HOUSTON--(BUSINESS WIRE)--
Whitestone REIT (NYSE-Amex: WSR - "Whitestone" or the "Company"), a
fully integrated real estate company that owns, operates and re-develops
Community Centered PropertiesTM, which are visibly located in
established or developing culturally diverse neighborhoods, announced
its financial results for the quarter and six months ended June 30, 2011.
Second Quarter 2011 Highlights:
-
Purchased two Arizona Community Centered Properties below replacement
cost for approximately $8.7 million.
-
Funds From Operations ("FFO")-Core increased 5.3% to $2.0 million, or
$0.20 per diluted common share and Operating Partnership (“OP”) unit,
up $0.1 million from $1.9 million, from the same period in 2010.
FFO-Core excludes acquisition costs of $141,000 and legal and
professional costs of $293,000 incurred in the second quarter of 2011.
-
Property net operating income (“NOI”) was up 2.1% to $4.9 million,
compared to the same period in 2010.
-
Net loss attributable to Whitestone REIT was $(196,000), or $(0.02)
per diluted common share and OP unit, compared to net income of
$166,000, or $0.05 per diluted common share and OP unit, for the same
period in 2010.
The Company declared a quarterly cash dividend of $0.285 per common
share and OP unit, payable in three equal installments of $0.095 in
July, August and September 2011. Subsequent to the second quarter, the
Company also declared its next quarterly cash dividend of $0.285 per
common share and OP unit, payable in three equal installments of $0.095
in October, November and December, 2011. Based on the closing price on
August 5, 2011 of $12.21 per share, the dividend represents an annual
yield of approximately 9.3%.
“Our year over year increases in FFO-Core and NOI continued on a
positive trend in the second quarter. In addition, we invested capital
in new value-add Community Centers in a high growth market. We expect
that these investments will have a direct impact on FFO per share. We
intend to make more value-add acquisitions, at a discount to replacement
cost, from our pipeline of off-market properties. We believe our ability
to act strategically and quickly, using our capital and OP units, gives
us a competitive advantage that will fuel our expansion in the second
half of 2011. In the next few quarters, we intend to balance the
acquisition of Community Centers that offer in-place cash flow with
Community Centers that offer lower cash flow but greater upside
potential, to contribute to our future earnings growth,” said James C.
Mastandrea, Whitestone's Chairman and Chief Executive Officer. “During
the quarter, we continued to invest in our Phoenix infrastructure to
escalate leasing velocity in that market. Even with current market
conditions, we receive a significant rental premium per square foot from
our service-oriented tenants who occupy less than 3,000 square feet as
compared to our larger space tenants.”
Year to Date 2011 Highlights:
-
FFO-Core increased 7.7% to $4.2 million, or $0.48 per diluted common
share and OP unit, compared to $3.9 million in the first six months of
2010. FFO-Core excludes acquisition costs of $142,000 and
extraordinary professional expenses of $356,000 incurred in the first
half of 2011.
-
NOI increased 5.3% to $10.0 million as compared to $9.5 million for
the first six months of 2010.
-
Net income attributable to Whitestone REIT was $7,000, or $0.00 per
common share, as compared to $383,000 or the first six months of 2010.
A reconciliation of FFO, FFO-Core, NOI and EBITDA is included at the end
of the financial tables accompanying this release.
Capital Markets, Debt Markets and Acquisition Activity
Whitestone closed on a new $20 million unsecured revolving credit
facility with Harris Bank, part of BMO Financial Group, on June 13,
2011. The facility is expandable to $75 million and matures two years
from closing, with a 12 month extension available upon lender approval.
The Company will use the new facility for general corporate purposes,
including acquisitions and redevelopment of existing properties in its
portfolio.
The Company completed a secondary offering in May 2011 in which it sold
5,310,000 Class B common shares for $12 per share. Net proceeds from the
offering were approximately $59.8 million, which the Company has used
and intends to continue to use primarily to acquire Community Centered
PropertiesTM in its target markets.
During the second quarter, the Company announced the completed
acquisitions of two Community Centered Properties in the Phoenix area,
both at prices significantly below replacement cost.
-
In April 2011, the Company completed the purchase of Desert Canyon
Shopping Center in McDowell Mountain Ranch, located in northern
Scottsdale, Arizona. The Center, which contains 62,533 leasable square
feet, inclusive of 12,960 square feet leased to two tenants under
ground leases, was purchased out of foreclosure from a regional bank
in an all cash transaction for $3,650,000, or $58 per leasable square
foot.
-
Late in June 2011, the Company completed the purchase of Gilbert
Tuscany Village in Gilbert, Arizona. The Center, which contains 49,415
leasable square feet, was purchased out of foreclosure from a private
lender in an all cash transaction for $5,000,000, or $101.18 per
leasable square foot.
