BRE Properties, Inc. (NYSE:BRE) today reported operating results for the
quarter ended September 30, 2011. All per share results are reported on
a fully diluted basis.
Third Quarter Operational and Financial Highlights
-
Quarterly funds from operations (FFO) totaled $41.5 million, or $0.55
per share. Quarterly net income available to common shareholders
totaled $17.1 million, or $0.23 per share.
-
Year-over-year, third-quarter same-store revenues and net operating
income (NOI) increased 3.7% and 4.0%, respectively. On a sequential
basis from the second quarter to the third quarter of 2011, same-store
revenues and NOI increased 1.7% and 1.1%, respectively.
-
Physical occupancy averaged 95.7%; annualized turnover in the
same-store portfolio was 71.1% for the quarter. Average revenue per
occupied unit for the third quarter was $1,504, representing a 4.3%
increase from the same period in 2010.
-
Acquired Lafayette Highlands, a 151-unit property in Lafayette,
Calif., for a total purchase price of approximately $48.8 million. The
property is expected to have a first-year yield of 4.8%; occupancy was
95% on the acquisition date.
-
Issued 514,000 common shares at $48.60 per share through the Company’s
at-the-market (ATM) program, generating approximately $25.0 million of
gross proceeds.
-
Other capital activities during the quarter included: 1) the open
market purchase of 840,285 shares of 6.75% Series D preferred stock,
or approximately $21 million in value, at a gross purchase price of
$24.33 per share ($25.00 par value); and 2) the sale of a property
owned in an unconsolidated joint venture. BRE’s share of the proceeds
from the property sale totaled $4.5 million and resulted in a gain of
$2.2 million (inclusive of a promote of $408,000). The gain and
promote are excluded from FFO per share totals.
-
2011 FFO guidance updated to $2.12 to $2.14 per share. Fourth quarter
guidance announced in a range of $0.55 to $0.57 per share.
Third Quarter 2011
Funds from operations, the generally accepted measure of operating
performance for real estate investment trusts, totaled $41.5 million, or
$0.55 per share, for the third quarter 2011, compared with $30.6
million, or $0.47 per share, for the third quarter 2010. (A
reconciliation of net income available to common shareholders to FFO is
provided at the end of this release.) FFO for the third quarter 2010
included acquisition-related expenses totaling $2.4 million or $0.04 per
share.
Net income to common shareholders for the third quarter 2011 totaled
$17.1 million, or $0.23 per share, compared with net income of $19.6
million, or $0.30 per share, for the same period 2010. The third quarter
2011 results included a gain on sale of an unconsolidated joint venture
totaling $2.2 million or, $0.04 per share. The gain is excluded from the
company’s FFO per share calculations. The third quarter 2010 results
included a gain on sale of real estate of approximately $13.2 million,
or $0.20 per share, and acquisition-related expenses cited above
totaling $2.4 million, or $0.04 per share.
Total revenues from continuing operations for the quarter were $96.7
million, compared with $87.2 million for the third quarter 2010. The
$96.7 million in quarterly revenue represents the highest quarterly
total in BRE’s 40-year history. Adjusted EBITDA for the quarter totaled
$60.9 million, compared with $57.1 million in the third quarter 2010. (A
reconciliation of net income available to common shareholders to
Adjusted EBITDA is provided at the end of this release.)
BRE’s year-over-year earnings and FFO results reflect the impact of the
following during 2011: (1) increases in same-store property-level
operating results over 2010 levels; (2) incremental NOI from acquired
and newly completed properties in the last 21 months; and (3) a
reduction in interest expense due to lower leverage levels and higher
levels of capitalized interest, which was offset by (4) a higher level
of outstanding shares from equity issued in 2010 and 2011.
