycling initiatives.
Investing and Financing Activities
During the first quarter of 2013, the company funded a $12.0 million mezzanine loan related to its existing investment in the Westwood Complex, a 22-acre property located in Bethesda, Maryland, bringing its total financing against the property to $107.0 million. The mezzanine loan bears interest at 5.0% per annum and matures on the earlier of June 1, 2013 or the company’s acquisition of certain of the parcels that comprise the Westwood Complex. The company expects to acquire two of the Westwood parcels in May 2013 and the remaining five parcels no later than January 2014. In addition, the company expects to purchase the remaining 40% interest in both Southbury Green and Danbury Green Shopping Centers during May 2013 for approximately $19 million in accordance with the terms of the joint venture agreement.
During the first quarter of 2013, the company utilized the majority of the proceeds from non-core asset dispositions to pay down its revolving credit facilities by $67.5 million. In addition, the company repaid one mortgage with a principal amount of $2.8 million in connection with the sale of a non-core property, incurring a $0.7 million debt extinguishment charge.
Balance Sheet Highlights
At March 31, 2013, the company’s total market capitalization (including debt and equity) was $4.6 billion, comprising 129.5 million shares of common stock outstanding (on a fully diluted basis) valued at approximately $3.1 billion and approximately $1.5 billion of net debt (excluding any debt premium/discount and net of cash). The company’s ratio of net debt to total market capitalization was 32.4%. At March 31, 2013, the company had approximately $25.1 million of cash and cash equivalents on hand (including cash in escrow and restricted cash) and $104.5 million drawn on its revolving credit facilities. Additionally, during the first quarter of 2013, Standard and Poor’s revised its outlook for the company’s corporate credit and unsecured debt rating to Positive from Stable and maintained its BBB- rating.
FFO and Earnings Guidance
The company is increasing Recurring FFO guidance for 2013 to $1.19 to $1.23 per diluted share as compared to previous guidance of $1.18 to $1.22 per diluted share based on better than expected results in the first quarter. Recurring FFO excludes debt extinguishment gains/losses, land sale gains, impairment charges, transaction costs and certain other income or charges. The following table provides a reconciliation of the range of estimated net income per diluted share to estimated FFO and Recurring FFO per diluted share for the full year 2013:
For the year ended
December 31, 2013
|Estimated net income attributable to Equity One||$||0.38||$||0.40|
Rental property depreciation and amortization
including pro rata share of joint ventures
|Net adjustment for unvested shares and non-controlling interest (1)||
|Estimated FFO attributable to Equity One||$||1.15||$||1.19|
|Estimated Recurring FFO attributable to Equity One||$||1.19||$||1.23|
(1) Includes effect of distributions paid with respect to unissued shares held by a non-controlling interest which are already included for purposes of calculating net income per diluted share.
ACCOUNTING AND OTHER DISCLOSURES
The company believes FFO (combined with the primary GAAP presentations) is a useful, supplemental measure of its operating performance that is a recognized metric used extensively by the real estate industry, particularly REITs. The National Association of Real Estate Investment Trusts (“NAREIT”) stated in its April 2002 White Paper on Funds from Operations, “Historical 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.” The company also believes that Recurring FFO is a useful measure of its core operating performance that facilitates comparability of historical financial periods.
FFO, as defined by NAREIT, is “net income (computed in accordance with GAAP), excluding gains (or losses) from sales of, or impairment charges related to, depreciable operating properties, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.” NAREIT states further that “adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.” The company believes that financial analysts, investors and stockholders are better served by the presentation of comparable period operating results generated from its FFO measure. The company’s method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
FFO and Recurring FFO are presented to assist investors in analyzing the company’s operating performance. Neither FFO nor Recurring FFO (i) represents cash flow from operations as defined by GAAP, (ii) is indicative of cash available to fund all cash flow needs, including the ability to make distributions, (iii) is an alternative to cash flow as a measure of liquidity, or (iv) should be considered as an alternative to net income (which is determined in accordance with GAAP) for purposes of evaluating the company’s operating performance. The company believes net income is the most directly comparable GAAP measure to FFO and Recurring FFO.
CONFERENCE CALL/WEB CAST INFORMATION
Equity One will host a conference call on Thursday, May 2, 2013 at 9:00 a.m. Eastern Time to review its 2013 first quarter earnings and operating results. Stockholders, analysts and other interested parties can access the earnings call by dialing (888) 317-6003 (U.S.), (866) 284-3684 (Canada) or (412) 317-6061 (international) using pass code 2746646. The call will also be web cast and can be accessed in a listen-only mode on Equity One’s web site at www.equityone.net.
A replay of the conference call will be available on Equity One’s web site for future review. Interested parties may also access the telephone replay by dialing (877) 344-7529 (U.S.) or (412) 317-0088 (international) using pass code 10026525 through May 12, 2013.