Leasing Highlights: Second Quarter 2011 Compared to Second Quarter
2010:
The Company's physical occupancy of its Operating Portfolio was 84% as
of June 30, 2011, unchanged from the end of the first quarter at March
31, 2011 and up from 82% as of June 30, 2010. The Company defines
Operating Portfolio as all properties excluding (1) new acquisitions
through the earlier of (i) attainment of 90% occupancy or (ii)18 months
of ownership, and (2) properties which are undergoing significant
redevelopment or re-tenanting. Total physical occupancy, including all
properties, was 81% as of June 30, 2011.
The Company increased leasing activity during the second quarter of 2011
represented by:
-
a 42% increase in the square footage of new and renewal leases signed:
266,000 for the second quarter of 2011 versus 187,000 in the same
period of 2010.
-
a 97% increase in the total lease value of new and renewal leases
signed: $13.8 million in the second quarter of 2011 versus $7.0
million in 2010; and
-
a 6% decrease in the number of new and renewal leases signed: 77 in
the second quarter of 2011 versus 82 in 2010.
Examples of leases executed during the second quarter 2011 include:
Desert Canyon - Phoenix: Whitestone acquired this busy “families
on the go” Center in April 2011 and three new tenants signed leases:
Schlafani's Pizza-1,563 square feet ("sf"); Hooked on You, a yarn and
crafts retailer-829 sf; and Scottsdale Wealth Management-516 sf.
Additionally, the restaurant based at the Center, Twisted Lizard, signed
a new 225 sf lease for their new administrative offices.
Spoerlein Commons - Chicago: Anupscale suburban Center,
Excel Eye Care signed a new 1,747 sf lease; and Live It, Inc., a
naturopathic yoga and pilates studio, signed a new 1,154 sf lease.
Community Centered PropertiesTM Portfolio
Statistics
Whitestone currently owns 40 Community Centered PropertiesTM
with approximately 3.4 million sf of leasable space located in five of
the top markets in the USA in terms of population growth: Houston,
Dallas, San Antonio, Phoenix and Chicago.
The Company's strategic efforts target entrepreneurial tenants who
provide services to their respective surrounding community. These
tenants tend to occupy smaller spaces (less than 3,000 square feet), and
as of June 30, 2011, provide a 57% premium rental rate compared to
Whitestone's larger space tenants. The Company currently services 813
tenants. No single tenant accounted for more than two percent of the
Company's annualized revenue as of June 30, 2011.
Balance Sheet
Whitestone maintains liquidity and financial flexibility through cash
balances, unmortgaged properties, and availability under its credit
facility. The Company has no amounts drawn under its $20 million
unsecured credit facility and 16 unencumbered properties as of June
30, 2011. The 16 unencumbered properties have an undepreciated cost
basis of $73 million as of June 30, 2011. Whitestone's total
undepreciated value of real estate assets and indebtedness were $216
million and $103 million, respectively, as of June 30, 2011.
The Company has no real estate debt maturing prior to 2013, and as of
June 30, 2011, 76% of the Company's total indebtedness was fixed-rate
debt. The blended interest rate for the Company's debt was 5.6% as of
June 30, 2011. For the second quarter of 2011, the Company's interest
coverage ratio (EBITDA/Interest Expense) was 2.2:1.
Subsequent to Second Quarter 2011
On August 8, 2011, the Company completed the purchase of Terravita
Marketplace in North Scottsdale in an all cash transaction for $16.1
million, or $157 per leasable square foot. The Center, which contains
102,733 leasable square feet, inclusive of 51,434 square feet leased to
two tenants under ground leases, is located in North Scottsdale, Arizona
and represents Whitestone's fifth acquisition in the Phoenix area since
September 2010. Terravita Marketplace is anchored by a ground lease with
Albertsons, a 47,000 square foot national grocer, along with other
notable tenants including Walgreens, The Good Egg Restaurant, BedMart,
and a ground lease with Wells Fargo.
On July 26, the Company announced the disposition of Greens Road Plaza,
a non-core Houston asset, for $1.75 million in an all-cash transaction.
The Company expects to reinvest the proceeds from the sale of the 20,507
sf property located in Northeast Houston in acquisitions of Community
Centered Properties in its target markets of Arizona, Texas and Illinois.
Supplemental Financial Information
Further details regarding Whitestone REIT's results of operations,
Communities and tenants can be accessed at the Company's website at www.whitestonereit.com.
Webcast and Conference Call
The Company will host a webcast and conference call for investors and
other interested parties on Monday, August 8, 2011 at 5:00 p.m. (Eastern
Time). The call will be hosted by James C. Mastandrea, Chairman and
Chief Executive Officer, and David Holeman, Chief Financial Officer.
Interested parties can listen to the call live on the internet through
the Investor Relations section of the Company's website, www.whitestonereit.com,
using the News/Events - Press Releases tab. The call is also accessible
via telephone by dialing 1-(877) 407-0784 for domestic participants or
1-(201) 689-8560 for international participants. Listeners should go to
the website at least 15 minutes prior to the call to download and
install any necessary audio software. Those dialing in should call in at
least five to ten minutes prior to the start.