Nine-Month Period Ended September 30, 2011
For the year-to-date period, FFO totaled $111.1 million, or $1.57 per
share, compared with $88.9 million, or $1.44 per share, for the same
period in 2010. FFO for the nine-month period in 2011 includes a $3.8
million, or $0.05 per share, preferred stock redemption charge. FFO for
the nine-month period in 2010 included: (1) acquisition-related expenses
totaling $3.8 million, or $0.06 per share; (2) one-time compensation
costs related to the resignation of the company’s chief operating
officer, totaling $1.3 million, or $0.02 per share; and (3) a loss on
retirement of debt totaling $558,000, or $0.01 per share. Net income
available to common shareholders for the nine-month period totaled $32.9
million, or $0.47 per diluted share, compared with $41.4 million, or
$0.68 per diluted share, for the same period 2010. The year-to-date 2010
results included a gain on sales of real estate of approximately $24.9
million, or $0.41 per share.
Same-Store Property Results
BRE defines same-store properties as stabilized apartment communities
owned by the company since January 1, 2010. Of the 21,971 apartment
units owned directly by BRE, same-store units totaled 19,275 for the
quarter and year-to-date periods.
On a year-over-year basis, overall same-store revenues and NOI increased
3.7% and 4.0%, respectively, for the third quarter. The revenue increase
was driven by a 4.3% increase in revenue per unit earned during the
period, offset by a 60-basis-point reduction in year-over-year financial
occupancy levels.
On a sequential basis, same-store revenue increased 1.7%, NOI increased
1.1% and expenses increased 3.0% over second quarter 2011 levels. The
sequential quarter increase in revenues was driven by a 1.6% increase in
revenue earned per unit during the third quarter, combined with a
10-basis-point increase in financial occupancy.
Investment Activity
On August 12, 2011, BRE acquired a 151-unit community in Lafayette,
Calif., for a total purchase price of $48.8 million. The property was
95% occupied on the acquisition date, and currently is 97% occupied.
BRE had two communities under construction at quarter-end: Lawrence
Station, a 336-unit community in Sunnyvale, Calif., with estimated
completion date in the first quarter 2013; and Aviara, a 166-unit
community in Mercer Island, Wash., with an estimated completion date in
the second quarter of 2013.
On August 10, 2012, The Landing at Bear Creek, a 224-unit property in
Denver, Colo., which was owned in an unconsolidated joint venture, was
sold to a third party. BRE’s share of the proceeds from the property
sale totaled $4.5 million and a resulted in a gain of $2.2 million
(inclusive of a promote of $408,000). The gain and promote are excluded
from FFO per share totals.
Capital Markets Activity
Under the at-the-market (ATM) equity distribution agreement filed with
the Securities and Exchange Commission on Form 8-K on February 25, 2010,
the company issued 514,000 shares of common stock, at an average share
price of $48.60 per share, with total gross proceeds of $25.0 million.
The remaining capacity under the equity distribution agreement totals
$175.0 million.
During the quarter the company completed an open market purchase of
840,285 shares of Series D preferred stock, or approximately $21 million
in value, at a gross purchase price of $24.33 per share ($25.00 par
value). As of the end of the quarter, 2,159,715 Series D preferred
shares remain outstanding.
Common and Preferred Dividends Declared
On November 1, 2011, the BRE board of directors approved regular common
and preferred stock dividends for the quarter ending December 31, 2011.
All common and preferred dividends will be payable on Friday, December
30, 2011 to shareholders of record on Thursday, December 15, 2011. The
quarterly common dividend payment of $0.375 is equivalent to $1.50 per
share on an annualized basis, and represents a yield of approximately
3.0% on yesterday’s closing price of $50.12 per share. BRE has paid
uninterrupted quarterly dividends to shareholders since the company’s
founding in 1970. The company’s 6.75% Series D preferred dividend is
$0.421875 per share.
Earnings Guidance Update
The company updated annual FFO guidance to a range of $2.12 to $2.14 per
share, from a previously guided range of $2.09 to $2.17 per share.
The revised guidance range reflects no changes to the assumptions
provided in BRE’s second quarter earnings release.
The company has established an FFO guidance range of $0.55 to $0.57 per
share for the fourth quarter of 2011. The primary difference between the
company’s third quarter 2011 FFO of $0.55 per share and the midpoint of
the fourth quarter guidance range of $0.56 per share is due to positive
impact of approximately $0.01 per share from higher same-store and
non-same-store property NOI in the fourth quarter of 2011 than the third
quarter levels.
Fourth quarter and annual FFO guidance does not include any nonroutine
income or expense items.
