Exhibit 99.1
 
Equity One, Inc.
1600 NE Miami Gardens Drive
North Miami Beach, FL 33179
305-947-1664
For additional information:
Mark Langer, EVP and
Chief Financial Officer
FOR IMMEDIATE RELEASE:

Equity One Reports Third Quarter 2014 Operating Results

North Miami Beach, FL, October 29, 2014 - Equity One, Inc. (NYSE:EQY), an owner, developer, and operator of shopping centers, announced today its financial results for the three and nine months ended September 30, 2014.

Highlights of the quarter and recent activity include:

Generated Recurring Funds From Operations of $0.31 per diluted share for the quarter, a 3% increase as compared to the third quarter of 2013, and $0.98 per diluted share for the nine months ended September 30, 2014, a 5% increase as compared to the same period of 2013
Generated Funds From Operations (FFO) of $0.29 per diluted share for the quarter, a 3% decrease as compared to the third quarter of 2013, and $0.96 per diluted share for the nine months ended September 30, 2014, an 8% increase as compared to the same period of 2013
Increased same-property net operating income (NOI) by 2.5% as compared to the third quarter of 2013, and by 2.4% as compared to the nine months ended September 30, 2013
Consolidated shopping center occupancy increased to 94.4%, up 20 basis points as compared to June 30, 2014, and up 200 basis points as compared to September 30, 2013
Same-property occupancy was unchanged at 94.4% as compared to June 30, 2014, and increased 10 basis points to 94.4% as compared to September 30, 2013
Executed 122 new leases, renewals, and options during the quarter totaling 595,689 square feet at an average rent spread of 9.2% on a same space basis
Increased average base rents to $17.00 per square foot at September 30, 2014, up 1.9% as compared to June 30, 2014, and up 9.5% as compared to September 30, 2013
Year-to-date through the date of this release, sold twenty non-core assets for $141.7 million, including eight assets for $64.5 million during the third quarter and four assets for $18.6 million subsequent to September 30, 2014, and have two additional non-core assets under contract for $8.3 million
Completed a common stock offering and concurrent private placement generating net proceeds before expenses of $104.6 million
Updated 2014 Recurring FFO guidance to a new range of $1.27 to $1.28 per diluted share, which compares to previous guidance of $1.25 to $1.28 per diluted share

“I am pleased with our progress and results this quarter including strong leasing activity in Florida where same-property occupancy rose 50 basis points since June 30. We also achieved strategic milestones such as the successful opening of our Broadway Plaza development project and continued progress on non-core asset dispositions,” said David Lukes, CEO. “Stronger than expected Recurring FFO for the quarter allowed us to increase our earnings guidance.”

Financial Highlights

Recurring FFO was $40.6 million, or $0.31 per diluted share, for the third quarter of 2014, as compared to $39.3 million, or $0.30 per diluted share, for the third quarter of 2013, representing a 3% increase on a per share basis. Recurring FFO was $127.4 million, or $0.98 per diluted share for the nine months ended September 30, 2014, as compared to $119.9 million, or $0.93 per diluted share for the same period of 2013, representing a 5% increase on a per share basis. Recurring FFO for the third quarter of 2014 excluded $2.6 million of reorganization costs, primarily comprised of share-based compensation and bonus expense related to the transition of the company’s Chief Executive Officer. Recurring FFO for the nine months ended September 30, 2014 included a $4.2 million net termination benefit related to the Loehmann’s lease at





101 7th Avenue and a $1.1 million reversal of bad debt expense associated with the settlement of historical real estate taxes with two tenants.

In the third quarter of 2014, the company generated FFO of $37.9 million, or $0.29 per diluted share, as compared to $38.4 million, or $0.30 per diluted share for the third quarter of 2013, representing a 3% decrease on a per share basis. FFO was $124.0 million, or $0.96 per diluted share for the nine months ended September 30, 2014, as compared to $115.1 million, or $0.89 per diluted share for the same period of 2013, representing an 8% increase on a per share basis.

Net income attributable to Equity One was $18.3 million, or $0.14 per diluted share, for the quarter ended September 30, 2014, as compared to $10.6 million, or $0.09 per diluted share, for the third quarter of 2013. Net income attributable to Equity One was $42.2 million, or $0.34 per diluted share, for the nine months ended September 30, 2014, as compared to $68.8 million, or $0.58 per diluted share, for the same period of 2013. A reconciliation of net income attributable to Equity One to FFO and the reconciling components of FFO to Recurring FFO are provided in the tables accompanying this press release.

