0000049600-14-000040.txt : 20141016 0000049600-14-000040.hdr.sgml : 20141016 20141016164257 ACCESSION NUMBER: 0000049600-14-000040 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20141016 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20141016 DATE AS OF CHANGE: 20141016 FILER: COMPANY DATA: COMPANY CONFORMED NAME: EASTGROUP PROPERTIES INC CENTRAL INDEX KEY: 0000049600 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] IRS NUMBER: 132711135 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-07094 FILM NUMBER: 141160022 BUSINESS ADDRESS: STREET 1: P O BOX 22728 CITY: JACKSON STATE: MS ZIP: 39202 BUSINESS PHONE: 6013543555 MAIL ADDRESS: STREET 1: P O BOX 22728 CITY: JACKSON STATE: MS ZIP: 39202 FORMER COMPANY: FORMER CONFORMED NAME: EASTGROUP PROPERTIES II INC DATE OF NAME CHANGE: 19970529 FORMER COMPANY: FORMER CONFORMED NAME: ICM REALTY DATE OF NAME CHANGE: 19830719 8-K 1 form8-k10162014.htm 8-K Form 8-K 10.16.2014


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

__________________________

FORM 8-K

Current Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


Date of Report (date of earliest event reported):   October 16, 2014

EASTGROUP PROPERTIES, INC.
(Exact Name of Registrant as Specified in its Charter)


 
Maryland
 
1-07094
 
13-2711135
 
(State or Other Jurisdiction
of Incorporation)
 
(Commission File Number)
 
(IRS Employer
Identification No.)


190 East Capitol Street, Suite 400, Jackson, MS 39201
(Address of Principal Executive Offices, including zip code)

(601) 354-3555
(Registrant's telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

Page 1 of 3 Pages





ITEM 2.02.                      Results of Operations and Financial Condition

On October 16, 2014, the Company issued a press release, which sets forth its results of operations for the quarter ended September 30, 2014.  A copy of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.  

The information set forth in Items 2.02, 7.01 and 9.01 of this Form 8-K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not incorporated by reference into any filing of the company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.


ITEM 7.01.                      Regulation FD Disclosure

Following the issuance of the press release on October 16, 2014, announcing the Company's results for the third quarter ended September 30, 2014, EastGroup made available supplemental financial information. A copy of the Company's Supplemental Information as of September 30, 2014, is available by accessing the report in the Reports section of the Company's website at eastgroup.net or upon request by calling the Company at 601-354-3555.
 

ITEM 9.01.                      Financial Statements and Exhibits

(d)  Exhibits.

A list of exhibits is set forth in the Exhibit Index which immediately precedes such Exhibits and is incorporated herein by reference.


SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date:          October 16, 2014

 
EASTGROUP PROPERTIES, INC.
 
 
 
By: /s/ N. KEITH MCKEY
 
N. Keith McKey
Executive Vice President, Chief Financial Officer and Secretary






Page 2 of 3 Pages






Exhibit Index


Exhibit No.
 
Description
 
 
 
 
99.1
 
Press Release dated October 16, 2014.










Page 3 of 3 Pages

EX-99.1 2 exhibit99110162014.htm EXHIBIT 99.1 Exhibit 99.1 10.16.2014


 
 EXHIBIT 99.1
 
FOR MORE INFORMATION, CONTACT:
David H. Hoster II, President and Chief Executive Officer
N. Keith McKey, Chief Financial Officer
(601) 354-3555