The conference call will be recorded and a telephone replay will be
available through August 22, 2011, by dialing 1-(877) 870-5176 for
domestic participants or 1-(858) 384-5517 for international participants
and entering the passcode 375233. Additionally, a replay of the call
will be available on the Company's website until its next earnings
release.
The earnings release and supplemental data package will be located in
the Investor Relations section of the website on the News/Events - Press
Releases tab. For those without internet access, the second quarter 2011
earnings release and supplemental data package will be available by mail
upon request. To receive a copy, please call the Company's Investor
Relations line at (713) 435-2221.
About Whitestone REIT
Whitestone REIT (NYSE-Amex: WSR) is a fully integrated real estate
company that owns, operates and re-develops Community Centered PropertiesTM,
which are visibly located properties in established or developing
culturally diverse neighborhoods. Whitestone focuses on value-creation
in its Community Centers, as it markets, leases and manages its Centers
to match tenants with the shared needs of surrounding neighborhoods.
Operations are structured for providing cost-effective service to local
service-oriented smaller space tenants (less than 3,000 square feet).
Whitestone has a diverse tenant base concentrated on service offerings
including medical, education and casual dining. The largest of its 813
tenants comprises less than 2% of its rental revenues. Headquartered in
Houston, Texas and founded in 1998, the Company is internally managed
with a portfolio of commercial properties in Texas, Arizona and
Illinois. For additional information about the Company, please visit www.whitestonereit.com.
The Investor Relations section of the Company's website has links to SEC
filings, news releases, financial reports and investor newsletters.
Forward-Looking Statements
Certain statements contained in this press release constitute
forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended (the "Securities Act") and Section
21E of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), including earnings guidance for the second fiscal quarter. We
intend for all such forward-looking statements to be covered by the
safe-harbor provisions for forward-looking statements contained in
Section 27A of the Securities Act and Section 21E of the Exchange Act,
as applicable. Such information is subject to certain risks and
uncertainties, as well as known and unknown risks, which could cause
actual results to differ materially from those projected or anticipated.
Therefore, such statements are not intended to be a guarantee of our
performance in future periods. Such forward-looking statements can
generally be identified by our use of forward-looking terminology, such
as "may," "will," "expect," "intend," "anticipate," "believe,"
"continue" or similar words or phrases that are predictions of future
events or trends and which do not relate solely to historical matters.
Examples of such statements in this press release include, but are not
limited to, the strength of the Company's leasing portfolio and lease
renewal activities; the Company's anticipated net income, depreciation
and amortization and FFO-Core.
The following are some of the factors that could cause the Company's
actual results and its expectations to differ materially from those
described in the Company's forward-looking statements: the Company's
ability to successfully identify and consummate suitable acquisitions;
current adverse market and economic conditions; lease terminations or
lease defaults; the impact of competition on the Company's efforts to
renew existing leases; changes in the economies and other conditions of
the specific markets in which the Company operates; economic and
regulatory changes; the success of the Company's real estate strategies
and investment objectives; the Company's ability to continue to qualify
as a REIT under the Internal Revenue Code; and other factors detailed in
our most recent Annual Report on Form 10-K, quarterly reports on Form
10-Q and other documents we file with the Securities and Exchange
Commission.
Readers are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date of this
press release. We cannot guarantee the accuracy of any such
forward-looking statements contained in this press release, and we do
not intend to publicly update or revise any forward-looking statements,
whether as a result of new information, future events, or otherwise.
Non-GAAP Financial Measures
This release contains the supplemental non-GAAP financial measures of
FFO, FFO-Core, NOI and EBITDA. Following are definitions and
reconciliations of these metrics to their most comparable GAAP metric.
FFO: Management believes that FFO is
a useful measure of the Company's operating performance. The Company
computes FFO as defined by the National Association of Real Estate
Investment Trusts, or NAREIT, which states FFO should represent net
income (loss) before noncontrolling interest (computed in accordance
with GAAP) plus real estate related depreciation and amortization
(excluding amortization of deferred financing costs) and after
adjustments for unconsolidated partnerships and joint ventures and
excluding gains on the sale of property. FFO does not represent cash
flows from operating activities determined in accordance with GAAP and
should not be considered an alternative to net income as an indication
of the Company's performance or to cash flow from operations as a
measure of liquidity or ability to make distributions.
Further, other REITs may use different methodologies for calculating FFO
and, accordingly, the Company's FFO may not be comparable to other
REITs. The Company presents FFO per diluted share calculations that are
based on the outstanding dilutive common shares plus the outstanding
Operating Partnership units for the periods presented. Management
considers FFO a useful additional measure of performance for an equity
REIT because it facilitates an understanding of the operating
performance of its properties without giving effect to real estate
depreciation and amortization, which assumes that the value of real
estate assets diminishes predictably over time. Since real estate values
have historically risen or fallen with market conditions, management
believes that FFO provides a more meaningful and accurate indication of
the Company's performance. In addition, management believes that FFO
provides useful information to the investment community about the
Company's financial performance when compared to other REITs since FFO
is generally recognized as the industry standard for reporting the
operations of REITs.