Q3 2011 Analyst Conference Call
The company will hold a conference call on Wednesday, November 2, at
11:00 a.m. Eastern (8:00 a.m. Pacific) to review these results. The
dial-in number to participate in the United States and Canada is
800.946.0722; the international number is 719.325.2320 Enter Conf. ID#
1951042. A telephone replay of the call will be available for 14 days at
877.870.5176 or 858.384.5517 international, using the same ID# 1951042.
A link to the live webcast of the call will be posted on www.breproperties.com,
in the Investors section. A webcast replay will be available for 90 days
following the call.
Q4 2011 Earnings Dates
The company will report fourth quarter and annual 2011 earnings in
February 2012. Annual 2012 earnings guidance will be provided in
conjunction with year-end results.
About BRE Properties
BRE Properties, based in San Francisco, California, focuses on the
development, acquisition and management of apartment communities located
primarily in the major metropolitan markets of Southern and Northern
California and Seattle. BRE directly owns 78 multifamily communities
(totaling 21,971 units) and has joint venture interests in an additional
12 apartment communities (totaling 3,856 units). BRE Properties is a
real estate investment trust (REIT) listed in the S&P MidCap 400 Index.
For more information on BRE Properties, please visit our website at www.breproperties.com.
"Safe Harbor” Statement under the Private Securities Litigation Reform
Act of 1995: Except for the historical information contained herein,
this news release contains forward-looking statements regarding the
company’s capital resources, portfolio performance and results of
operations, and is based on the company’s current expectations and
judgment. You should not rely on these statements as predictions of
future events because there is no assurance that the events or
circumstances reflected in the statements can be achieved or will occur.
Forward-looking statements are identified by words such as "believes,”
"expects,” "may,” "will,” "should,” "seeks,” "approximately,” "intends,”
"plans,” "pro forma,” "estimates,” or "anticipates” or their negative
form or other variations, or by discussions of strategy, plans or
intentions. The following factors, among others, could affect actual
results and future events: defaults or nonrenewal of leases, increased
interest rates and operating costs, failure to obtain necessary outside
financing, difficulties in identifying properties to acquire and in
effecting acquisitions, failure to successfully integrate acquired
properties and operations, inability to dispose of assets that no longer
meet our investment criteria under applicable terms and conditions,
risks and uncertainties affecting property development and construction
(including construction delays, cost overruns, inability to obtain
necessary permits and public opposition to such activities), failure to
qualify as a real estate investment trust under the Internal Revenue
Code of 1986, as amended, and increases in real property tax rates. The
company’s success also depends on general economic trends, including
interest rates, tax laws, governmental regulation, legislation,
population changes and other factors, including those risk factors
discussed in the section entitled "Risk Factors” in the company’s most
recent Annual Report on Form 10-K as they may be updated from time to
time by the company’s subsequent filings with the Securities and
Exchange Commission, or SEC. Do not rely solely on forward-looking
statements, which only reflect management’s analysis. The company
assumes no obligation to update this information. For more details,
refer to the company’s SEC filings, including its most recent Annual
Report on Form 10-K and Quarterly Reports on Form 10-Q.
|
|
|
|
|
|
|
|
|
|
|
BRE Properties, Inc.