EASTGROUP PROPERTIES ANNOUNCES RECORD SETTING
THIRD QUARTER 2014 RESULTS


Funds from Operations of $28.1 Million ($.89 Per Share) for the Quarter Compared to $25.3 Million ($.83 Per Share) for the Same Quarter Last Year, an Increase of 7.2% Per Share
Net Income Attributable to Common Stockholders of $17.7 Million ($.56 Per Share) for the Quarter
Same Property Net Operating Income Growth of 3.7% for the Quarter; 5.9% Increase Without Straight-Line Rent Adjustments
96.8% Leased, 96.2% Occupied as of September 30, 2014
Renewed or Re-Leased 88% of Expiring Square Feet During the Quarter
Rental Rates on New and Renewal Leases Increased an Average of 6.9% for the Quarter
Sold Three Properties (252,000 Square Feet) in Houston and Tampa for $14.1 Million
19 Projects (1.6 Million Square Feet) in the Company’s Development Program at September 30, 2014 With a Projected Total Investment of $116 Million
Transferred Six Development Projects (584,000 Square Feet) to the Real Estate Portfolio During the Quarter
Paid 139th Consecutive Quarterly Cash Dividend – Increased the Dividend by $.03 Per Share (5.6%) to $.57 Per Share
Issued 310,410 Shares of Common Stock During the Quarter With Gross Proceeds of $20.0 Million
Interest and Fixed Charge Coverages of 4.2x for the Quarter


JACKSON, MISSISSIPPI, October 16, 2014 - EastGroup Properties, Inc. (NYSE-EGP) announced today the results of its operations for the three and nine months ended September 30, 2014.

Commenting on EastGroup’s performance for the quarter, David H. Hoster II, President and CEO, stated, “We continued our positive operating momentum resulting in a 7.2% increase in FFO per share in the third quarter as compared to the same quarter in 2013. The FFO of $.89 per share is the highest in EastGroup's history, and we have now achieved FFO per share growth as compared to the previous year's quarter in thirteen of the last fourteen quarters.

"Quarter end occupancy was 96.2% which was our fifth consecutive quarter of 95% or above and our highest level since third quarter 2000. This occupancy and improving rent spreads generated increases in third quarter same property operating results of 5.9% on a cash basis and 3.7% with straight line rent adjustments, our best same property operating results in seven years."

FUNDS FROM OPERATIONS

For the quarter ended September 30, 2014, funds from operations (FFO) were $.89 per share compared to $.83 per share for the same period of 2013, an increase of 7.2% per share.  Property net operating income (PNOI) increased by $3,441,000, or 9.4%, during the third quarter of 2014 compared to the same quarter of 2013.  PNOI increased $1,521,000 from newly developed properties, $1,342,000 from same property operations and $648,000 from 2013 and 2014 acquisitions.

Same property net operating income increased 3.7% for the third quarter of 2014 compared to the same quarter of 2013. Without straight-line rent adjustments, same property net operating income increased 5.9%.  Rental rates on new and renewal leases (6.2% of total square footage) increased an average of 6.9% for the quarter; rental rates decreased 0.4% without straight-line rent adjustments.

-MORE-

P. O. Box 22728 – JACKSON, MS 39225 – TEL. 601-354-3555 – FAX 601-352-1441





For the nine months ended September 30, 2014, FFO was $2.55 per share compared to $2.39 per share for the same period of 2013, an increase of 6.7% per share. PNOI increased by $9,534,000, or 9.0%, during the nine months ended September 30, 2014 compared to the same period last year. PNOI increased $4,737,000 from newly developed properties, $2,844,000 from 2013 and 2014 acquisitions and $2,113,000 from same property operations.

Same property net operating income increased 2.1% for the nine months ended September 30, 2014, compared to the same period last year. Without straight-line rent adjustments, same property net operating income increased 2.8%. Rental rates on new and renewal leases (13.8% of total square footage) increased an average of 8.0% for the nine months; rental rates increased 0.3% without straight-line rent adjustments.

FFO and PNOI are non-GAAP financial measures, which are defined under Definitions later in this release.  Reconciliations of Net Income to PNOI and Net Income Attributable to EastGroup Properties, Inc. Common Stockholders to FFO are presented in the attached schedule “Reconciliations of GAAP to Non-GAAP Measures.”

