akr-8k_20181024.htm

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 24, 2018

ACADIA REALTY TRUST

(Exact name of registrant as specified in its charter)

 

Maryland

 

1-12002

 

23-2715194

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(I.R.S. Employer Identification No.)

 

411 Theodore Fremd Avenue

Suite 300

Rye, New York 10580

(Address of principal executive offices) (Zip Code)

(914) 288-8100

(Registrant’s telephone number, including area code)

(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:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

 

 


Item 2.02.Results of Operations and Financial Condition.

 

On October 24, 2018, Acadia Realty Trust (the “Company”) issued a press release announcing its consolidated financial results for the quarter ended September 30, 2018. A copy of this press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and incorporated herein by reference. On the same day, the Company made available supplemental reporting information concerning the ownership, operations and portfolio of the Company as of and for the quarter ended September 30, 2018. A copy of this supplemental reporting information is attached to this Current Report on Form 8-K as Exhibit 99.2 and incorporated herein by reference.

 

The information included in this Item 2.02, including the information included in Exhibits 99.1 and 99.2 attached hereto, is intended to be furnished solely pursuant to this Item 2.02, and is not deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference into any filing under the Securities Act of 1933, as amended (“Securities Act”) or the Exchange Act, or otherwise subject to the liabilities of Sections 11 and 12 (a) (2) of the Securities Act.

 

 

 

Item 9.01.Financial Statements and Exhibits.

 

(d) Exhibits

 

 

 

 

Exhibit

Number

 Description

99.1

 Press release of the Company dated October 24, 2018.

99.2

 Supplemental Reporting Information of the Company for the quarter ended September 30, 2018.

 


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.

 

 

 

ACADIA REALTY TRUST

Dated:

 

(Registrant)

 

 

 

 

 

 

 

By:

 

/s/ John Gottfried

 

 

Name:

 

John Gottfried

October 26, 2018

 

Title:

 

Sr. Vice President and Chief Financial Officer

 

akr-ex991_257.htm

 

Exhibit 99.1

ACADIA REALTY TRUST REPORTS THIRD QUARTER 2018 OPERATING RESULTS

RYE, NY (October 24, 2018) - Acadia Realty Trust (NYSE:AKR) (“Acadia” or the “Company”) today reported operating results for the quarter ended September 30, 2018. All per share amounts are on a fully-diluted basis.

Acadia operates dual platforms, comprised of a high-quality core real estate portfolio (“Core Portfolio”), which owns and operates assets in the nation’s most dynamic urban and street-retail corridors, and a series of discretionary, institutional funds (“Funds”) that target opportunistic and value-add investments.

Please refer to the tables and notes accompanying this press release for further details on operating results and additional disclosures related to net income, funds from operations ("FFO") and net operating income ("NOI").

Highlights

Earnings: Generated GAAP earnings per share of $0.11 for the third quarter; FFO per share was $0.35 for the third quarter driven by the strength of its Core Portfolio

Core Portfolio Operating Results: Solid Core operating fundamentals

 

 

Strong same-property net operating income growth of 3.4% for the third quarter (excluding redevelopments) driven by profitable lease up in its street and urban portfolio

 

Achieved over 85% of its 2018 leasing goals

 

Rent growth of 8.0% and 15.5% on new and renewal leases for the quarter on a cash and GAAP basis, respectively

 

Reported 95.5% leased occupancy as of September 30, 2018

Fund Acquisition Activity: During July, Fund V completed a $59.3 million acquisition. Year-to-date Fund acquisition volume totals $104.6 million

Fund Disposition Activity: Completed $30.5 million of Fund dispositions during the third quarter. Year-to-date Fund disposition volume totals $64.5 million

Balance Sheet: The Company repurchased $55.1 million of its shares during the nine months ended September 30, 2018 at an average cost of approximately $24 per share on a leverage-neutral basis. No shares were issued or purchased during the third quarter

Guidance: Following the successful execution of its leasing efforts and the strength of its Core Portfolio performance to date, the Company expects same property net operating income growth of 3% to 5% for the fourth quarter and has updated its annual 2018 guidance of FFO per share to $1.36 to $1.40

“Our third-quarter operating results exceeded our expectations driven by strong leasing activity and the performance of our Core Portfolio,” stated Kenneth F. Bernstein, President and CEO of Acadia Realty Trust. “With respect to our Core Portfolio, our long-term growth plan remains on track, with continued progress during the third quarter on our two key redevelopments, Clark and Diversey in Chicago and City Center in San Francisco. In the fund platform, we remain active buyers and sellers and continue to execute on the strategic business plans for our existing investments. Most importantly, while we have and will continue to remain disciplined in our investment strategy, our significant dry powder, both on balance sheet and in our fund platform, keeps us well-positioned to capitalize on future compelling opportunities as they arise.”

1

 


 

FINANCIAL RESULTS

A complete reconciliation, in dollars and per share amounts, of net income attributable to common shareholders to FFO attributable to common shareholders is included in the financial tables of this release.

Net Income

Net income attributable to common shareholders for the quarter ended September 30, 2018 was $9.2 million, or $0.11 per share. Net income attributable to common shareholders for the quarter ended September 30, 2017 was $12.9 million, or $0.15 per share, which included $3.0 million, or $0.04 per share, attributable to an aggregate gain on dispositions of Fund properties which was partially offset by the proportionate share of aggregate impairment and other charges of $2.2 million, or $0.03 per share, consisting primarily of transaction costs related to the sale of a Fund property.

Net income attributable to common shareholders for the nine months ended September 30, 2018 was $24.3 million, or $0.29 per share. Net income attributable to common shareholders for the nine months ended September 30, 2017 was $40.6 million, or $0.48 per share, of which $6.9 million, or $0.08 per share, was attributable to an aggregate gain on dispositions of Fund properties which was partially offset by the proportionate share of aggregate impairment and other charges of $2.2 million, or $0.03 per share, consisting primarily of transaction costs related to the sale of a Fund property.

FFO

Driven by the strength of its core operations, FFO for the quarter ended September 30, 2018 was $30.1 million, or $0.35 per share compared to $32.9 million, or $0.37 per share for the quarter ended September 30, 2017. The decrease in FFO for the quarter is due primarily to a decrease of $2.9 million, or $0.04 per share, of interest income following the repayments within the Structured Finance business.

FFO for the nine months ended September 30, 2018 was $89.1 million, or $1.01 per share compared to $101.6 million, or $1.14 per share, for the nine months ended September 30, 2017 which was net of $0.4 million of acquisition costs. The decrease in FFO for the nine months is due primarily to a decrease of $13.1 million, or $0.16 per share, of interest income following the repayments within the Structured Finance business.

CORE PORTFOLIO

Core Operating Results

The Company experienced higher-than-anticipated same-property net operating income growth of 3.4% for the third quarter (excluding redevelopment), driven by the profitable re-leasing of key street and urban properties along with lower than anticipated credit loss.

As previously discussed, the Company's 2018 leasing goal is to execute leases comprising approximately $8 million of NOI on a run rate basis. To date, the Company has executed leases comprising approximately $7 million of annualized NOI, or over 85% of its goal, at its key street and urban locations at rents in line with its expectations.  

The Core Portfolio was 94.7% occupied and 95.5% leased as of September 30, 2018, compared to 94.8% occupied and 95.3% leased as of June 30, 2018. The leased rate includes space that is leased but not yet occupied and excludes development and redevelopment properties.

During the third quarter, the Company generated an 8.0% and 15.5% increase in rent on a cash and GAAP basis, respectively, on 21 conforming new and renewal leases aggregating 163,000 square feet primarily within its suburban portfolio.

2

 


 

Redevelopment Update

City Center, San Francisco, CA. The Company has commenced construction on the 40,000-square foot expansion of City Center, its Target-anchored urban shopping center located in San Francisco. The expansion space is approximately 90% pre-leased, with anticipated tenant delivery and rent commencement in late 2019.

Clark and Diversey, Lincoln Park, Chicago, IL. Construction has been completed on the Company's 30,000-square foot development located at the corner of Clark Street and Diversey Parkway in Lincoln Park, Chicago. During June and September 2018, Blue Mercury and T.J. Maxx opened their 2,100 and 20,600 square foot stores, respectively.

FUND PLATFORM

Fund Acquisitions

Fund V completed $104.6 million in acquisitions during the nine months ended September 30, 2018. In July 2018, Fund V completed a previously-reported $59.3 million acquisition as follows:

Elk Grove Commons, Elk Grove, CA (Fund V). In July 2018, Fund V acquired a 242,000-square foot shopping center, located in Elk Grove, CA (Sacramento MSA), for $59.3 million. The property is anchored by Trader Joe’s, HomeGoods and Kohl’s. During its hold period, the Fund expects to have an opportunity to re-anchor certain spaces to further strengthen the tenancy at this high-performing shopping center. This investment combines the Fund platform’s “high-yield opportunistic” and “value-add” strategies.

Fund Dispositions

Through September 30, 2018, the Company has completed $64.5 million of Fund dispositions including $30.5 million completed during the third quarter as follows:

Lake Montclair Center, Dumfries, VA (Fund IV). In August 2018, Fund IV sold Lake Montclair Center, a 106,000-square foot supermarket-anchored shopping center located in Dumfries, VA, for $22.5 million. This compares to an all-in cost basis of $21.3 million. In October 2013, the Fund acquired this high-yield investment at an opportunistic cap rate. At acquisition, the property was 97% occupied. During its 4.8-year hold period, the Fund (i) executed a six-year extension of Food Lion's lease term to November 2023, increasing the center's long-term stability, and (ii) maintained strong occupancy (99% at exit). This sale generated a 26% IRR and 2.0x multiple on the Fund's equity investment.

1861 Union Street, San Francisco, CA (Fund IV). The Fund, in partnership with the Prado Group, sold 1861 Union St, a 5,000-square foot street-retail property located in San Francisco, CA, for $6.0 million. This compares to an all-in cost basis of $3.7 million. This property is part of the partnership's Fillmore-Union Collection. The property was sold vacant for occupancy by the buyer. It contains a 3,000-square foot retail space and second-floor office space. At acquisition, both spaces were leased at below-market rents. This sale generated a 24% IRR and 1.7x multiple on the Fund's equity investment.

Broughton St Collection (1 of 23 properties), Savannah, GA (Fund IV). In August 2018, Fund IV completed the sale of its 118 E Broughton St property within its Broughton St Collection in Savannah, GA for $2.1 million. The total Broughton St Collection originally contained 23 properties and approximately 200,000 square feet of retail, residential, and office space; to date, 10 properties have been sold.

BALANCE SHEET

The Company has maintained its solid, low-leveraged balance sheet, with substantially all of its Core Portfolio debt fixed at an average rate of 3.59%. As of September 30, 2018, the Company’s net debt to EBITDA ratio for the Core Portfolio was 4.8x.

The Company repurchased $55.1 million of its common shares (2.3 million shares) during the nine months ended September 30, 2018 at an average cost of approximately $24 per share on a leverage-neutral basis. No shares were issued or purchased during the third quarter.

2018 GUIDANCE

The Company’s core earnings and FFO, separate from transactional activity, performed at the upper end of its range for the first nine months of 2018, driven by the profitable lease up and operating performance of its Core Portfolio.

3

 


 

The Company is updating its 2018 earnings guidance to reflect various timing items involving transactional activity within its dual platform, including: lower than initially anticipated acquisition volumes in its Core, Structured Finance and Fund businesses, profitable dispositions within its Fund business and a revision in the expected timing of promote income from Fund III.  Such amounts were partially offset by an increase in anticipated straight-line rent and below-market lease income. The table below presents the revised earnings guidance (together with a reconciliation of per share net income to FFO):

  

 

 

Previous Guidance

 

 

Updated Guidance

 

 

 

 

 

 

 

 

 

 

Net income per share attributable to common shareholders

 

$0.37 to $0.48

 

 

$0.39 to $0.43

 

 

 

 

 

 

 

 

 

 

Depreciation of real estate and amortization of leasing costs

 

 

 

 

 

 

 

 

(net of noncontrolling interests' share)

 

$0.94 to $0.95

 

 

$0.97

 

Gain on disposition of properties (net of noncontrolling interests' share)

 

 

 

 

$(0.01)

 

Noncontrolling interest in Operating Partnership

 

$0.02

 

 

$0.01

 

Funds from operations, after transactional activity, per share

 

$1.33 to $1.45

 

 

$1.36 to $1.40

 

 

 

 

 

 

 

 

 

 

Core acquisitions, structured financing investments and share repurchases

 

$0 to $(0.03)

 

 

 

 

Fund acquisitions and related fees

 

$(0.01) to $(0.02)

 

 

 

 

Net Promote and other transactional income and nonrecurring items (a)

 

$(0.03) to $(0.06)

 

 

$(0.03) to $(0.06)

 

Funds from operations, before transactional activity, per share

 

$1.29 to $1.34

 

 

$1.33 to $1.34

 

 

 

 

 

 

 

 

 

 

__________

(a)Nonrecurring items include income from the potential recapture of below market leases as further outlined on page 17 of the supplemental report.

The Company is projecting same property net operating income growth (excluding redevelopment) of 3% to 5% for the fourth quarter.

Please refer to the Company’s third quarter 2018 supplemental information package for a complete list of updates.

CONFERENCE CALL

Management will conduct a conference call on Thursday, October 25, 2018 at 12:00 PM ET to review the Company’s earnings and operating results. Dial-in and webcast information is listed below.

Live Conference Call:

Date:            Thursday, October 25, 2018

Time:           12:00 PM ET

Dial#:         844-309-6711

Passcode:     “Acadia Realty” or “7348519”

Webcast (Listen-only):  www.acadiarealty.com under Investors, Presentations & Events

Phone Replay:

Dial#:            855-859-2056

Passcode:      “7348519”

Available Through:    Thursday, November 1, 2018

Webcast Replay:      www.acadiarealty.com under Investors, Presentations & Events

About Acadia Realty Trust

Acadia Realty Trust is an equity real estate investment trust focused on delivering long-term, profitable growth via its dual - Core and Fund - operating platforms and its disciplined, location-driven investment strategy. Acadia Realty Trust is accomplishing this goal by building a best-in-class core real estate portfolio with meaningful concentrations of assets in the nation’s most dynamic urban and street-retail corridors; making profitable opportunistic and value-add investments through its series of discretionary, institutional funds; and maintaining a strong balance sheet. For further information, please visit www.acadiarealty.com.


4

 


 

Safe Harbor Statement

Certain matters in this press release may constitute forward-looking statements within the meaning of federal securities law and as such may involve known and unknown risks, uncertainties and other factors that may cause the actual results, performances or achievements of Acadia to be materially different from any future results, performances or achievements expressed or implied by such forward-looking statements. These forward-looking statements include statements regarding Acadia’s future financial results and its ability to capitalize on potential investment opportunities. Factors that could cause the Company’s forward-looking statements to differ from its future results include, but are not limited to, those discussed under the headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s most recent annual report on Form 10-K filed with the SEC on February 27, 2018 (“Form 10-K”) and other periodic reports filed with the SEC, including risks related to: (i) political and economic uncertainty; (ii) the Company’s reliance on revenues derived from major tenants; (iii) the Company’s limited control over joint venture investments; (iv) the Company’s partnership structure; (v) real estate and the geographic concentration of the Company’s properties; (vi) market interest rates; (vii) leverage; (viii) liability for environmental matters; (ix) the Company’s growth strategy; (x) the Company’s status as a REIT; (xi) uninsured losses; (xii) information technology security threats and (xiii) the loss of key executives. Copies of the Form 10-K and the other periodic reports Acadia files with the SEC are available on the Company’s website at www.acadiarealty.com. Any forward-looking statements in this press release speak only as of the date hereof. Acadia expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Acadia’s expectations with regard thereto or change in events, conditions or circumstances on which any such statement is based.

5

 


 

ACADIA REALTY TRUST AND SUBSIDIARIES

Consolidated Statements of Operations (a)  

(dollars and Common Shares in thousands, except per share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

51,551

 

 

$

51,707

 

 

$

153,652

 

 

$

148,760

 

Expense reimbursements

 

 

13,194

 

 

 

9,957

 

 

 

35,000

 

 

 

32,347

 

Other

 

 

1,330

 

 

 

1,014

 

 

 

4,116

 

 

 

3,074

 

Total revenues

 

 

66,075

 

 

 

62,678

 

 

 

192,768

 

 

 

184,181

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

28,676

 

 

 

26,652

 

 

 

86,755

 

 

 

77,245

 

General and administrative

 

 

7,982

 

 

 

7,953

 

 

 

24,359

 

 

 

25,286

 

Real estate taxes

 

 

11,538

 

 

 

8,822

 

 

 

27,528

 

 

 

27,462

 

Property operating

 

 

10,661

 

 

 

9,417

 

 

 

33,523

 

 

 

26,978

 

Impairment charge

 

 

 

 

 

3,840

 

 

 

 

 

 

3,840

 

Other operating

 

 

270

 

 

 

250

 

 

 

655

 

 

 

987

 

Total operating expenses

 

 

59,127

 

 

 

56,934

 

 

 

172,820

 

 

 

161,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

6,948

 

 

 

5,744

 

 

 

19,948

 

 

 

22,383

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated affiliates inclusive of gain on disposition of properties of $0, $0, $0 and $14,771, respectively

 

 

376

 

 

 

4,001

 

 

 

7,079

 

 

 

21,044

 

Interest income

 

 

3,513

 

 

 

6,461

 

 

 

10,539

 

 

 

23,648

 

Interest expense

 

 

(18,077

)

 

 

(15,428

)

 

 

(50,882

)

 

 

(39,666

)

(Loss) income from continuing operations before income taxes

 

 

(7,240

)

 

 

778

 

 

 

(13,316

)

 

 

27,409

 

Income tax provision

 

 

(464

)

 

 

(465

)

 

 

(851

)

 

 

(1,017

)

(Loss) income from continuing operations before gain on disposition of properties

 

 

(7,704

)

 

 

313

 

 

 

(14,167

)

 

 

26,392

 

Gain on disposition of properties, net of tax

 

 

5,107

 

 

 

12,972

 

 

 

5,140

 

 

 

12,972

 

Net (loss) income

 

 

(2,597

)

 

 

13,285

 

 

 

(9,027

)

 

 

39,364

 

Net loss (income) attributable to noncontrolling interests

 

 

11,822

 

 

 

(418

)

 

 

33,336

 

 

 

1,194

 

Net income attributable to Acadia

 

$

9,225

 

 

$

12,867

 

 

$

24,309

 

 

$

40,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: net income attributable to participating securities

 

 

(66

)

 

 

(135

)

 

 

(158

)

 

 

(488

)

Net income attributable to Common Shareholders - basic and diluted earnings per share

 

$

9,159

 

 

$

12,732

 

 

$

24,151

 

 

$

40,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares for diluted earnings per share

 

 

81,566

 

 

 

83,700

 

 

 

82,245

 

 

 

83,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Earnings per share - basic and diluted (b)

 

$

0.11

 

 

$

0.15

 

 

$

0.29

 

 

$

0.48

 

 

6

 


 

ACADIA REALTY TRUST AND SUBSIDIARIES

Reconciliation of Consolidated Net Income to Funds From Operations (a, c)  

(dollars and Common Shares and Units in thousands, except per share data)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Acadia

 

$

9,225

 

 

$

12,867

 

 

$

24,309

 

 

$

40,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of real estate and amortization of leasing costs (net of

   noncontrolling interests' share)

 

 

21,141

 

 

 

20,309

 

 

 

63,812

 

 

 

62,935

 

Impairment charge (net of noncontrolling interests' share)

 

 

 

 

 

1,088

 

 

 

 

 

 

1,088

 

Gain on sale (net of noncontrolling interests’ share)

 

 

(994

)

 

 

(2,294

)

 

 

(994

)

 

 

(5,789

)

Income attributable to Common OP Unit holders

 

 

596

 

 

 

758

 

 

 

1,572

 

 

 

2,400

 

Distributions - Preferred OP Units

 

 

135

 

 

 

138

 

 

 

404

 

 

 

415

 

Funds from operations attributable to Common Shareholders and Common OP Unit holders

 

$

30,103

 

 

$

32,866

 

 

$

89,103

 

 

$

101,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations per Share - Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of Common Shares and Common OP Units (d)

 

 

87,251

 

 

 

89,000

 

 

 

87,900

 

 

 

88,999

 

Diluted Funds from operations, per Common Share and Common OP Unit

 

$

0.35

 

 

$

0.37

 

 

$

1.01

 

 

$

1.14

 

 

7

 


 

ACADIA REALTY TRUST AND SUBSIDIARIES

Reconciliation of Consolidated Operating Income to Net Property Operating Income (“NOI”) (a)  

(dollars in thousands)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating income

 

$

6,948

 

 

$

5,744

 