|
|
Consolidated Balance Sheets
|
|
Third Quarter 2011
|
|
(Unaudited, dollar amounts in thousands except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
December 31,
|
|
ASSETS
|
|
|
|
|
2011
|
|
|
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate portfolio:
|
|
|
|
|
|
|
|
|
|
Direct investments in real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in rental properties
|
|
|
|
$
|
3,660,343
|
|
|
|
|
$
|
3,464,466
|
|
|
Construction in progress
|
|
|
|
|
58,644
|
|
|
|
|
|
29,095
|
|
|
Less: accumulated depreciation
|
|
|
|
|
(717,474
|
)
|
|
|
|
|
(640,456
|
)
|
|
|
|
|
|
|
|
3,001,513
|
|
|
|
|
|
2,853,105
|
|
|
Equity in real estate joint ventures:
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
|
|
66,753
|
|
|
|
|
|
61,132
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land under development
|
|
|
|
|
247,553
|
|
|
|
|
|
183,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total real estate portfolio
|
|
|
|
|
3,315,819
|
|
|
|
|
|
3,097,528
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
|
|
6,616
|
|
|
|
|
|
6,357
|
|
|
Other assets
|
|
|
|
|
48,201
|
|
|
|
|
|
52,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
|
$
|
3,370,636
|
|
|
|
|
$
|
3,156,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Unsecured senior notes
|
|
|
|
$
|
724,851
|
|
|
|
|
$
|
773,076
|
|
|
Unsecured line of credit
|
|
|
|
|
155,000
|
|
|
|
|
|
209,000
|
|
|
Mortgage loans payable
|
|
|
|
|
809,256
|
|
|
|
|
|
810,842
|
|
|
Accounts payable and accrued expenses
|
|
|
|
|
53,232
|
|
|
|
|
|
52,070
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
1,742,339
|
|
|
|
|
|
1,844,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable noncontrolling interests
|
|
|
|
|
33,771
|
|
|
|
|
|
34,866
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, $0.01 par value; 20,000,000 shares authorized:
2,159,715 and 7,000,000 shares with $25 liquidation preference
issued and outstanding at September 30, 2011 and December 31, 2010,
respectively.
|
|
|
|
|
22
|
|
|
|
|
|
70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, $0.01 par value, 100,000,000 shares authorized. Shares
issued and outstanding: 75,265,831 and 64,675,815 at September 30,
2011 and December 31, 2010, respectively.
|
|
|
|
|
753
|
|
|
|
|
|
647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
|
|
1,593,751
|
|
|
|
|
|
1,275,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity
|
|
|
|
|
1,594,526
|
|
|
|
|
|
1,276,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
|
|
|
|
$
|
3,370,636
|
|
|
|
|
$
|
3,156,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BRE Properties, Inc.
|
|
Consolidated Statements of Income
|
|
Quarters Ended September 30, 2011 and 2010
|
|
(Unaudited, dollar and share amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended
|
|
|
Quarter ended
|
|
|
|
Nine months ended
|
|
|
Nine months ended
|
|
REVENUES
|
|
|
|
|
9/30/11
|
|
|
|
9/30/10
|
|
|
|
|
|
9/30/11
|
|
|
|
9/30/10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income
|
|
|
|
$
|
93,042
|
|
|
$
|
83,752
|
|
|
|
|
$
|
270,295
|
|
|
$
|
243,118
|
|
|
Ancillary income
|
|
|
|
|
3,605
|
|
|
|
3,436
|
|
|
|
|
|
10,417
|
|
|
|
9,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
|
|
96,647
|
|
|
|
87,188
|
|
|
|
|
|
280,712
|
|
|
|
252,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
$
|
31,535
|
|
|
$
|
28,337
|
|
|
|
|
$
|
90,994
|
|
|
$
|
82,622
|
|
|
Provision for depreciation
|
|
|
|
|
25,931
|
|
|
|
23,209
|
|
|
|
|
|
78,268
|
|
|
|
67,560
|
|
|
Interest
|
|
|
|
|
18,374
|
|
|
|
21,639
|
|
|
|
|
|
56,861
|
|
|
|
63,465
|
|
|
General and administrative
|
|
|
|
|
5,678
|
|
|
|
5,015
|
|
|
|
|
|
16,071
|
|
|
|
15,454
|
|
|
Other expenses (1)
|
|
|
|
|
149
|
|
|
|
2,391
|
|
|
|
|
|
402
|
|
|
|
5,087
|
|
|
Total expenses
|
|
|
|
|
81,667
|
|
|
|
80,591
|
|
|
|
|
|
242,596
|
|
|
|
234,188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
|
|
677
|
|
|
|
741
|
|
|
|
|
|
1,878
|
|
|
|
2,254
|
|
|
Net (loss) from extinguishment of debt
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
(558
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before noncontrolling interests,
|
|
|
|
|
|
|
|
partnership income and discontinued operations
|
|
|
|
15,657
|
|
|
|
7,338
|
|
|
|
|
|
39,994
|
|
|
|
20,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from unconsolidated entities
|
|
|
|
|
791
|
|
|
|
520
|
|
|
|
|
|
2,162
|
|
|
|
1,593
|
|
|