EARNINGS PER SHARE

On a diluted per share basis, earnings per common share (EPS) was $.56 and $1.13 for the three and nine months ended September 30, 2014, respectively, compared to $.28 and $.77 for the same periods of 2013. EPS included gains on sales of real estate investments of $7,417,000 ($.23 per diluted share) and $7,512,000 ($.24 per diluted share) for the three and nine months ended September 30, 2014, respectively; no gains on sales of real estate investments were recorded during the same periods of 2013.

DEVELOPMENT

EastGroup began construction of four business distribution projects during the third quarter. West Road III (78,000 square feet) and Ten West Crossing 7 (68,000 square feet) in Houston have projected total investments of $5.0 million and $4.9 million, respectively. Thousand Oaks 4 in San Antonio will contain 66,000 square feet and has a projected total investment of $5.1 million. Madison II & III in Tampa total 127,000 square feet and have a projected total investment of $8.0 million.

During the first nine months of 2014, EastGroup began construction of 15 development projects containing 1,236,000 square feet with a projected total investment of $88.9 million. These developments, which are located in Houston, San Antonio, Charlotte, Phoenix, Orlando and Tampa, are detailed in the table below.
Development Properties Started in 2014
 
Size
 
Actual or Projected Completion Date
 
Projected Total Costs
 
 
 
(Square feet)
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
Steele Creek III, Charlotte, NC
 
108,000

 
07/2014
 
$
8,200

 
World Houston 41, Houston, TX
 
104,000

 
08/2014
 
6,900

 
Horizon II, Orlando, FL
 
123,000

 
09/2014
 
8,600

 
Kyrene 202 I, Phoenix, AZ
 
75,000

 
10/2014
 
6,900

 
Kyrene 202 II, Phoenix, AZ
 
45,000

 
10/2014
 
3,900

 
Ten West Crossing 6, Houston, TX
 
64,000

 
10/2014
 
4,800

 
West Road I, Houston, TX
 
63,000

 
10/2014
 
4,900

 
West Road II, Houston, TX
 
100,000

 
10/2014
 
6,800

 
Steele Creek IV, Charlotte, NC
 
57,000

 
11/2014
 
4,300

 
Alamo Ridge I, San Antonio, TX
 
96,000

 
12/2014
 
6,500

 
Alamo Ridge II, San Antonio, TX
 
62,000

 
12/2014
 
4,100

 
West Road III, Houston, TX
 
78,000

 
02/2015
 
5,000

 
Thousand Oaks 4, San Antonio, TX
 
66,000

 
03/2015
 
5,100

 
Ten West Crossing 7, Houston, TX
 
68,000

 
04/2015
 
4,900

 
Madison II & III, Tampa, FL
 
127,000

 
05/2015
 
8,000

 
   Total Development Properties Started
 
1,236,000

 
 
 
$
88,900

 



-MORE-

P. O. Box 22728 – JACKSON, MS 39225 – TEL. 601-354-3555 – FAX 601-352-1441




Also during the first nine months of 2014, EastGroup transferred nine development properties to the real estate portfolio as detailed in the table below. All of these projects were started prior to 2014.
Development Properties Transferred to Real Estate
Portfolio in 2014
 
Size
 
Completion Date
 
Cumulative Cost as of 9/30/14
 
Percent Leased as of 10/15/14
 
 
(Square feet)
 
 
 
(In thousands)
 
 
 
 
 
 
 
 
 
 
 
Chandler Freeways, Phoenix, AZ
 
126,000

 
11/2013
 
$
8,906

 
100%
Steele Creek I, Charlotte, NC
 
71,000

 
02/2014
 
5,168

 
100%
Ten West Crossing 3, Houston, TX
 
68,000

 
09/2013
 
4,952

 
100%
Thousand Oaks 3, San Antonio, TX
 
66,000

 
07/2013
 
5,219

 
100%
Ten West Crossing 2, Houston, TX
 
46,000

 
09/2013
 
5,204

 
100%
Ten West Crossing 4, Houston, TX
 
68,000

 
02/2014
 
4,991

 
88%
Ten West Crossing 5, Houston, TX
 
101,000

 
09/2014
 
6,696

 
100%
World Houston 37, Houston, TX
 
101,000

 
09/2013
 
6,774

 
100%
World Houston 40, Houston, TX
 
202,000

 
09/2014
 
10,421

 
100%
   Total Properties Transferred
 
849,000

 
 
