Acadia Realty Trust Reports Fourth Quarter and Full Year 2020 Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Reports Fourth Quarter and Full Year 2020 Operating Results
Acadia operates dual platforms, comprised of a high-quality core real estate portfolio (“Core Portfolio”), through which the Company owns and operates retail assets in the nation’s most dynamic 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") as per NAREIT and before Special Items (discussed below), and net property operating income ("NOI") that were each impacted due to the COVID-19 Pandemic.
Fourth Quarter and Recent Highlights
-
Core Portfolio Cash Collections: Cash collections in excess of 90%
- Collected 91% of billed rents and recoveries for the fourth quarter 2020
-
Collected 91% of
January 2021 billed rents and recoveries
-
Core Portfolio Opening Status: Stable tenant openings
-
Approximately 88% and 90% of Core Portfolio’s tenants were open for business at
December 31, 2020 based on pro-rata gross annualized base rents (“ABR”) and gross leasable area (“GLA”), respectively -
Approximately 89% and 92% of Core Portfolio’s tenants were open for business at
January 31, 2021 based on pro-rata gross ABR and GLA, respectively
-
Approximately 88% and 90% of Core Portfolio’s tenants were open for business at
-
Core Portfolio Leasing Progress: Strengthening Core leasing pipeline
-
Core leasing pipeline in excess of
$8.0 million , with approximately 40% executed to date -
Majority of pipeline resides within its Street/Urban portfolio, including
New York City (Soho) andChicago, IL - GAAP and cash leasing spreads of 13.9% and 5.8%, respectively, on comparable new and renewal leases executed during the fourth quarter 2020
-
Core leasing pipeline in excess of
-
Earnings: Fourth quarter results
-
GAAP loss per share of
$0.12 , NAREIT FFO per share of$0.29 and FFO before Special Items per share of$0.24
-
GAAP loss per share of
-
Core Portfolio Operating Results: Improved same-property NOI as compared to third quarter
- Decrease in same-property NOI of 14.2% for the fourth quarter 2020 (as compared to a decline of 21.4% for the third quarter 2020) due to improving credit reserves
-
Fund Update:
-
Fund V has 40% of remaining capital commitments (approximately
$600.0 million on a leveraged basis)
-
Fund V has 40% of remaining capital commitments (approximately
-
Investment Activity: Subsequent to year-end, disposition activity within the Core and Fund portfolios
-
Core Disposition Activity: Completed a single-tenant suburban disposition for
$16.4 million inJanuary 2021 -
Fund Disposition Activity: Completed a disposition of two parcels for
$10.5 million on a Fund V investment inJanuary 2021
-
Core Disposition Activity: Completed a single-tenant suburban disposition for
-
Dividend Update: Reinstatement of dividend at
$0.15 per share-
As previously announced, the Company intends to reinstate its quarterly dividend commencing in the first quarter of 2021 at a rate based on its projected annual taxable income. This is expected to result in an initial quarterly distribution of
$0.15 per common share. The first quarter 2021 distribution is subject to approval by the Company’sBoard of Trustees
-
As previously announced, the Company intends to reinstate its quarterly dividend commencing in the first quarter of 2021 at a rate based on its projected annual taxable income. This is expected to result in an initial quarterly distribution of
-
2021 Guidance: Introduced initial 2021 guidance
-
(Loss) earnings per share of (
$0.12 ) to$0.04 and FFO before Special Items per diluted share of$0.98 to$1.14 - The 2021 guidance range assumes the continuation of elevated COVID-19 impacts through at least the first half of 2021, with an expectation of improving operating results in the latter portion of 2021
- The guidance range assumes no further government mandated shut-downs
-
(Loss) earnings per share of (