FFO-Core: Management believes that
the computation of FFO in accordance with NAREIT's definition includes
certain items that are not indicative of the results provided by the
Company's operating portfolio and affect the comparability of the
Company's period-over-period performance. These items include, but are
not limited to, legal and professional fees, gains and losses on
insurance claim settlements and acquisition costs. The Company believes
that these adjustments are appropriate in determining FFO-Core as they
are not indicative of the operating performance of the Company's assets.
In addition the Company believes that FFO-Core is a useful supplemental
measure for the investing community to use in comparing the Company to
other REITs as most REITs provide some form of adjusted or modified FFO.
NOI: Management believes that NOI is
a useful measure of the Company's property operating performance. The
Company defines NOI as operating revenues (rental and other revenues)
less property and related expenses (property operation and maintenance
and real estate taxes). Other REITs may use different methodologies for
calculating NOI, and accordingly, the Company's NOI may not be
comparable to other REITs. Because NOI excludes general and
administrative expenses, depreciation and amortization, involuntary
conversion, interest expense, interest income, provision for income
taxes and loss on sale or disposition of assets, it provides a
performance measure that, when compared year over year, reflects the
revenues and expenses directly associated with owning and operating
commercial real estate properties and the impact to operations from
trends in occupancy rates, rental rates and operating costs, providing
perspective not immediately apparent from net income. The Company uses
NOI to evaluate its operating performance since NOI allows the Company
to evaluate the impact that factors such as occupancy levels, lease
structure, lease rates and tenant base have on the Company's results,
margins and returns. In addition, management believes that NOI provides
useful information to the investment community about the Company's
property and operating performance when compared to other REITs since
NOI is generally recognized as a standard measure of property
performance in the real estate industry. However, NOI should not be
viewed as a measure of the Company's overall financial performance since
it does not reflect general and administrative expenses, depreciation
and amortization, involuntary conversion, interest expense, interest
income, provision for income taxes and loss on sale or disposition of
assets, the level of capital expenditures and leasing costs necessary to
maintain the operating performance of the Company's properties.
EBITDA: Management believes that
EBITDA is an appropriate supplemental measure of operating performance
to net income attributable to Whitestone REIT. The Company defines
EBITDA as operating revenues (rental and other revenues) less property
and related expenses (property operation and maintenance and real estate
taxes) and general and administrative expenses. Other REITs may use
different methodologies for calculating EBITDA, and accordingly, the
Company's EBITDA may not be comparable to other REITs. Management
believes that EBITDA provides useful information to the investment
community about the Company's operating performance when compared to
other REITs since EBITDA is generally recognized as a standard measure.
However, EBITDA should not be viewed as a measure of the Company's
overall financial performance since it does not reflect depreciation and
amortization, involuntary conversion, interest expense, interest income,
provision for income taxes and loss on sale or disposition of assets,
the level of capital expenditures and leasing costs necessary to
maintain the operating performance of the Company's properties.
Whitestone REIT and Subsidiaries CONSOLIDATED BALANCE SHEETS (in thousands, except share data) |
|
| |
| |
| | June 30, 2011 | | December 31, 2010 |
| | (unaudited) | | |
| ASSETS |
|
Real estate assets, at cost
| | | | |
|
Property
| |
$
|
213,889
| | |
$
|
203,223
| |
|
Accumulated depreciation
| |
(42,185
|
)
| |
(38,989
|
)
|
|