 
$
58,331

 
99%

At September 30, 2014, EastGroup’s development program consisted of 19 projects (1,594,000 square feet), four of which were started in 2013 and fifteen in 2014. The projects, which were collectively 33% leased as of October 15, 2014, have a projected total cost of $116 million.

PROPERTY SALES

In July, EastGroup sold Tampa West Distribution Center VI (9,000 square feet) for $743,000 and recognized a gain on the sale of $236,000 in the third quarter. At the end of September, the Company sold Clay Campbell Distribution Center (118,000 square feet) and Kirby Business Center (125,000 square feet) in Houston for $13.4 million and recognized a gain on the sales of $7.2 million in the third quarter. The gains on the property sales, which total $7,417,000 for the third quarter, were not included in FFO.

Also during September, EastGroup sold a small parcel of land (0.1 acres) in Orlando in an eminent domain settlement. The land was sold for $141,000, and EastGroup recognized a gain of $98,000 on the transaction. The gain, which is included in FFO, is included in Other on the Consolidated Statements of Income and Comprehensive Income.

DIVIDENDS

EastGroup paid cash dividends of $.57 per share of common stock in the third quarter of 2014, which was the Company’s 139th consecutive quarterly cash distribution and represents an increase of 5.6% over last quarter's cash distribution of $.54 per share.  EastGroup has increased or maintained its dividend for 22 consecutive years and increased it 19 years over that period.  The Company’s payout ratio of dividends to FFO was 64% for the third quarter.  The annualized dividend rate of $2.28 per share yielded 3.6% on the closing stock price of $63.73 on October 15, 2014.

FINANCIAL STRENGTH AND FLEXIBILITY

EastGroup continues to maintain a strong and flexible balance sheet.  Debt-to-total market capitalization was 32.3% at September 30, 2014.  For the third quarter, the Company had both interest and fixed charge coverage ratios of 4.2x and a debt to earnings before interest, taxes, depreciation and amortization (EBITDA) ratio of 6.20. The adjusted debt to EBITDA ratio was 5.49 for the quarter. For this ratio, the Company (a) adjusts debt by subtracting the cost of developments in lease-up or under construction, (b) adjusts EBITDA by adding an estimate of net operating income for significant acquisitions as if the acquired properties were owned for the entire period, and (c) adjusts EBITDA by subtracting net operating income from developments in lease-up or under construction and from properties sold during the period.

Total debt at September 30, 2014 was $921.0 million comprised of $456.5 million of secured debt, $380.0 million of unsecured debt, and $84.5 million of unsecured bank credit facilities.

During the third quarter, EastGroup issued and sold 310,410 shares of common stock under its continuous equity program at an average price of $64.41 per share with gross proceeds to the Company of $20 million. For the nine

-MORE-

P. O. Box 22728 – JACKSON, MS 39225 – TEL. 601-354-3555 – FAX 601-352-1441




months ended September 30, 2014, the Company issued and sold a total of 944,548 shares of common stock under the program at an average price of $63.52 per share with gross proceeds of $60 million.  

On July 10, 2014, EastGroup repaid (with no penalty) a mortgage loan that was scheduled to mature on October 10, 2014. The outstanding balance was $26.6 million, and the loan had an interest rate of 5.68%.

In late July, EastGroup closed a $75 million unsecured term loan with a five year term and interest only payments. It bears interest at the annual rate of LIBOR plus an applicable margin (currently 1.15%) based on the Company's senior unsecured long-term debt rating. The Company entered into an interest rate swap agreement to convert the loan's LIBOR rate component to a fixed interest rate for the entire term of the loan providing a total effective fixed interest rate of 2.846%.