 

$

19,948

 

 

$

22,383

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

7,982

 

 

 

7,953

 

 

 

24,359

 

 

 

25,286

 

Depreciation and amortization

 

 

28,676

 

 

 

26,652

 

 

 

86,755

 

 

 

77,245

 

Impairment charge

 

 

 

 

 

3,840

 

 

 

 

 

 

3,840

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Above/below market rent, straight-line rent and other adjustments

 

 

(4,387

)

 

 

(4,728

)

 

 

(15,491

)

 

 

(14,671

)

Consolidated NOI

 

 

39,219

 

 

 

39,461

 

 

 

115,571

 

 

 

114,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interest in consolidated NOI

 

 

(9,482

)

 

 

(8,877

)

 

 

(26,913

)

 

 

(22,462

)

Less: Operating Partnership's interest in Fund NOI included above

 

 

(2,477

)

 

 

(2,569

)

 

 

(6,938

)

 

 

(6,545

)

Add: Operating Partnership's share of unconsolidated joint ventures NOI (e)

 

 

6,280

 

 

 

4,728

 

 

 

18,356

 

 

 

14,415

 

NOI - Core Portfolio

 

$

33,540

 

 

$

32,743

 

 

$

100,076

 

 

$

99,491

 

 

8

 


 

ACADIA REALTY TRUST AND SUBSIDIARIES

Consolidated Balance Sheets (a)  

(dollars in thousands)

 

 

 

As of

 

 

 

September 30,

2018

 

 

December 31,

2017

 

ASSETS

 

 

 

 

 

 

 

 

Investments in real estate, at cost

 

 

 

 

 

 

 

 

Land

 

$

674,758

 

 

$

658,835

 

Buildings and improvements

 

 

2,637,145

 

 

 

2,538,338

 

Construction in progress

 

 

34,919

 

 

 

18,642

 

Properties under capital lease

 

 

76,965

 

 

 

76,965

 

 

 

 

3,423,787

 

 

 

3,292,780

 

Less: Accumulated depreciation

 

 

(396,077

)

 

 

(339,862

)

Operating real estate, net

 

 

3,027,710

 

 

 

2,952,918

 

Real estate under development, at cost

 

 

189,387

 

 

 

173,702

 

Net investments in real estate

 

 

3,217,097

 

 

 

3,126,620

 

Notes receivable, net

 

 

109,410

 

 

 

153,829

 

Investments in and advances to unconsolidated affiliates

 

 

301,717

 

 

 

302,070

 

Other assets, net

 

 

209,875

 

 

 

214,959

 

Cash and cash equivalents

 

 

9,525

 

 

 

74,823

 

Rents receivable, net

 

 

58,584

 

 

 

51,738

 

Restricted cash

 

 

12,508

 

 

 

10,846

 

Assets of properties held for sale

 

 

 

 

 

25,362

 

Total assets

 

$

3,918,716

 

 

$

3,960,247

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

964,796

 

 

$

909,174

 

Unsecured notes payable, net

 

 

488,933

 

 

 

473,735

 

Unsecured line of credit

 

 

28,000

 

 

 

41,500

 

Accounts payable and other liabilities

 

 

202,893

 

 

 

210,052

 

Capital lease obligation

 

 

70,983

 

 

 

70,611

 

Dividends and distributions payable

 

 

23,711

 

 

 

24,244

 

Distributions in excess of income from, and investments in, unconsolidated affiliates

 

 

15,596

 

 

 

15,292

 

Total liabilities

 

 

1,794,912

 

 

 

1,744,608

 

Commitments and contingencies

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

 

 

Common shares, $0.001 par value, authorized 200,000,000 shares, issued and outstanding 81,550,171 and 83,708,140 shares, respectively

 

 

82

 

 

 

84

 

Additional paid-in capital

 

 

1,546,405

 

 

 

1,596,514

 

Accumulated other comprehensive income

 

 

13,267

 

 

 

2,614

 

Distributions in excess of accumulated earnings

 

 

(73,990

)

 

 

(32,013

)

Total Acadia shareholders’ equity

 

 

1,485,764

 

 

 

1,567,199

 

Noncontrolling interests

 

 

638,040

 

 

 

648,440

 

Total equity

 

 

2,123,804

 

 

 

2,215,639

 

Total liabilities and equity

 

$

3,918,716

 

 

$

3,960,247

 

 

9

 


 

ACADIA REALTY TRUST AND SUBSIDIARIES

Notes to Financial Highlights:

 

 

(a)

For additional information and analysis concerning the Company’s results of operations, reference is made to the Company’s Quarterly Supplemental Disclosure furnished on Form 8-K to the SEC and included on the Company’s website at www.acadiarealty.com.

 

(b)

Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue Common Shares were exercised or converted into Common Shares. The effect of the conversion of Common OP Units is not reflected in the above table as they are exchangeable for Common Shares on a one-for-one basis. The income allocable to such units is allocated on the same basis and reflected as noncontrolling interests in the consolidated financial statements. As such, the assumed conversion of these units would have no net impact on the determination of diluted earnings per share.

 

(c)

The Company considers funds from operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and net property operating income (“NOI”) to be appropriate supplemental disclosures of operating performance for an equity REIT due to their widespread acceptance and use within the REIT and analyst communities. FFO and NOI are presented to assist investors in analyzing the performance of the Company. They are helpful as they exclude various items included in net income that are not indicative of the operating performance, such as gains (losses) from sales of depreciated property, depreciation and amortization, and impairment of depreciable real estate. In addition, NOI excludes interest expense. The Company’s method of calculating FFO and NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. FFO does not represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”) and is not indicative of cash available to fund all cash needs, including distributions. It should not be considered as an alternative to net income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity. Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordance with GAAP), excluding gains (losses) from sales of depreciated property, plus depreciation and amortization, impairment of depreciable real estate, and after adjustments for unconsolidated partnerships and joint ventures.

 

(d)

In addition to the weighted-average Common Shares outstanding, basic and diluted FFO also assume full conversion of a weighted-average 4,929 thousand and 4,737 thousand OP Units into Common Shares for the quarters ended September 30, 2018 and 2017 and 4,954 thousand and 4,749 thousand OP Units into Common Shares for the nine months ended September 30, 2018 and 2017, respectively. Diluted FFO also includes: (i) the assumed conversion of Preferred OP Units into 499 thousand and 512 thousand Common Shares for the quarters ended September 30, 2018 and 2017 and 499 thousand and 507 thousand Common Shares for the nine months ended September 30, 2018 and 2017, respectively; and (ii) the effect of 258 thousand and 51 thousand restricted share units and LTIP units for the quarters ended September 30, 2018 and 2017 and 202 thousand and 77 thousand for the nine months ended September 30, 2018 and 2017, respectively.

 

(e)

The Pro-rata share of NOI is based upon our stated ownership percentages in each operating agreement. Does not include the Operating Partnership's share of NOI from unconsolidated joint ventures within the Funds.

 

10

 

akr-ex992_258.htm

 

 

 

Exhibit 99.2

ACADIA—REALTY TRUST—Q2 2018 SUPPLEMENTAL REPORTING INFORMATIO

 

 

 


 

 

 

 

Table of Contents

 

 

 

 

 

 

 

 

 

Section I - Third Quarter 2018 Earnings Press Release

 

 

 

 

Section II - Financial Information

 

 

Section III – Core Portfolio Information

 

 

 

 

 

 

Company Information

3

 

Core Properties

25

Market Capitalization

4

 

Core Top Tenants

29

Operating Statements

 

 

Core Lease Expirations

30

Consolidated Income Statements

5

 

Core New and Renewal Rent Spreads

31

Income Statement - Pro-rata Adjustments

7

 

Core Capital Expenditures

32

Consolidated Balance Sheet

8

 

 

 

Balance Sheet - Pro-rata Adjustments

9

 

 

 

Funds from Operations (“FFO”), Adjusted FFO (“AFFO”)

11

 

 

 

EBITDA

12

 

 

 

Same Property Net Operating Income

13

 

 

 

Fee Income

14

 

Section IV - Fund Information

 

Structured Financing

15

 

 

 

Other Information

 

 

Fund Overview

33

Transactional Activity

16

 

Fund Properties

34

2018 Guidance

17

 

Fund Lease Expirations

37

Net Asset Valuation Information

18

 

Fund Development and Redevelopment Activity

38

Selected Financial Ratios

19

 

 

 

Debt Analysis

 

 

 

 

Summary

21

 

 

 

Detail

22

 

 

 

Maturities

24

 

Important Notes

39

 

Visit www.acadiarealty.com for additional investor and portfolio information

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report – September 30, 2018                                                  

 

 

 

 

 


 

 

 

 

Company Information

 

 

 

 

 

 

 

 

 

 

 

Acadia Realty Trust is a fully-integrated equity real estate investment trust, focused on the ownership, acquisition, redevelopment and management of high-quality retail properties located in key street and urban retail corridors as well as suburban locations within high-barrier-to-entry, densely-populated metropolitan areas. Acadia owns, or has an ownership interest in, these properties through its core portfolio and through a series of opportunistic/value-add investment funds. Additional information may be found on the Company’s website at www.acadiarealty.com.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contact Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Headquarters

 

Investor Relations

 

New York Stock Exchange

 

 

411 Theodore Fremd Avenue

 

Amy Racanello

 

Symbol AKR

 

 

Suite 300

 

Senior Vice President,

 

 

 

 

Rye, NY 10580

 

Capital Markets & Investments

 

 

 

 

 

 

(914) 288-3345

 

 

 

 

 

 

aracanello@acadiarealty.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Analyst Coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank of America / Merrill Lynch

 

BTIG

 

KeyBanc Capital Markets, Inc.

 

 

Craig Schmidt - (646) 855-3640

 

Michael Gorman - (212) 738-6138

 

Todd Thomas - (917) 368-2286

 

 

craig.schmidt@baml.com

 

mgorman@btig.com

 

tthomas@key.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Green Street Advisors

 

Citigroup - Global Markets

 

J.P. Morgan Securities, Inc.

 

 

Daniel Busch - (949) 640-8780

 

Christy McElroy - (212) 816-6981

 

Michael W. Mueller, CFA - (212) 622-6689

 

 

dbusch@greenstreetadvisors.com

 

christy.mcelroy@citi.com

 

michael.w.mueller@jpmorgan.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

3

 


 

 

 

Market Capitalization

(including pro-rata share of Fund debt, in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average

 

 

 

Total Market

Capitalization

($)

 

 

%

 

 

Capitalization

Based on Net

Debt 1

 

 

Changes in Total Outstanding Common

Shares and OP Units (in thousands)

 

 

Diluted EPS

 

 

FFO

 

Equity Capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common

Shares

 

 

Common OP Units

 

 

Total

 

 

Quarter

 

 

YTD

 

 

Quarter

 

 

YTD

 

Common Shares

 

 

81,550

 

 

 

 

 

 

 

 

 

 

Balance at 12/31/2017

 

 

83,708

 

 

 

4,716

 

 

 

88,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Operating Partnership ("OP") Units

 

 

4,912

 

 

 

 

 

 

 

 

 

 

Other

 

 

11

 

 

 

289

 

 

 

300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Combined Common Shares and OP Units

 

 

86,462

 

 

 

 

 

 

 

 

 

 

Share repurchases

 

 

(1,304

)

 

 

 

 

 

(1,304

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Conversions

 

 

36

 

 

 

(36

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Price at September 30, 2018

 

$

28.03

 

 

 

 

 

 

 

 

 

 

Balance at 3/31/2018

 

 

82,451

 

 

 

4,969

 

 

 

87,420

 

 

 

83,438

 

 

 

83,438

 

 

 

89,067

 

 

 

89,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

13

 

 

 

18

 

 

 

31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity Capitalization - Common Shares and OP Units

 

$

2,423,530

 

 

 

 

 

 

 

 

 

 

Share repurchases

 

 

(990

)

 

 

 

 

 

(990

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred OP Units

 

 

13,997

 

2

 

 

 

 

 

 

 

 

OP Conversions

 

 

29

 

 

 

(29

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity Capitalization

 

 

2,437,527

 

 

72%

 

 

73%

 

 

Balance at 6/30/2018

 

 

81,503

 

 

 

4,958

 

 

 

86,461

 

 

 

81,756

 

 

 

82,592

 

 

 

87,485

 

 

 

88,272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

1

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Conversions

 

 

46

 

 

 

(46

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt

 

 

1,491,869

 

 

 

 

 

 

 

 

 

 

Balance at 9/30/2018

 

 

81,550

 

 

 

4,912

 

 

 

86,462

 

 

 

81,566

 

 

 

82,245

 

 

 

87,251

 

 

 

87,900

 

Adjustment to reflect pro-rata share of debt

 

 

(560,147

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt Capitalization

 

 

931,722

 

 

28%

 

 

27%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

$

3,369,249

 

3

100%

 

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

1.

Reflects debt net of Core Portfolio cash of $5,867 and pro-rata share of Funds cash of $2,078 for total cash netted against debt of $7,945.

 

 

 

2.

Represents 188 Series A and 136,593 Series C Preferred OP Units convertible into 25,067 and 474,278 Common OP Units, respectively, multiplied by the Common Share price at quarter end.

 

 

 

3.

Market capitalization comprises (fixed-rate debt includes notional principal fixed through interest rate swap transactions):

 

 

 

 

Supplemental Report - September 30, 2018

4

 


 

 

 

Income Statements

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018 1

 

 

 

Quarter

 

 

Year to Date

 

CONSOLIDATED INCOME STATEMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

Rental income

 

$

51,551

 

 

$

153,652

 

Expense reimbursements

 

 

13,194

 

 

 

35,000

 

Other

 

 

1,330

 

 

 

4,116

 

Total revenues

 

 

66,075

 

 

 

192,768

 

Operating expenses

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

28,676

 

 

 

86,755

 

General and administrative

 

 

7,982

 

 

 

24,359

 

Real estate taxes

 

 

11,538

 

 

 

27,528

 

Property operating

 

 

10,661

 

 

 

33,523

 

Other operating

 

 

270

 

 

 

655

 

Total operating expenses

 

 

59,127

 

 

 

172,820

 

Operating income

 

 

6,948

 

 

 

19,948

 

Equity in earnings of unconsolidated affiliates

 

 

376

 

 

 

7,079

 

Interest income

 

 

3,513

 

 

 

10,539

 

Interest expense

 

 

(18,077

)

 

 

(50,882

)

Loss from continuing operations before income taxes

 

 

(7,240

)

 

 

(13,316

)

Income tax benefit (provision)

 

 

(464

)

 

 

(851

)

Loss from continuing operations

 

 

(7,704

)

 

 

(14,167

)

Gain on disposition of properties, net of tax

 

 

5,107

 

 

 

5,140

 

Net loss

 

 

(2,597

)

 

 

(9,027

)

Net loss attributable to noncontrolling interests

 

 

11,822

 

 

 

33,336

 

Net income attributable to Acadia

 

$

9,225

 

 

$

24,309

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

5

 


 

 

 

Income Statement - Detail

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

September 30, 2018 1

 

 

 

Quarter

 

 

Year to Date

 

 

 

 

 

 

 

 

 

 

CORE PORTFOLIO AND FUND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY REVENUES

 

 

 

 

 

 

 

 

Minimum rents

 

$

47,041

 

 

$

138,014

 

Percentage rents

 

 

182

 

 

 

470

 

Expense reimbursements - CAM

 

 

4,943

 

 

 

14,470

 

Expense reimbursements - Taxes

 

 

8,251

 

 

 

20,529

 

Other property income

 

 

775

 

 

 

2,458

 

Total Property Revenues

 

 

61,192

 

 

 

175,941

 

 

 

 

 

 

 

 

 

 

PROPERTY EXPENSES

 

 

 

 

 

 

 

 

Property operating - CAM

 

 

8,029

 

 

 

24,507

 

Other property operating (Non-CAM)

 

 

2,404

 

 

 

8,331

 

Real estate taxes

 

 

11,538

 

 

 

27,528

 

Total Property Expenses

 

 

21,971

 

 

 

60,366

 

 

 

 

 

 

 

 

 

 

NET OPERATING INCOME - PROPERTIES

 

 

39,221

 

 

 

115,575

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

Interest income

 

 

3,513

 

 

 

10,539

 

Straight-line rent income

 

 

1,975

 

 

 

6,612

 

Above/below-market rent

 

 

2,356

 

 

 

8,415

 

Interest expense 2

 

 

(15,744

)

 

 

(44,361

)

Amortization of finance costs

 

 

(1,608

)

 

 

(4,350

)

Above/below-market interest expense

 

 

26

 

 

 

78

 

Asset and property management expense

 

 

(373

)

 

 

(1,082

)

Other income/expense

 

 

81

 

 

 

684

 

Transaction costs

 

 

 

 

 

(161

)

Capital lease interest

 

 

(751

)

 

 

(2,249

)

CORE PORTFOLIO AND FUND INCOME

 

 

28,696

 

 

 

89,700

 

 

 

 

 

 

 

 

 

 

FEE INCOME

 

 

 

 

 

 

 

 

Asset and property management fees

 

 

213

 

 

 

657

 

Promote income from funds, net

 

 

 

 

 

 

Net promote and other transactional income

 

 

 

 

 

 

Transactional fees 3

 

 

133

 

 

 

361

 

Income tax provision

 

 

(464

)

 

 

(851

)

Total Fee Income

 

 

(118

)

 

 

167

 

 

 

 

 

 

 

 

 

 

General and Administrative

 

 

(7,982

)

 

 

(24,359

)

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(28,507

)

 

 

(86,368

)

Non-real estate depreciation and amortization

 

 

(169

)

 

 

(387

)

Gain on disposition of properties

 

 

5,107

 

 

 

5,141

 

Loss before equity in earnings and noncontrolling interests

 

 

(2,973

)

 

 

(16,106

)

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated affiliates

 

 

376

 

 

 

7,079

 

Noncontrolling interests

 

 

11,822

 

 

 

33,336

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO ACADIA

 

$

9,225

 

 

$

24,309

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

6

 


 

 

 

Income Statement - Pro Rata Adjustments

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30, 2018

 

 

Year to Date September 30, 2018

 

 

 

Noncontrolling

Interest in

Consolidated

Subsidiaries 4

 

 

Company’s

Interest in

Unconsolidated

Subsidiaries 5

 

 

Noncontrolling

Interest in

Consolidated

Subsidiaries 4

 

 

Company’s

Interest in

Unconsolidated

Subsidiaries 5

 

CORE PORTFOLIO AND FUND INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

(15,015

)

 

$

8,826

 

 

$

(41,736

)

 

$

23,821

 

Percentage rents

 

 

(67

)

 

 

5

 

 

 

(246

)

 

 

117

 

Expense reimbursements - CAM

 

 

(1,917

)

 

 

640

 

 

 

(5,111

)

 

 

2,071

 

Expense reimbursements - Taxes

 

 

(2,101

)

 

 

1,993

 

 

 

(5,039

)

 

 

4,660

 

Other property income

 

 

(281

)

 

 

(155

)

 

 

(1,047

)

 

 

(28

)

Total Property Revenues

 

 

(19,381

)

 

 

11,309

 

 

 

(53,179

)

 

 

30,641

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating - CAM

 

 

(3,776

)

 

 

713

 

 

 

(10,957

)

 

 

2,018

 

Other property operating (Non-CAM)

 

 

(1,281

)

 

 

307

 

 

 

(3,909

)

 

 

782

 

Real estate taxes

 

 

(3,545

)

 

 

2,292

 

 

 

(8,286

)

 

 

5,371

 

Total Property Expenses

 

 

(8,602

)

 

 

3,312

 

 

 

(23,152

)

 

 

8,171

 

NET OPERATING INCOME - PROPERTIES

 

 

(10,779

)

 

 

7,997

 

 

 

(30,027

)

 

 

22,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(1,810

)

 

 

 

 

 

(4,991

)

 

 

5

 

Straight-line rent income

 

 

(1,497

)

 

 

623

 

 

 

(4,434

)

 

 

1,703

 

Above/below-market rent

 

 

(425

)

 

 

188

 

 

 

(2,543

)

 

 

593

 

Interest expense

 

 

9,985

 

 

 

(3,307

)

 

 

25,659

 

 

 

(7,558

)

Amortization of finance costs

 

 

1,107

 

 

 

(141

)

 

 

3,015

 

 

 

(496

)

Above/below-market interest expense

 

 

 

 

 

21

 

 

 

 

 

 

63

 

Asset and property management expense

 

 

330

 

 

 

(200

)

 

 

894

 

 

 

(524

)

Other income/expense

 

 

(228

)

 

 

 

 

 

(671

)

 

 

395

 

Transaction costs

 

 

 

 

 

 

 

 

64

 

 

 

 

Capital lease interest

 

 

 

 

 

 