Operating Highlights

Same-property NOI increased 2.5% for the third quarter of 2014 as compared to the third quarter of 2013, and increased 2.4% for the nine months ended September 30, 2014 as compared to the same period of 2013. This same-property NOI growth does not reflect assets in redevelopment. Two redevelopment assets, Dick’s Sporting Goods at Serramonte Center and Boca Village Square, have stabilized from an NOI perspective but are not yet in the same-property pool. Adjusting the same-property pool to include these two assets, same-property NOI increased 3.9% for the third quarter of 2014 as compared to the third quarter of 2013, and increased 3.3% for the nine months ended September 30, 2014 as compared to the same period of 2013. A reconciliation of same-property NOI to income from continuing operations before tax and discontinued operations is provided in the tables accompanying this press release.

As of September 30, 2014, occupancy for the company’s consolidated shopping center portfolio was 94.4%, up 20 basis points as compared to June 30, 2014, and up 200 basis points as compared to September 30, 2013. On a same-property basis, occupancy was unchanged at 94.4% as compared to June 30, 2014, and increased 10 basis points to 94.4% as compared to September 30, 2013. Same-property occupancy for shop space increased 10 basis points to 85.5% as compared to June 30, 2014, and increased 150 basis points to 85.4% as compared to September 30, 2013. The company’s Florida portfolio benefited from strong leasing activity as sequential quarter same-property occupancy increased by 50 basis points to 92.9%, driven by 35,000 square feet of net lease up, primarily shop space. Consolidated shopping center occupancy as of September 30, 2014 was impacted by three properties that are being prepared for either re-tenanting or re-development (Serramonte, The Village Center and Ambassador Row Courtyards). As of September 30, 2014, these sites had 36,400 square feet of vacancy (or the equivalent of 30 basis points) that was intended as part of the re-tenanting plans. Subsequent to September 30, 2014, the company executed a new 18,000 square foot lease with Cost Plus World Market at Ambassador Row Courtyards, located in Lafayette, Louisiana consistent with the re-anchoring plan at that center. The addition of Cost Plus World Market to an anchor roster that also includes Bed Bath & Beyond, provides momentum for additional re-tenanting and an improved retailer mix at Ambassador Row Courtyards.

During the third quarter of 2014, the company executed 122 new leases, renewals, and options totaling 595,689 square feet, including 109 same space leases totaling 499,031 square feet. On a same space cash basis, average rents for these leases increased by 9.2%. On a same space basis, 39 new leases were executed in the third quarter of 2014 comprising 80,489 square feet at an average rental rate of $20.27 per square foot, representing a 2.3% increase from prior cash rents. Additionally, the company renewed 70 leases on a same space basis, totaling 418,542 square feet at an average rental rate of $12.69 per square foot, representing an 11.5% increase from prior cash rents.

For the nine months ended September 30, 2014, the company executed 353 new leases, renewals, and options totaling 1.8 million square feet, including 305 same space leases totaling 1.5 million square feet at an average rental rate of $16.19 per square foot, representing a 4.8% increase from prior cash rents. Excluding the new anchor lease executed during the first quarter of 2014 at Park Promenade, same space cash leasing spreads for the nine months ended September 30, 2014 averaged 6.8% for all new leases, renewals and options, and 8.4% for new leases.
Development and Redevelopment Activities

As of September 30, 2014, the company had approximately $133.7 million of active development and redevelopment projects underway of which $52.5 million remained to be incurred.






At Broadway Plaza, a development site in the Bronx, New York, four anchors comprising 82,000 square feet of space opened for business during September and October 2014. These four anchors, which include The Sports Authority, TJ Maxx, Aldi, and Party City, comprise 72% of the 115,000 square feet initial phase of the project. Recently, a new lease was executed with Five Below for 9,000 square feet bringing the leased rate for the initial phase of Broadway Plaza to 78%. The second phase of the project, consisting of an additional 33,000 square feet, is now 53% leased and expected to open in the third quarter of 2015. Leases have been signed with Blink Fitness for 16,000 square feet comprising the entire second level, and with Starbucks for 1,400 square feet on the first level. The total budgeted cost of the entire project is approximately $66.5 million of which $14.3 million remained to be incurred as of September 30, 2014.

At 101 7th Avenue, the former Loehmann’s space is being prepared for the new Barneys New York flagship store at an expected cost of $12.5 million. The company expects to deliver the space to Barneys by the first quarter of 2015 so that Barneys may commence its build-out. Barneys is expected to open for business in the first quarter of 2016. At Alafaya Commons in Orlando, Florida, demolition work is ongoing to redevelop 67,000 square feet, including the former grocery space to accommodate a new Academy Sports store, at an estimated cost of $7.5 million. The company expects Academy Sports to open for business in the first quarter of 2015.