OUTLOOK FOR REMAINDER OF 2014

FFO per share for 2014 is now estimated to be in the range of $3.45 to $3.47. The Company increased the mid-point from $3.45 to $3.46 and narrowed the range. Diluted EPS for 2014 is estimated to be in the range of $1.53 to $1.55.  The table below reconciles projected net income attributable to common stockholders to projected FFO.
 
 
Low Range
 
High Range
 
 
Q4 2014
 
Y/E 2014
 
Q4 2014
 
Y/E 2014
 
 
(In thousands, except per share data)
 
 
 
 
 
 
 
 
 
Net income attributable to common stockholders
 
$
12,902

 
48,126

 
13,542

 
48,754

Depreciation and amortization
 
17,688

 
69,737

 
17,688

 
69,737

Gain on sales of real estate investments
 
(1,768
)
 
(9,280
)
 
(1,768
)
 
(9,280
)
Funds from operations attributable to common stockholders
 
$
28,822

 
108,583

 
29,462

 
109,211

 
 
 
 
 
 
 
 
 
Diluted shares
 
31,995

 
31,442

 
31,995

 
31,442

 
 
 
 
 
 
 
 
 
Per share data (diluted):
 
 

 
 

 
 

 
 

   Net income attributable to common stockholders
 
$
0.40

 
1.53

 
0.42

 
1.55

   Funds from operations attributable to common stockholders
 
$
0.90

 
3.45

 
0.92

 
3.47


The following assumptions for the fourth quarter were used for the mid-point:

Average occupancy of 95.8%.
Same property NOI increase of 3.0%; 5.6% increase without straight-line rent adjustments.
Development starts of 430,000 square feet with projected total investment of $32.2 million. For the year, a total of 1,666,000 square feet with projected total investment of $121.1 million.
No operating property acquisitions.
Operating property dispositions of approximately $3 million.
Termination fees exceeding bad debt expense by $426,000.
Floating rate bank debt at an average rate of 1.4%.
Common stock issuances of $17.5 million.

DEFINITIONS

The Company’s chief decision makers use two primary measures of operating results in making decisions:  (1) property net operating income (PNOI), defined as Income from real estate operations less Expenses from real estate operations (including market-based internal management fee expense) plus the Company's share of income and property operating expenses from its less-than-wholly-owned real estate investments, and (2) funds from operations attributable to common stockholders (FFO).  EastGroup defines FFO consistent with the National Association of Real Estate Investment Trusts’ definition, as net income (loss) attributable to common stockholders computed in accordance with U.S. generally accepted accounting principles (GAAP), excluding gains or losses from sales of depreciable real estate property and impairment losses, plus real estate related depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.

PNOI and FFO are supplemental industry reporting measurements used to evaluate the performance of the Company’s investments in real estate assets and its operating results. The Company believes that the exclusion of depreciation and amortization in the industry’s calculations of PNOI and FFO provides supplemental indicators of the properties’

-MORE-

P. O. Box 22728 – JACKSON, MS 39225 – TEL. 601-354-3555 – FAX 601-352-1441




performance since real estate values have historically risen or fallen with market conditions.  PNOI and FFO as calculated by the Company may not be comparable to similarly titled but differently calculated measures for other REITs.  Investors should be aware that items excluded from or added back to FFO are significant components in understanding and assessing the Company’s financial performance.


CONFERENCE CALL

EastGroup will host a conference call and webcast to discuss the results of its third quarter and review the Company’s current operations on Friday, October 17, 2014, at 11:00 a.m. Eastern Daylight Time.  A live broadcast of the conference call is available by dialing 1-866-952-1906 (conference ID: EastGroup) or by webcast through a link on the Company's website at eastgroup.net.  If you are unable to listen to the live conference call, a telephone and webcast replay will be available on Friday, October 17, 2014.  The telephone replay will be available until Friday, October 24, 2014, and can be accessed by dialing 1-800-283-4799.  Also, the replay of the webcast can be accessed through a link on the Company's website at eastgroup.net and will be available until Friday, October 24, 2014.