Net operating real estate assets
| |
171,704
| | |
164,234
| |
|
Real estate assets held-for-sale, net
| |
1,168
|
| |
1,164
|
|
|
Total real estate assets
| |
172,872
| | |
165,398
| |
|
Cash and cash equivalents
| |
57,776
| | |
17,591
| |
|
Marketable securities
| |
9,381
| | |
—
| |
|
Escrows and acquisition deposits
| |
2,491
| | |
4,385
| |
|
Accrued rents and accounts receivable, net of allowance for doubtful
accounts
| |
4,998
| | |
4,691
| |
|
Unamortized lease commissions and loan costs
| |
3,684
| | |
3,574
| |
|
Prepaid expenses and other assets
| |
840
| | |
746
| |
|
Other assets - discontinued operations
| |
86
|
| |
60
|
|
|
Total assets
| |
$
|
252,128
|
| |
$
|
196,445
|
|
| LIABILITIES AND EQUITY |
|
Liabilities:
| | | | |
|
Notes payable
| |
$
|
103,050
| | |
$
|
100,941
| |
|
Accounts payable and accrued expenses
| |
5,825
| | |
7,208
| |
|
Tenants' security deposits
| |
1,824
| | |
1,768
| |
|
Dividends and distributions payable
| |
3,647
| | |
2,133
| |
|
Other liabilities - discontinued operations
| |
68
|
| |
112
|
|
|
Total liabilities
| |
114,414
|
| |
112,162
|
|
|
Commitments and contingencies:
| | | | |
|
Equity:
| | | | |
Preferred shares, $0.001 par value per share; 50,000,000 shares
authorized; none issued and outstanding at June 30, 2011 and
December 31, 2010, respectively
| |
—
| | |
—
| |
Class A common shares, $0.001 par value per share; 50,000,000
shares authorized; 3,471,157 and 3,471,187 issued and outstanding
as of June 30, 2011 and December 31, 2010, respectively
| |
3
| | |
3
| |
Class B common shares, $0.001 par value per share; 350,000,000
shares authorized; 7,510,000 and 2,200,000 issued and outstanding
as of June 30, 2011 and December 31, 2010, respectively
| |
7
| | |
2
| |
|
Additional paid-in capital
| |
153,170
| | |
93,357
| |
|
Accumulated other comprehensive income
| |
(168
|
)
| |
—
| |
|
Accumulated deficit
| |
(35,799
|
)
| |
(30,654
|
)
|
|
Total Whitestone REIT shareholders' equity
| |
117,213
| | |
62,708
| |
|
Noncontroling interest in subsidiary
| |
20,501
|
| |
21,575
|
|
|
Total equity
| |
137,714
|
| |
84,283
|
|
|
Total liabilities and equity
| |
$
|
252,128
|
| |
$
|
196,445
|
|
| | | | | | | |
|
Whitestone REIT and Subsidiaries CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(LOSS) (in thousands, except per share data) |
|
| |
| |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2011 |
| 2010 | | 2011 |
| 2010 |
| Property revenues | | | | | | | | |
|
Rental revenues
| |
$
|
6,657
| | |
$
|
6,369
| | |
$
|
13,279
| | |
$
|
12,721
| |
|
Other revenues
| |
1,338
|
| |
1,397
|
| |
2,711
|
| |
2,659
|
|
|
Total property revenues
| |
7,995
|
| |
7,766
|
| |
15,990
|
| |
15,380
|
|
| | | | | | | |
|
| Property expenses | | | | | | | | |
|
Property operation and maintenance
| |
1,966
| | |
2,106
| | |
3,883
| | |
3,862
| |
|
Real estate taxes
| |
1,096
|
| |
889
|
| |
2,108
|
| |
2,030
|
|
|
Total property expenses
| |
3,062
|
| |
2,995
|
| |
5,991
|
| |
5,892
|
|
| | | | | | | |
|
| Other expenses (income) | | | | | | | | |
|
General and administrative
| |
1,778
| | |
1,272
| | |
3,242
| | |
2,472
| |
|
Depreciation and amortization
| |
1,961
| | |
1,745
| | |
3,936
| | |
3,465
| |
|
Interest expense
| |
1,445
| | |
1,402
| | |
2,847
| | |
2,809
| |
|
Interest, dividend and other investment income
| |
(55
|
)
| |
(5
|
)
| |
(115
|
)
| |
(12
|
)
|
|
Total other expense
| |
5,129
|
| |
4,414
|
| |
9,910
|
| |
8,734
|
|
| | | | | | | |
|
Income (loss) from continuing operations before loss on
disposal of assets and income taxes | |
(196
|
)
| |
357
| | |
89
| | |
754
| |
| | | | | | | |
|
|
Provision for income taxes
| |
(58
|
)
| |
(102
|
)
| |
(110
|
)
| |
(155
|
)
|
|
Loss on sale or disposal of assets
| |
—
|
| |
(8
|
)
| |
(18
|
)
| |
(41
|
)
|
| | | | | | | |
|
| Income (loss) from continuing operations | |
(254
|
)
| |
247
| | |
(39
|
)
| |
558
| |
| | | | | | | |
|
|
Income (loss) from discontinued operations
| |
16
|
| |
8
|
| |
47
|
| |
32
|
|
| | | | | | | |
|
| Net income (loss) | |
(238
|
)
| |
255
| | |
8
| | |
590
| |
| | | | | | | |
|
|
Less: Net income (loss) attributable to noncontrolling interests
| |
(42
|
)
| |
89
|
| |
1
|
| |
207
|
|
| | | | | | | |
|