 

 

 

 

 

 

CORE PORTFOLIO AND FUND INCOME

 

 

(3,317

)

 

 

5,181

 

 

 

(13,034

)

 

 

16,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FEE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

 

3,999

 

 

 

64

 

 

 

11,952

 

 

 

212

 

Promote income from funds, net

 

 

 

 

 

 

 

 

158

 

 

 

 

Net promote and other transactional income

 

 

 

 

 

 

 

 

(2,462

)

 

 

3,262

 

Transactional fees

 

 

3,279

 

 

 

5

 

 

 

5,792

 

 

 

87

 

Income tax provision

 

 

51

 

 

 

(4

)

 

 

122

 

 

 

(23

)

Total Fee Income

 

 

7,329

 

 

 

65

 

 

 

15,562

 

 

 

3,538

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative

 

 

301

 

 

 

(17

)

 

 

990

 

 

 

(103

)

Depreciation and amortization

 

 

11,955

 

 

 

(4,590

)

 

 

35,299

 

 

 

(12,744

)

Non-real estate depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

(3,850

)

 

 

(263

)

 

 

(3,907

)

 

 

(263

)

Income before equity in earnings and noncontrolling interests

 

 

12,418

 

 

 

376

 

 

 

34,910

 

 

 

7,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests 6

 

 

(596

)

 

 

 

 

 

(1,574

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO ACADIA

 

$

11,822

 

 

$

376

 

 

$

33,336

 

 

$

7,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

7

 


 

 

 

Consolidated Balance Sheet 7

(in thousands)

 

ASSETS

 

Consolidated

Balance

Sheet

As Reported

 

 

Line Item Details:

 

Real estate

 

 

 

 

 

 

 

 

 

 

Land

 

$

674,758

 

 

The components of Real estate under development, at cost are as follows:

 

Buildings and improvements

 

 

2,637,145

 

 

Core

 

$

7,842

 

Construction in progress

 

 

34,919

 

 

Fund II

 

 

6,039

 

Properties under capital lease

 

 

76,965

 

 

Fund III

 

 

91,063

 

 

 

 

3,423,787

 

 

Fund IV

 

 

84,443

 

Less: accumulated depreciation

 

 

(396,077

)

 

Total

 

$

189,387

 

Operating real estate, net

 

 

3,027,710

 

 

 

 

 

 

 

Real estate under development

 

 

189,387

 

 

Summary of other assets, net:

 

 

 

 

Net investments in real estate

 

 

3,217,097

 

 

Deferred charges, net

 

$

26,931

 

Notes receivable, net

 

 

109,410

 

 

Prepaid expenses

 

 

17,884

 

Investments in and advances to unconsolidated affiliates

 

 

301,717

 

 

Accrued interest receivable

 

 

15,352

 

Lease intangibles, net

 

 

112,249

 

 

Derivative financial instruments

 

 

15,115

 

Other assets, net

 

 

97,626

 

 

Other receivables

 

 

4,764

 

Cash and cash equivalents

 

 

9,525

 

 

Deposits

 

 

4,505

 

Straight-line rents receivable, net

 

 

41,603

 

 

Due from seller

 

 

4,300

 

Rents receivable, net

 

 

16,981

 

 

Income taxes receivable

 

 

3,187

 

Restricted cash

 

 

12,508

 

 

Corporate assets

 

 

2,063

 

Total Assets

 

$

3,918,716

 

 

Due from related parties

 

 

2,386

 

 

 

 

 

 

 

Deferred tax assets

 

 

1,139

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

Total

 

$

97,626

 

Mortgage and other notes payable, net

 

$

964,796

 

 

 

 

 

 

 

Unsecured notes payable, net

 

 

488,933

 

 

 

 

 

 

 

Unsecured line of credit

 

 

28,000

 

 

Summary of accounts payable and other liabilities:

 

 

 

 

Accounts payable and other liabilities

 

 

105,116

 

 

Accounts payable and accrued expenses

 

$

63,435

 

Lease intangibles, net

 

 

97,777

 

 

Deferred income

 

 

28,539

 

Capital lease obligation

 

 

70,983

 

 

Tenant security deposits, escrow and other

 

 

10,364

 

Dividends and distributions payable

 

 

23,711

 

 

Derivative financial instruments

 

 

361

 

Distributions in excess of income from, and investments in, unconsolidated affiliates

 

 

15,596

 

 

Income taxes payable

 

 

19

 

Total Liabilities

 

 

1,794,912

 

 

Other

 

 

2,398

 

Shareholders' equity

 

 

 

 

 

Total

 

$

105,116

 

Common shares

 

 

82

 

 

 

 

 

 

 

Additional paid-in capital

 

 

1,546,405

 

 

 

 

 

 

 

Accumulated other comprehensive income

 

 

13,267

 

 

 

 

 

 

 

Distributions in excess of accumulated earnings

 

 

(73,990

)

 

 

 

 

 

 

Total Acadia shareholders' equity

 

 

1,485,764

 

 

 

 

 

 

 

Noncontrolling interests

 

 

638,040

 

 

 

 

 

 

 

Total Shareholders' Equity

 

 

2,123,804

 

 

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

3,918,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

8

 


 

 

 

Pro-Rata Balance Sheet Adjustments 7

(in thousands)

 

 

 

Noncontrolling

Interest in

Consolidated

Subsidiaries 4

 

 

Company’s

Interest in

Unconsolidated

Subsidiaries 5

 

ASSETS

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

Land

 

$

(155,608

)

 

$

86,229

 

Buildings and improvements

 

 

(868,194

)

 

 

360,059

 

Construction in progress

 

 

(15,861

)

 

 

99

 

Properties under capital lease

 

 

 

 

 

 

 

 

 

(1,039,663

)

 

 

446,387

 

Less: accumulated depreciation

 

 

55,256

 

 

 

(63,179

)

Operating real estate, net

 

 

(984,407

)

 

 

383,208

 

Real estate under development

 

 

(136,262

)

 

 

296

 

Net investments in real estate

 

 

(1,120,669

)

 

 

383,504

 

Notes receivable, net

 

 

(39,604

)

 

 

 

Investments in and advances to unconsolidated affiliates

 

 

(53,776

)

 

 

(247,514

)

Lease intangibles, net

 

 

(37,716

)

 

 

10,981

 

Other assets, net

 

 

(11,649

)

 

 

18,396

 

Cash and cash equivalents

 

 

(5,584

)

 

 

4,004

 

Straight-line rents receivable, net

 

 

(12,692

)

 

 

5,501

 

Rents receivable, net

 

 

(3,985

)

 

 

2,506

 

Restricted cash

 

 

(9,203

)

 

 

912

 

Total Assets

 

$

(1,294,878

)

 

$

178,290

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

(608,722

)

 

$

162,091

 

Unsecured notes payable, net

 

 

(107,043

)

 

 

 

Unsecured line of credit

 

 

 

 

 

 

Accounts payable and other liabilities

 

 

(49,586

)

 

 

21,402

 

Lease intangibles, net

 

 

(22,014

)

 

 

10,393

 

Capital lease obligation

 

 

 

 

 

 

Dividends and distributions payable

 

 

 

 

 

 

Distributions in excess of income from, and investments in, unconsolidated affiliates

 

 

 

 

 

(15,596

)

Total Liabilities

 

 

(787,365

)

 

 

178,290

 

Shareholders' equity

 

 

 

 

 

 

 

 

Common shares

 

 

 

 

 

 

Additional paid-in capital

 

 

 

 

 

 

Accumulated other comprehensive income

 

 

 

 

 

 

Distributions in excess of accumulated earnings

 

 

 

 

 

 

Total Acadia shareholders' equity

 

 

 

 

 

 

Noncontrolling interests

 

 

(507,513

)

 

 

 

Total Shareholders' Equity

 

 

(507,513

)

 

 

 

Total Liabilities and Shareholders' Equity

 

$

(1,294,878

)

 

$

178,290

 

 

 

 

 

 

 

 

 

 

 


 

 

Supplemental Report - September 30, 2018

9

 


 

 

 

__________

Notes to income statements, balance sheet and pro rata adjustments:

 

1.

Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management are necessary for a fair presentation of operating results for the interim periods.

 

 

 

2.

Net of capitalized interest of $1.8 million for the quarter and $4.7 million for the year to date period ended September 30, 2018.

 

 

 

3.

Consists of development, construction, leasing and legal fees.

 

 

 

4.

Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities.

 

 

 

5.

Represents the Company’s share of co-investment partnerships’ activities, of which each are included on a single line presentation in the Company’s consolidated financial statements in accordance with GAAP.

 

 

 

6.

Adjustment to noncontrolling interests exclude income allocable to Operating Partnership Units of $0.6 million for the quarter and $1.6 million for the year-to-date period ended September 30, 2018.

 

 

 

7.

The Company currently invests in Funds II, III, IV & V and Mervyns II which are consolidated within the Company's financial statements.

 

 

Supplemental Report - September 30, 2018

10

 


 

 

 

Funds from Operations ("FFO") 1

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Year to Date

 

Funds from operations ("FFO"):

 

March 31,

2018

 

 

June 30,

2018

 

 

September 30,

2018

 

 

September 30,

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

7,419

 

 

$

7,665

 

 

$

9,225

 

 

$

24,309

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share)

 

 

21,085

 

 

 

21,586

 

 

 

21,141

 

 

 

63,812

 

Gain on disposition of depreciable properties (net of noncontrolling interest share)

 

 

 

 

 

 

 

 

(994

)

 

 

(994

)

Impairment charge

 

 

 

 

 

 

 

 

 

 

 

 

Income attributable to noncontrolling interests' share in Operating Partnership

 

 

612

 

 

 

633

 

 

 

731

 

 

 

1,976

 

FFO to Common Shareholders and Common OP Unit holders

 

$

29,116

 

 

$

29,884

 

 

$

30,103

 

 

$

89,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Funds from operations ("AFFO"):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO

 

$

29,116

 

 

$

29,884

 

 

$

30,103

 

 

$

89,103

 

Straight-line rent, net

 

 

(1,399

)

 

 

(1,381

)

 

 

(1,101

)

 

 

(3,881

)

Above/(below)-market rent

 

 

(2,177

)

 

 

(2,169

)

 

 

(2,119

)

 

 

(6,465

)

Amortization of finance costs

 

 

595

 

 

 

594

 

 

 

642

 

 

 

1,831

 

Above/below-market interest

 

 

(47

)

 

 

(47

)

 

 

(47

)

 

 

(141

)

Non-real estate depreciation

 

 

111

 

 

 

107

 

 

 

169

 

 

 

387

 

Leasing commissions

 

 

(212

)

 

 

(632

)

 

 

(320

)

 

 

(1,164

)

Tenant improvements

 

 

(1,224

)

 

 

(2,211

)

 

 

(3,745

)

 

 

(7,180

)

Capital expenditures

 

 

(957

)

 

 

(152

)

 

 

(1,471

)

 

 

(2,580

)

AFFO to Common Shareholders and Common OP Unit holders

 

$

23,806

 

 

$

23,993

 

 

$

22,111

 

 

$

69,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total weighted average diluted shares and OP Units

 

 

89,067

 

 

 

87,485

 

 

 

87,251

 

 

 

87,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO per Common share and OP Unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

0.33

 

 

$

0.34

 

 

$

0.35

 

 

$

1.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

1.

Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management are necessary for a fair presentation of operating results for the interim periods.

 

 

Supplemental Report - September 30, 2018

11

 


 

 

 

EBITDA

(in thousands)

 

 

 

Quarter Ended September 30, 2018

 

 

Year to Date September 30, 2018

 

 

 

Core

 

 

 

 

 

 

 

 

 

 

Core

 

 

 

 

 

 

 

 

 

 

 

Portfolio

 

 

Funds

 

 

Total

 

 

Portfolio

 

 

Funds

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO ACADIA

 

$

10,766

 

 

$

(1,541

)

 

$

9,225

 

 

$

28,764

 

 

$

(4,455

)

 

$

24,309

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

17,812

 

 

 

3,499

 

 

 

21,311

 

 

 

54,339

 

 

 

9,861

 

 

 

64,200

 

Interest expense

 

 

6,425

 

 

 

2,641

 

 

 

9,066

 

 

 

19,509

 

 

 

6,751

 

 

 

26,260

 

Amortization of finance costs

 

 

320

 

 

 

322

 

 

 

642

 

 

 

955

 

 

 

876

 

 

 

1,831

 

Above/below-market interest

 

 

(47

)

 

 

 

 

 

(47

)

 

 

(141

)

 

 

 

 

 

(141

)

Gain on disposition of properties

 

 

 

 

 

(994

)

 

 

(994

)

 

 

 

 

 

(971

)

 

 

(971

)

Transaction costs

 

 

 

 

 

 

 

 

 

 

 

80

 

 

 

17

 

 

 

97

 

Provision for income taxes

 

 

417

 

 

 

 

 

 

417

 

 

 

730

 

 

 

22

 

 

 

752

 

Noncontrolling interest - OP

 

 

596

 

 

 

 

 

 

596

 

 

 

1,574

 

 

 

 

 

 

1,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

36,289

 

 

$

3,927

 

 

$

40,216

 

 

$

105,810

 

 

$

12,101

 

 

$

117,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

12

 


 

 

 

Core Portfolio

Same Property Performance 1

(in thousands)

 

 

 

Quarter Ended

 

 

 

 

 

 

Year to Date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change

 

 

 

 

 

 

 

 

 

 

Change

 

 

 

September 30,

2018

 

 

September 30,

2017

 

 

Favorable/

(Unfavorable)

 

 

September 30,

2018

 

 

September 30,

2017

 

 

Favorable/

(Unfavorable)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

33,894

 

 

$

33,195

 

 

 

2.1

%

 

$

100,016

 

 

$

99,131

 

 

 

0.9

%

Expense reimbursements

 

 

10,759

 

 

 

9,043

 

 

 

19.0

%

 

 

29,009

 

 

 

27,284

 

 

 

6.3

%

Other property income

 

 

201

 

 

 

209

 

 

 

(3.8

)%

 

 

778

 

 

 

810

 

 

 

(4.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

 

44,854

 

 

 

42,447

 

 

 

5.7

%

 

 

129,803

 

 

 

127,225

 

 

 

2.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating - CAM & Real estate taxes

 

 

12,061

 

 

 

10,477

 

 

 

(15.1

)%

 

 

33,258

 

 

 

31,003

 

 

 

(7.3

)%

Other property operating (Non-CAM)

 

 

445

 

 

 

698

 

 

 

36.2

%

 

 

1,791

 

 

 

2,453

 

 

 

27.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Expenses

 

 

12,506

 

 

 

11,175

 

 

 

(11.9

)%

 

 

35,049

 

 

 

33,456

 

 

 

(4.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Property NOI - Core properties

 

$

32,348

 

 

$

31,272

 

 

 

3.4

%

 

$

94,754

 

 

$

93,769

 

 

 

1.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Property NOI to Core NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI of Properties excluded from Same Property NOI

 

 

1,192

 

 

 

1,471

 

 

 

 

 

 

 

5,322

 

 

 

5,722

 

 

 

 

 

Core NOI

 

$

33,540

 

 

$

32,743

 

 

 

 

 

 

$

100,076

 

 

$

99,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other same property information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Physical Occupancy

 

 

95.2

%

 

 

94.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased Occupancy

 

 

95.8

%

 

 

95.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

1.

The above amounts include the pro-rata activity related to the Company's Core consolidated and unconsolidated investments.

 

 

Supplemental Report - September 30, 2018

13

 


 

 

 

Fee Income by Fund

(in thousands)

 

 

 

Fund II

 

 

Fund III

 

 

Fund IV

 

 

Fund V

 

 

Other

 

 

Total

 

Year to Date September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

1,637

 

 

$

1,973

 

 

$

3,799

 

 

$

5,213

 

 

$

199

 

 

$

12,821

 

Transactional fees

 

 

605

 

 

 

1,941

 

 

 

2,483

 

 

 

903

 

 

 

308

 

 

 

6,240

 

Total fees

 

$

2,242

 

 

$

3,914

 

 

$

6,282

 

 

 

6,116

 

 

$

507

 

 

$

19,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

585

 

 

$

637

 

 

$

1,236

 

 

$

1,761

 

 

$

57

 

 

$

4,276

 

Transactional fees

 

 

237

 

 

 

1,335

 

 

 

1,415

 

 

 

332

 

 

 

98

 

 

 

3,417

 

Total fees

 

$

822

 

 

$

1,972

 

 

$

2,651

 

 

 

2,093

 

 

$

155

 

 

$

7,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

596

 

 

$

649

 

 

$

1,278

 

 

$

1,760

 

 

$

63

 

 

$

4,346

 

Transactional fees

 

 

115

 

 

 

406

 

 

 

299

 

 

 

409

 

 

 

131

 

 

 

1,360

 

Total fees

 

$

711

 

 

$

1,055

 

 

$

1,577

 

 

 

2,169

 

 

$

194

 

 

$

5,706

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

456

 

 

$

687

 

 

$

1,285

 

 

$

1,692

 

 

$

79

 

 

$

4,199

 

Transactional fees

 

 

253

 

 

 

200

 

 

 

769

 

 

 

162

 

 

 

79

 

 

 

1,463

 

Total fees

 

$

709

 

 

$

887

 

 

$

2,054

 

 

 

1,854

 

 

$

158

 

 

$

5,662

 

 

 

 

Supplemental Report - September 30, 2018

14

 


 

 

 

Structured Financing Portfolio

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2018

 

 

Current Period

 

 

Stated

 

 

Effective

 

 

 

 

 

Principal

 

 

Accrued

 

 

 

 

 

 

 

 

 

 

Repayments /

 

 

Current

 

 

Accrued

 

 

Balance at

 

 

Interest

 

 

Interest

 

 

 

Investment

 

Balance

 

 

Interest

 

 

Total

 

 

Advances

 

 

Conversions

 

 

Principal 1

 

 

Interest

 

 

September 30, 2018

 

 

Rate

 

 

Rate

 

 

Maturity Dates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage notes

 

$

56,475

 

 

$

3,426

 

 

$

59,901

 

 

$

 

 

$

 

 

$

56,475

 

 

$

3,627

 

 

$

60,102

 

 

 

7.44

%

 

 

7.44

%

 

Apr-19 to Apr-20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core notes receivable

 

$

56,475

 

 

$

3,426

 

 

$

59,901

 

 

$

 

 

$

 

 

$

56,475

 

 

$

3,627

 

 

$

60,102

 

 

 

7.44

%

 

 

7.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1. Reconciliation of Notes Receivable to the Consolidated Balance Sheet (Pro Rata):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Notes Receivable per above

 

 

$

56,475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-rata share of Fund loans

 

 

 

13,278

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Pro-rata Notes Receivable

 

 

$

69,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

15

 


 

 

 

Transactional Activity

(in thousands)

 

PROPERTY ACQUISTIONS AND DISPOSITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Name

 

Location

 

Key Tenants

 

Date of

Transaction

 

Transaction

Amount

 

 

Ownership %

 

 

Fund Share

 

 

Acadia Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACQUISITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trussville

 

Trussville, AL

 

Wal-Mart, Regal Cinemas

 

February 21, 2018

 

$

45,259

 

 

 

100.00

%

 

$

45,259

 

 

$

9,097

 

Elk Grove Commons

 

Elk Grove, CA

 

Trader Joe's, Homegoods

 

July 18, 2018

 

 

59,320

 

 

 

100.00

%

 

 

59,320

 

 

 

11,923

 

 

 

 

 

 

 

 

 

$

104,579

 

 

 

 

 

 

$

104,579

 

 

$

21,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISPOSITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund II:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sherman Avenue

 

New York, NY

 

 

 

April 17, 2018

 

$

26,000

 

 

 

99.10

%

 

$

25,766

 

 

$

7,300

 

 

 

 

 

 

 

 

 

 

26,000

 

 

 

 

 

 

 

25,766

 

 

 

7,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broughton Street Portfolio (3 properties)

 

Savannah, GA

 

 

 

Jan 18 + Aug 29, 2018

 

 

10,000

 

 

 

100.00

%

 

 

10,000

 

 

 

2,312

 

Lake Montclair

 

Dumfries, VA

 

 

 

August 27, 2018

 

 

22,450

 

 

 

100.00

%

 

 

22,450

 

 

 

5,190

 

1861 Union Street

 

San Francisco, CA

 

 

 

August 29, 2018

 

 

6,000

 

 

 

90.00

%

 

 

5,400

 

 

 

1,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,450

 

 

 

 

 

 

 

37,850

 

 

 

8,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

64,450

 

 

 

 

 

 

$

63,616

 

 

$

16,050

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STRUCTURED FINANCING ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note Description

 

Transaction Type

 

 

 

Date of

Transaction

 

Transaction

Amount

 

 

Ownership %

 

 

Fund Share

 

 

Acadia Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55-57 Spring Street

 

Redemption

 

 

 

January 24, 2018

 

$

(26,000

)

 

 

100.00

%

 

$

 

 

$

(26,000

)

135 East 65th

 

Advance

 

 

 

March 16, 2018

 

 

2,801

 

 

 

100.00

%

 

 

 

 

 

2,801

 

Town Center

 

Conversion

 

 

 

March 28, 2018

 

 

(22,021

)

 

 

100.00

%

 

 

 

 

 

(22,021

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(45,220

)

 

 

 

 

 

$

 

 

$

(45,220

)

 

 

 

Supplemental Report - September 30, 2018

16

 


 

 

 

 

2018 Guidance

 

Summary

 

Updated Guidance

 

Previous Guidance

 

2017 Actual 1

 

 

 

 

 

 

 

Funds from operations, prior to transactional activity 2

 

$1.33 to $1.34

 

$1.29 to $1.34

 

N/A

Funds from operations Per Share Guidance Range2

 

$1.36 to $1.40

 

$1.33 to $1.45

 

$1.51

 

 

 

 

 

 

 

Earnings Per Share

 

$0.39 to $0.43

 

$0.37 to $0.48

 

$0.73

 

 

 

 

 

 

 

FFO Components

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in millions, except per share amounts)

 

 

 

 

 

 

Property NOI:

 

 

 

 

 

 

  Core

 

$133.0 to $134.0

 

$132.8 to $133.4

 

$131.7

  Fund

 

11.0 to 12.0

 

12.3 to 12.8

 

10.3

Straight-line and above/below market rents 3

 

15.0 to 16.0

 

11.3 to 12.2

 

15.2

Interest income (Structured Finance Portfolio)

 

6.4 to 7.0

 

8.9

 

22.0

Fund fee income, net of taxes

 

24.0 to 24.5

 

20.9 to 23.2

 

23.4

Net promote and other transactional income 4

 

1.0 to 3.0

 

2.5 to 5.5

 

1.7

Interest expense, net of capitalized interest 5

 

(40.0) to (41.0)

 

(39.6) to (38.7)

 

(38.5)

General and administrative 6

 

(31.5) to (32.0)

 

(31.5) to (32.0)

 

(31.7)

Non-real estate depreciation and other expenses

 

(0.1) to (0.5)

 

(0.6)

 

(0.7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional Guidance Assumptions

 

 

 

 

 

 

 

 

 

 

 

 

 

Fully diluted common shares and OP Units - weighted average

 

87,500 to 88,000

 

N/A

 

 

 

 

 

 

 

 

 

Core acquisitions 7

 

$55M to $100M

 

$0 to $275M

 

 

 

 

 

 

 

 

 

Fund acquisitions

 

$105M to $400M

 

$200M to $700M

 

 

__________

 

 

1.