The company has four additional properties under active redevelopment at an expected cost of $47.2 million, of which $22.7 million remained to be incurred as of September 30, 2014. These projects include design improvements, expansions and new anchor re-tenanting with retailers such as L.A. Fitness, Walgreens, Ulta Beauty, UFC Gym, Publix, Academy Sports, The Fresh Market, and Ross. The company is actively working on future redevelopment opportunities that include projects to consolidate shop space, to upgrade the tenant mix of certain centers by replacing underperforming anchor tenants and to expand certain centers by adding new outparcels.

Disposition Activity

During the third quarter of 2014, the company closed on the sale of eight non-core assets totaling approximately 840,000 square feet of gross leasable area (GLA) for $64.5 million. Since September 30, 2014 and through the date of this release, the company has closed on the sale of four additional non-core assets totaling approximately 344,000 square feet of GLA for $18.6 million, and has contracts to sell two additional non-core assets totaling approximately 130,000 square feet of GLA for $8.3 million.

Year-to-date through this release, the total value of non-core assets sold and under contract is $150.0 million, representing a weighted average capitalization rate (excluding a property sold via short-sale for $5.4 million) of approximately 7.9%. The company continues to explore opportunities to dispose of additional non-core assets as part of its capital recycling initiatives.

Investing and Financing Activities

In September 2014, the company completed an underwritten public offering and concurrent private placement totaling 4.5 million shares of its common stock. The offerings generated net proceeds before expenses to the company of approximately $104.6 million, which the company intends to use to fund development and redevelopment activities and for general corporate purposes including the payment of secured and unsecured debt. Subsequent to September 30, 2014, the company prepaid, with no prepayment penalty, the $21.0 million mortgage on Southbury Green, which bore interest at 5.2% and matured on January 5, 2015.

In August 2014, the company’s joint venture with New York Common Retirement Fund acquired the second phase of The Grove, a 34,000 square foot retail center located in Windermere, Florida, adjacent to a 118,000 square foot shopping center acquired by the joint venture in December 2013. The $13.0 million acquisition was funded through partner contributions of $6.5 million, of which the company’s proportionate share was $2.0 million, and a mortgage note of $6.5 million. The property is anchored by Publix and L.A. Fitness and is 94.3% leased. The property is located in the affluent Windermere area of Orlando with average household incomes of almost $150,000 in the immediate trade area.






Balance Sheet Highlights

At September 30, 2014, the company’s total market capitalization (including debt and equity) was $4.3 billion, comprising 134.4 million shares of common stock outstanding (on a fully diluted basis) valued at approximately $2.9 billion and approximately $1.4 billion of debt (excluding any debt premium/discount). The company’s ratio of net debt (net of cash) to total market capitalization was 30.6%. At September 30, 2014, the company had approximately $73.8 million of cash and cash equivalents on hand (including $0.3 million cash in escrow and restricted cash) and no amounts outstanding under its revolving credit facilities.

Chief Financial Officer Transition

Mark Langer, Executive Vice President and Chief Financial Officer, has informed the company that he will not continue his employment with the company when his employment agreement expires on June 30, 2015. The company has commenced a search to identify its next Chief Financial Officer and has engaged an executive search firm to assist in that process.

FFO and Earnings Guidance

The company updated its 2014 Recurring FFO guidance to a new range of $1.27 to $1.28 per diluted share, which compares to previous guidance of $1.25 to $1.28 per diluted share. Recurring FFO excludes costs pertaining to the company’s reorganization, debt extinguishment gains/losses, impairment charges, severance costs, transaction costs, gains/losses on disposal of assets, and certain other income or charges. The 2014 guidance is based on the following key assumptions:

Increase in same-property NOI of 2.5% to 3.25%
No additional core acquisitions during 2014 (as compared to previous guidance of zero to $100 million during the second half of 2014)
No additional joint venture acquisitions during 2014 (as compared to previous guidance of zero to $100 million during the second half of 2014)
Non-core dispositions of $150 million to $175 million, including the 2014 sales activity announced in this release

The following table provides a reconciliation of the range of estimated net income attributable to Equity One per diluted share to estimated FFO and Recurring FFO per diluted share for the full year 2014:

 
For the year ended
December 31, 2014 (1)
 
 
Low
 
High
 
Estimated net income attributable to Equity One
$
0.45
 
 
$
0.46
 
 
Adjustments:
 
 
 
 
Net adjustment for rounding and shares issuable to Liberty International Holdings, Ltd. (LIH)
(0.04
)
 
(0.04
)
 
Rental property depreciation and amortization including pro rata share of joint ventures
0.8
 
 
0.8
 
 
Gains on disposal of depreciable assets including pro rata share of joint ventures
(0.17
)
 