| Net income (loss) attributable to Whitestone REIT | |
$
|
(196
|
)
| |
$
|
166
|
| |
$
|
7
|
| |
$
|
383
|
|
| | | | | | | | | | | | | | | |
|
Whitestone REIT and Subsidiaries CONSOLIDATED STATEMENTS OF OPERATIONS COMPREHENSIVE INCOME
(LOSS) (in thousands, except per share data) |
|
| |
| |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2011 |
| 2010 | | 2011 |
| 2010 |
| Earnings Per Share: | | | | | | | | |
| Basic: | | | | | | | | |
Income (loss) from continuing operations attributable to
Whitestone REIT excluding amounts attributable to unvested
restricted shares
| |
$
|
(0.03
|
)
| |
$
|
0.05
| | |
$
|
(0.01
|
)
| |
$
|
0.11
|
|
Income from discontinued operations attributable to Whitestone REIT
| |
0.01
|
| |
—
|
| |
0.01
|
| |
—
|
Net income (loss) attributable to common shareholders excluding
amounts attributable to unvested restricted shares
| |
$
|
(0.02
|
)
| |
$
|
0.05
|
| |
$
|
—
|
| |
$
|
0.11
|
| Diluted: | | | | | | | | |
Income (loss) from continuing operations attributable to
Whitestone REIT excluding amounts attributable to unvested
restricted shares
| |
$
|
(0.03
|
)
| |
$
|
0.05
| | |
$
|
(0.01
|
)
| |
$
|
0.11
|
|
Income from discontinued operations attributable to Whitestone REIT
| |
0.01
|
| |
—
|
| |
0.01
|
| |
—
|
Net income (loss) attributable to common shareholders excluding
amounts attributable to unvested restricted shares
| |
$
|
(0.02
|
)
| |
$
|
0.05
|
| |
$
|
—
|
| |
$
|
0.11
|
| | | | | | | |
|
| | | | | | | |
|
| Weighted average number of common shares outstanding: | | | | | | | | |
|
Basic
| |
8,520
| | |
3,282
| | |
7,008
| | |
3,261
|
|
Diluted
| |
8,520
| | |
3,300
| | |
7,008
| | |
3,300
|
| | | | | | | |
|
| Dividends declared per common share | |
$
|
0.2850
| | |
$
|
0.2850
| | |
$
|
0.5700
| | |
$
|
0.6225
|
| | | | | | | |
|
| Consolidated Statements of Comprehensive Income (Loss) | | | | | | | | |
| | | | | | | |
|
| Net income (loss) | |
$
|
(238
|
)
| |
$
|
255
| | |
$
|
8
| | |
$
|
590
|
| | | | | | | |
|
| Other comprehensive gain (loss) | | | | | | | | |
| | | | | | | |
|
|
Unrealized loss on available-for-sale marketable securities
| |
(209
|
)
| |
—
|
| |
(209
|
)
| |
—
|
| | | | | | | |
|
| Comprehensive income (loss) | |
(447
|
)
| |
255
| | |
(201
|
)
| |
590
|
| | | | | | | |
|
Less: Comprehensive income (loss) attributable to noncontrolling
interests
| |
(78
|
)
| |
89
|
| |
(41
|
)
| |
207
|
| | | | | | | |
|
| Comprehensive income (loss) attributable to Whitestone REIT | |
$
|
(369
|
)
| |
$
|
166
|
| |
$
|
(160
|
)
| |
$
|
383
|
| | | | | | | | | | | | | | |
|
Whitestone REIT and Subsidiary CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
|
| |
| | Six Months Ended June 30, |
| | 2011 |
| 2010 |
| | | |
|
| Cash flows from operating activities: | | | | |
|
Income (loss) from continuing operations
| |
$
|
(39
|
)
| |
$
|
558
| |
|
Income from discontinued operations
| |
47
|
| |
32
|
|
| Net income | |
8
|
| |
590
|
|
| Adjustments to reconcile net income to net cash provided by
operating activities: | | | | |
|
Depreciation and amortization
| |
3,936
| | |
3,465
| |
|
Gain on sale of marketable securities
| |
(38
|
)
| |
—
| |
|
Loss on sale or disposal of assets
| |
18
| | |
41
| |
|
Bad debt expense
| |
214
| | |
206
| |
|
Share-based compensation
| |
155
| | |
143
| |
|
Changes in operating assets and liabilities:
| | | | |
|
Escrows and acquisition deposits
| |
1,986
| | |
2,006
| |
|
Accrued rent and accounts receivable
| |
(518
|
)
| |
(204
|
)
|
|
Unamortized lease commissions and loan costs
| |
(401
|
)
| |
(362
|
)
|
|
Prepaid expenses and other assets
| |
496
| | |
265
| |
|
Accounts payable and accrued expenses
| |
(1,721
|
)
| |
(2,374
|
)
|
|
Tenants' security deposits
| |
56
|
| |
36
|
|
|
Net cash provided by operating activities
| |
4,144
|
| |
3,780
|
|
|
Net cash provided by operating activities of discontinued operations
| |
4
|
| |
38
|
|
| | | |
|
| Cash flows from investing activities: | | | | |
|
Additions to real estate
| |
(2,035
|
)
| |
(929
|
)
|
|
Real estate acquisitions
| |
(8,650
|
)
| |
—
| |
|
Investment in marketable securities
| |
(10,461
|
)
| |
—
| |
|
Proceeds from sale of marketable securities
| |
909
|
| |
—
|
|
|
Net cash used in investing activities
| |
(20,237