Before 2017 special items (gain on change in control, partially offset by impairment and acquisition costs), which aggregated $0.01 per share, or $1.3 million.

 

2.

For a reconciliation of FFO per share to net income per share, please see the “2018 Guidance” section of the earnings release in Section I of this Supplemental Report. 2018 FFO guidance and comparable 2017 results are before acquisition and gains/losses on sale or impairment of depreciated and non-operating properties.

 

3.

Includes $1.0 to $2.0 million associated with the potential recapture of below market leases.

 

4.

Represents net promote and other fund transactional activity.

 

5.

Inclusive of interest expense, amortization of finance costs, above and below market interest and capital lease interest.

 

6.

Excludes approximately $0.02 of internal leasing costs, which will be expensed and no longer deferred under new accounting guidance effective January 1, 2019.  

 

7.

Includes Core, Structured Finance Investments and Stock Repurchases.

 

 

Supplemental Report - September 30, 2018

17

 


 

 

 

Net Asset Valuation Information

(in thousands)

 

 

 

CORE

 

 

FUND II 2

 

 

FUND III

 

 

FUND IV

 

 

FUND V

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ownership percentage

 

N/A

 

 

 

28.33

%

 

 

24.54

%

 

 

23.12

%

 

 

20.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Quarter Fund Level NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income 1

 

$

33,540

 

 

N/A

 

 

$

421

 

 

$

6,219

 

 

$

5,962

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Income) loss from properties sold or under contract

 

 

 

 

N/A

 

 

 

81

 

 

 

106

 

 

 

 

(Income) loss from pre-stabilized assets 3

 

 

(698

)

 

N/A

 

 

 

(505

)

 

 

(2,319

)

 

 

 

(Income) loss from development projects 4

 

 

(56

)

 

N/A

 

 

 

3

 

 

 

3

 

 

 

 

Net Operating Income of stabilized assets

 

$

32,786

 

 

N/A

 

 

$

 

 

$

4,009

 

 

$

5,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs to Date (Pro Rata)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-stabilized assets 3

 

$

 

 

N/A

 

 

$

18,729

 

 

$

69,221

 

 

$

 

Development and redevelopment projects 4

 

 

32,400

 

 

N/A

 

 

 

19,976

 

 

 

24,946

 

 

 

 

Total Costs to Date

 

$

32,400

 

 

N/A

 

 

$

38,705

 

 

$

94,167

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt (Pro Rata)

 

$

709,926

 

 

N/A

 

 

$

13,802

 

 

$

97,485

 

 

$

40,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Lease (Pro Rata)

 

$

70,983

 

 

N/A

 

 

$

 

 

$

 

 

$

 

__________

 

1.

Does not include a full quarter of NOI for any assets purchased during the current quarter. See “Transactional Activity” page in this Supplemental Report for descriptions of those acquisitions.

 

 

 

2.

Fund II has been substantially liquidated except for its investment in City Point with pre-stabilized assets of $528.5 million and debt of $261.6 million.

 

 

 

3.

Consists of the following projects for the Core Portfolio: City Center; Fund III: 640 Broadway, 654 Broadway and Nostrand; Fund IV: Paramus Plaza, 210 Bowery, Broughton Street Portfolio, 801 Madison, 27 E 61st Street, 938 West North, 1964 Union Street, 17 East 71st Street, 1035 Third Avenue and 650 Bald Hill Road.

 

 

 

4.

See “Development and Redevelopment Activity” page in this Supplemental Report.

 

 

Supplemental Report - September 30, 2018

18

 


 

 

 

Selected Financial Ratios

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30, 2018

 

 

Year to Date September 30, 2018

 

 

 

 

Quarter Ended

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

September 30, 2018

 

 

June 30, 2018

 

COVERAGE RATIOS 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LEVERAGE RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Charge Coverage Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt/Market Capitalization Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA 2 divided by:

 

$

36,289

 

 

$

37,750

 

 

$

105,810

 

 

$

117,574

 

 

Debt + Preferred Equity (Preferred O.P. Units)

 

$

945,719

 

 

$

931,539

 

Interest expense

 

 

6,425

 

 

 

6,632

 

 

 

19,509

 

 

 

20,937

 

 

Total Market Capitalization

 

 

3,369,249

 

 

 

3,297,977

 

Principal Amortization

 

 

901

 

 

 

1,059

 

 

 

2,894

 

 

 

3,605

 

 

Debt + Preferred Equity/

 

 

 

 

 

 

 

 

Preferred Dividends 3

 

 

135

 

 

 

138

 

 

 

404

 

 

 

415

 

 

  Total Market Capitalization

 

 

28

%

 

 

28

%

Fixed-Charge Coverage Ratio - Core Portfolio

 

 

4.9

x

 

 

4.8

x

 

 

4.6

x

 

 

4.7

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA divided by:

 

$

40,216

 

 

$

42,564

 

 

$

117,911

 

 

$

129,309

 

 

Debt 6

 

$

937,774

 

 

$

920,905

 

Interest expense

 

 

9,066

 

 

 

8,631

 

 

 

26,260

 

 

 

25,062

 

 

Total Market Capitalization

 

 

3,369,249

 

 

 

3,297,977

 

Principal Amortization

 

 

1,144

 

 

 

1,246

 

 

 

3,625

 

 

 

4,165

 

 

Net Debt + Preferred Equity/

 

 

 

 

 

 

 

 

Preferred Dividends

 

 

135

 

 

 

138

 

 

 

404

 

 

 

415

 

 

  Total Market Capitalization

 

 

28

%

 

 

28

%

Fixed-Charge Coverage Ratio - Core Portfolio and Funds

 

 

3.9

x

 

 

4.3

x

 

 

3.9

x

 

 

4.4

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payout Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt/EBITDA Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared (per share/OP Unit)

 

$

0.27

 

 

$

0.26

 

 

$

0.81

 

 

$

0.78

 

 

Debt

 

$

709,926

 

 

$

696,826

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

 

145,314

 

 

 

139,078

 

Dividends (Shares) & Distributions (OP Units) declared

 

$

23,710

 

 

$

23,355

 

 

$

71,433

 

 

$

70,057

 

 

Debt/EBITDA - Core Portfolio

 

 

4.9

x

 

 

5.0

x

FFO

 

 

30,103

 

 

 

32,866

 

 

 

89,103

 

 

 

101,607

 

 

 

 

 

 

 

 

 

 

 

FFO Payout Ratio

 

 

79

%

 

 

71

%

 

 

80

%

 

 

69

%

 

Debt 5

 

$

704,059

 

 

$

690,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

 

145,314

 

 

 

139,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt/EBITDA - Core Portfolio

 

 

4.8

x

 

 

5.0

x

Dividends (Shares) & Distributions (OP Units) declared

 

$

23,710

 

 

$

23,355

 

 

$

71,433

 

 

$

70,057

 

 

 

 

 

 

 

 

 

 

 

AFFO

 

 

22,111

 

 

 

27,461

 

 

 

69,910

 

 

 

85,663

 

 

Debt 4

 

$

931,722

 

 

$

917,872

 

AFFO Payout Ratio

 

 

107

%

 

 

85

%

 

 

102

%

 

 

82

%

 

EBITDA

 

 

161,822

 

 

 

154,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt/EBITDA - Core Portfolio and Funds

 

 

5.8

x

 

 

5.9

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt 6

 

$

923,777

 

 

$

907,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

 

161,822

 

 

 

154,774

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt/EBITDA - Core Portfolio and Funds

 

 

5.7

x

 

 

5.9

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

 

Supplemental Report - September 30, 2018

19

 


 

 

 

 

1.

Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management, are necessary for a fair presentation of operating results for the interim periods. The coverage ratios include the Company's pro-rata share of FFO, AFFO, EBITDA, interest expense and principal amortization related to both the Company's consolidated and unconsolidated investments in joint ventures.

 

2.

See EBITDA page in this Supplemental Report for a reconciliation of EBITDA to Net Income attributable to Acadia.

 

3.

Represents preferred distributions on Preferred Operating partnership Units.

 

4.

Includes the Company's pro-rata share of consolidated and unconsolidated joint venture debt. Excludes capital lease obligations.

 

5.

Reflects debt net of the current Core Portfolio cash balance at end of period.

 

6.

Reflects debt net of the current Core Portfolio and pro-rata share of the Funds cash balance at end of period.

 

Reconciliation of EBITDA to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

Core EBITDA as reported

 

$

36,289

 

Less promote for quarter

 

 

 

Adjusted Core EBITDA

 

 

36,289

 

 

 

 

 

 

Annualized Core EBITDA

 

 

145,156

 

Add: Annualized net Promote

 

 

158

 

Adjusted Annualized Core EBITDA

 

 

145,314

 

 

 

 

 

 

Funds EBITDA as reported

 

 

3,927

 

Less promote and other transactional income for quarter

 

 

 

Adjusted Fund EBITDA

 

 

3,927

 

 

 

 

 

 

Annualized Fund EBITDA

 

 

15,708

 

Add: Annualized net Promote

 

 

800

 

Adjusted annualized Fund EBITDA

 

 

16,508

 

Adjusted Annualized EBITDA Core and Funds

 

$

161,822

 

 

 

 

Supplemental Report - September 30, 2018

20

 


 

 

 

Portfolio Debt - Summary

(in thousands)

 

 

 

Acadia Pro-Rata Share of Debt 2

 

 

Reconciliation to Consolidated Debt as Reported

 

 

 

Core Portfolio

 

 

Funds

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Debt

 

Principal

Balance

 

 

Interest

Rate

 

 

WA Years

to

Maturity 6

 

 

Principal

Balance

 

 

Interest

Rate

 

 

WA Years

to

Maturity 6

 

 

Principal

Balance

 

 

%

 

 

Interest

Rate

 

 

WA Years

to

Maturity 6

 

 

Add:

Noncontrolling

Interest Share

of Debt 3

 

 

Less: Pro-rata

Share of

Unconsolidated

Debt 4

 

 

Acadia

Consolidated

Debt as

Reported

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt 1

 

$

378,000

 

 

 

3.2

%

 

 

4.5

 

 

$

 

 

 

 

 

 

 

 

$

378,000

 

 

 

41

%

 

 

3.2

%

 

 

4.5

 

 

$

 

 

$

 

 

$

378,000

 

Variable-Rate Debt 5

 

 

 

 

 

 

 

 

 

 

 

32,283

 

 

 

4.1

%

 

 

1.6

 

 

 

32,283

 

 

 

3

%

 

 

4.1

%

 

 

1.6

 

 

 

107,042

 

 

 

 

 

 

139,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage and Other Notes Payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt 1

 

 

290,092

 

 

 

4.2

%

 

 

7.3

 

 

 

95,680

 

 

 

4.4

%

 

 

2.6

 

 

 

385,772

 

 

 

41

%

 

 

4.2

%

 

 

6.2

 

 

 

323,115

 

 

 

(105,895

)

 

 

602,992

 

Variable-Rate Debt 5

 

 

41,834

 

 

 

3.8

%

 

 

4.9

 

 

 

93,833

 

 

 

4.8

%

 

 

1.4

 

 

 

135,667

 

 

 

15

%

 

 

4.5

%

 

 

2.5

 

 

 

292,891

 

 

 

(57,006

)

 

 

371,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

709,926

 

 

 

3.6

%

 

 

5.7

 

 

$

221,796

 

 

 

4.5

%

 

 

2.0

 

 

$

931,722

 

 

 

100

%

 

 

3.8

%

 

 

4.8

 

 

$

723,048

 

 

$

(162,901

)

 

 

1,491,869

 

Unamortized premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

779

 

Net unamortized loan costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,919

)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,481,729

 

_________

 

1.

Fixed-rate debt includes notional principal fixed through swap transactions.

 

2.

Represents the Company's pro-rata share of debt based on its percent ownership.

 

3.

Represents the noncontrolling interest pro-rata share of consolidated partnership debt based on its percent ownership.

 

4.

Represents the Company's pro-rata share of unconsolidated partnership debt based on its percent ownership.

 

5.

Variable rate debt includes certain borrowings that are subject to interest rate cap agreements.

 

6.

Based on debt maturity date without regard to swap expirations or available extension options.

 

 

 

 

Supplemental Report - September 30, 2018

21

 


 

 

 

Portfolio Debt - Detail

(in thousands)

 

 

 

 

Principal

Balance at

 

 

Acadia's Pro-rata Share

 

 

Interest

 

 

 

 

Extension

Property

 

 

 

September 30, 2018

 

 

Percent

 

 

Amount

 

 

Rate

 

 

Maturity

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORE PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brandywine 2

 

 

 

$

26,250

 

 

 

22.22

%

 

$

5,833

 

 

6.00%

 

 

07/01/16

 

None

163 Highland Avenue

 

 

 

 

8,919

 

 

 

100.00

%

 

 

8,919

 

 

4.66%

 

 

02/01/24

 

None

Crossroads Shopping Center

 

 

 

 

66,502

 

 

 

49.00

%

 

 

32,586

 

 

3.94%

 

 

10/06/24

 

None

555 9th Street

 

 

 

 

60,000

 

 

 

100.00

%

 

 

60,000

 

 

3.99%

 

 

01/01/25

 

None

840 N. Michigan

 

 

 

 

73,500

 

 

 

88.43

%

 

 

64,996

 

 

4.36%

 

 

02/10/25

 

None

Georgetown Portfolio (2008 Investment)

 

 

 

 

16,626

 

 

 

50.00

%

 

 

8,313

 

 

4.72%

 

 

12/10/27

 

None

State & Washington

 

 

 

 

24,575

 

 

 

100.00

%

 

 

24,575

 

 

4.40%

 

 

09/05/28

 

None

239 Greenwich Avenue

 

 

 

 

27,000

 

 

 

75.00

%

 

 

20,250

 

 

3.88%

 

 

01/10/29

 

None

North & Kingsbury

 

 

 

 

12,650

 

 

 

100.00

%

 

 

12,650

 

 

4.01%

 

 

11/05/29

 

None

151 North State Street

 

 

 

 

13,958

 

 

 

100.00

%

 

 

13,958

 

 

4.03%

 

 

12/01/29

 

None

Concord & Milwaukee

 

 

 

 

2,747

 

 

 

100.00

%

 

 

2,747

 

 

4.40%

 

 

06/01/30

 

None

California & Armitage

 

 

 

 

2,580

 

 

 

100.00

%

 

 

2,580

 

 

5.89%

 

 

04/15/35

 

None

Unsecured interest rate swaps 1

 

 

 

 

364,676

 

 

 

100.00

%

 

 

364,676

 

 

3.15%

 

 

4.7 YRS

 

 

Secured interest rate swaps 1

 

 

 

 

32,832

 

 

 

99.55

%

 

 

32,685

 

 

3.59%

 

 

5.6 YRS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Fixed-Rate Debt

 

 

 

 

732,815

 

 

 

 

 

 

 

654,768

 

 

3.60%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28 Jericho Turnpike

 

 

 

 

14,042

 

 

 

100.00

%

 

 

14,042

 

 

LIBOR+190

 

 

01/23/23

 

None

60 Orange Street

 

 

 

 

7,331

 

 

 

98.00

%

 

 

7,184

 

 

LIBOR+175

 

 

04/03/23

 

None

Gotham Plaza

 

 

 

 

20,070

 

 

 

49.00

%

 

 

9,834

 

 

LIBOR+160

 

 

06/10/23

 

None

Georgetown Portfolio (2016 Investment)

 

 

 

 

160,000

 

 

 

20.00

%

 

 

32,000

 

 

LIBOR+170

 

 

08/01/23

 

None

330-340 River Street

 

 

 

 

11,459

 

 

 

100.00

%

 

 

11,459

 

 

LIBOR+170

 

 

06/01/26

 

None

Secured interest rate swaps 1

 

 

 

 

(32,832

)

 

 

99.55

%

 

 

(32,685

)

 

LIBOR+148

 

 

5.6 YRS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Line of Credit 3

 

 

 

 

28,000

 

 

 

100.00

%

 

 

28,000

 

 

LIBOR+135

 

 

03/31/22

 

2 x 6 mos.

Unsecured Term Loan

 

 

 

 

350,000

 

 

 

100.00

%

 

 

350,000

 

 

LIBOR+125

 

 

03/31/23

 

None

Unsecured interest rate swaps 1

 

 

 

 

(364,676

)

 

 

100.00

%

 

 

(364,676

)

 

LIBOR+104

 

 

4.7 YRS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Variable-Rate Debt

 

 

 

 

193,394

 

 

 

 

 

 

 

55,158

 

 

LIBOR+160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt - Core Portfolio

 

 

 

$

926,209

 

 

 

 

 

 

$

709,926

 

 

3.60%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CityPoint 4

 

Fund II

 

 

200,000

 

 

 

26.67

%

 

 

53,340

 

 

4.75%

 

 

05/29/20

 

None

1964 Union Street 4

 

Fund IV

 

 

1,463

 

 

 

20.80

%

 

 

304

 

 

3.80%

 

 

10/01/25

 

None

2207 Fillmore Street 4

 

Fund IV

 

 

1,120

 

 

 

20.80

%

 

 

233

 

 

4.50%

 

 

10/31/25

 

None

2208-2216 Fillmore Street 4

 

Fund IV

 

 

5,606

 

 

 

20.80

%

 

 

1,166

 

 

3.40%

 

 

06/01/26

 

None

CityPoint 4,5

 

Fund II

 

 

5,262

 

 

 

26.67

%

 

 

1,403

 

 

1.00%

 

 

08/23/42

 

None

Interest rate swaps 1

 

Funds II, IV & V

 

 

178,030

 

 

 

22.04

%

 

 

39,234

 

 

4.13%

 

 

2.8 YRS

 

 

Sub-Total Fixed-Rate Debt

 

 

 

 

391,481

 

 

 

 

 

 

 

95,680

 

 

4.42%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

22

 


Portfolio Debt - Detail

(in thousands)

 

 

 

 

 

Principal

Balance at

 

 

Acadia's Pro-rata Share

 

 

Interest

 

 

 

 

Extension

Property

 

 

 

September 30, 2018

 

 

Percent

 

 

Amount

 

 

Rate

 

 

Maturity

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

230/240 W. Broughton

 

Fund IV

 

 

10,028

 

 

 

11.56

%

 

 

1,159

 

 

LIBOR+300

 

 

10/01/18

 

None

210 Bowery

 

Fund IV

 

 

11,107

 

 

 

23.12

%

 

 

2,568

 

 

LIBOR+275

 

 

11/15/18

 

None

Promenade at Manassas 4

 

Fund IV

 

 

24,540

 

 

 

22.78

%

 

 

5,590

 

 

LIBOR+170

 

 

11/19/18

 

None

Acadia Strategic Opportunity IV LLC

 

Fund IV

 

 

 

 

 

23.12

%

 

 

 

 

LIBOR+165

 

 

12/31/18

 

None

Paramus Plaza 4

 

Fund IV

 

 

17,808

 

 

 

11.56

%

 

 

2,059

 

 

LIBOR+170

 

 

02/20/19

 

None

146 Geary Street

 

Fund IV

 

 

27,700

 

 

 

23.12

%

 

 

6,404

 

 

LIBOR+340

 

 

07/14/19

 

2 x 12 mos.