(0.17
)
 
Impairments of depreciable real estate
0.11
 
 
0.11
 
 
Earnings allocated to a noncontrolling interest (2)
0.08
 
 
0.08
 
 
 
 
 
 
 
Estimated FFO
1.23
 
 
1.24
 
 
 
 
 
 
 
Reorganization costs, transaction costs, debt extinguishment and other
0.04
 
 
0.04
 
 
Estimated Recurring FFO
$
1.27
 
 
$
1.28
 
 
(1) 
Does not include possible future gains or losses or the impact on operating results from other unplanned future property acquisitions or unplanned dispositions, other possible capital markets activity or possible future impairment or severance charges.
(2) 
Includes effect of distributions paid with respect to unissued shares held by a noncontrolling interest which are already included for purposes of calculating net income attributable to Equity One per diluted share.







ACCOUNTING AND OTHER DISCLOSURES

The company believes FFO (combined with the primary GAAP presentations) is a useful, supplemental measure of its operating performance that is a recognized metric used extensively by the real estate industry, particularly REITs. The National Association of Real Estate Investment Trusts (“NAREIT”) stated in its April 2002 White Paper on Funds from Operations, “Historical cost accounting for real estate assets implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, many industry investors have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves.”
FFO, as defined by NAREIT, is “net income (computed in accordance with GAAP), excluding gains (or losses) from sales of, or impairment charges related to, depreciable operating properties, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures.” NAREIT states further that “adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.” The company makes certain adjustments to FFO, which it refers to as Recurring FFO, to account for items it does not believe are representative of ongoing operating results, including transaction costs associated with acquisition and disposition activity, severance and reorganization costs and gains (or losses) on the extinguishment of debt. The company also believes that Recurring FFO is a useful, supplemental measure of its core operating performance that facilitates comparability of historical financial periods. The company believes that financial analysts, investors and stockholders are better served by the presentation of comparable period operating results generated from its FFO and Recurring FFO measures. The company’s method of calculating FFO and Recurring FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
The company uses NOI, which is a non-GAAP financial measure, internally as a performance measure and believes NOI provides useful information to investors regarding the company’s financial condition and results of operations because it reflects only those income and expense items that are incurred at the property level and when compared across periods, reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and disposition activity on an unleveraged basis. In this release, the company has provided NOI information on a same-property basis. Information provided on a same-property basis, unless otherwise noted, includes the results of properties that the company consolidated, owned and operated for the entirety of both periods being compared except for properties for which significant development or redevelopment occurred during either of the periods being compared.
FFO, Recurring FFO and same-property NOI are presented to assist investors in analyzing the company’s operating performance. Neither FFO, Recurring FFO nor same-property NOI (i) represents cash flow from operations as defined by GAAP, (ii) is indicative of cash available to fund all cash flow needs, including the ability to make distributions, (iii) is an alternative to cash flow as a measure of liquidity, or (iv) should be considered as an alternative to net income (which is determined in accordance with GAAP) for purposes of evaluating the company’s operating performance. The company believes net income attributable to Equity One is the most directly comparable GAAP financial measure to FFO and Recurring FFO while income from continuing operations before tax and discontinued operations is the most directly comparable GAAP financial measure to NOI. Reconciliations of these measures to their respective comparable GAAP measures have been provided in the tables accompanying this press release.
On April 10, 2014, the Financial Accounting Standards Board (“FASB”) issued an update (ASU 2014-08) regarding the criteria for reporting discontinued operations which is effective prospectively beginning in 2015. As permitted, the company has elected to early adopt the updated standard. Therefore, beginning January 1, 2014, prospective activity related to individual properties sold or held for sale will no longer be included as discontinued operations on the consolidated statements of income. The adoption and implementation of this ASU resulted in the operations of certain current period dispositions being classified within continuing operations in the company’s condensed consolidated statements of income, but did not have an impact on the company’s financial position or cash flows.

CONFERENCE CALL/WEB CAST INFORMATION

Equity One will host a conference call on Thursday, October 30, 2014 at 9:00 a.m. Eastern Time to review its 2014 third quarter earnings and operating results. Stockholders, analysts and other interested parties can access the earnings call by dialing (888) 317-6003 (U.S.), (866) 284-3684 (Canada) or (412) 317-6061 (international) using pass code 2351260. The call will also be web cast and can be accessed in a listen-only mode on Equity One’s web site at www.equityone.net.






A replay of the conference call will be available on Equity One’s web site for future review. Interested parties may also access the telephone replay by dialing (877) 344-7529 (U.S.), (855) 669-9658 (Canada) or (412) 317-0088 (international) using pass code 10050788 through November 20, 2014.