|
)
| |
(929
|
)
|
|
Net cash used in investing activities of discontinued operations
| |
(31
|
)
| |
—
|
|
| | | |
|
| Cash flows from financing activities: | | | | |
|
Dividends paid
| |
(3,737
|
)
| |
(2,339
|
)
|
|
Distributions paid to OP unit holders
| |
(1,030
|
)
| |
(1,219
|
)
|
|
Proceeds from issuance of comon shares
| |
60,066
| | |
—
| |
|
Proceeds from notes payable
| |
2,905
| | |
—
| |
|
Repayments of notes payable
| |
(1,540
|
)
| |
(1,447
|
)
|
|
Payments of loan origination costs
| |
(359
|
)
| |
—
| |
|
Repurchase of common shares
| |
—
|
| |
(249
|
)
|
|
Net cash provided by (used in) financing activities
| |
56,305
|
| |
(5,254
|
)
|
| | | |
|
|
Net increase (decrease) in cash and cash equivalents
| |
40,185
| | |
(2,365
|
)
|
|
Cash and cash equivalents at beginning of period
| |
17,591
|
| |
6,275
|
|
|
Cash and cash equivalents at end of period
| |
$
|
57,776
|
| |
$
|
3,910
|
|
| | | | | | | |
|
Whitestone REIT and Subsidiary CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
|
| |
| | Six Months Ended June 30, |
| | 2011 |
| 2010 |
| | | |
|
| Supplemental disclosure of cash flow information: | | | | |
|
Cash paid for interest
| |
$
|
2,838
| | |
$
|
2,872
|
|
Cash paid for taxes
| |
215
| | |
262
|
| Non cash Investing and financing activities: | | | | |
|
Disposal of fully depreciated real estate
| |
$
|
21
| | |
$
|
437
|
|
Financed insurance premiums
| |
649
| | |
502
|
|
Accrued offering costs
| |
305
| | |
666
|
|
Change in fair value of available-for-sale securities
| |
(209
|
)
| |
—
|
| | | | |
|
Whitestone REIT and Subsidiaries RECONCILIATION OF NON-GAAP MEASURES (in thousands, except per share and per unit data) |
|
| |
| |
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2011 |
| 2010 | | 2011 |
| 2010 |
| FFO AND FFO-CORE | | | | | | | | |
|
Net income (loss) attributable to Whitestone REIT
| |
$
|
(196
|
)
| |
$
|
166
| | |
$
|
7
| | |
$
|
383
| |
|
Depreciation and amortization of real estate assets (1) | |
1,827
| | |
1,632
| | |
3,677
| | |
3,229
| |
|
Loss on disposal of assets (1) | |
—
| | |
8
| | |
18
| | |
41
| |
|
Net income (loss) attributable to noncontrolling interests (1) | |
(42
|
)
| |
89
|
| |
1
|
| |
207
|
|
|
FFO
| |
$
|
1,589
|
| |
$
|
1,895
|
| |
$
|
3,703
|
| |
$
|
3,860
|
|
| | | | | | | |
|
|
Acquisition costs
| |
$
|
141
| | |
$
|
—
| | |
$
|
142
| | |
$
|
1
| |
Legal and professional costs
| |
293
|
| |
—
|
| |
356
|
| |
—
|
|
|
FFO-Core
| |
$
|
2,023
|
| |
$
|
1,895
|
| |
$
|
4,201
|
| |
$
|
3,861
|
|
| | | | | | | |
|
FFO PER SHARE AND OP UNIT CALCULATION: | | | | | | | | |
| Numerator: | | | | | | | | |
|
FFO
| |
$
|
1,589
| | |
$
|
1,895
| | |
$
|
3,703
| | |
$
|
3,860
| |
|
Dividends paid on unvested restricted Class A common shares
| |
(4
|
)
| |
(5
|
)
| |
(10
|
)
| |
(15
|
)
|
FFO excluding amounts attributable to unvested restricted Class A
common shares
| |
1,585
|
| |
1,890
|
| |
3,693
|
| |
3,845
|
|
FFO-Core excluding amounts attributable to unvested restricted
Class A common shares
| |
2,019
|
| |
1,890
|
| |
4,191
|
| |
3,846
|
|
| | | | | | | |
|
| Denominator: | | | | | | | | |
|
Weighted average number of total common shares - basic
| |
8,520
| | |
3,282
| | |
7,008
| | |
3,261
| |
Weighted average number of total noncontrolling OP units - basic
| |
1,815
|
| |
1,815
|
| |
1,815
|
| |
1,815
|
|
Weighted average number of total commons shares and noncontrolling
OP units - basic
| |
10,335
| | |
5,097
| | |
8,823
| | |
5,076
| |
| | | | | | | |
|
|
Effect of dilutive securities:
| | | | | | | | |
|
Unvested restricted shares
| |
—
|
| |
18
|
| |
—
|
| |
39
|
|
Weighted average number of total common shares and noncontrolling
OP units - dilutive
| |
10,335
|
| |
5,115
|
| |
8,823
|
| |
5,115
|
|
| | | | | | | |
|
|
FFO per share and unit - basic
| |
$
|
0.15
| | |
$
|
0.37
| | |
$
|
0.42
| | |
$
|
0.76
| |
|
FFO per share and unit - diluted
| |
$
|
0.15
| | |
$
|
0.37
| | |
$
|
0.42
| | |
$
|
0.75
| |
| | | | | | | |
|
|
FFO-Core per share and unit - basic
| |
$
|
0.20
| | |
$
|
0.37
| | |
$
|
0.48
| | |
$
|
0.76
| |
|
FFO-Core per share and unit - diluted
| |
$
|
0.20
| | |
$
|
0.37
| | |
$
|
0.48
| | |
$
|
0.75
| |
(1) Including amounts from discontinued operations.