938 W. North Avenue

 

Fund IV

 

 

14,100

 

 

 

23.12

%

 

 

3,260

 

 

LIBOR+265

 

 

09/01/19

 

1 x 12 mos.

Acadia Strategic Opportunity IV LLC

 

Fund IV

 

 

40,825

 

 

 

23.12

%

 

 

9,439

 

 

LIBOR+275

 

 

10/31/19

 

None

Broughton Street Portfolio

 

Fund IV

 

 

19,773

 

 

 

23.12

%

 

 

4,572

 

 

LIBOR+300

 

 

11/08/19

 

1 x 12 mos.

717 N. Michigan Avenue

 

Fund IV

 

 

66,617

 

 

 

23.12

%

 

 

15,402

 

 

LIBOR+395

 

 

12/09/19

 

2 x 12 mos.

640 Broadway 4

 

Fund III

 

 

49,470

 

 

 

15.49

%

 

 

7,663

 

 

LIBOR+465

 

 

01/09/20

 

2 x 12 mos.

Wake Forest Crossing

 

Fund IV

 

 

23,796

 

 

 

23.12

%

 

 

5,502

 

 

LIBOR+160

 

 

02/14/20

 

2 x 12 mos.

Lincoln Place

 

Fund IV

 

 

23,100

 

 

 

23.12

%

 

 

5,341

 

 

LIBOR+185

 

 

03/13/20

 

None

650 Bald Hill Road

 

Fund IV

 

 

15,843

 

 

 

20.81

%

 

 

3,297

 

 

LIBOR+265

 

 

04/27/20

 

None

Acadia Strategic Opportunity Fund V LLC

 

Fund V

 

 

61,500

 

 

 

20.10

%

 

 

12,362

 

 

LIBOR+160

 

 

05/04/20

 

None

Eden Square 4

 

Fund IV

 

 

22,500

 

 

 

22.78

%

 

 

5,126

 

 

LIBOR+215

 

 

06/01/20

 

1 x 12 mos.

17 E. 71st Street

 

Fund IV

 

 

18,965

 

 

 

23.12

%

 

 

4,385

 

 

LIBOR+190

 

 

06/09/20

 

None

Cortlandt Crossing

 

Fund III

 

 

11,157

 

 

 

24.54

%

 

 

2,738

 

 

Prime+300

 

 

06/19/20

 

None

Nostrand Avenue

 

Fund III

 

 

10,227

 

 

 

24.54

%

 

 

2,510

 

 

LIBOR+265

 

 

07/01/20

 

1 x 12 mos.

Acadia Strategic Opportunity Fund II, LLC

 

Fund II

 

 

37,000

 

 

 

28.33

%

 

 

10,482

 

 

LIBOR+165

 

 

09/20/20

 

2 x 12 mos.

Hickory Ridge

 

Fund V

 

 

28,613

 

 

 

20.10

%

 

 

5,751

 

 

LIBOR+225

 

 

10/05/20

 

None

Santa Fe Plaza

 

Fund V

 

 

22,893

 

 

 

20.10

%

 

 

4,601

 

 

LIBOR+215

 

 

01/24/21

 

2 x 12 mos.

1035 Third Avenue

 

Fund IV

 

 

38,530

 

 

 

23.12

%

 

 

8,908

 

 

LIBOR+235

 

 

01/27/21

 

None

New Towne Center

 

Fund V

 

 

16,900

 

 

 

20.10

%

 

 

3,397

 

 

LIBOR+220

 

 

02/01/21

 

2 x 12 mos.

Fairlane Green

 

Fund V

 

 

40,300

 

 

 

20.10

%

 

 

8,100

 

 

LIBOR+190

 

 

06/05/21

 

2 x 12 mos.

Trussville Promenade

 

Fund V

 

 

29,370

 

 

 

20.10

%

 

 

5,903

 

 

LIBOR+185

 

 

06/15/21

 

2 x 12 mos.

Restaurants at Fort Point

 

Fund IV

 

 

6,257

 

 

 

23.12

%

 

 

1,447

 

 

LIBOR+235

 

 

08/25/21

 

None

CityPoint 4

 

Fund II

 

 

19,386

 

 

 

26.67

%

 

 

5,170

 

 

LIBOR+139

 

 

11/01/21

 

None

3104 M Street 4,6

 

Fund III

 

 

4,539

 

 

 

19.63

%

 

 

891

 

 

Prime+50

 

 

12/10/21

 

None

Airport Mall

 

Fund IV

 

 

5,510

 

 

 

23.12

%

 

 

1,274

 

 

LIBOR+200

 

 

04/01/22

 

None

Colonie Plaza

 

Fund IV

 

 

11,890

 

 

 

23.12

%

 

 

2,749

 

 

LIBOR+225

 

 

04/01/22

 

None

Dauphin Plaza

 

Fund IV

 

 

10,084

 

 

 

23.12

%

 

 

2,331

 

 

LIBOR+200

 

 

04/01/22

 

None

JFK Plaza

 

Fund IV

 

 

4,408

 

 

 

23.12

%

 

 

1,019

 

 

LIBOR+200

 

 

04/01/22

 

None

Shaw's Plaza (Waterville)

 

Fund IV

 

 

7,889

 

 

 

23.12

%

 

 

1,824

 

 

LIBOR+200

 

 

04/01/22

 

None

Wells Plaza

 

Fund IV

 

 

3,307

 

 

 

23.12

%

 

 

765

 

 

LIBOR+200

 

 

04/01/22

 

None

Shaw's Plaza (Windham)

 

Fund IV

 

 

5,886

 

 

 

23.12

%

 

 

1,361

 

 

LIBOR+200

 

 

12/01/22

 

None

Interest rate swaps 1

 

Funds II, IV & V

 

 

(178,030

)

 

 

22.04

%

 

 

(39,234

)

 

LIBOR+202

 

 

2.8 YRS

 

 

Sub-Total Variable-Rate Debt

 

 

 

 

583,788

 

 

 

 

 

 

 

126,116

 

 

LIBOR+250

 

 

 

 

 

Total Debt - Funds

 

 

 

$

975,269

 

 

 

 

 

 

$

221,796

 

 

4.48%

 

 

 

 

 

Total Debt - Core Portfolio and Funds

 

 

 

$

1,901,478

 

 

 

 

 

 

$

931,722

 

 

3.84%

 

 

 

 

 

_________

 

1.

The Company has hedged a portion of its variable-rate debt with variable to fixed-rate swap agreements. Maturity reflects the weighted-average years to maturity of the swapped loans without regard to the expiration of the related swap agreements.

 

2.

This loan is in default as of September 30, 2018 and is accruing interest for accounting purposes at the default rate of 11%.

 

3.

This is an unsecured revolving facility which has a current capacity up to $150,000 and can be increased to $300,000. The interest rate will vary based on levels of leverage.

 

4.

Acadia's interest in this Fund debt is also reflected net of other JV interests at the investment level.

 

5.

This loan was made in connection with the New Markets Tax Credit and contains a borrower option to purchase the loan for one dollar at the end of the term.

 

6.

Bears interest at the greater of 4% or the Prime Rate plus 50 basis points.

 

 

 

Supplemental Report - September 30, 2018

23

 


 

Future Debt Maturities 1

(in thousands)

 

Core Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt Maturities

 

 

Acadia's Pro-rata Share

 

 

Weighted Average Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-

 

 

 

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

 

 

Total

 

 

Rate

 

 

Variable-

 

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Total

 

 

Debt

 

 

Debt

 

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

$

1,163

 

 

$

26,250

 

 

$

27,413

 

 

$

899

 

 

$

5,833

 

 

$

6,732

 

 

6.00%

 

 

6.00%

 

 

n/a

 

2019

 

 

5,195

 

 

 

 

 

 

5,195

 

 

 

4,003

 

 

 

 

 

 

4,003

 

 

n/a

 

 

n/a

 

 

n/a

 

2020

 

 

5,433

 

 

 

 

 

 

5,433

 

 

 

4,188

 

 

 

 

 

 

4,188

 

 

n/a

 

 

n/a

 

 

n/a

 

2021

 

 

5,671

 

 

 

 

 

 

5,671

 

 

 

4,371

 

 

 

 

 

 

4,371

 

 

n/a

 

 

n/a

 

 

n/a

 

2022

 

 

5,892

 

 

 

28,000

 

 

 

33,892

 

 

 

4,539

 

 

 

28,000

 

 

 

32,539

 

 

3.46%

 

 

n/a

 

 

3.46%

 

Thereafter

 

 

23,576

 

 

 

825,029

 

 

 

848,605

 

 

 

20,026

 

 

 

638,067

 

 

 

658,093

 

 

3.69%

 

 

4.17%

 

 

3.44%

 

Total

 

$

46,930

 

 

$

879,279

 

 

$

926,209

 

 

$

38,026

 

 

$

671,900

 

 

$

709,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt Maturities

 

 

Acadia's Pro-rata Share

 

 

Weighted Average Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-

 

 

 

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

 

 

Total

 

 

Rate

 

 

Variable-

 

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Total

 

 

Debt

 

 

Debt

 

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

$

1,027

 

 

$

45,584

 

 

$

46,611

 

 

$

217

 

 

$

9,298

 

 

$

9,515

 

 

4.29%

 

 

n/a

 

 

4.29%

 

2019

 

 

3,287

 

 

 

186,479

 

 

 

189,766

 

 

 

760

 

 

 

41,095

 

 

 

41,855

 

 

5.24%

 

 

n/a

 

 

5.24%

 

2020

 

 

2,962

 

 

 

500,313

 

 

 

503,275

 

 

 

689

 

 

 

118,054

 

 

 

118,743

 

 

4.52%

 

 

4.75%

 

 

4.33%

 

2021

 

 

1,724

 

 

 

175,417

 

 

 

177,141

 

 

 

406

 

 

 

37,761

 

 

 

38,167

 

 

4.13%

 

 

n/a

 

 

4.13%

 

2022

 

 

453

 

 

 

44,573

 

 

 

45,026

 

 

 

105

 

 

 

10,305

 

 

 

10,410

 

 

4.18%

 

 

n/a

 

 

4.18%

 

Thereafter

 

 

 

 

 

13,450

 

 

 

13,450

 

 

 

 

 

 

3,106

 

 

 

3,106

 

 

2.44%

 

 

2.44%

 

 

n/a

 

Total

 

$

9,453

 

 

$

965,816

 

 

$

975,269

 

 

$

2,177

 

 

$

219,619

 

 

$

221,796

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

1.

Does not include any applicable extension options or subsequent refinancings.

 

 

 

 

 

 

Supplemental Report - September 30, 2018

24

 


 

 

 

Core Portfolio Retail Properties - Detail 1

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

 

Property

 

Key Tenants

 

 

Year

Acquired

 

Acadia's

Interest

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy Total

 

 

Base Rent

(ABR)

 

 

ABR

PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STREET AND URBAN RETAIL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chicago Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

664 N. Michigan Avenue

 

Tommy Bahama,

   Ann Taylor Loft

 

 

2013

 

 

100.0

%

 

 

18,141

 

 

 

 

 

 

 

 

 

18,141

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

$

4,730,741

 

 

$

260.78

 

840 N. Michigan Avenue

 

H & M, Verizon

   Wireless

 

 

2014

 

 

88.4

%

 

 

87,135

 

 

 

 

 

 

 

 

 

87,135

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

7,738,046

 

 

 

88.81

 

Rush and Walton Streets

   Collection (5 properties)

 

Lululemon, BHLDN,

   Marc Jacobs

 

 

2011/12

 

 

100.0

%

 

 

32,501

 

 

 

 

 

 

 

 

 

32,501

 

 

 

85.3

%

 

 

%

 

 

%

 

 

85.3

%

 

 

85.3

%

 

 

5,902,236

 

 

 

212.90

 

651-671 West Diversey

 

Trader Joe's,

   Urban Outfitters

 

 

2011

 

 

100.0

%

 

 

46,259

 

 

 

 

 

 

 

 

 

46,259

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

2,022,727

 

 

 

43.73

 

Clark Street and W. Diversey

   Collection (3 properties)

 

Ann Taylor, Starbucks

 

 

2011/12

 

 

100.0

%

 

 

23,531

 

 

 

 

 

 

 

 

 

23,531

 

 

 

70.8

%

 

 

%

 

 

%

 

 

70.8

%

 

 

70.8

%

 

 

929,291

 

 

 

55.76

 

Halsted and Armitage

   Collection (9 properties)

 

Serena and Lily, Bonobos, Warby Parker

 

 

2011/12

 

 

100.0

%

 

 

45,123

 

 

 

 

 

 

 

 

 

45,123

 

 

 

86.4

%

 

 

%

 

 

%

 

 

86.4

%

 

 

96.7

%

 

 

1,495,987

 

 

 

38.35

 

North Lincoln Park Chicago

   Collection (6 properties)

 

Forever 21, Champion,

  Carhartt

 

 

2011/14

 

 

100.0

%

 

 

22,125

 

 

 

 

 

 

27,794

 

 

 

49,919

 

 

 

100.0

%

 

 

%

 

 

27.1

%

 

 

59.4

%

 

 

59.4

%

 

 

1,303,725

 

 

 

43.96

 

State and Washington

 

H & M,

   Nordstrom Rack

 

 

2016

 

 

100.0

%

 

 

78,819

 

 

 

 

 

 

 

 

 

78,819

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

3,221,107

 

 

 

40.87

 

151 N. State Street

 

Walgreens

 

 

2016

 

 

100.0

%

 

 

27,385

 

 

 

 

 

 

 

 

 

27,385

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,430,000

 

 

 

52.22

 

North and Kingsbury

 

Old Navy,

   Pier 1 Imports

 

 

2016

 

 

100.0

%

 

 

41,700

 

 

 

 

 

 

 

 

 

41,700

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,634,182

 

 

 

39.19

 

Concord and Milwaukee

 

 

 

 

2016

 

 

100.0

%

 

 

13,105

 

 

 

 

 

 

 

 

 

13,105

 

 

 

74.1

%

 

 

%

 

 

%

 

 

74.1

%

 

 

86.3

%

 

 

306,935

 

 

 

31.62

 

California and Armitage

 

 

 

 

2016

 

 

100.0

%

 

 

 

 

 

 

 

 

18,275

 

 

 

18,275

 

 

 

%

 

 

%

 

 

70.6

%

 

 

70.6

%

 

 

70.6

%

 

 

615,421

 

 

 

47.73

 

Roosevelt Galleria

 

Petco, Vitamin

   Shoppe

 

 

2015

 

 

100.0

%

 

 

 

 

 

 

 

 

37,995

 

 

 

37,995

 

 

 

%

 

 

%

 

 

63.9

%

 

 

63.9

%

 

 

63.9

%

 

 

719,354

 

 

 

29.63

 

Sullivan Center

 

Target, DSW

 

 

2016

 

 

100.0

%

 

 

176,181

 

 

 

 

 

 

 

 

 

176,181

 

 

 

97.7

%

 

 

%

 

 

%

 

 

97.7

%

 

 

97.7

%

 

 

6,596,781

 

 

 

38.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

612,005

 

 

 

 

 

 

84,064

 

 

 

696,069

 

 

 

95.9

%

 

 

%

 

 

53.2

%

 

 

90.7

%

 

 

92.9

%

 

 

38,646,533

 

 

 

61.20

 

New York Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho Collection

   (4 properties)

 

Paper Source, Kate

   Spade, 3x1 Jeans

 

 

2011/14

 

 

100.0

%

 

 

12,511

 

 

 

 

 

 

 

 

 

12,511

 

 

 

82.4

%

 

 

%

 

 

%

 

 

82.4

%

 

 

82.4

%

 

 

3,299,929

 

 

 

319.95

 

5-7 East 17th Street

 

Union Park Events

 

 

2008

 

 

100.0

%

 

 

11,467

 

 

 

 

 

 

 

 

 

11,467

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,300,014

 

 

 

113.37

 

200 West 54th Street

 

Stage Coach Tavern

 

 

2007

 

 

100.0

%

 

 

5,777

 

 

 

 

 

 

 

 

 

5,777

 

 

 

77.8

%

 

 

%

 

 

%

 

 

77.8

%

 

 

77.8

%

 

 

1,973,188

 

 

 

438.80

 

61 Main Street

 

 

 

 

2014

 

 

100.0

%

 

 

3,400

 

 

 

 

 

 

 

 

 

3,400

 

 

 

 

 

 

%

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

181 Main Street

 

TD Bank

 

 

2012

 

 

100.0

%

 

 

11,350

 

 

 

 

 

 

 

 

 

11,350

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

964,280

 

 

 

84.96

 

4401 White Plains Road

 

Walgreens

 

 

2011

 

 

100.0

%

 

 

 

 

 

12,964

 

 

 

 

 

 

12,964

 

 

 

 

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

625,000

 

 

 

48.21

 

Bartow Avenue

 

Mattress Firm

 

 

2005

 

 

100.0

%

 

 

 

 

 

 

 

 

14,590

 

 

 

14,590

 

 

 

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

486,335

 

 

 

33.33

 

239 Greenwich Avenue

 

Betteridge Jewelers

 

 

1998

 

 

75.0

%

 

 

16,553

 

 

 

 

 

 

 

 

 

16,553

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,593,328

 

 

 

96.26

 

252-256 Greenwich Avenue

 

Madewell, Jack Wills

 

 

2014

 

 

100.0

%

 

 

7,986

 

 

 

 

 

 

 

 

 

7,986

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,336,219

 

 

 

167.32

 

 

Supplemental Report - September 30, 2018

25

 


 

Core Portfolio Retail Properties - Detail 1

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

 

Property

 

Key Tenants

 

 

Year

Acquired

 

Acadia's

Interest

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy Total

 

 

Base Rent

(ABR)

 

 

ABR

PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2914 Third Avenue

 

Planet Fitness

 

 

2006

 

 

100.0

%

 

 

 

 

 

21,650

 

 

 

18,670

 

 

 

40,320

 

 

 

 

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

963,001

 

 

 

23.88

 

868 Broadway

 

Dr. Martens

 

 

2013

 

 

100.0

%

 

 

2,031

 

 

 

 

 

 

 

 

 

2,031

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

767,674

 

 

 

377.98

 

313-315 Bowery 2

 

John Varvatos,

   Patagonia

 

 

2013

 

 

100.0

%

 

 

6,600

 

 

 

 

 

 

 

 

 

6,600

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

479,160

 

 

 

72.60

 

120 West Broadway

 

HSBC Bank

 

 

2013

 

 

100.0

%

 

 

13,838

 

 

 

 

 

 

 

 

 

13,838

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

2,355,308

 

 

 

170.21

 

2520 Flatbush Avenue

 

Bob's Disc. Furniture,

   Capital One

 

 

2014

 

 

100.0

%

 

 

 

 

 

 

 

 

29,114

 

 

 

29,114

 

 

 

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,158,573

 

 

 

39.79

 

991 Madison Avenue

 

Vera Wang, Perrin Paris, Gabriella Hearst

 

 

2016

 

 

100.0

%

 

 

7,513

 

 

 

 

 

 

 

 

 

7,513

 

 

 

91.1

%

 

 

%

 

 

%

 

 

91.1

%

 

 

91.1

%

 

 

2,627,502

 

 

 

383.73

 

Shops at Grand

 

Stop & Shop (Ahold)

 

 

2014

 

 

100.0

%

 

 

 

 

 

52,336

 

 

 

47,349

 

 

 

99,685

 

 

 

 

 

 

100.0

%

 

 

89.4

%

 

 

95.0

%

 

 

100.0

%

 

 

3,151,932

 

 

 

33.29

 

Gotham Plaza

 

Bank of America,

   Children's Place

 