“As we continue to work through a painful pandemic and its ongoing implications, we are pleased with the resilience of our diversified portfolio as evidenced by solid collections and strengthening leasing activity,” stated
OPERATIONS UPDATE
COVID-19 Impact on Operations
Fourth quarter and full year 2020 results were negatively impacted by approximately
The amounts below represent Acadia’s pro-rata share of credit losses, abatements and straight-line rent reserves primarily associated with the COVID-19 Pandemic (in millions):
Fourth Quarter 2020 Credit Losses and Reserves |
Core Same
|
|
|
Core Other |
|
|
Funds |
|
|
Total |
|
|
Per
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Loss and Abatements - Billed Rents and Recoveries (a) |
$ |
2.8 |
|
|
$ |
0.3 |
|
|
$ |
0.7 |
|
|
$ |
3.8 |
|
|
$ |
0.04 |
|
|
Straight-Line Rent Reserves |
N/A |
|
|
|
1.5 |
|
|
|
0.3 |
|
|
|
1.8 |
|
|
|
0.02 |
|
||
Total |
$ |
2.8 |
|
|
$ |
1.8 |
|
|
$ |
1.0 |
|
|
$ |
5.6 |
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
Offsetting the credit losses on billed rents and recoveries for the fourth quarter is a benefit of approximately |
Full Year 2020 Credit Losses and Reserves |
Core Same
|
|
|
Core Other |
|
|
Funds |
|
|
Total |
|
|
Per
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Loss and Abatements - Billed Rents and Recoveries |
$ |
14.7 |
|
|
$ |
2.2 |
|
|
$ |
2.9 |
|
|
$ |
19.8 |
|
|
$ |
0.22 |
|
|
Straight-Line Rent Reserves |
N/A |
|
|
|
9.0 |
|
|
|
3.7 |
|
|
|
12.7 |
|
|
|
0.14 |
|
||
Total |
$ |
14.7 |
|
|
$ |
11.2 |
|
|
$ |
6.6 |
|
|
$ |
32.5 |
|
|
$ |
0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In the tables above, “Credit loss and Abatements – Billed Rents and Recoveries” represent reserves taken against a tenant’s rent and recoveries that were billable pursuant to the terms of a lease agreement. “Straight-Line Rent Reserves” represent reserves against a tenant’s straight-line rent balance. The balance is derived from the cumulative difference, generally from inception of the lease, between a tenant’s billed rents and the amount of rent recognized in earnings on a straight-line basis over the life of the lease.
Core Portfolio Cash Collections
At
Asset Type |
|
|
|
|
|
|
|
|
|
|
Q4 2020 |
|
||||
Street/Urban |
|
89% |
|
|
90% |
|
|
91% |
|
|
91% |
|
||||
Suburban |
|
92% |
|
|
91% |
|
|
90% |
|
|
91% |
|
||||
Total Core Portfolio |
|
90% |
|
|
90% |
|
|
91% |
|
|
91% |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additionally, through
All amounts are based upon pre-COVID billings (original contract rents without regard to deferral or abatement agreements) and exclude the impact of any security deposits applied against tenant accounts.
Core Portfolio Opening Status
Core Portfolio store openings were as follows:
|
|
|
|
|
% Open - ABR |
|
|
|
|
|
|
% Open - GLA |
|
|||||||||||||||||||
|
|
|
|
|
As of |
|
|
|
|
|
|
As of |
|
|||||||||||||||||||
Asset Type |
Approximate
|
|
|
|
|
|
September
|
|
|
December
|
|
|
% of Core
|
|
|
June
|
|
|
September
|
|
|
December
|
|
|||||||||
Street/Urban |
60% |
|
|
66% |
|
|
80% |
|
|
86% |
|
|
29% |
|
|
77% |
|
|
88% |
|
|
90% |
|
|||||||||
Suburban |
40% |
|
|
87% |
|
|
95% |
|
|
90% |
|
|
71% |
|
|
90% |
|
|
95% |
|
|
90% |
|
|||||||||
Total Core Portfolio |
100% |
|
|
74% |
|
|
86% |
|
|
88% |
|
|
100% |
|
|
86% |
|
|
93% |
|
|
90% |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Based on pro-rata gross ABR, approximately 89% of Core Portfolio’s tenants were open for business which was comprised of 86% and 92% for Street/Urban and Suburban, respectively, as of
Core Portfolio cash collections and openings generally continue to improve but could fluctuate on a monthly basis due to the timing and amount of payments between reported periods which may continue to occur from the COVID-19 Pandemic. Cash collections and store opening data are presented for information purposes and are not intended to represent future trends.