FOR ADDITIONAL INFORMATION

For a copy of the company’s third quarter supplemental information package, please access the “Investors” section of Equity One’s web site at www.equityone.net. To be included in the company’s e-mail distributions for press releases and other company notices, please send e-mail addresses to Investor Relations at investorrelations@equityone.net.

ABOUT EQUITY ONE, INC.

As of September 30, 2014, our consolidated shopping center portfolio comprised 126 properties, including 107 retail properties and four non-retail properties totaling approximately 13.8 million square feet of gross leasable area, or GLA, nine development or redevelopment properties with approximately 1.6 million square feet of GLA upon completion, and six land parcels. As of September 30, 2014, our consolidated shopping center occupancy was 94.4% and included national, regional and local tenants. Additionally, we had joint venture interests in 18 retail properties and two office buildings totaling approximately 3.2 million square feet of GLA.

FORWARD LOOKING STATEMENTS

Certain matters discussed by Equity One in this press release constitute forward-looking statements within the meaning of the federal securities laws. Forward-looking statements can be identified by the use of forward-looking terminology such as “may,” “will,” “might,” “would,” “expect,” “anticipate,” “estimate,” “could,” “should,” “believe,” “intend,” “project,” “forecast,” “target,” “plan,” or “continue” or the negative of these words or other variations or comparable terminology. Although Equity One believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that these expectations will be achieved. Factors that could cause actual results to differ materially from current expectations include volatility in the capital markets and changes in borrowing rates; changes in macro-economic conditions and the demand for retail space in the states in which Equity One owns properties; the continuing financial success of Equity One’s current and prospective tenants; the risks that Equity One may not be able to proceed with or obtain necessary approvals for development or redevelopment projects or that it may take more time to complete such projects or incur costs greater than anticipated; the availability of properties for acquisition; the timing, extent and ultimate proceeds realized from asset dispositions; the extent to which continuing supply constraints occur in geographic markets where Equity One owns properties; the success of its efforts to lease up vacant space; changes in key personnel; the effects of natural and other disasters; the ability of Equity One to successfully integrate the operations and systems of acquired companies and properties; changes in Equity One’s credit ratings; and other risks, which are described in Equity One’s filings with the Securities and Exchange Commission.






EQUITY ONE, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
September 30, 2014 and December 31, 2013
(Unaudited)
(In thousands, except share par value amounts)
 
September 30,
2014
 
December 31,
2013
ASSETS
 
 
 
Properties:
 
 
 
Income producing
$
3,087,363

 
$
3,153,131

Less: accumulated depreciation
(367,063
)
 
(354,166
)
Income producing properties, net
2,720,300

 
2,798,965

Construction in progress and land held for development
183,129

 
104,464

Properties held for sale
16,699

 
13,404

Properties, net
2,920,128

 
2,916,833

Cash and cash equivalents
73,571

 
25,583

Cash held in escrow and restricted cash
250

 
10,912

Accounts and other receivables, net
12,423

 
12,872

Investments in and advances to unconsolidated joint ventures
83,454

 
91,772

Loans receivable, net

 
60,711

Goodwill
6,131

 
6,377

Other assets
224,459

 
229,599

TOTAL ASSETS
$
3,320,416

 
$
3,354,659

 
 
 
 
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
 
 
 
Liabilities:
 
 
 
Notes payable:
 
 
 
Mortgage notes payable
$
406,589

 
$
430,155

Unsecured senior notes payable
731,136

 
731,136

Term loan
250,000

 
250,000

Unsecured revolving credit facilities

 
91,000

 
1,387,725

 
1,502,291

Unamortized premium on notes payable, net
3,982

 
6,118

Total notes payable
1,391,707

 
1,508,409

Other liabilities:
 
 
 
Accounts payable and accrued expenses
56,647

 
44,227

Tenant security deposits
8,563

 
8,928

Deferred tax liability
12,515

 
11,764

Other liabilities
171,302

 
177,383

Liabilities associated with properties held for sale
49

 
33

Total liabilities
1,640,783

 
1,750,744

Redeemable noncontrolling interests

 
989

Commitments and contingencies

 

Stockholders' equity:
 
 
 
Preferred stock, $0.01 par value – 10,000 shares authorized but unissued

 

Common stock, $0.01 par value – 150,000 shares authorized, 122,747 and 117,647 shares issued
   and outstanding at September 30, 2014 and December 31, 2013, respectively
1,227

 
1,176

Additional paid-in capital
1,809,563

 
1,693,873

Distributions in excess of earnings
(339,593
)
 