 

2016

 

 

49.0

%

 

 

 

 

 

 

 

 

25,927

 

 

 

25,927

 

 

 

%

 

 

%

 

 

69.3

%

 

 

69.3

%

 

 

81.0

%

 

 

1,064,361

 

 

 

59.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

99,026

 

 

 

86,950

 

 

 

135,650

 

 

 

321,626

 

 

 

92.4

%

 

 

100.0

%

 

 

90.4

%

 

 

93.6

%

 

 

96.1

%

 

 

24,145,804

 

 

 

80.19

 

San Francisco Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 9th Street

 

Bed, Bath & Beyond,

  Nordstrom Rack

 

 

2016

 

 

100.0

%

 

 

 

 

 

119,862

 

 

 

28,970

 

 

 

148,832

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

6,216,434

 

 

 

41.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

119,862

 

 

 

28,970

 

 

 

148,832

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

6,216,434

 

 

 

41.77

 

District of Columbia Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1739-53 & 1801-03

   Connecticut Avenue

 

Ruth Chris Steak-

   house, TD Bank

 

 

2012

 

 

100.0

%

 

 

20,669

 

 

 

 

 

 

 

 

 

20,669

 

 

 

93.7

%

 

 

%

 

 

%

 

 

93.7

%

 

 

100.0

%

 

 

1,197,904

 

 

 

61.85

 

Rhode Island Place

   Shopping Center

 

Ross Dress for Less

 

 

2012

 

 

100.0

%

 

 

 

 

 

25,134

 

 

 

32,533

 

 

 

57,667

 

 

 

%

 

 

100.0

%

 

 

88.4

%

 

 

93.4

%

 

 

100.0

%

 

 

1,706,305

 

 

 

31.67

 

M Street and Wisconsin Corridor

   (25 Properties) 3

 

Lululemon, Sephora, The Reformation

 

 

2011/16

 

 

25.4

%

 

 

240,586

 

 

 

 

 

 

 

 

 

240,586

 

 

 

92.2

%

 

 

%

 

 

%

 

 

92.2

%

 

 

96.2

%

 

 

15,799,881

 

 

 

71.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

261,255

 

 

 

25,134

 

 

 

32,533

 

 

 

318,922

 

 

 

92.3

%

 

 

100.0

%

 

 

88.4

%

 

 

92.5

%

 

 

97.1

%

 

 

18,704,090

 

 

 

63.41

 

Boston Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330-340 River Street

 

Whole Foods

 

 

2012

 

 

100.0

%

 

 

 

 

 

40,800

 

 

 

13,426

 

 

 

54,226

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,243,517

 

 

 

22.93

 

165 Newbury Street

 

Starbucks

 

 

2016

 

 

100.0

%

 

 

1,050

 

 

 

 

 

 

 

 

 

1,050

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

261,777

 

 

 

249.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,050

 

 

 

40,800

 

 

 

13,426

 

 

 

55,276

 

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,505,294

 

 

 

27.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Street and Urban Retail

 

 

 

 

 

 

 

 

 

973,336

 

 

 

272,746

 

 

 

294,643

 

 

 

1,540,725

 

 

 

94.6

%

 

 

100.0

%

 

 

81.0

%

 

 

92.9

%

 

 

95.4

%

 

$

89,218,155

 

 

$

62.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Street and Urban Retail

 

 

 

 

 

 

 

 

 

779,670

 

 

 

272,746

 

 

 

281,420

 

 

 

1,333,836

 

 

 

95.0

%

 

 

100.0

%

 

 

81.5

%

 

 

93.2

%

 

 

95.4

%

 

$

75,855,095

 

 

$

61.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

26

 


 

Core Portfolio Retail Properties - Detail 1

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

 

Property

 

Key Tenants

 

 

Year

Acquired

 

Acadia's

Interest

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy Total

 

 

Base Rent

(ABR)

 

 

ABR

PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUBURBAN PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elmwood Park Shopping Center

 

Walgreens, Acme

 

 

1998

 

 

100.0

%

 

 

 

 

 

62,610

 

 

 

81,300

 

 

 

143,910

 

 

 

%

 

 

100.0

%

 

 

85.7

%

 

 

91.9

%

 

 

91.9

%

 

 

3,757,865

 

 

$

28.41

 

Marketplace of Absecon

 

Rite Aid, Dollar Tree

 

 

1998

 

 

100.0

%

 

 

 

 

 

46,724

 

 

 

57,832

 

 

 

104,556

 

 

 

%

 

 

100.0

%

 

 

82.4

%

 

 

90.3

%

 

 

90.3

%

 

 

1,382,298

 

 

 

14.64

 

60 Orange Street

 

Home Depot

 

 

2012

 

 

98.0

%

 

 

 

 

 

101,715

 

 

 

 

 

 

101,715

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

730,000

 

 

 

7.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Village Commons

   Shopping Center

 

 

 

 

1998

 

 

100.0

%

 

 

 

 

 

 

 

 

87,128

 

 

 

87,128

 

 

 

%

 

 

%

 

 

91.7

%

 

 

91.7

%

 

 

91.7

%

 

 

2,669,220

 

 

 

33.41

 

Branch Plaza

 

LA Fitness,

   The Fresh Market

 

 

1998

 

 

100.0

%

 

 

 

 

 

76,264

 

 

 

47,114

 

 

 

123,378

 

 

 

%

 

 

100.0

%

 

 

79.6

%

 

 

92.2

%

 

 

92.2

%

 

 

3,066,833

 

 

 

26.96

 

Amboy Center

 

Stop & Shop (Ahold)

 

 

2005

 

 

100.0

%

 

 

 

 

 

37,266

 

 

 

26,024

 

 

 

63,290

 

 

 

%

 

 

100.0

%

 

 

62.7

%

 

 

84.7

%

 

 

84.7

%

 

 

1,774,669

 

 

 

33.12

 

Pacesetter Park Shopping Center

 

Stop & Shop (Ahold)

 

 

1999

 

 

100.0

%

 

 

 

 

 

52,052

 

 

 

45,754

 

 

 

97,806

 

 

 

%

 

 

100.0

%

 

 

85.5

%

 

 

93.2

%

 

 

93.2

%

 

 

1,232,004

 

 

 

13.52

 

LA Fitness

 

LA Fitness

 

 

2007

 

 

100.0

%

 

 

 

 

 

55,000

 

 

 

 

 

 

55,000

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,485,287

 

 

 

27.01

 

Crossroads Shopping Center

 

Home Goods,Pet-

   Smart, Kmart

 

 

1998

 

 

49.0

%

 

 

 

 

 

202,727

 

 

 

109,177

 

 

 

311,904

 

 

 

%

 

 

100.0

%

 

 

84.6

%

 

 

94.6

%

 

 

95.3

%

 

 

6,936,097

 

 

 

23.51

 

New Loudon Center

 

Price Chopper,

   Marshalls

 

 

1993

 

 

100.0

%

 

 

 

 

 

251,058

 

 

 

4,615

 

 

 

255,673

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

2,153,484

 

 

 

8.42

 

28 Jericho Turnpike

 

Kohl's

 

 

2012

 

 

100.0

%

 

 

 

 

 

96,363

 

 

 

 

 

 

96,363

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,815,000

 

 

 

18.84

 

Bedford Green

 

Shop Rite, CVS

 

 

2014

 

 

100.0

%

 

 

 

 

 

37,981

 

 

 

52,608

 

 

 

90,589

 

 

 

%

 

 

100.0

%

 

 

70.7

%

 

 

83.0

%

 

 

83.0

%

 

 

2,455,471

 

 

 

32.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Town Line Plaza 4

 

Wal-Mart, Stop

   & Shop (Ahold)

 

 

1998

 

 

100.0

%

 

 

 

 

 

163,159

 

 

 

43,187

 

 

 

206,346

 

 

 

%

 

 

100.0

%

 

 

93.6

%

 

 

98.7

%

 

 

98.7

%

 

 

1,763,621

 

 

 

16.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Methuen Shopping Center

 

Wal-Mart,

   Market Basket

 

 

1998

 

 

100.0

%

 

 

 

 

 

120,004

 

 

 

10,017

 

 

 

130,021

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,360,858

 

 

 

10.47

 

Crescent Plaza

 

Home Depot, Shaw's

   (Supervalu)

 

 

1993

 

 

100.0

%

 

 

 

 

 

156,985

 

 

 

61,163

 

 

 

218,148

 

 

 

%

 

 

100.0

%

 

 

67.7

%

 

 

90.9

%

 

 

90.9

%

 

 

1,891,467

 

 

 

9.53

 

201 Needham Street

 

Michael's

 

 

2014

 

 

100.0

%

 

 

 

 

 

20,409

 

 

 

 

 

 

20,409

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

646,965

 

 

 

31.70

 

163 Highland Avenue

 

Staples, Petco

 

 

2015

 

 

100.0

%

 

 

 

 

 

40,505

 

 

 

 

 

 

40,505

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,311,747

 

 

 

32.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vermont

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Gateway Shopping Center

 

Shaw's (Supervalu)

 

 

1999

 

 

100.0

%

 

 

 

 

 

73,184

 

 

 

28,471

 

 

 

101,655

 

 

 

%

 

 

100.0

%

 

 

93.7

%

 

 

98.2

%

 

 

98.2

%

 

 

2,129,914

 

 

 

21.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hobson West Plaza

 

Garden Fresh

   Markets

 

 

1998

 

 

100.0

%

 

 

 

 

 

51,692

 

 

 

47,445

 

 

 

99,137

 

 

 

%

 

 

100.0

%

 

 

70.4

%

 

 

85.8

%

 

 

85.8

%

 

 

1,306,922

 

 

 

15.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

27

 


 

Core Portfolio Retail Properties - Detail 1

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Leasable Area (GLA)

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

 

Property

 

Key Tenants

 

 

Year

Acquired

 

Acadia's

Interest

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy Total

 

 

Base Rent

(ABR)

 

 

ABR

PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indiana

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merrillville Plaza

 

Jo-Ann Fabrics,

   TJ Maxx

 

 

1998

 

 

100.0

%

 

 

 

 

 

123,220

 

 

 

112,867

 

 

 

236,087

 

 

 

%

 

 

100.0

%

 

 

88.1

%

 

 

94.3

%

 

 

94.3

%

 

 

3,293,087

 

 

 

14.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bloomfield Town Square

 

Best Buy, Home Goods, TJ Maxx

 

 

1998

 

 

100.0

%

 

 

 

 

 

153,839

 

 

 

81,183

 

 

 

235,022

 

 

 

%

 

 

100.0

%

 

 

73.6

%

 

 

90.9

%

 

 

94.9

%

 

 

3,333,483

 

 

 

15.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Town Center and Other

   (2 properties)

 

Lowes, Bed Bath &

   Beyond, Target

 

 

2003

 

 

65.1

%

 

 

 

 

 

748,210

 

 

 

51,808

 

 

 

800,018

 

 

 

%

 

 

94.2

%

 

 

91.9

%

 

 

94.0

%

 

 

94.0

%

 

 

13,015,873

 

 

 

17.30

 

Market Square Shopping Center

 

Trader Joe's,

   TJ Maxx

 

 

2003

 

 

100.0

%

 

 

 

 

 

42,850

 

 

 

59,197

 

 

 

102,047

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

3,072,194

 

 

 

30.11

 

Naamans Road

 

 

 

 

2006

 

 

100.0

%

 

 

 

 

 

 

 

 

19,850

 

 

 

19,850

 

 

 

%

 

 

%

 

 

63.9

%

 

 

63.9

%

 

 

63.9

%

 

 

614,847

 

 

 

48.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark Plaza

 

Kmart

 

 

1993

 

 

100.0

%

 

 

 

 

 

104,956

 

 

 

1,900

 

 

 

106,856

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

244,279

 

 

 

2.29

 

Plaza 422

 

Home Depot

 

 

1993

 

 

100.0

%

 

 

 

 

 

139,968

 

 

 

16,311

 

 

 

156,279

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

850,978

 

 

 

5.45

 

Route 6 Plaza

 

Kmart

 

 

1994

 

 

100.0

%

 

 

 

 

 

146,568

 

 

 

29,021

 

 

 

175,589

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,297,147

 

 

 

7.39

 

Chestnut Hill

 

 

 

 

2006

 

 

100.0

%

 

 

 

 

 

 

 

 

37,646

 

 

 

37,646

 

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

963,468

 

 

 

25.59

 

Abington Towne Center 5

 

Target, TJ Maxx

 

 

1998

 

 

100.0

%

 

 

 

 

 

184,616

 

 

 

31,662

 

 

 

216,278

 

 

 

%

 

 

100.0

%

 

 

62.5

%

 

 

94.5

%

 

 

94.5

%

 

 

928,431

 

 

 

16.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Suburban Properties

 

 

 

 

 

 

 

 

 

 

 

 

3,289,925

 

 

 

1,143,280

 

 

 

4,433,205

 

 

 

%

 

 

98.7

%

 

 

83.9

%

 

 

94.9

%

 

 

95.1

%

 

 

67,483,509

 

 

$

17.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Suburban Properties

 

 

 

 

 

 

 

 

 

 

 

 

2,960,390

 

 

 

1,062,775

 

 

 

4,023,165

 

 

 

 

 

 

99.3

%

 

 

83.8

%

 

 

95.2

%

 

 

95.5

%

 

$

60,190,164

 

 

$

16.77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CORE PROPERTIES

 

 

 

 

 

 

 

 

 

973,336

 

 

 

3,562,671

 

 

 

1,437,923

 

 

 

5,973,930

 

 

 

94.6

%

 

 

98.8

%

 

 

83.3

%

 

 

94.4

%

 

 

95.2

%

 

 

156,701,664

 

 

$

29.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Core Properties

 

 

 

 

 

 

 

 

 

779,670

 

 

 

3,233,136

 

 

 

1,344,195

 

 

 

5,357,001

 

 

 

95.0

%

 

 

99.4

%

 

 

83.3

%

 

 

94.7

%

 

 

95.5

%

 

$

136,045,258

 

 

$

28.15

 

__________

 

1.

The above occupancy and rent amounts do not include space which is currently leased, other than "leased occupancy", but for which rent payment has not yet commenced. Residential and office GLA is excluded.

 

2.

Represents the annual base rent paid to Acadia pursuant to a master lessee and does not reflect the rent paid by the retail tenants at the property.

 

3.

Excludes 94,000 of office GLA.

 

4.

Anchor GLA includes a 97,300 square foot Wal-Mart store which is not owned by the Company. This square footage has been excluded for calculating annualized base rent per square foot.

 

5.

Anchor GLA includes a 157,616 square foot Target store which is not owned by the Company. This square footage has been excluded for calculating annualized base rent per square foot.

 

 

 

 

 

Supplemental Report - September 30, 2018

28

 


 

Core Portfolio Top Tenants - Ranked by Annual Base Rent (ABR) 1

 

 

 

Number of

 

 

Pro-Rata

 

 

 

Stores in Core

 

 

Combined

 

 

Percentage of Total

 

Tenant

 

Portfolio

 

 

GLA

 

 

ABR

 

 

GLA

 

 

ABR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Target

 

 

3

 

 

 

390,416

 

 

$

7,809,968

 

 

 

7.3

%

 

 

5.7

%

H & M

 

 

2

 

 

 

81,246

 

 

 

5,309,815

 

 

 

1.5

%

 

 

3.9

%

Royal Ahold 2

 

 

4

 

 

 

207,513

 

 

 

3,744,728

 

 

 

3.9

%

 

 

2.8

%

Nordstrom, Inc.

 

 

2

 

 

 

88,982

 

 

 

3,515,492

 

 

 

1.7

%

 

 

2.6

%

Albertsons Companies 3

 

 

3

 

 

 

171,182

 

 

 

3,377,140

 

 

 

3.2

%

 

 

2.5

%

Walgreens

 

 

4

 

 

 

68,556

 

 

 

3,321,875

 

 

 

1.3

%

 

 

2.4

%

Bed, Bath, and Beyond 4

 

 

3

 

 

 

122,465

 

 

 

3,068,430

 

 

 

2.3

%

 

 

2.3

%

Ascena Retail Group 5

 

 

5

 

 

 

23,233

 

 

 

2,622,022

 

 

 

0.4

%

 

 

1.9

%

LA Fitness International LLC

 

 

2

 

 

 

100,000

 

 

 

2,524,787

 

 

 

1.9

%

 

 

1.9

%

Lululemon

 

 

2

 

 

 

7,533

 

 

 

2,273,647

 

 

 

0.1

%

 

 

1.7

%

Trader Joe's

 

 

3

 

 

 

41,432

 

 

 

2,225,739

 

 

 

0.8

%

 

 

1.6

%

TJX Companies 6

 

 

7

 

 

 

208,450

 

 

 

2,095,098

 

 

 

3.9

%

 

 

1.5

%

Home Depot

 

 

3

 

 

 

312,718

 

 

 

1,928,791

 

 

 

5.8

%

 

 

1.4

%

Gap 7

 

 

3

 

 

 

39,717

 

 

 

1,874,439

 

 

 

0.7

%

 

 

1.4

%

Bob's Discount Furniture

 

 

2

 

 

 

57,969

 

 

 

1,569,888

 

 

 

1.1

%

 

 

1.2

%

Tapestry 8

 

 

2

 

 

 

4,250

 

 

 

1,507,069

 

 

 

0.1

%

 

 

1.1

%

JP Morgan Chase

 

 

7

 

 

 

28,715

 

 

 

1,435,144

 

 

 

0.5

%

 

 

1.1

%

Ulta Salon Cosmetic & Fragrance

 

 

3

 

 

 

31,497

 

 

 

1,424,318

 

 

 

0.6

%

 

 

1.0

%

DSW

 

 

2

 

 

 

35,842

 

 

 

1,351,836

 

 

 

0.7

%

 

 

1.0

%

Dick's Sporting Goods, Inc

 

 

2

 

 

 

86,415

 

 

 

1,321,634

 

 

 

1.6

%

 

 

0.9

%

TOTAL

 

 

64

 

 

 

2,108,131

 

 

$

54,301,860

 

 

 

39.4

%

 

 

39.9

%

__________

 

1.

Does not include tenants that operate at only one Acadia Core location

 

2.

Stop and Shop (4 locations)

 

3.

Shaw’s (2 locations), Acme (1 location)

 

4.

Bed Bath and Beyond (2 locations), Christmas Tree Shops (1 location)

 

5.

Ann Taylor Loft (2 locations), Catherine’s (1 location), Dress Barn (1 location), Lane Bryant (1 location)

 

6.

TJ Maxx (4 locations), Marshalls (1 location), HomeGoods (2 locations); Excludes TJ Maxx Clark and Diversey location under development which will increase TJX Companies % of GLA to 4.3%

 

7.

Old Navy (2 Locations), Banana Republic (1 Location)

 

8.