FOR ADDITIONAL INFORMATION
For a copy of the company’s first quarter supplemental information package, please access the “Investors” section of Equity One’s web site at www.equityone.net under “About Us”. To be included in the company’s e-mail distributions for press releases and other company notices, please send e-mail addresses to Investor Relations at firstname.lastname@example.org.
ABOUT EQUITY ONE, INC.
As of March 31, 2013, our consolidated property portfolio comprised 156 properties, including 132 retail properties and six non-retail properties totaling approximately 16.0 million square feet of gross leasable area, or GLA, 11 development or redevelopment properties with approximately 2.1 million square feet of GLA upon completion, and seven land parcels. As of March 31, 2013, our core portfolio was 91.8% leased and included national, regional and local tenants. Additionally, we had joint venture interests in 18 retail properties and two office buildings totaling approximately 3.3 million square feet of GLA.
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 are 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 volatility in the capital markets and changes in borrowing rates; 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 One’s current and prospective tenants; the risks that Equity One may not be able to proceed with or obtain necessary approvals for development or redevelopment projects or that it may take more time to complete such projects or incur costs greater than anticipated; the availability of properties for acquisition; the extent to which continuing supply constraints occur in geographic markets where Equity One owns properties; the success of its efforts to lease up vacant space; the effects of natural and other disasters; the ability of Equity One to successfully integrate the operations and systems of acquired companies and properties; changes in Equity One’s credit ratings; and other risks, which are described in Equity One’s filings with the Securities and Exchange Commission.
EQUITY ONE, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
March 31, 2013 and December 31, 2012
(In thousands, except share par value amounts)
|March 31, 2013||December 31, 2012|
|Less: accumulated depreciation||(341,009)||(326,165)|
|Income producing properties, net||2,769,325||2,774,334|
|Construction in progress and land held for development||98,485||108,721|
|Properties held for sale||36,949||123,949|
|Cash and cash equivalents||24,699||27,416|
|Cash held in escrow and restricted cash||442||442|
|Accounts and other receivables, net||11,866||14,320|
|Investments in and advances to unconsolidated joint ventures||71,710||72,171|
|Loans receivable, net||152,692||140,708|
|TOTAL ASSETS (including $110,700 and $111,100 of consolidated variable interest entities at March 31, 2013 and December 31, 2012, respectively*)||$||3,415,856||$||3,502,668|
|LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY|
|Mortgage notes payable||$||437,163||$||439,156|
|Unsecured senior notes payable||731,136||731,136|
|Unsecured revolving credit facilities||104,500||172,000|
|Unamortized premium on notes payable, net||6,487||7,058|
|Total notes payable||1,529,286||1,599,350|
|Accounts payable and accrued expenses||45,545||55,248|
|Tenant security deposits||8,903||8,886|
|Deferred tax liability||12,070||12,016|
|Liabilities associated with properties held for sale||117||3,513|
|Total liabilities (including $81,200 and $63,000 of consolidated variable interest entities at March 31, 2013 and December 31, 2012, respectively*)||1,802,403||1,875,638|
|Redeemable noncontrolling interests||3,635||22,551|
|Commitments and contingencies||-||-|
|Preferred stock, $0.01 par value – 10,000 shares authorized but unissued||-||-|
|Common stock, $0.01 par value – 150,000 shares authorized, 117,208 and 116,938 shares issued and outstanding at March 31, 2013 and December 31, 2012, respectively||1,172||1,169|
|Additional paid-in capital||1,684,539||1,679,227|
|Distributions in excess of earnings||(277,516)||(276,085)|
|Accumulated other comprehensive loss||(6,100)||(7,585)|
|Total stockholders’ equity of Equity One, Inc.||1,402,095||1,396,726|
|TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY||$||3,415,856||$||3,502,668|
|* The assets of these entities can only be used to settle obligations of the variable interest entities and the liabilities include third party liabilities of the variable interest entities for which the creditors or beneficial interest holders do not have recourse against us other than for customary environmental indemnifications and non-recourse carve-outs.|
EQUITY ONE, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income
For the three months ended March 31, 2013 and 2012
(In thousands, except per share data)
Three Months Ended
|Management and leasing services||414||804|
|COSTS AND EXPENSES:|
|Depreciation and amortization||23,021||21,045|
|General and administrative||8,897||11,382|
|Total costs and expenses||55,266||53,433|
|INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND DISCONTINUED OPERATIONS||31,174||24,160|
|OTHER INCOME AND EXPENSE:|
|Equity in income (loss) of unconsolidated joint ventures||435||(188||)|
|Amortization of deferred financing fees||(606||)||(591||)|
|Loss on extinguishment of debt||-||(93||)|
|INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND DISCONTINUED OPERATIONS||15,762||7,698|
|Income tax (expense) benefit of taxable REIT subsidiaries||(95||)||46|
|INCOME FROM CONTINUING OPERATIONS||15,667||7,744|
|Operations of income producing properties||428||1,614|
|Gain on disposal of income producing properties||11,196||14,269|
|Impairment loss on income producing properties||-||(1,932||)|
|INCOME FROM DISCONTINUED OPERATIONS||11,624||13,951|
|Net income attributable to noncontrolling interests||(2,698||)||(2,713||)|
|NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.||$||24,593||$||18,982|
|EARNINGS PER COMMON SHARE – BASIC:|
|Number of Shares Used in Computing Basic Earnings per Share||117,032||112,649|
|EARNINGS PER COMMON SHARE – DILUTED:|
|Number of Shares Used in Computing Diluted Earnings per Share||117,398||112,820|
EQUITY ONE, INC. AND SUBSIDIARIES
Reconciliation of Net Income Attributable to Equity One to Funds from Operations (FFO) and to Recurring FFO
The following table reflects the reconciliation of FFO and Recurring FFO to net income attributable to Equity One, the most directly comparable GAAP measure, for the periods presented.