|
| |
| |
Whitestone REIT and Subsidiaries RECONCILIATION OF NON-GAAP MEASURES (in thousands, except per share and per unit data) |
| | | |
|
| | Three Months Ended June 30, | | Six Months Ended June 30, |
| | 2011 |
| 2010 | | 2011 |
| 2010 |
| | | | | | | |
|
| PROPERTY NET OPERATING INCOME ("NOI") | | | | | | | | |
| | | | | | | |
|
|
Net income (loss) attributable to Whitestone REIT
| |
$
|
(196
|
)
| |
$
|
166
| | |
$
|
7
| | |
$
|
383
| |
|
General and administrative expenses
| |
1,778
| | |
1,272
| | |
3,242
| | |
2,472
| |
|
Depreciation and amortization
| |
1,961
| | |
1,745
| | |
3,936
| | |
3,465
| |
|
Involuntary conversion
| |
—
| | |
—
| | |
—
| | |
—
| |
|
Interest expense
| |
1,445
| | |
1,402
| | |
2,847
| | |
2,809
| |
|
Interest, dividend and other investment income
| |
(55
|
)
| |
(5
|
)
| |
(115
|
)
| |
(12
|
)
|
|
Provision for income taxes
| |
58
| | |
102
| | |
110
| | |
155
| |
|
Loss on disposal of assets
| |
—
| | |
8
| | |
18
| | |
41
| |
|
Net income (loss) attributable to noncontrolling interests
| |
(42
|
)
| |
89
|
| |
1
|
| |
207
|
|
|
NOI
| |
$
|
4,949
|
| |
$
|
4,779
|
| |
$
|
10,046
|
| |
$
|
9,520
|
|
| | | | | | | |
|
EARNINGS BEFORE INTEREST, TAX, DEPRECIATION AND AMORTIZATION
("EBITDA") | | | | | | | | |
| | | | | | | |
|
|
Net income (loss) attributable to Whitestone REIT
| |
$
|
(196
|
)
| |
$
|
166
| | |
$
|
7
| | |
$
|
383
| |
|
Depreciation and amortization (1) | |
1,976
| | |
1,745
| | |
3,965
| | |
3,465
| |
|
Involuntary conversion (1) | |
—
| | |
—
| | |
—
| | |
—
| |
|
Interest expense (1) | |
1,445
| | |
1,402
| | |
2,847
| | |
2,809
| |
|
Interest, dividend and other investment income (1) | |
(55
|
)
| |
(5
|
)
| |
(115
|
)
| |
(12
|
)
|
|
Provision for income taxes (1) | |
58
| | |
102
| | |
112
| | |
155
| |
|
Loss on disposal of assets (1) | |
—
| | |
8
| | |
18
| | |
41
| |
|
Net income (loss) attributable to noncontrolling interests (1) | |
(42
|
)
| |
89
|
| |
1
|
| |
207
|
|
|
EBITDA
| |
$
|
3,186
|
| |
$
|
3,507
|
| |
$
|
6,835
|
| |
$
|
7,048
|
|
| | | | | | | | | | | | | | | |
|
|
| Three Months Ended |
| | June 30, 2011 |
| March 31, 2011 |
| December 31, 2010 |
| September 30, 2010 |
|
Net income (loss) attributable to Whitestone REIT
| |
$
|
(196
|
)
| |
$
|
185
| | |
$
|
545
| | |
$
|
177
| |
|
Depreciation and amortization (1) | |
1,976
| | |
1,989
| | |
1,902
| | |
1,830
| |
|
Involuntary conversion (1) | |
—
| | |
—
| | |
(558
|
)
| |
—
| |
|
Interest expense (1) | |
1,445
| | |
1,402
| | |
1,410
| | |
1,401
| |
|
Interest, dividend and other investment income (1) | |
(55
|
)
| |
(60
|
)
| |
(9
|
)
| |
(7
|
)
|
|
Provision for income taxes (1) | |
59
| | |
53
| | |
51
| | |
57
| |
|
Loss on disposal of assets (1) | |
—
| | |
18
| | |
47
| | |
72
| |
Net income (loss) attributable to noncontrolling interests (1) | |
(42
|
)
| |
61
|
| |
206
|
| |
57
|
|
|
EBITDA
| |
$
|
3,187
|
| |
$
|
3,648
|
| |
$
|
3,594
|
| |
$
|
3,587
|
|
(1) Including amounts from discontinued operations.
Source: Whitestone REIT
Contact:
Whitestone REIT
Anne Gregory, 713-435-2221
Vice
President Marketing & Investor Relations
ir@whitestonereit.com