(302,410
)
Accumulated other comprehensive income
1,186

 
2,544

Total stockholders’ equity of Equity One, Inc.
1,472,383

 
1,395,183

Noncontrolling interests
207,250

 
207,743

Total equity
1,679,633

 
1,602,926

TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY
$
3,320,416

 
$
3,354,659









EQUITY ONE, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income
For the three and nine months ended September 30, 2014 and 2013
(Unaudited)
(In thousands, except per share data)
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
 
2014
 
2013
 
2014
 
2013
 
REVENUE:
 
 
 
 
 
 
 
 
Minimum rent
$
65,459

 
$
62,541

 
$
202,005

 
$
183,877

 
Expense recoveries
19,112

 
18,630

 
58,503

 
56,896

 
Percentage rent
1,171

 
965

 
4,285

 
3,630

 
Management and leasing services
635

 
587

 
1,848

 
1,485

 
Total revenue
86,377

 
82,723

 
266,641

 
245,888

 
COSTS AND EXPENSES:
 
 
 
 
 
 
 
 
Property operating
22,120

 
21,990

 
66,519

 
65,887

 
Depreciation and amortization
26,182

 
20,555

 
80,115

 
65,085

 
General and administrative
11,524

 
9,552

 
31,310

 
28,119

 
Total costs and expenses
59,826

 
52,097

 
177,944

 
159,091

 
INCOME BEFORE OTHER INCOME AND EXPENSE, TAX AND
   DISCONTINUED OPERATIONS
26,551

 
30,626

 
88,697

 
86,797

 
OTHER INCOME AND EXPENSE:
 
 
 
 
 
 
 
 
Investment income
59

 
1,453

 
258

 
5,866

 
Equity in income of unconsolidated joint ventures
789

 
716

 
10,318

 
1,766

 
Other income
354

 
37

 
3,200

 
199

 
Interest expense
(15,860
)
 
(16,923
)
 
(48,846
)
 
(50,860
)
 
Amortization of deferred financing fees
(603
)
 
(606
)
 
(1,803
)
 
(1,815
)
 
Gain on extinguishment of debt

 

 
1,074

 
107

 
Impairment loss

 
(1,076
)
 
(13,892
)
 
(3,738
)
 
INCOME FROM CONTINUING OPERATIONS BEFORE TAX AND
   DISCONTINUED OPERATIONS
11,290

 
14,227

 
39,006

 
38,322

 
Income tax (provision) benefit of taxable REIT subsidiaries
(168
)
 
384

 
(780
)
 
363

 
INCOME FROM CONTINUING OPERATIONS
11,122

 
14,611

 
38,226

 
38,685

 
DISCONTINUED OPERATIONS:
 
 
 
 
 
 
 
 
Operations of income producing properties
(155
)
 
1,130

 
(220
)
 
4,653

 
Gain (loss) on disposal of income producing properties
82

 
(187
)
 
3,234

 
36,672

 
Impairment loss

 
(2,713
)
 

 
(2,841
)
 
Income tax (provision) benefit of taxable REIT subsidiaries
(23
)
 
210

 
(23
)
 
(650
)
 
(LOSS) INCOME FROM DISCONTINUED OPERATIONS
(96
)
 
(1,560
)
 
2,991

 
37,834

 
Gain on sale of operating properties
9,775

 

 
10,658

 

 
NET INCOME
20,801

 
13,051

 
51,875

 
76,519

 
Net income attributable to noncontrolling interests - continuing operations
(2,503
)
 
(2,481
)
 
(9,715
)
 
(7,685
)
 
Net loss (income) attributable to noncontrolling interests - discontinued operations
9

 
1

 
12

 
(32
)
 
NET INCOME ATTRIBUTABLE TO EQUITY ONE, INC.
$
18,307

 
$
10,571

 
$
42,172

 
$
68,802

 
 
 
 
 
 
 
 
 
 
EARNINGS (LOSS) PER COMMON SHARE - BASIC:
 
 
 
 
 
 
 
 
Continuing operations
$
0.14

 
$
0.10

 
$
0.32

 
$
0.26

 
Discontinued operations

 
(0.01
)
 
0.03

 
0.32

 
 
$
0.14


$
0.09

 
$
0.34

*
$
0.58

 
Number of Shares Used in Computing Basic Earnings (Loss) per Share
118,860

 
117,538

 
118,119

 
117,320

 
EARNINGS (LOSS) PER COMMON SHARE - DILUTED:
 
 
 
 
 
 
 
 
Continuing operations
$
0.14

 
$
0.10

 
$
0.32

 
$
0.26

 
Discontinued operations

 
(0.01
)
 
0.03

 
0.32

 
 
$
0.14


$
0.09

 
$
0.34

*
$
0.58

 
Number of Shares Used in Computing Diluted Earnings (Loss) per Share
119,084

 
117,804

 
118,322

 
117,627

 
CASH DIVIDENDS DECLARED PER COMMON SHARE
$
0.22

 
$
0.22

 
$
0.66

 
$
0.66

 
* Note: EPS does not foot due to the rounding of the individual calculations.