Core Disposition
Dividend Update
As previously announced, the Company intends to reinstate its quarterly dividend commencing in the first quarter of 2021 at a rate based on its projected annual taxable income. This is expected to result in an initial quarterly distribution of
There can be no assurance that the Board will approve the declaration of a dividend or the amount of such dividend.
CONSOLIDATED FINANCIAL RESULTS
A complete reconciliation, in dollars and per share amounts, of (i) net loss or income attributable to Acadia to FFO (NAREIT and before Special Items) attributable to common shareholders and common OP Unit holders and (ii) operating income to NOI is included in the financial tables of this release.
Net (Loss) Income
Net loss attributable to Acadia for the quarter ended
Net loss attributable to Acadia for the year ended
FFO as Defined by NAREIT
FFO for the quarter ended
FFO for the year ended
FFO before Special Items
FFO before Special Items for the fourth quarter ended
FFO before Special Items for the year ended
CORE PORTFOLIO
Core Portfolio Operating Results
The Company had a decrease in same-property NOI of 14.2% for the three months ended
The Core Portfolio was 89.9% occupied and 90.9% leased as of
During the fourth quarter, the Company generated a 13.9% increase in rent on a GAAP basis and 5.8% increase in rent on a cash basis, on 20 conforming new and renewal leases aggregating approximately 227,000 square feet.
The Company continued to expand its Core leasing pipeline, which currently exceeds
FUND PLATFORM
Fund Disposition
Parcel Sale - Family Center at
Fund Update
Fund V has
2021 GUIDANCE
The following initial guidance is based upon Acadia’s current view of existing market conditions and assumptions for the year ended
The Company estimates (loss) earnings per share to be from (
|
|
|
|
|||||
|
|
2021 Guidance |
|
|
2020 Actual |
|
||
|
|
|
|
|
|
|
|
|
Net (loss) earnings per share attributable to Common Shareholders |
|
|
|
|
$ |
(0.10 |
) |
|
Depreciation of real estate and amortization of leasing costs |
|
|
|
|
|
|
|
|
(net of noncontrolling interests' share) |
|
1.22 to 1.26 |
|
|
|
1.16 |
|
|
Impairment charges (net of noncontrolling interest share) |
|
|
— |
|
|
|
0.19 |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
(0.05) to (0.07) |
|
|
|
— |
|
|
Noncontrolling interest in |
|
(0.07) to (0.09) |
|
|
|
— |
|
|
Funds from operations per share attributable to Common Shareholders and Common OP Unit holders |
|
|
|
|
$ |
1.25 |
|
|
|
|
|
|
|
|
|
|
|
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
Less: Albertsons unrealized holding gain (net of noncontrolling interest share) |
|
|
— |
|
|
|
(0.23 |
) |
Funds from operations before Special Items per share attributable to Common Shareholders and Common OP Unit holders |
|
|
|
|
$ |
1.02 |
|
|
|
|
|
|
|
|
|
|
|
Other assumptions for 2021 guidance include the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021 Estimated |
|
|
2020 Actual |
|
||||||
(in $ millions) |
Low |
|
|
High |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (Structured Finance Portfolio) |
|
$ |
6 |
|
|
$ |
8 |
|
|
$ |
8 |
|
Fund fee income, net |
|
|
16 |
|
|
|
19 |
|
|
21 |
|
|
Core and Fund transactional income (a) |
|
|
5 |
|
|
|
12 |
|
|
7 |
|
|
Interest expense, net of capitalized interest (b) |
|
|
(47 |
) |
|
|
(49 |
) |
|
|
(46 |
) |
(a) |
2021 FFO before Special Items guidance assumes the continued monetization of shares in Albertsons but excludes any unrealized mark-to-market adjustments on Albertsons shares. 2020 FFO before Special Items includes the realized gains on the sale of Albertsons shares. |
|
(b) |
Includes above/below market interest, amortization of finance costs and finance lease interest. |
The full year 2021 guidance assumes the continuation of elevated COVID-19 impacts through at least the first half of 2021, with an expectation of improving operating results in the latter portion of 2021. The improvement is anticipated from rent commencements on newly executed leases along with reduced credit reserves as tenant re-openings (primarily within our Street portfolio) occur. Additionally, given the ongoing uncertainties resulting from COVID-19, the 2021 guidance does not incorporate any assumptions involving adjustments to its straight-line rent reserves or predictions of the variability that inherently results from those tenants that are, or may be subsequently classified, on the cash basis of accounting. The impact of such amounts could be material. Accordingly, the Company will update its guidance throughout 2021, as appropriate, to reflect such items.