Three months ended
|Net income attributable to Equity One, Inc.||$||24,593||$||18,982|
|Rental property depreciation and amortization, net of noncontrolling interest (1)||22,988||21,758|
|Earnings allocated to noncontrolling interest (2)||2,499||2,499|
|Pro rata share of real estate depreciation from unconsolidated joint ventures||1,085||1,157|
|Impairments of depreciable real estate, net of tax (1)||-||1,932|
|Gain on disposal of depreciable assets, net of tax (1)||(11,196||)||(13,086||)|
|Funds From Operations||39,969||33,242|
|Loss on debt extinguishment, net of tax||682||809|
|Transaction costs associated with acquisition and disposition activity, net of tax||304||1,267|
|Gain on land sales (1)||-||(1,183||)|
|Recurring Funds From Operations||$||40,955||$||34,135|
(1) Includes amounts classified as discontinued operations.
(2) Represents earnings allocated to unissued shares held by Liberty International Holdings, Ltd. ("LIH"), which have been excluded for purposes of calculating earnings per diluted share for all periods presented. FFO and Recurring FFO calculations include earnings allocated to LIH and the respective weighted average share totals include the LIH shares outstanding as their inclusion is dilutive.
Funds from Operations and Recurring FFO are non-GAAP financial measures. We believe that FFO, as defined by NAREIT, is a widely used and appropriate supplemental measure of operating performance for REITs, and that it provides a relevant basis for comparison among REITs. We believe that Recurring FFO provides additional comparability between historical financial periods.
Reconciliation of Net Income Attributable to Equity One to Funds from Operations (FFO) and Recurring FFO per Diluted Share
The following table reflects the reconciliation of FFO per diluted share and Recurring FFO per diluted share to earnings per diluted share attributable to Equity One, the most directly comparable GAAP measure, for the periods presented.
Three months ended
|Earnings per diluted share attributable to Equity One, Inc.||$||0.21||$||0.16|
|Rental property depreciation and amortization, net of noncontrolling interest||0.18||0.18|
|Earnings allocated to noncontrolling interest (1)||0.02||0.02|
|Net adjustment for rounding and earnings attributable to unvested shares (2)||(0.02||)||(0.01||)|
|Pro rata share of real estate depreciation from unconsolidated joint ventures||0.01||0.01|
|Impairments of depreciable real estate, net of tax||-||0.02|
|Gain on disposal of depreciable assets, net of tax||(0.09||)||(0.11||)|
|Funds From Operations per Diluted Share||$||0.31||$||0.27|
|Weighted average diluted shares – Funds from Operations (3)||128,755||124,178|
|Funds From Operations per Diluted Share||$||0.31||$||0.27|
|Loss on debt extinguishment, net of tax||0.01||0.01|
|Transaction costs associated with acquisition and disposition activity, net of tax||-||0.01|
|Gain on land sales||-||(0.01||)|
|Recurring Funds From Operations per Diluted Share||$||0.32||$||0.28|
|Weighted average diluted shares – Recurring Funds from Operations (3)||128,755||124,178|
(1) Represents earnings allocated to unissued shares held by LIH, which have been excluded for purposes of calculating earnings per diluted share for all periods presented. All FFO and Recurring FFO calculations include earnings allocated to LIH and the respective weighted average share totals include the LIH shares outstanding as their inclusion is dilutive.
(2) Represents an adjustment to compensate for the rounding of the individual calculations and to compensate for earnings allocated to unvested shares.
(3) Weighted average diluted shares used to calculate FFO per share and recurring FFO per share for all the periods presented are higher than the GAAP diluted weighted average shares as a result of the dilutive impact of the 11.4 million joint venture units held by LIH which are convertible into our common stock, and also as a result of employee stock options. These convertible units are not included in the diluted weighted average share count for GAAP purposes because their inclusion is anti-dilutive.