EQUITY ONE, INC. AND SUBSIDIARIES
Reconciliation of Net Income Attributable to Equity One to FFO and to Recurring FFO
The following table reflects the reconciliation of FFO and Recurring FFO to net income attributable to Equity One, Inc. the most directly comparable GAAP measure, for the periods presented.
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
 
 
 
 
 
 
Net income attributable to Equity One, Inc.
$
18,307

 
$
10,571

 
$
42,172

 
$
68,802

Adjustments:
 
 
 
 
 
 
 
Rental property depreciation and amortization, net of
   noncontrolling interest (1)
25,886

 
21,115

 
79,206

 
67,871

Pro-rata share of real estate depreciation and
   amortization from unconsolidated joint ventures
1,020

 
1,041

 
3,141

 
3,202

(Gain) loss on disposal of depreciable assets, net of tax (1)
(9,857
)
 
155

 
(13,862
)
 
(35,471
)
Pro-rata share of gains on disposal of depreciable assets
   from unconsolidated joint ventures, net of
   noncontrolling interest (2)

 

 
(8,007
)
 

Impairments of depreciable real estate, net of tax (1)

 
3,000

 
13,892

 
3,215

Funds From Operations
35,356

 
35,882

 
116,542

 
107,619

   Earnings attributed to noncontrolling interest (3)
2,499

 
2,499

 
7,497

 
7,497

Funds From Operations Available to Diluted
   Common Shareholders
37,855

 
38,381

 
124,039

 
115,116

   Transaction costs associated with acquisition and
      disposition activity, net of tax (1)
158

 
790

 
1,813

 
2,054

   Impairment of goodwill and land held for development 

 
138

 

 
2,658

   Reorganization costs (4)
2,578

 

 
2,331

 

   (Gain) loss on debt extinguishment, net of tax (1)

 

 
(742
)
 
575

   Gain on land and outparcel sales, net of controlling
      interests (1)

 

 
(30
)
 
(461
)
Recurring Funds From Operations Available to
   Diluted Common Shareholders
$
40,591

 
$
39,309

 
$
127,411

 
$
119,942


__________________________________________ 
(1) Includes amounts classified as discontinued operations.
(2) Includes the remeasurement of the fair value of the company's equity interest in Talega Village Center JV, LLC, the owner of Talega Village Center, of $2.2 million, net of the related noncontrolling interest, for the nine months ended September 30, 2014. See footnote 4 on page 11.
(3) Represents earnings attributed to convertible units held by Liberty International Holdings Limited ("LIH"). Although these convertible units are excluded from the calculation of earnings per diluted share, FFO available to diluted shareholders includes earnings allocated to LIH, as the inclusion of these units is dilutive to FFO per diluted share.
(4) Includes the effect of the modification and acceleration of share-based compensation expense associated with the company's CEO transition, severance, bonus payments and other costs associated with the reorganization announcement made on June 30, 2014.

Funds from Operations and Recurring FFO are non-GAAP financial measures. We believe that FFO, as defined by NAREIT, is a widely used and appropriate supplemental measure of operating performance for REITs, and that it provides a relevant basis for comparison among REITs. We believe that Recurring FFO provides additional comparability between historical financial periods. See “Accounting and Other Disclosures” above.





Reconciliation of Net Income Attributable to Equity One to Funds from Operations per Diluted Share
The following table reflects the reconciliation of FFO per diluted share and Recurring FFO per diluted share to earnings per diluted share attributable to Equity One, Inc. the most directly comparable GAAP measure, for the periods presented.
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
Earnings per diluted share attributable to Equity One, Inc.
$
0.14

 
$
0.09

 
$
0.34

 
$
0.58

Adjustments:
 
 
 
 
 
 
 
Rental property depreciation and amortization, net of
   noncontrolling interest
0.20

 
0.16

 
0.61

 
0.53

Earnings attributed to noncontrolling interest (1)
0.02

 
0.02

 
0.06

 
0.06

Net adjustment for rounding and earnings attributable to
   unvested shares (2)

 

 
(0.01
)
 
(0.04
)
Pro-rata share of real estate depreciation and amortization
   from unconsolidated joint ventures
0.01

 
0.01

 
0.02

 
0.02

Gain on disposal of depreciable assets, net of tax
(0.08
)
 