CONFERENCE CALL
Management will conduct a conference call on
Live Conference Call: |
||
Date: |
|
|
Time: |
|
|
Dial#: |
844-309-6711 |
|
Passcode: |
“Acadia Realty” or “3676875” |
|
Webcast (Listen-only): |
www.acadiarealty.com under Investors, Presentations & Events |
|
|
||
Phone Replay: |
||
Dial#: |
855-859-2056 |
|
Passcode: |
“3676875” |
|
Available Through: |
|
|
Webcast Replay: |
www.acadiarealty.com under Investors, Presentations & Events |
The Company uses, and intends to use, the Investors page of its website, which can be found at www.acadiarealty.com, as a means of disclosing material nonpublic information and of complying with its disclosure obligations under Regulation FD, including, without limitation, through the posting of investor presentations that may include material nonpublic information. Accordingly, investors should monitor the Investors page, in addition to following the Company’s press releases,
About
Safe Harbor Statement
Certain statements in this press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities and Exchange Act of 1934, as amended. Forward-looking statements, which are based on certain assumptions and describe our 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. Forward-looking statements involve known and unknown risks, uncertainties and other factors that could cause our actual results and financial performance to be materially different from future results and financial performance expressed or implied by such forward-looking statements, including, but not limited to: (i) economic, political and social uncertainty surrounding the COVID-19 Pandemic, including (a) the effectiveness or lack of effectiveness of governmental relief in providing assistance to large and small businesses, including the Company’s tenants, that have suffered significant declines in revenues as a result of mandatory business shut-downs, “shelter-in-place” or “stay-at-home” orders and social distancing practices, as well as individuals adversely impacted by the COVID-19 Pandemic, (b) the duration of any such orders or other formal recommendations for social distancing and the speed and extent to which revenues of the Company’s retail tenants recover following the lifting of any such orders or recommendations, (c) the potential impact of any such events on the obligations of the Company’s tenants to make rent and other payments or honor other commitments under existing leases, (d) to the extent we were seeking to sell properties in the near term, significantly greater uncertainty regarding our ability to do so at attractive prices, (e) the potential adverse impact on returns from development and redevelopment projects, and (f) the broader impact of the severe economic contraction and increase in unemployment that has occurred in the short term and negative consequences that will occur if these trends are not quickly reversed; (ii) the ability and willingness of the Company’s tenants (in particular its major tenants) and other third parties to satisfy their obligations under their respective contractual arrangements with the Company; (iii) macroeconomic conditions, such as a disruption of or lack of access to the capital markets; (iv) the Company’s success in implementing its business strategy and its ability to identify, underwrite, finance, consummate and integrate diversifying acquisitions and investments; (v) changes in general economic conditions or economic conditions in the markets in which the Company may, from time to time, compete, and their effect on the Company’s revenues, earnings and funding sources; (vi) increases in the Company’s borrowing costs as a result of changes in interest rates and other factors, including the potential phasing out of the London Interbank Offered Rate after 2021; (vii) the Company’s ability to pay down, refinance, restructure or extend its indebtedness as it becomes due; (viii) the Company’s investments in joint ventures and unconsolidated entities, including its lack of sole decision-making authority and its reliance on its joint venture partners’ financial condition; (ix) the Company’s ability to obtain the financial results expected from its development and redevelopment