Gain on sale of unconsolidated entity
|
|
|
|
|
2,248
|
|
|
|
-
|
|
|
|
|
|
2,248
|
|
|
|
-
|
|
|
Income from continuing operations
|
|
|
|
|
18,696
|
|
|
|
7,858
|
|
|
|
|
|
44,404
|
|
|
|
21,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net (2)
|
|
|
|
|
-
|
|
|
|
1,862
|
|
|
|
|
|
-
|
|
|
|
4,616
|
|
|
|
|
Net gain on sales of discontinued operations
|
|
|
|
|
-
|
|
|
|
13,203
|
|
|
|
|
|
-
|
|
|
|
24,885
|
|
|
Income from discontinued operations
|
|
|
|
|
-
|
|
|
|
15,065
|
|
|
|
|
|
-
|
|
|
|
29,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
|
|
$
|
18,696
|
|
|
$
|
22,923
|
|
|
|
|
$
|
44,404
|
|
|
$
|
51,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable noncontrolling interest in income
|
|
|
|
|
332
|
|
|
|
365
|
|
|
|
|
|
1,003
|
|
|
|
1,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption related preferred stock issuance cost
|
|
|
|
155
|
|
|
|
-
|
|
|
|
|
|
3,771
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends attributable to preferred stock
|
|
|
|
|
1,138
|
|
|
|
2,953
|
|
|
|
|
|
6,744
|
|
|
|
8,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
|
|
|
|
$
|
17,071
|
|
|
$
|
19,605
|
|
|
|
|
$
|
32,886
|
|
|
$
|
41,430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - basic
|
|
|
|
$
|
0.23
|
|
|
$
|
0.30
|
|
|
|
|
$
|
0.47
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - diluted
|
|
|
|
$
|
0.23
|
|
|
$
|
0.30
|
|
|
|
|
$
|
0.47
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - basic
|
|
|
|
74,965
|
|
|
|
64,050
|
|
|
|
|
|
69,950
|
|
|
|
60,510
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding - diluted
|
|
|
|
75,390
|
|
|
|
64,430
|
|
|
|
|
|
70,400
|
|
|
|
60,940
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|
For the quarter ended September 30, 2011; $149,000 of acquisition
costs were reported in other expenses. For the quarter ended
September 30, 2010 other expenses include $2,390,000 of acquisition
costs. For the nine months ended September 30, 2011; $402,000 of
acquisition costs were reported in other expenses. For the nine
months ended September 30, 2010 other expenses include a one-time
$1,300,000 charge associated with the resignation of our COO and
$3,787,000 related to acquisition costs.
|
|
|
|
|
|
(2
|
)
|
|
For 2010, includes four operating properties sold during the twelve
months ending December 31, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended
|
|
|
Quarter ended
|
|
|
|
Nine months ended
|
|
|
Nine months ended
|
|
|
|
|
|
|
|
|
9/30/11
|
|
|
|
9/30/10
|
|
|
|
|
|
9/30/11
|
|
|
|
9/30/10
|
|
|
|
|
Rental and ancillary income
|
|
|
|
|
-
|
|
|
$
|
3,410
|
|
|
|
|
|
-
|
|
|
$
|
11,573
|
|
|
|
|
Real estate expenses
|
|
|
|
|
-
|
|
|
|
(1,376
|
)
|
|
|
|
|
-
|
|
|
|
(4,472
|
)
|
|
|
|
Provision for depreciation
|
|
|
|
|
-
|
|
|
|
(172
|
)
|
|
|
|
|
-
|
|
|
|
(2,485
|
)
|
|
|
|
Income from discontinued operations, net
|
|
|
|
-
|
|
|
$
|
1,862
|
|
|
|
|
|
-
|
|
|
$
|
4,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BRE Properties, Inc.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measure Reconciliations and Definitions
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This document includes certain non-GAAP financial measures that
management believes are helpful in understanding our business, as
further described below. BRE's definition and calculation of
non-GAAP financial measures may differ from those of other REITs,
and may, therefore, not be comparable. The non-GAAP financial
measures should not be considered an alternative to net income or
any other GAAP measurement of performance and should not be
considered an alternative to cash flows from operating, investing or
financing activities as a measure of liquidity.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds from Operations (FFO)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO is used by industry analysts and investors as a supplemental
performance measure of an equity REIT. FFO is defined by the
National Association of Real Estate Investment Trusts as net income
or loss (computed in accordance with accounting principles generally
accepted in the United States) excluding extraordinary items as
defined under GAAP and gains or losses from sales of previously
depreciated real estate assets, plus depreciation and amortization
of real estate assets and adjustments for unconsolidated
partnerships and joint ventures. We calculate FFO in accordance with
the NAREIT definition.