Kate Spade (2 locations)

 

 

Supplemental Report - September 30, 2018

29

 


 

Core Portfolio Lease Expirations (Pro Rata Basis)

 

 

 

Street Tenants

 

 

Anchor Tenants

 

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

 

%

 

 

 

 

 

 

 

 

%

 

$

 

 

 

%

2018

 

 

1

 

 

 

1,300

 

 

 

0.2

%

 

 

27.69

 

 

 

0.1

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

%

2019

 

 

8

 

 

 

37,959

 

 

 

5.1

%

 

 

65.15

 

 

 

4.3

%

 

 

3

 

 

 

166,940

 

 

 

5.6

%

 

 

12.10

 

 

 

4.6

%

2020

 

 

12

 

 

 

32,987

 

 

 

4.5

%

 

 

121.84

 

 

 

6.9

%

 

 

6

 

 

 

393,038

 

 

 

13.3

%

 

 

12.89

 

 

 

11.5

%

2021

 

 

24

 

 

 

96,624

 

 

 

13.0

%

 

 

52.73

 

 

 

8.8

%

 

 

13

 

 

 

545,056

 

 

 

18.4

%

 

 

14.60

 

 

 

18.1

%

2022

 

 

11

 

 

 

54,337

 

 

 

7.3

%

 

 

85.69

 

 

 

8.0

%

 

 

5

 

 

 

187,442

 

 

 

6.3

%

 

 

16.79

 

 

 

7.2

%

2023

 

 

14

 

 

 

127,167

 

 

 

17.2

%

 

 

68.83

 

 

 

15.0

%

 

 

10

 

 

 

414,902

 

 

 

14.0

%

 

 

17.81

 

 

 

16.8

%

2024

 

 

14

 

 

 

83,114

 

 

 

11.2

%

 

 

75.49

 

 

 

10.8

%

 

 

12

 

 

 

380,275

 

 

 

12.9

%

 

 

13.46

 

 

 

11.7

%

2025

 

 

12

 

 

 

43,341

 

 

 

5.9

%

 

 

138.77

 

 

 

10.3

%

 

 

6

 

 

 

152,211

 

 

 

5.1

%

 

 

18.33

 

 

 

6.4

%

2026

 

 

12

 

 

 

24,919

 

 

 

3.4

%

 

 

97.03

 

 

 

4.2

%

 

 

3

 

 

 

72,216

 

 

 

2.4

%

 

 

13.07

 

 

 

2.1

%

2027

 

 

6

 

 

 

17,231

 

 

 

2.3

%

 

 

80.41

 

 

 

2.4

%

 

 

2

 

 

 

66,650

 

 

 

2.3

%

 

 

23.33

 

 

 

3.5

%

Thereafter

 

 

19

 

 

 

221,592

 

 

 

29.9

%

 

 

76.95

 

 

 

29.2

%

 

 

11

 

 

 

579,918

 

 

 

19.7

%

 

 

13.67

 

 

 

18.1

%

Total

 

 

133

 

 

 

740,571

 

 

 

100.0

%

 

$

78.56

 

 

 

100.0

%

 

 

71

 

 

 

2,958,648

 

 

 

100.0

%

 

$

14.83

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Vacant

 

 

 

39,099

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,572

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Square Feet

 

 

 

779,670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,233,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shop Tenants

 

 

Total Tenants

 

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M to M 1

 

 

2

 

 

 

8,241

 

 

 

0.7

%

 

$

16.89

 

 

 

0.4

%

 

 

2

 

 

 

8,241

 

 

 

0.2

%

 

$

16.89

 

 

 

0.1

%

2018

 

 

9

 

 

 

25,438

 

 

 

2.3

%

 

 

22.75

 

 

 

1.7

%

 

 

10

 

 

 

26,738

 

 

 

0.6

%

 

 

22.99

 

 

 

0.5

%

2019

 

 

31

 

 

 

76,754

 

 

 

6.9

%

 

 

27.06

 

 

 

6.1

%

 

 

42

 

 

 

281,653

 

 

 

5.8

%

 

 

23.33

 

 

 

4.8

%

2020

 

 

42

 

 

 

118,031

 

 

 

10.5

%

 

 

25.74

 

 

 

8.9

%

 

 

60

 

 

 

544,056

 

 

 

11.3

%

 

 

22.28

 

 

 

8.9

%

2021

 

 

45

 

 

 

173,184

 

 

 

15.5

%

 

 

24.13

 

 

 

12.3

%

 

 

82

 

 

 

814,864

 

 

 

16.9

%

 

 

21.15

 

 

 

12.7

%

2022

 

 

39

 

 

 

130,380

 

 

 

11.6

%

 

 

33.12

 

 

 

12.7

%

 

 

55

 

 

 

372,159

 

 

 

7.7

%

 

 

32.57

 

 

 

8.9

%

2023

 

 

36

 

 

 

137,109

 

 

 

12.2

%

 

 

30.63

 

 

 

12.4

%

 

 

60

 

 

 

679,178

 

 

 

14.1

%

 

 

29.95

 

 

 

15.0

%

2024

 

 

27

 

 

 

127,333

 

 

 

11.4

%

 

 

27.38

 

 

 

10.3

%

 

 

53

 

 

 

590,722

 

 

 

12.3

%

 

 

25.19

 

 

 

10.9

%

2025

 

 

17

 

 

 

45,284

 

 

 

4.0

%

 

 

31.15

 

 

 

4.2

%

 

 

35

 

 

 

240,836

 

 

 

5.0

%

 

 

42.42

 

 

 

7.5

%

2026

 

 

17

 

 

 

70,527

 

 

 

6.3

%

 

 

31.96

 

 

 

6.6

%

 

 

32

 

 

 

167,662

 

 

 

3.5

%

 

 

33.49

 

 

 

4.1

%

2027

 

 

17

 

 

 

79,922

 

 

 

7.1

%

 

 

29.32

 

 

 

6.9

%

 

 

25

 

 

 

163,803

 

 

 

3.4

%

 

 

32.26

 

 

 

3.9

%

Thereafter

 

 

27

 

 

 

128,120

 

 

 

11.5

%

 

 

46.27

 

 

 

17.5

%

 

 

57

 

 

 

929,630

 

 

 

19.2

%

 

 

33.25

 

 

 

22.7

%

Total

 

 

309

 

 

 

1,120,323

 

 

 

100.0

%

 

$

30.31

 

 

 

100.0

%

 

 

513

 

 

 

4,819,542

 

 

 

100.0

%

 

$

28.15

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Vacant

 

 

 

223,872

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

282,543

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Square Feet

 

 

 

1,344,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,357,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_________

 

 

1.

Leases currently under month to month or in process of renewal

 

 

Supplemental Report - September 30, 2018

30

 


 

Core Portfolio - New and Renewal Rent Spreads 1

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Year to Date

 

 

 

March 31, 2018

 

 

June 30, 2018

 

 

September 30, 2018

 

 

September 30, 2018

 

 

 

GAAP 2

 

 

Cash 3

 

 

GAAP 2

 

 

Cash 3

 

 

GAAP 2

 

 

Cash 3

 

 

GAAP 2

 

 

Cash 3

 

New leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of new leases executed

 

 

1

 

 

 

1

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

2

 

 

 

5

 

 

 

5

 

GLA

 

 

3,405

 

 

 

3,405

 

 

 

4,800

 

 

 

4,800

 

 

 

7,054

 

 

 

7,054

 

 

 

15,259

 

 

 

15,259

 

New base rent

 

$

88.01

 

 

$

78.56

 

 

$

58.44

 

 

$

51.37

 

 

$

64.40

 

 

$

57.75

 

 

$

67.79

 

 

$

60.39

 

Previous base rent

 

$

41.16

 

 

$

38.77

 

 

$

46.52

 

 

$

49.72

 

 

$

51.84

 

 

$

52.44

 

 

$

47.78

 

 

$

48.53

 

Average cost per square foot

 

$

48.31

 

 

$

48.31

 

 

$

77.05

 

 

$

77.05

 

 

$

42.15

 

 

$

42.15

 

 

$

54.50

 

 

$

54.50

 

Weighted Average Lease Term (years)

 

 

10.0

 

 

 

10.0

 

 

 

10.0

 

 

 

10.0

 

 

 

10.0

 

 

 

10.0

 

 

 

10.0

 

 

 

10.0

 

Percentage growth in base rent

 

 

113.8

%

 

 

102.6

%

 

 

25.6

%

 

 

3.3

%

 

 

24.2

%

 

 

10.1

%

 

 

41.9

%

 

 

24.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewal leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of renewal leases executed

 

 

8

 

 

 

8

 

 

 

23

 

 

 

23

 

 

 

19

 

 

 

19

 

 

 

50

 

 

 

50

 

GLA

 

 

62,135

 

 

 

62,135

 

 

 

274,392

 

 

 

274,392

 

 

 

156,359

 

 

 

156,359

 

 

 

492,886

 

 

 

492,886

 

New base rent

 

$

17.48

 

 

$

17.09

 

 

$

19.43

 

 

$

19.33

 

 

$

16.04

 

 

$

15.62

 

 

$

18.11

 

 

$

17.87

 

Expiring base rent

 

$

15.83

 

 

$

16.43

 

 

$

16.77

 

 

$

17.74

 

 

$

14.06

 

 

$

14.50

 

 

$

15.79

 

 

$

16.55

 

Average cost per square foot

 

$

0.51

 

 

$

0.51

 

 

$

 

 

$

 

 

$

0.00

 

 

$

0.00

 

 

$

0.06

 

 

$

0.06

 

Weighted Average Lease Term (years)

 

 

4.9

 

 

 

4.9

 

 

 

4.7

 

 

 

4.7

 

 

 

5.0

 

 

 

5.0

 

 

 

4.8

 

 

 

4.8

 

Percentage growth in base rent

 

 

10.4

%

 

 

4.0

%

 

 

15.9

%

 

 

9.0

%

 

 

14.1

%

 

 

7.7

%

 

 

14.7

%

 

 

8.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total new and renewal leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of new and renewal leases executed

 

 

9

 

 

 

9

 

 

 

25

 

 

 

25

 

 

 

21

 

 

 

21

 

 

 

55

 

 

 

55

 

GLA commencing

 

 

65,540

 

 

 

65,540

 

 

 

279,192

 

 

 

279,192

 

 

 

163,413

 

 

 

163,413

 

 

 

508,145

 

 

 

508,145

 

New base rent

 

$

21.14

 

 

$

20.28

 

 

$

20.10

 

 

$

19.88

 

 

$

18.13

 

 

$

17.44

 

 

$

19.60

 

 

$

19.15

 

Expiring base rent

 

$

17.15

 

 

$

17.59

 

 

$

17.28

 

 

$

18.29

 

 

$

15.69

 

 

$

16.14

 

 

$

16.75

 

 

$

17.51

 

Average cost per square foot

 

$

2.99

 

 

$

2.99

 

 

$

1.32

 

 

$

1.32

 

 

$

1.82

 

 

$

1.82

 

 

$

1.70

 

 

$

1.70

 

Weighted Average Lease Term (years)

 

 

5.2

 

 

 

5.2

 

 

 

4.8

 

 

 

4.8

 

 

 

5.2

 

 

 

5.2

 

 

 

5.0

 

 

 

5.0

 

Percentage growth in base rent

 

 

23.3

%

 

 

15.3

%

 

 

16.3

%

 

 

8.7

%

 

 

15.5

%

 

 

8.0

%

 

 

17.0

%

 

 

9.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

1.

Based on lease execution dates. Does not include leased square footage and costs related to first generation space and the Company's major redevelopment projects; renewal leases include exercised options.

 

2.

Rents are calculated on a straight-line ("GAAP") basis and do not incorporate above- or below-market lease adjustments.

 

3.

Rents have not been calculated on a straight-line basis. Previous/expiring rent is that as of time of expiration and includes any percentage rent paid as well. New rent is that which is paid at commencement.

 

 

Supplemental Report - September 30, 2018

31

 


 

Core Portfolio Capital Expenditures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Quarter Ended

 

 

Year to Date

 

 

Prior Year Ended

 

 

 

March 31, 2018

 

 

June 30, 2018

 

 

September 30, 2018

 

 

September 30, 2018

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasing Commissions

 

$

212

 

 

$

632

 

 

$

320

 

 

$

1,164

 

 

$

1,414

 

Tenant Improvements

 

 

1,224

 

 

 

2,211

 

 

 

3,745

 

 

 

7,180

 

 

 

6,241

 

Maintenance Capital Expenditures

 

 

957

 

 

 

152

 

 

 

1,471

 

 

 

2,580

 

 

 

2,642

 

Total Capital Expenditures

 

$

2,393

 

 

$

2,995

 

 

$

5,536

 

 

$

10,924

 

 

$

10,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

32

 


 

Fund Overview

 

I. KEY METRICS

 

Fund I

 

Fund II

 

Fund III

 

Fund IV

 

Fund V

 

Total

General Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vintage

 

 

Sep-2001

 

 

Jun-2004

 

 

May-2007

 

 

May-2012

 

 

Aug-2016

 

 

 

Fund Size

 

$

 

90.0

 

Million

 

$

 

300.0

 

Million

 

$

 

502.5

 

Million

 

$

 

540.6

 

Million

 

$

 

520.0

 

Million

 

$

 

1,953.1

 

Million

Acadia's Commitment

 

$

 

20.0

 

Million

 

$

 

85.0

 

Million

 

$

 

123.3

 

Million

 

$

 

125.0

 

Million

 

$

 

104.5

 

Million

 

$

 

457.8

 

Million

Acadia's Pro Rata Share

 

 

 

22.2

 

%

 

 

 

 

28.3

 

%

 

 

 

 

24.5

 

%

 

 

 

 

23.1

 

%

 

 

 

 

20.1

 

%

 

 

 

 

23.4

 

%

 

Acadia's Promoted Share 1

 

 

 

37.8

 

%

 

 

 

 

42.7

 

%

 

 

 

 

39.6

 

%

 

 

 

 

38.5

 

%

 

 

 

 

36.1

 

%

 

 

 

 

38.8

 

%

 

Preferred Return

 

 

 

9.0

 

%

 

 

 

 

8.0

 

%

 

 

 

 

6.0

 

%

 

 

 

 

6.0

 

%

 

 

 

 

6.0

 

%

 

 

 

6.4

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-Quarter, Fund-Level Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Contributions 2

 

$

 

86.6

 

Million

 

$

 

347.1

 

Million

 

$

 

423.9

 

Million

 

$

 

420.8

 

Million

 

$

 

85.1

 

Million

 

$

 

1,363.5

 

Million

Cumulative Net Distributions 3

 

$

 

195.4

 

Million

 

$

 

146.6

 

Million

 

$

 

551.9

 

Million

 

$

 

147.4

 

Million

 

$

 

-

 

Million

 

$

 

1,041.3

 

Million

Net Distributions/Contributions

 

 

 

225.6

 

%

 

 

 

 

42.2

 

%

 

 

 

 

130.2

 

%

 

 

 

 

35.0

 

%

 

 

 

N/A

 

 

 

 

 

 

76.4

 

%

 

Unfunded Commitment 4

 

$

 

0.0

 

Million

 

$

 

15.0

 

Million

 

$

 

26.1

 

Million

 

$

 

109.2

 

Million

 

$

 

434.9

 

Million

 

$

 

585.2

 

Million

Acquisition Dry Powder 5

 

 

N/A

 

 

 

 

 

N/A

 

 

 

 

 

N/A

 

 

 

 

 

N/A

 

 

 

 

$

 

370.0

 

Million

 

$

 

370.0

 

Million

Investment Period Closes 6

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Aug-2019

 

 

 

 

 

 

 

 

 

 

Currently in a Promote Position? (Yes/No)

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

II. FEES & PRIORITY DISTRIBUTIONS EARNED BY ACADIA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Type:

 

 

Applicable to

 

 

Description

Asset Management 7

 

 

Fund I, II & III

 

 

1.5% of Implied Capital

Asset Management 7

 

 

Fund IV & V

 

 

1.5% of Implied Capital during the investment period, 1.25% of Implied Capital post-investment period

Property Management

 

 

All funds

 

 

4.0% of gross property revenues

Leasing

 

 

All funds

 

 

Market-rate leasing commissions

Construction/Project Management

 

 

All funds

 

 

Market-rate fees

Development

 

 

Fund III, IV & V

 

 

3.0% of total project costs

__________

 

1.

Acadia's "Promoted Share" reflects Acadia's share of fund profits once all partners (including Acadia) have received a return of their cumulative contributions plus their cumulative preferred return. Acadia's Promoted Share equals a 20% promote plus Acadia's pro rata share of the remaining 80%.

 

2.

With regard to Fund II, the additional contributions over original Fund Size reflects a prior-period distribution that was re-contributed to the Fund during 2016 to fund the on-going redevelopment of existing Fund II investments.

 

3.

Net of fees and promote. Fund I has made its final distribution and was fully liquidated in 2018.

 

4.

Unfunded Commitments are set aside to complete leasing and development at existing fund investments and to make new Fund V investments. The Unfunded Commitment will not equal Fund Size less Cumulative Contributions in those instances where certain fund distributions have been marked as recallable or where the fund has released commitments due to, among other reasons, the closing of the fund's investment period or accelerated asset sales. With regard to Fund II, the Unfunded Commitment reflects a prior-period distribution that is subject to recontribution to the Fund until April 2021.

 

5.

Unfunded Commitments available to deploy into new unidentified investments.

 

6.

With regard to Fund V’s investment period, Acadia has two one-year extension options, at its discretion, through August 2021.

 

7.

Implied Capital is Fund Size less capital attributed to sold investments or released. Post-investment period, Fund IV Implied Capital also excludes $50.0 million of general reserves.

 

 

 

 

 

Supplemental Report - September 30, 2018

33

 


 

 

 

Fund Retail Properties - Detail 1

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

 

 

 

Anchors

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund II Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Point - Phase I and II

 

 

2007

 

 

94.2

%

 

 

 

 

 

307,049

 

 

 

167,951

 

 

 

475,000

 

 

 

%

 

 

100.0

%

 

 

23.2

%

 

 

72.9

%

 

 

81.7

%

 

$

9,525,366

 

 

$

27.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund II

 

 

 

 

 

 

 

 

 

 

 

 

 

307,049

 

 

 

167,951

 

 

 

475,000

 

 

 

%

 

 

100.0

%

 

 

23.2

%

 

 

72.9

%

 

 

81.7

%

 

$

9,525,366

 

 

$

27.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund III Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

654 Broadway

 

 

2011

 

 

100.0

%

 

 

2,896

 

 

 

 

 

 

 

 

 

2,896

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

100.0

%

 

$

 

 

$

 

640 Broadway

 

Swatch

 

2012

 

 

63.1

%

 

 

4,247

 

 

 

 

 

 

 

 

 

4,247

 

 

 

48.9

%

 

 

%

 

 

%

 

 

48.9

%

 

 

48.9

%

 

 

695,163

 

 

 

334.53

 

3104 M Street

 

 

2012

 

 

80.0

%

 

 

 

 

 

5,982

 

 

 

 

 

 

5,982

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100

%

 

 

100.0

%

 

 

485,000

 

 

 

81.08

 

Nostrand Avenue

 

 

2013

 

 

100.0

%

 

 

 

 

 

 

 

 

42,628

 

 

 

42,628

 

 

 

%

 

 

%

 

 

92.0

%

 

 

92.0

%

 

 

95.8

%

 

 

1,835,534

 

 

 

46.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund III

 

 

 

 

 

 

 

 

 

 

7,143

 

 

 

5,982

 

 

 

42,628

 

 

 

55,753

 

 

 

29.1

%

 

 

%

 

 

92.0

%

 

 

84.8

%

 

 

92.9

%

 

$

3,015,697

 

 

$

63.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801 Madison Avenue

 

 

2015

 

 

100.0

%

 

 

2,625

 

 

 

 

 

 

 

 

 

2,625

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

$

 

 

$

 

210 Bowery

 

 

2012

 

 

100.0

%

 

 

2,538

 

 

 

 

 

 

 

 

 

2,538

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

27 East 61st Street

 

 

2014

 

 

100.0

%

 

 

4,177

 

 

 

 

 

 

 

 

 

4,177

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

17 East 71st Street

 

The Row

 

2014

 

 

100.0

%

 

 

8,432

 

 

 

 

 

 

 

 

 

8,432

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

2,049,679

 

 

 

243.08

 

1035 Third Avenue 2

 

 

2015

 

 

100.0

%

 

 

7,617

 

 

 

 

 

 

 

 

 

7,617

 

 

 

59.2

%

 

 

%

 

 

%

 

 

59.2

%

 

 

70.6

%

 

 

890,063

 

 

 

197.52

 

Colonie Plaza

 

Price Chopper, Big Lots

 

2016

 

 

100.0

%

 

 

 

 

 

96,000

 

 

 

57,483

 

 

 

153,483

 

 

 

%

 

 

100.0

%

 

 

86.5

%

 

 

94.9

%

 

 

94.9

%

 

 

1,631,058

 

 

 

11.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus Plaza

 

Ashley Furniture

 

2013

 

 

50.0

%

 

 

 

 

 

64,105

 

 

 

86,555

 

 

 

150,660

 

 

 

%

 

 

39.0

%

 

 

81.4

%

 

 

63.3

%

 

 

63.3

%

 

 

1,619,790

 

 

 

16.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BOSTON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurants at Fort Point

 

 

2016

 

 

100.0

%

 

 

15,711

 

 

 

 

 

 

 

 

 

15,711

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

329,155

 

 

 

20.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maine

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Airport Mall

 

Hannaford, Marshalls

 

2016

 

 

100.0

%

 

 

 

 

 

131,042

 

 

 

90,788

 

 

 

221,830

 

 

 

%

 

 

100.0

%

 

 

80.0

%

 

 

91.8

%

 

 

91.8

%

 

 

1,282,584

 

 

 

6.30

 

Wells Plaza

 

Reny's, Dollar Tree

 

2016

 

 

100.0

%

 

 

 

 

 

62,471

 

 

 

27,963

 

 

 

90,434

 

 

 

%

 

 

100.0

%

 

 

82.0

%

 

 

94.4

%

 

 

98.3

%

 

 

706,584

 

 

 

8.28

 

Shaw's Plaza (Waterville)

 

Shaw's

 

2016

 

 

100.0

%

 

 

 

 

 

87,492

 

 

 

31,523

 

 

 

119,015

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,407,316

 

 

 

11.82

 

Shaw's Plaza (Windham)

 

Shaw's

 

2017

 

 

100.0

%

 

 

 

 

 

66,698

 

 

 

57,632

 

 

 

124,330

 

 

 

%

 

 

100.0

%

 

 

75.0

%

 

 

88.4

%

 

 

88.4

%

 

 