SUPPLEMENTAL INFORMATION

Supplemental financial information is available in the Reports section of the Company’s website at eastgroup.net or upon request by calling the Company at 601-354-3555.


COMPANY INFORMATION

EastGroup Properties, Inc. is a self-administered equity real estate investment trust focused on the development, acquisition and operation of industrial properties in major Sunbelt markets throughout the United States with an emphasis in the states of Florida, Texas, Arizona, California and North Carolina.  The Company’s goal is to maximize shareholder value by being the leading provider in its markets of functional, flexible, and quality business distribution space (primarily in the 5,000 to 50,000 square foot range) for location sensitive customers.  The Company’s strategy for growth is based on ownership of premier distribution facilities generally clustered near major transportation features in supply-constrained submarkets.  EastGroup’s portfolio, including development projects in lease-up and under construction, currently includes 35 million square feet.  EastGroup Properties, Inc. press releases are available on the Company’s website at eastgroup.net.


FORWARD-LOOKING STATEMENTS

The Company's assumptions and financial projections in this release are based upon "forward-looking" information and are being made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  Words such as “will,” “anticipates,” “expects,” “believes,” “intends,” “plans,” “seeks,” “estimates,” variations of such words and similar expressions are intended to identify such forward-looking statements, which generally are not historical in nature.  All statements that address operating performance, events or developments that the Company expects or anticipates will occur in the future, including statements relating to rent and occupancy growth, development activity, the acquisition or sale of properties, general conditions in the geographic areas where the Company operates and the availability of capital, are forward-looking statements.  Forward-looking statements are inherently subject to known and unknown risks and uncertainties, many of which the Company cannot predict, including, without limitation:
 
changes in general economic conditions;
the extent of customer defaults or of any early lease terminations;
the Company's ability to lease or re-lease space at current or anticipated rents;
the availability of financing;
failure to maintain credit ratings with rating agencies;
changes in the supply of and demand for industrial/warehouse properties;
increases in interest rate levels;
increases in operating costs;
natural disasters, terrorism, riots and acts of war, and the Company's ability to obtain adequate insurance;
changes in governmental regulation, tax rates and similar matters; and
other risks associated with the development and acquisition of properties, including risks that development projects may not be completed on schedule, development or operating costs may be greater than anticipated or acquisitions may not close as scheduled.


-MORE-

P. O. Box 22728 – JACKSON, MS 39225 – TEL. 601-354-3555 – FAX 601-352-1441




Although the Company believes that the expectations reflected in the forward-looking statements are based upon reasonable assumptions at the time made, the Company can give no assurance that such expectations will be achieved.  The Company assumes no obligation whatsoever to publicly update or revise any forward-looking statements.  See also the information contained in the Company’s reports filed or to be filed from time to time with the Securities and Exchange Commission pursuant to the Securities Exchange Act of 1934, as amended.
EASTGROUP PROPERTIES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
 
 
2014
 
2013
 
2014
 
2013
REVENUES
 
 
 
 
 
 
 
 
Income from real estate operations
 
$
55,896

 
51,144

 
162,474

 
148,254

Other income
 
61

 
34

 
114

 
220

 
 
55,957

 
51,178

 
162,588

 
148,474

EXPENSES
 
 

 
 

 
 
 
 
Expenses from real estate operations
 
15,899

 
14,561

 
46,536

 
41,765

Depreciation and amortization
 
17,779

 
16,921

 
52,101

 
48,784

General and administrative
 
3,373

 
2,589

 
9,779

 
8,730

Acquisition costs
 

 
16

 
160

 
183

 
 
37,051

 
34,087

 
108,576

 
99,462

 
 
 
 
 
 
 
 