|
|
|
|
We believe that FFO is a meaningful supplemental measure of our
operating performance because historical cost accounting for real
estate assets in accordance with GAAP assumes that the value of real
estate assets diminishes predictably over time, as reflected through
depreciation. Because real estate values have historically risen or
fallen with market conditions, management considers FFO an
appropriate supplemental performance measure because it excludes
historical cost depreciation, as well as gains or losses related to
sales of previously depreciated property, from GAAP net income. By
excluding depreciation and gains or losses on sales of real estate,
management uses FFO to measure returns on its investments in real
estate assets. However, because FFO excludes depreciation and
amortization and captures neither the changes in the value of our
properties that result from use or market conditions nor the level
of capital expenditures to maintain the operating performance of our
properties, all of which have
|
|
|
|
Management also believes that FFO, combined with the required GAAP
presentations, is useful to investors in providing more meaningful
comparisons of the operating performance of a company’s real estate
between periods or as compared to other companies. FFO does not
represent net income or cash flows from operations as defined by
GAAP and is not intended to indicate whether cash flows will be
sufficient to fund cash needs. It should not be considered an
alternative to net income as an indicator of the REIT’s operating
performance or to cash flows as a measure of liquidity. Our FFO may
not be comparable to the FFO of other REITs due to the fact that not
all REITs use the NAREIT definition.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended 9/30/2011
|
|
|
Quarter Ended 9/30/2010
|
|
|
|
Nine Months Ended 9/30/2011
|
|
|
Nine Months Ended 9/30/2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders
|
|
|
|
$
|
17,071
|
|
|
|
$
|
19,605
|
|
|
|
|
$
|
32,886
|
|
|
|
$
|
41,430
|
|
|
Depreciation from continuing operations
|
|
|
|
|
25,931
|
|
|
|
|
23,209
|
|
|
|
|
|
78,268
|
|
|
|
|
67,560
|
|
|
Depreciation from discontinued operations
|
|
|
|
|
-
|
|
|
|
|
172
|
|
|
|
|
|
-
|
|
|
|
|
2,485
|
|
|
Redeemable noncontrolling interest in income
|
|
|
|
|
335
|
|
|
|
|
365
|
|
|
|
|
|
1,003
|
|
|
|
|
1,111
|
|
|
Depreciation from unconsolidated entities
|
|
|
|
|
519
|
|
|
|
|
524
|
|
|
|
|
|
1,539
|
|
|
|
|
1,489
|
|
|
Net gain on investments
|
|
|
|
|
-
|
|
|
|
|
(13,203
|
)
|
|
|
|
|
-
|
|
|
|
|
(24,885
|
)
|
|
Gain on sale of unconsolidated entity
|
|
|
|
|
(2,248
|
)
|
|
|
|
-
|
|
|
|
|
|
(2,248
|
)
|
|
|
|
-
|
|
|
Less: Redeemable noncontrolling interest in income not convertible
into common shares
|
|
|
|
|
(105
|
)
|
|
|
|
(105
|
)
|
|
|
|
|
(315
|
)
|
|
|
|
(315
|
)
|
|
Funds from operations
|
|
|
|
$
|
41,503
|
|
|
|
$
|
30,567
|
|
|
|
|
$
|
111,133
|
|
|
|
$
|
88,875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding - EPS
|
|
|
|
|
75,390
|
|
|
|
|
64,430
|
|
|
|
|
|
70,400
|
|
|
|
|
60,940
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - diluted
|
|
|
|
$
|
0.23
|
|
|
|
$
|
0.30
|
|
|
|
|
$
|
0.47
|
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted shares outstanding - FFO
|
|
|
|
|
76,000
|
|
|
|
|
65,070
|
|
|
|
|
|
71,010
|
|
|
|
|
61,640
|
|
|
FFO per common share - diluted
|
|
|
|
$
|
0.55
|
|
|
|
$
|
0.47
|
|
|
|
|
$
|
1.57
|
|
|
|
$
|
1.44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BRE Properties, Inc.