1,034,193

 

 

 

9.41

 

JFK Plaza

 

Hannaford, TJ Maxx

 

2016

 

 

100.0

%

 

 

 

 

 

104,426

 

 

 

46,681

 

 

 

151,107

 

 

 

%

 

 

100.0

%

 

 

28.9

%

 

 

78.0

%

 

 

78.0

%

 

 

786,801

 

 

 

6.67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dauphin Plaza

 

Price Rite, Ashley Furniture

 

2016

 

 

100.0

%

 

 

 

 

 

114,765

 

 

 

91,750

 

 

 

206,515

 

 

 

%

 

 

100.0

%

 

 

54.9

%

 

 

80.0

%

 

 

91.1

%

 

 

1,678,149

 

 

 

10.16

 

Mayfair Shopping Center

 

 

2016

 

 

100.0

%

 

 

 

 

 

25,673

 

 

 

89,738

 

 

 

115,411

 

 

 

%

 

 

%

 

 

80.3

%

 

 

62.4

%

 

 

67.3

%

 

 

1,232,718

 

 

 

17.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rhode Island

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650 Bald Hill Road

 

Burlington Coat Factory

 

2015

 

 

90.0

%

 

 

 

 

 

55,000

 

 

 

113,764

 

 

 

168,764

 

 

 

%

 

 

100.0

%

 

 

17.6

%

 

 

44.4

%

 

 

81.1

%

 

 

687,500

 

 

 

9.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Report - September 30, 2018

34

 


Fund Retail Properties - Detail 1

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

 

 

 

Anchors

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MID-ATLANTIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virginia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Promenade at Manassas

 

Home Depot

 

2013

 

 

98.6

%

 

 

 

 

 

194,038

 

 

 

71,404

 

 

 

265,442

 

 

 

%

 

 

85.6

%

 

 

93.4

%

 

 

87.7

%

 

 

87.7

%

 

 

2,986,029

 

 

 

12.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eden Square

 

Giant Food, LA Fitness

 

2014

 

 

98.6

%

 

 

 

 

 

115,973

 

 

 

115,071

 

 

 

231,044

 

 

 

%

 

 

100.0

%

 

 

48.9

%

 

 

74.6

%

 

 

89.3

%

 

 

2,441,650

 

 

 

14.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MIDWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

938 W. North Avenue

 

Sephora

 

2013

 

 

100.0

%

 

 

31,762

 

 

 

 

 

 

 

 

 

31,762

 

 

 

16.8

%

 

 

%

 

 

%

 

 

16.8

%

 

 

100.0

%

 

 

326,350

 

 

 

61.01

 

Lincoln Place

 

Kohl's, Marshall's

 

2017

 

 

100.0

%

 

 

 

 

 

 

 

 

271,866

 

 

 

271,866

 

 

 

%

 

 

%

 

 

85.6

%

 

 

85.6

%

 

 

99.6

%

 

 

2,687,886

 

 

 

11.55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broughton Street Portfolio

   (13 properties)

 

J. Crew, L'Occitane,

Lululemon, Michael Kors

 

2014

 

 

50.0

%

 

 

96,488

 

 

 

 

 

 

 

 

 

96,488

 

 

 

89.8

%

 

 

%

 

 

%

 

 

89.8

%

 

 

89.8

%

 

 

3,273,750

 

 

 

37.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wake Forest Crossing

 

 

2016

 

 

100.0

%

 

 

 

 

 

113,353

 

 

 

89,527

 

 

 

202,880

 

 

 

%

 

 

100.0

%

 

 

97.0

%

 

 

98.7

%

 

 

98.7

%

 

 

2,980,742

 

 

 

14.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

146 Geary Street

 

 

2015

 

 

100.0

%

 

 

11,436

 

 

 

 

 

 

 

 

 

11,436

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

Union and Fillmore

Collection - 3 properties

 

 

2015

 

 

90.0

%

 

 

7,148

 

 

 

 

 

 

 

 

 

7,148

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

702,830

 

 

 

98.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund IV

 

 

 

 

 

 

 

 

 

 

187,934

 

 

 

1,231,036

 

 

 

1,241,745

 

 

 

2,660,715

 

 

 

68.0

%

 

 

92.5

%

 

 

71.6

%

 

 

81.0

%

 

 

88.3

%

 

 

30,734,827

 

 

$

14.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Mexico

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plaza Santa Fe

 

TJ Maxx, Best Buy,

Ross Dress for Less

 

2017

 

 

100.0

%

 

 

 

 

 

93,578

 

 

 

130,645

 

 

 

224,223

 

 

 

%

 

 

100.0

%

 

 

95.4

%

 

 

97.3

%

 

 

97.3

%

 

 

3,776,041

 

 

 

17.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MIDWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Towne Plaza

 

Kohl's, Jo-Ann's, DSW

 

2017

 

 

100.0

%

 

 

 

 

 

91,122

 

 

 

99,408

 

 

 

190,530

 

 

 

%

 

 

100.0

%

 

 

91.0

%

 

 

95.3

%

 

 

95.3

%

 

 

2,126,458

 

 

 

11.71

 

Fairlane Green

 

TJ Maxx, Michaels,

Bed Bath & Beyond

 

2017

 

 

100.0

%

 

 

 

 

 

109,916

 

 

 

142,988

 

 

 

252,904

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

5,241,779

 

 

 

20.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hickory Ridge

 

Kohl's, Best Buy, Dick's

 

2017

 

 

100.0

%

 

 

 

 

 

176,584

 

 

 

203,981

 

 

 

380,565

 

 

 

%

 

 

100.0

%

 

 

85.2

%

 

 

92.1

%

 

 

92.1

%

 

 

4,001,612

 

 

 

11.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alabama

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trussville

 

Wal-Mart, Regal Cinemas

 

2018

 

 

100.0

%

 

 

 

 

 

267,002

 

 

 

196,723

 

 

 

463,725

 

 

 

%

 

 

100.0

%

 

 

87.9

%

 

 

94.9

%

 

 

95.6

%

 

 

4,377,163

 

 

 

9.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elk Grove Common

 

Kohl's, Homegoods

 

2018

 

 

100.0

%

 

 

 

 

 

114,015

 

 

 

106,711

 

 

 

220,726

 

 

 

%

 

 

100.0

%

 

 

98.4

%

 

 

99.2

%

 

 

100.0

%

 

 

4,878,530

 

 

 

22.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund V

 

 

 

 

 

 

 

 

 

 

 

 

 

852,217

 

 

 

880,456

 

 

 

1,732,673

 

 

 

%

 

 

100.0

%

 

 

92.0

%

 

 

95.9

%

 

 

96.2

%

 

 

24,401,583

 

 

$

14.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FUND PROPERTIES

 

 

 

195,077

 

 

 

2,396,284

 

 

 

2,332,780

 

 

 

4,924,141

 

 

 

66.6

%

 

 

95.9

%

 

 

76.2

%

 

 

85.5

%

 

 

90.5

%

 

$

67,677,473

 

 

$

16.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share of Total Fund Properties

 

 

 

33,520

 

 

 

529,252

 

 

 

505,972

 

 

 

1,068,744

 

 

 

58.8

%

 

 

96.6

%

 

 

75.0

%

 

 

85.3

%

 

 

90.6

%

 

$

14,589,234

 

 

$

16.01

 

 

 

Supplemental Report - September 30, 2018

35

 


Fund Retail Properties - Detail 1

 

__________

 

1.

Excludes properties under development, see Development and Redevelopment Activity page of this Supplemental Report. The above occupancy and rent amounts do not include space which is currently leased, other than "leased occupancy," but for which rent payment has not yet commenced. Residential and office GLA is excluded.

 

2.

Property also includes 12,371 sf of 2nd floor office space and 29,760 sf parking garage (131 spaces).

 

 

 

 

 

Supplemental Report - September 30, 2018

36

 


 

Funds Lease Expirations - Pro Rata Basis

 

 

 

FUND II

 

 

 

 

 

 

 

 

 

 

FUND III

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLA

 

 

 

 

 

 

ABR

 

 

 

 

 

 

GLA

 

 

 

 

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

2018

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

278

 

 

 

2.5

%

 

 

15,759

 

 

 

56.69

 

 

 

2.4

%

2019

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2020

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

2

 

 

 

729

 

 

 

6.6

%

 

 

32,705

 

 

 

44.86

 

 

 

5.0

%

2021

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

2

 

 

 

1,038

 

 

 

9.4

%

 

 

42,804

 

 

 

41.24

 

 

 

6.6

%

2022

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

3

 

 

 

1,330

 

 

 

12.0

%

 

 

105,024

 

 

 

78.97

 

 

 

16.1

%

2023

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

4

 

 

 

1,109

 

 

 

10.0

%

 

 

92,093

 

 

 

83.04

 

 

 

14.1

%

2024

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

755

 

 

 

6.8

%

 

 

44,259

 

 

 

58.62

 

 

 

6.8

%

2025

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

2

 

 

 

624

 

 

 

5.6

%

 

 

53,674

 

 

 

86.02

 

 

 

8.2

%

2026

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

110

 

 

 

1.0

%

 

 

33,862

 

 

 

307.84

 

 

 

5.2

%

2027

 

 

2

 

 

 

5,951

 

 

 

6.4

%

 

 

386,735

 

 

 

64.99

 

 

 

15.2

%

 

 

2

 

 

 

368

 

 

 

3.3

%

 

 

17,939

 

 

 

48.75

 

 

 

2.7

%

Thereafter

 

 

6

 

 

 

86,444

 

 

 

93.6

%

 

 

2,156,538

 

 

 

24.95

 

 

 

84.8

%

 

 

5

 

 

 

4,759

 

 

 

42.8

%

 

 

214,397

 

 

 

45.05

 

 

 

32.9

%

Total

 

 

8

 

 

 

92,395

 

 

 

100.0

%

 

$

2,543,273

 

 

$

27.53

 

 

 

100.0

%

 

 

23

 

 

 

11,100

 

 

 

100.0

%

 

$

652,516

 

 

$

58.79

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,430

 

 

Total Vacant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,884

 

 

Total Vacant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

126,825

 

 

Total Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,984

 

 

Total Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND IV

 

 

 

 

 

 

 

 

 

 

FUND V

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLA

 

 

 

 

 

 

ABR

 

 

 

 

 

 

GLA

 

 

 

 

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

M to M 1

 

 

3

 

 

 

2,335

 

 

 

0.5

%

 

$

 

 

$

 

 

 

%

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

2018

 

 

14

 

 

 

13,867

 

 

 

2.9

%

 

 

159,442

 

 

 

11.50

 

 

 

2.5

%

 

 

2

 

 

 

763

 

 

 

0.2

%

 

 

18,525

 

 

 

24.28

 

 

 

0.4

%

2019

 

 

21

 

 

 

25,201

 

 

 

5.3

%

 

 

292,963

 

 

 

11.63

 

 

 

4.5

%

 

 

26

 

 

 

29,690

 

 

 

8.9

%

 

 

505,257

 

 

 

17.02

 

 

 

10.3

%

2020

 

 

28

 

 

 

48,078

 

 

 

10.1

%

 

 

468,474

 

 

 

9.74

 

 

 

7.2

%

 

 

29

 

 

 

110,559

 

 

 

33.1

%

 

 

1,157,351

 

 

 

10.47

 

 

 

23.6

%

2021

 

 

37

 

 

 

65,013

 

 

 

13.7

%

 

 

910,863

 

 

 

14.01

 

 

 

14.0

%

 

 

37

 

 

 

61,404

 

 

 

18.4

%

 

 

1,109,667

 

 

 

18.07

 

 

 

22.6

%

2022

 

 

24

 

 

 

50,780

 

 

 

10.7

%

 

 

699,678

 

 

 

13.78

 

 

 

10.8

%

 

 

17

 

 

 

20,327

 

 

 

6.1

%

 

 

497,186

 

 

 

24.46

 

 

 

10.1

%

2023

 

 

24

 

 

 

53,864

 

 

 

11.4

%

 

 

517,829

 

 

 

9.61

 

 

 

8.0

%

 

 

15

 

 

 

17,460

 

 

 

5.2

%

 

 

345,485

 

 

 

19.79

 

 

 

7.0

%

2024

 

 

15

 

 

 

41,215

 

 

 

8.7

%

 

 

758,846

 

 

 

18.41

 

 

 

11.7

%

 

 

8

 

 

 

19,518

 

 

 

5.8

%

 

 

290,123

 

 

 

14.86

 

 

 

5.9

%

2025

 

 

16

 

 

 

20,724

 

 

 

4.4

%

 

 

677,185

 

 

 

32.68

 

 

 

10.4

%

 

 

4

 

 

 

30,994

 

 

 

9.3

%

 

 

445,660

 

 

 

14.38

 

 

 

9.1

%

2026

 

 

19

 

 

 

28,604

 

 

 

6.0

%

 

 

517,226

 

 

 

18.08

 

 

 

8.0

%

 

 

5

 

 

 

11,822

 

 

 

3.5

%

 

 

200,648

 

 

 

16.97

 

 

 

4.1

%

2027

 

 

15

 

 

 

23,416

 

 

 

4.9

%

 

 

317,773

 

 

 

13.57

 

 

 

4.9

%

 

 

2

 

 

 

4,761

 

 

 

1.4

%

 

 

88,063

 

 

 

18.50

 

 

 

1.8

%

Thereafter

 

 

23

 

 

 

100,699

 

 

 

21.4

%

 

 

1,168,448

 

 

 

11.60

 

 

 

18.0

%

 

 

4

 

 

 

26,781

 

 

 

8.1

%

 

 

246,753

 

 

 

9.21

 

 

 

5.1

%

Total

 

 

239

 

 

 

473,796

 

 

 

100.0

%

 

$

6,488,727

 

 

$

13.70

 

 

 

100.0

%

 

 

149

 

 

 

334,079

 

 

 

100.0

%

 

$

4,904,718

 

 

$

14.68

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

106,872

 

 

Total Vacant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,188

 

 

Total Vacant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

580,668

 

 

Total Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

348,267

 

 

Total Square Feet

 

 

 

 

 

 

 

 

 

__________

 

1.

Leases currently under month to month or in process of renewal

 

 

Supplemental Report - September 30, 2018

37

 


 

Development and Redevelopment Activity

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

Est. SQFT

 

 

 

 

 

 

 

 

Acquisition & Development Costs

 

 

 

 

 

Property

 

Ownership

 

 

Location

 

Estimated

Stabilization

 

Upon

Completion

 

 

Leased

Rate

 

 

Key

Tenants

 

Incurred 2

 

 

Estimated Future Range

 

 

Estimated Total Range

 

 

Outstanding

Debt

 

Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND III

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cortlandt Crossing 1

 

100.0%

 

 

Mohegan Lake, NY

 

2019

 

 

130,000

 

 

 

70

%

 

ShopRite, TJ Maxx, HomeSense

 

$

64.4

 

 

$

2.6

 

 

to

 

$

7.6

 

 

$

67.0

 

 

to

 

$

72.0

 

 

$

10.2

 

Broad Hollow Commons

 

100.0%

 

 

Farmingdale, NY

 

2020

 

180,000 - 200,000

 

 

 

 

 

TBD

 

 

17.0

 

 

 

33.0

 

 

to

 

 

43.0

 

 

 

50.0

 

 

to

 

 

60.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

81.4

 

 

$

35.6

 

 

 

 

$

50.6

 

 

$

117.0

 

 

 

 

$

132.0

 

 

$

10.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND IV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

717 N. Michigan Avenue

 

100.0%

 

 

Chicago, IL

 

2019

 

 

62,000

 

 

 

25

%

 

Disney Store

 

$

107.9

 

 

$

12.1

 

 

to

 

$

19.6

 

 

$

120.0

 

 

to

 

$

127.5

 

 

$

49.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

107.9

 

 

$

12.1

 

 

 

 

$

19.6

 

 

$

120.0

 

 

 

 

$

127.5

 

 

$

49.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

613-623 West Diversey

 

100.0%

 

 

Chicago, IL

 

2019

 

 

30,000

 

 

 

75

%

 

TJ Maxx, Blue Mercury

 

$

22.3

 

 

$

0.7

 

 

to

 

$

2.2

 

 

$

23.0

 

 

to

 

$

24.5

 

 

$

 

56 E Walton Street

 

100.0%

 

 

Chicago, IL

 

2019

 

TBD

 

 

 

 

 

TBD

 

 

10.1

 

 

 

0.4

 

 

to

 

 

1.4

 

 

 

10.5

 

 

to

 

 

11.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

32.4

 

 

$

1.1

 

 

 

 

$

3.6

 

 

$

33.5

 

 

 

 

$

36.0

 

 

$

 

Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Center

 

100.0%

 

 

San Francisco, CA

 

2019

 

 

241,000

 

 

 

90

%

 

Target, Best Buy

 

$

167.1

 

 

$

22.9

 

 

to

 

$

32.9

 

 

$

190.0

 

 

to

 

$

200.0

 

 

$

 

Mad River

 

100.0%

 

 

Dayton, OH

 

TBD

 

TBD

 

 

 

50

%

 

TBD

 

TBD

 

 

TBD

 

 

to

 

TBD

 

 

TBD

 

 

to

 

TBD

 

 

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

167.1

 

 

$

22.9

 

 

 

 

$

32.9

 

 

$

190.0

 

 

 

 

$

200.0

 

 

$

 

_________

 

1.

Projected development cost is shown net of reimbursement for public improvements.

 

2.

Reconciles to Consolidated Balance Sheet as follows:

 

Development costs above

 

 

 

 

 

$

221.7

 

 

 

 

 

 

 

 

 

 

613-623 West Diversey

 

 

(22.3

)

Deferred costs and other amounts

 

 

(10.0

)

 

 

 

 

 

 

 

 

 

Total per consolidated balance sheet

 

$

189.4

 

Refer to “ Net Asset Valuation Information ” for pro-rata costs incurred.

 

 

Supplemental Report - September 30, 2018

38

 


 

 

 

 

 

 

 

Important Notes

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements contained in this supplemental disclosure may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities and Exchange Act of 1934 and as such may involve known and unknown risks, uncertainties and other factors which may cause the Company’s actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements, which are based on certain assumptions and describe the Company’s future plans, strategies and expectations are generally identifiable by use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend” or “project” or the negative thereof or other variations thereon or comparable terminology. Factors which could have a material adverse effect on the operations and future prospects of the Company include, but are not limited to those set forth under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K. These risks and uncertainties should be considered in evaluating any forward-looking statements contained or incorporated by reference herein.

USE OF FUNDS FROM OPERATIONS AS NON-GAAP FINANCIAL MEASURE

The Company considers funds from operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) to be an appropriate supplemental disclosure of operating performance for an equity REIT due to its widespread acceptance and use within the REIT and analyst communities. FFO is presented to assist investors in analyzing the performance of the Company. It is helpful as it excludes various items included in net income that are not indicative of the operating performance, such as gains (or losses) from sales of property and depreciation and amortization. However, the Company’s method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. FFO does not represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”) and is not indicative of cash available to fund all cash needs, including distributions. It should not be considered as an alternative to net income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity. Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. The Company believes that income or gains derived from its RCP investments, including its investment in Albertson’s, are private-equity investments and, as such, should be treated as operating income and therefore FFO. The Company believes that this supplemental adjustment more appropriately reflects the results of its operations. The Company also provides one other supplemental disclosure of operating performance, adjusted funds from operations (“AFFO”). The Company defines AFFO as FFO adjusted for straight line rent, non-real estate depreciation, amortization of finance costs and costs of management contracts, tenant improvements, leasing commissions and capital expenditures.

USE OF NON-GAAP FINANCIAL MEASURES

Non-GAAP financial measures such as EBITDA, NOI, Same-Property NOI and lease spreads are widely used financial measures in many industries, including the REIT industry, and are presented to assist investors and analysts in analyzing the performance of the Company. They are helpful as they exclude various items included in net income that are not indicative of operating performance, such as gains (or losses) from sales of property and depreciation and amortization and is used in computing various financial ratios as a measure of operational performance. The Company computes EBITDA as the sum of net income before extraordinary items plus interest expense, depreciation, income taxes and amortization, less any gains (losses including impairment charges) on the sale of income producing properties. The Company computes NOI by taking the difference between Property Revenues and Property Expenses as detailed in this reporting supplement. Same-Property NOI includes properties in our Core Portfolio that we owned for both the current and prior periods presented, but excludes those properties which we acquired, sold or expected to sell, and redeveloped during these periods. The Company’s method of calculating EBITDA, NOI and Same-Property NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. EBITDA, NOI and Same-Property NOI do not represent cash generated from operations as defined by GAAP and are not indicative of cash available to fund all cash needs, including distributions. They should not be considered as an alternative to net income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity.

 

 

 

 

 

Supplemental Report - September 30, 2018

39