 
OPERATING INCOME
 
18,906

 
17,091

 
54,012

 
49,012

OTHER INCOME (EXPENSE)
 
 

 
 

 
 
 
 
Interest expense
 
(8,781
)
 
(8,845
)
 
(26,665
)
 
(26,183
)
Gain on sales of real estate investments
 
7,417

 

 
7,512

 

Other
 
319

 
249

 
758

 
728

INCOME FROM CONTINUING OPERATIONS
 
17,861

 
8,495

 
35,617

 
23,557

 
 
 
 
 
 
 
 
 
DISCONTINUED OPERATIONS
 
 

 
 

 
 
 
 
Income from real estate operations
 

 
19

 

 
55

INCOME FROM DISCONTINUED OPERATIONS
 

 
19

 

 
55

NET INCOME
 
17,861

 
8,514

 
35,617

 
23,612

Net income attributable to noncontrolling interest in joint ventures
 
(132
)
 
(151
)
 
(398
)
 
(452
)
 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS
 
17,729

 
8,363

 
35,219

 
23,160

 
 
 
 
 
 
 
 
 
Other comprehensive income (loss) - cash flow hedges
 
1,063

 
(1,597
)
 
(1,714
)
 
743

TOTAL COMPREHENSIVE INCOME
 
$
18,792

 
6,766

 
33,505

 
23,903

 
 
 
 
 
 
 
 
 
BASIC PER COMMON SHARE DATA FOR NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
0.56

 
0.28

 
1.13

 
0.77

Income from discontinued operations
 
0.00

 
0.00

 
0.00

 
0.00

Net income attributable to common stockholders
 
$
0.56

 
0.28

 
1.13

 
0.77

Weighted average shares outstanding
 
31,515

 
30,281

 
31,156

 
30,029

 
 
 
 
 
 
 
 
 
DILUTED PER COMMON SHARE DATA FOR NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
0.56

 
0.28

 
1.13

 
0.77

Income from discontinued operations
 
0.00

 
0.00

 
0.00

 
0.00

Net income attributable to common stockholders
 
$
0.56

 
0.28

 
1.13

 
0.77

Weighted average shares outstanding
 
31,644

 
30,400

 
31,256

 
30,124

 
 
 
 
 
 
 
 
 
AMOUNTS ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS
 
 
 
 
 
 
 
 
Income from continuing operations
 
$
17,729

 
8,344

 
35,219

 
23,105

Income from discontinued operations
 

 
19

 

 
55

Net income attributable to common stockholders
 
$
17,729

 
8,363

 
35,219

 
23,160


-MORE-

P. O. Box 22728 – JACKSON, MS 39225 – TEL. 601-354-3555 – FAX 601-352-1441




EASTGROUP PROPERTIES, INC. AND SUBSIDIARIES
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
(IN THOUSANDS, EXCEPT PER SHARE DATA)
(UNAUDITED)
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
 
 
2014
 
2013
 
2014
 
2013
 
 
 
 
 
 
 
 
 
NET INCOME
 
$
17,861

 
8,514

 
35,617

 
23,612

Interest income
 
(127
)
 
(133
)
 
(379
)
 
(401
)
Gain on sales of real estate investments
 
(7,417
)
 

 
(7,512
)
 

Company's share of interest expense from unconsolidated investment
 
71

 
73

 
213

 
221

Company's share of depreciation from unconsolidated investment
 
34

 
33

 
100

 
100

Other income
 
(61
)
 
(34
)
 
(114
)
 
(220
)
Interest rate swap ineffectiveness
 

 

 
1

 
(29
)
Gain on sales of non-operating real estate
 
(98
)
 
(24
)
 
(98
)
 
(24
)
Income from discontinued operations
 

 
(19
)
 

 
(55
)
Depreciation and amortization from continuing operations
 
17,779

 
16,921

 
52,101

 
48,784

Interest expense (1)
 
8,781

 
8,845

 
26,665

 
26,183

General and administrative expense (2)
 