 
(0.11
)
 
(0.28
)
Pro-rata share of gains on disposal of depreciable assets
   from unconsolidated joint ventures, net of
   noncontrolling interest

 

 
(0.06
)
 

Impairments of depreciable real estate, net of tax

 
0.02

 
0.11

 
0.02

Funds From Operations per Diluted Common Share
$
0.29

 
$
0.30

 
$
0.96

 
$
0.89

 
 
 
 
 
 
 
 
Funds From Operations per Diluted Share
$
0.29

 
$
0.30

 
$
0.96

 
$
0.89

Transaction costs associated with acquisition and
   disposition activity, net of tax

 

 
0.01

 
0.02

Impairment of goodwill and land held for development

 

 

 
0.02

Reorganization costs
0.02

 

 
0.02

 

Gain on debt extinguishment, net of tax

 

 
(0.01
)
 

Recurring Funds From Operations per Diluted
   Common Share
$
0.31

 
$
0.30

 
$
0.98

 
$
0.93

Weighted average diluted shares (in thousands) (3)
130,441

 
129,161

 
129,680

 
128,985

______________________

(1) Represents earnings attributed to convertible units held by LIH, which have been excluded for purposes of calculating earnings per diluted share. The computation of FFO and Recurring FFO include earnings allocated to LIH and the respective weighted average share totals include the LIH shares outstanding as their inclusion is dilutive.
(2) Represents an adjustment to compensate for earnings allocated to unvested shares and shares issuable to LIH and for the rounding of the individual calculations.
(3) Weighted average diluted shares used to calculate FFO per share and Recurring FFO per share is higher than the GAAP diluted weighted average shares as a result of the dilutive impact of the 11.4 million joint venture units held by LIH which are convertible into the company's common stock, and also as a result of employee stock options. These convertible units are not included in the diluted weighted average share count for GAAP purposes because their inclusion is anti-dilutive.







EQUITY ONE, INC. AND SUBSIDIARIES
Reconciliation of Same-Property NOI to (Loss) Income from Continuing Operations Before Tax and Discontinued Operations
The following table reflects the reconciliation of same-property NOI to (loss) income from continuing operations before tax and discontinued operations, the most directly comparable GAAP measure, for the periods presented.
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2014
 
2013
 
2014
 
2013
Same-property net operating income
$
46,825

 
$
45,704

 
$
139,417

 
$
136,187

Adjustments (1)
421

 
(707
)
 
2,106

 
(717
)
Same-property net operating income before adjustments
47,246

 
44,997

 
141,523

 
135,470

Non same-property net operating income
8,825

 
8,438

 
30,292

 
24,014

Net operating income
56,071

 
53,435

 
171,815

 
159,484

Add:
 
 
 
 
 
 
 
Straight line rent adjustment
1,056

 
790

 
2,794

 
1,512

Accretion of below market lease intangibles, net
3,773

 
3,313

 
15,429

 
9,724

Management and leasing services
635

 
587

 
1,848

 
1,485

Elimination of intersegment expenses
2,722

 
2,608

 
8,236

 
7,796

Investment income
59

 
1,453

 
258

 
5,866

Equity in income of unconsolidated joint ventures
789

 
716

 
10,318

 
1,766

Gain on extinguishment of debt

 

 
1,074

 
107

Other income
354

 
37

 
3,200

 
199

Less:
 
 
 
 
 
 
 
Depreciation and amortization
26,182

 
20,555

 
80,115

 
65,085

General and administrative
11,524

 
9,552

 
31,310

 
28,119

Interest expense
15,860

 
16,923

 
48,846

 
50,860

Amortization of deferred financing fees
603

 
606

 
1,803

 
1,815

Impairment loss

 
1,076

 
13,892

 
3,738

(Loss) income from continuing operations before tax and discontinued operations
$
11,290

 
$
14,227

 
$
39,006

 
$
38,322

_______________

(1) Same-property net operating income adjusted to include properties within development and redevelopment was $53.2 million and $51.7 million for the three months ended September 30, 2014 and 2013, respectively, and $158.8 million and $153.3 million for the nine months ended September 30, 2014 and 2013, respectively.
(2) Includes adjustments for items that affect the comparability of the same-property results. Such adjustments include: common area maintenance costs and real estate taxes related to a prior period, revenue and expenses associated with outparcels sold, settlement of tenant disputes, lease termination costs, or other similar matters that affect comparability.

Same-property NOI is a non-GAAP financial measure. The company believes that same-property NOI is a widely used and appropriate supplemental measure of operating performance for REITs, and that it provides a relevant basis for comparison among REITs. See “Accounting and Other Disclosures” above.