|
|
Non-GAAP Financial Measure Reconciliations and Definitions
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Before Interest, Taxes, Depreciation and Amortization
(EBITDA) and Adjusted EBITDA
|
|
EBITDA is defined as earnings before interest, taxes, depreciation
and amortization. Adjusted EBITDA is defined by BRE as EBITDA,
excluding minority interests, gains or losses from sales of
investments, preferred stock dividends and other expenses. We
consider EBITDA and Adjusted EBITDA to be appropriate supplemental
measures of our performance because they eliminate depreciation,
interest, and, with respect to Adjusted EBITDA, gains (losses) from
property dispositions and other charges, which permits investors to
view income from operations without the impact of noncash
depreciation or the cost of debt, or with respect to Adjusted
EBITDA, other non-operating items described above.
|
|
|
|
Because EBITDA and Adjusted EBITDA exclude depreciation and
amortization and capture neither the changes in the value of our
properties that result from use or market conditions nor the level
of capital expenditures to maintain the operating performance of our
properties, all of which have real economic effect and could
materially impact our results from operations, the utility of EBITDA
and Adjusted EBITDA as measures of our performance is limited. Below
is a reconciliation of net income available to common shareholders
to EBITDA and Adjusted EBITDA:
|
|
|
|
|
|
|
|
Quarter Ended 9/30/2011
|
|
|
Quarter Ended 9/30/2010
|
|
|
|
Nine Months Ended 9/30/2011
|
|
|
Nine Months Ended 9/30/2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders
|
|
|
|
$
|
17,071
|
|
|
|
$
|
19,605
|
|
|
|
|
$
|
32,886
|
|
|
|
$
|
41,430
|
|
|
Interest, including discontinued operations
|
|
|
|
|
18,374
|
|
|
|
|
21,639
|
|
|
|
|
|
56,861
|
|
|
|
|
63,465
|
|
|
Depreciation, including discontinued operations
|
|
|
|
|
25,931
|
|
|
|
|
23,381
|
|
|
|
|
|
78,268
|
|
|
|
|
70,045
|
|
|
EBITDA
|
|
|
|
|
61,376
|
|
|
|
|
64,625
|
|
|
|
|
|
168,015
|
|
|
|
|
174,940
|
|
|
Redeemable noncontrolling interest in income
|
|
|
|
|
332
|
|
|
|
|
365
|
|
|
|
|
|
1,003
|
|
|
|
|
1,111
|
|
|
Net gain on sales
|
|
|
|
|
-
|
|
|
|
|
(13,203
|
)
|
|
|
|
|
-
|
|
|
|
|
(24,885
|
)
|
|
Dividends on preferred stock
|
|
|
|
|
1,138
|
|
|
|
|
2,953
|
|
|
|
|
|
6,744
|
|
|
|
|
8,859
|
|
|
Other expenses
|
|
|
|
|
149
|
|
|
|
|
2,391
|
|
|
|
|
|
402
|
|
|
|
|
5,087
|
|
|
Net loss from extinguishment of debt
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
558
|
|
|
Gain on sale of unconsolidated entity
|
|
|
|
|
(2,248
|
)
|
|
|
|
-
|
|
|
|
|
|
(2,248
|
)
|
|
|
|
-
|
|
|
Redemption related to preferred stock issuance cost
|
|
|
|
|
155
|
|
|
|
|
-
|
|
|
|
|
|
3,771
|
|
|
|
|
-
|
|
|
Adjusted EBITDA
|
|
|
|
$
|
60,902
|
|
|
|
$
|
57,131
|
|
|
|
|
$
|
177,687
|
|
|
|
$
|
165,670
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Operating Income (NOI)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
We consider community level and portfolio-wide NOI to be an
appropriate supplemental measure to net income because it helps both
investors and management to understand the core property operations
prior to the allocation of general and administrative costs. This is
more reflective of the operating performance of the real estate, and
allows for an easier comparison of the operating performance of
single assets or groups of assets. In addition, because prospective
buyers of real estate have different overhead structures, with
varying marginal impact to overhead from acquiring real estate, NOI
is considered by many in the real estate industry to be a useful
measure for determining the value of a real estate asset or groups
of assets.