3,373

 
2,589

 
9,779

 
8,730

Acquisition costs
 

 
16

 
160

 
183

Noncontrolling interest in PNOI of consolidated 80% joint ventures
 
(209
)
 
(235
)
 
(636
)
 
(721
)
PROPERTY NET OPERATING INCOME (PNOI)
 
$
39,987

 
36,546

 
115,897

 
106,363

 
 
 
 
 
 
 
 
 
COMPONENTS OF PNOI:
 
 

 
 

 
 
 
 
PNOI from Same Properties
 
$
37,460

 
36,118

 
103,947

 
101,834

PNOI from 2013 and 2014 Acquisitions
 
648

 

 
4,369

 
1,525

PNOI from 2013 and 2014 Development Properties
 
1,701

 
180

 
6,981

 
2,244

PNOI from 2014 Dispositions
 
217

 
301

 
719

 
891

Other PNOI
 
(39
)
 
(53
)
 
(119
)
 
(131
)
TOTAL PNOI
 
$
39,987

 
36,546

 
115,897

 
106,363

 
 
 
 
 
 
 
 
 
NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS
 
$
17,729

 
8,363

 
35,219

 
23,160

Depreciation and amortization from continuing operations
 
17,779

 
16,921

 
52,101

 
48,784

Depreciation and amortization from discontinued operations
 

 
27

 

 
107

Company's share of depreciation from unconsolidated investment
 
34

 
33

 
100

 
100

Depreciation and amortization from noncontrolling interest
 
(50
)
 
(58
)
 
(153
)
 
(186
)
Gain on sales of real estate investments
 
(7,417
)
 

 
(7,512
)
 

FUNDS FROM OPERATIONS (FFO) ATTRIBUTABLE TO COMMON STOCKHOLDERS
 
$
28,075

 
25,286

 
79,755

 
71,965

 
 
 
 
 
 
 
 
 
NET INCOME
 
$
17,861

 
8,514

 
35,617

 
23,612

Interest expense (1)
 
8,781

 
8,845

 
26,665

 
26,183

Company's share of interest expense from unconsolidated investment
 
71

 
73

 
213

 
221

Depreciation and amortization from continuing operations
 
17,779

 
16,921

 
52,101

 
48,784

Depreciation and amortization from discontinued operations
 

 
27

 

 
107

Company's share of depreciation from unconsolidated investment
 
34

 
33

 
100

 
100

Gain on sales of real estate investments
 
(7,417
)
 

 
(7,512
)
 

EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTIZATION (EBITDA)
 
$
37,109

 
34,413

 
107,184

 
99,007

 
 
 
 
 
 
 
 
 
DILUTED PER COMMON SHARE DATA FOR NET INCOME ATTRIBUTABLE TO EASTGROUP PROPERTIES, INC. COMMON STOCKHOLDERS
 
 

 
 

 
 
 
 
Income from continuing operations
 
$
0.56

 
0.28

 
1.13

 
0.77

Income from discontinued operations
 
0.00

 
0.00

 
0.00

 
0.00

Net income attributable to common stockholders
 
$
0.56


0.28


1.13


0.77

 
 
 
 
 
 
 
 
 
Funds from operations (FFO) attributable to common stockholders
 
$
0.89


0.83


2.55


2.39

 
 
 
 
 
 
 
 
 
Weighted average shares outstanding for EPS and FFO purposes
 
31,644


30,400


31,256


30,124

 
 
 
 
 
 
 
 
 
(1)  Net of capitalized interest of $1,346 and $1,281 for the three months ended September 30, 2014 and 2013, respectively; and $3,682 and $3,841 for the nine months ended September 30, 2014 and 2013, respectively.
 
 
 
 
 
 
 
 
 
2) Net of capitalized development costs of $897 and $1,028 for the three months ended September 30, 2014 and 2013, respectively; and $3,077 and $2,873 for the nine months ended September 30, 2014 and 2013, respectively.