|
|
|
|
Because NOI excludes depreciation and does not capture the change in
the value of our communities resulting from operational use and
market conditions, nor the level of capital expenditures required to
adequately maintain the communities (all of which have real economic
effect and could materially impact our results from operations), the
utility of NOI as a measure of our performance is limited. Other
equity REITs may not calculate NOI consistently with our definition
and, accordingly, our NOI may not be comparable to such other REITs'
NOI. Accordingly, NOI should be considered only as a supplement to
net income as a measure of our performance. NOI should not be used
as a measure of our liquidity, nor is it indicative of funds
available to fund our cash needs, including our ability to pay
dividends or make distributions. NOI also should not be used as a
supplement to or substitute for cash flow from operating activities
(computed in accordance with GAAP).
|
|
|
|
|
|
|
|
Quarter Ended 9/30/2011
|
|
|
Quarter Ended 9/30/2010
|
|
|
|
Nine Months Ended 9/30/2011
|
|
|
Nine Months Ended 9/30/2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to common shareholders
|
|
|
|
$
|
17,071
|
|
|
|
$
|
19,605
|
|
|
|
|
$
|
32,886
|
|
|
|
$
|
41,430
|
|
|
Interest, including discontinued operations
|
|
|
|
|
18,374
|
|
|
|
|
21,639
|
|
|
|
|
|
56,861
|
|
|
|
|
63,465
|
|
|
Depreciation, including discontinued operations
|
|
|
|
|
25,931
|
|
|
|
|
23,381
|
|
|
|
|
|
78,268
|
|
|
|
|
70,045
|
|
|
Redeemable noncontrolling interest in income
|
|
|
|
|
332
|
|
|
|
|
365
|
|
|
|
|
|
1,003
|
|
|
|
|
1,111
|
|
|
Net gain on sales
|
|
|
|
|
-
|
|
|
|
|
(13,203
|
)
|
|
|
|
|
-
|
|
|
|
|
(24,885
|
)
|
|
Gain on sale of unconsolidated entity
|
|
|
|
|
(2,248
|
)
|
|
|
|
-
|
|
|
|
|
|
(2,248
|
)
|
|
|
|
-
|
|
|
Dividends on preferred stock
|
|
|
|
|
1,138
|
|
|
|
|
2,953
|
|
|
|
|
|
6,744
|
|
|
|
|
8,859
|
|
|
General and administrative expense
|
|
|
|
|
5,678
|
|
|
|
|
5,015
|
|
|
|
|
|
16,071
|
|
|
|
|
15,454
|
|
|
Other expenses
|
|
|
|
|
149
|
|
|
|
|
2,391
|
|
|
|
|
|
402
|
|
|
|
|
5,087
|
|
|
Net loss from extinguishment of debt
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
558
|
|
|
Redemption related to preferred stock issuance cost
|
|
|
|
|
155
|
|
|
|
|
-
|
|
|
|
|
|
3,771
|
|
|
|
|
-
|
|
|
NOI
|
|
|
|
$
|
66,580
|
|
|
|
$
|
62,146
|
|
|
|
|
$
|
193,758
|
|
|
|
$
|
181,124
|
|
|
Less Non Same-Store NOI
|
|
|
|
|
9,963
|
|
|
|
|
7,710
|
|
|
|
|
|
26,439
|
|
|
|
|
19,424
|
|
|
Same-Store NOI
|
|
|
|
$
|
56,617
|
|
|
|
$
|
54,436
|
|
|
|
|
$
|
167,319
|
|
|
|
$
|
161,700
|
|