projects; (x) the ability and willingness of the Company’s tenants to renew their leases with the Company upon expiration, the Company’s ability to re-lease its properties on the same or better terms in the event of nonrenewal or in the event the Company exercises its right to replace an existing tenant, and obligations the Company may incur in connection with the replacement of an existing tenant; (xi) the Company’s liability for environmental matters; (xii) damage to the Company’s properties from catastrophic weather and other natural events, and the physical effects of climate change; (xiii) uninsured losses; (xiv) the Company’s ability and willingness to maintain its qualification as a REIT in light of economic, market, legal, tax and other considerations; (xv) information technology security breaches, including increased cybersecurity risks relating to the use of remote technology during the COVID-19 Pandemic; and (xvi) the loss of key executives. The risks described above are not exhaustive and additional factors could adversely affect the Company’s business and financial performance, including the risk factors discussed under the section captioned “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
Consolidated Statements of Operations (a) |
||||||||||||||||
(dollars and Common Shares in thousands, except per share data) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Year Ended
|
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
67,606 |
|
|
$ |
76,702 |
|
|
$ |
251,002 |
|
|
$ |
291,190 |
|
Other |
|
|
1,404 |
|
|
|
1,084 |
|
|
|
4,482 |
|
|
|
4,137 |
|
Total revenues |
|
|
69,010 |
|
|
|
77,786 |
|
|
|
255,484 |
|
|
|
295,327 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
48,166 |
|
|
|
32,636 |
|
|
|
149,793 |
|
|
|
125,443 |
|
General and administrative |
|
|
9,640 |
|
|
|
9,837 |
|
|
|
36,055 |
|
|
|
35,416 |
|
Real estate taxes |
|
|
11,672 |
|
|
|
9,635 |
|
|
|
43,505 |
|
|
|
39,315 |
|
Property operating |
|
|
14,910 |
|
|
|
13,888 |
|
|
|
56,595 |
|
|
|
51,153 |
|
Impairment charges |
|
|
34,049 |
|
|
|
— |
|
|
|
85,598 |
|
|
|
1,721 |
|
Total operating expenses |
|
|
118,437 |
|
|
|
65,996 |
|
|
|
371,546 |
|
|
|
253,048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on disposition of properties |
|
|
174 |
|
|
|
16,254 |
|
|
|
683 |
|
|
|
30,324 |
|
Operating (loss) income |
|
|
(49,253 |
) |
|
|
28,044 |
|
|
|
(115,379 |
) |
|
|
72,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in (losses) earnings of unconsolidated affiliates |
|
|
(1,082 |
) |
|
|
1,793 |
|
|
|
(1,237 |
) |
|
|
8,922 |
|
Interest and other income |
|
|
1,823 |
|
|
|
1,741 |
|
|
|
8,979 |
|
|
|
7,988 |
|
Realized and unrealized holding gains on investments and other |
|
|
34,595 |
|
|
|
— |
|
|
|
113,930 |
|
|
|
6,947 |
|
Interest expense |
|
|
(17,687 |
) |
|
|
(17,067 |
) |
|
|
(72,060 |
) |
|
|
(73,788 |
) |
(Loss) income from continuing operations before income taxes |
|
|
(31,604 |
) |
|
|
14,511 |
|
|
|
(65,767 |
) |
|
|
22,672 |
|
Income tax (provision) benefit |
|
|
(1,012 |
) |
|
|
154 |
|
|
|
(271 |
) |
|
|
(1,468 |
) |
Net (loss) income |
|
|
(32,616 |
) |
|
|
14,665 |
|
|
|
(66,038 |
) |
|
|
21,204 |
|
Net loss attributable to noncontrolling interests |
|
|
21,891 |
|
|
|
6,645 |
|
|
|
57,279 |
|
|
|
31,841 |
|
Net (loss) income attributable to Acadia |
|
$ |
(10,725 |
) |
|
$ |
21,310 |
|
|
$ |
(8,759 |
) |
|
$ |
53,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: net income attributable to participating securities |
|
|
— |
|
|
|
(175 |
) |
|
|
(233 |
) |
|
|
(413 |
) |
Net (loss) income attributable to Common Shareholders - basic and diluted earnings per share |
|
$ |
(10,725 |
) |
|
$ |
21,135 |
|
|
$ |
(8,992 |
) |
|
$ |
52,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares for basic loss and basic and diluted earnings per share |
|
|
86,311 |
|
|
|
87,058 |
|
|
|
86,442 |
|
|
|
84,436 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic, Net earnings per share - basic and diluted (b) |
|
$ |
(0.12 |
) |
|
$ |
0.24 |
|
|
$ |
(0.10 |
) |
|
$ |
0.62 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
Reconciliation of Consolidated Net (Loss) Income to Funds From Operations (a, c) |
||||||||||||||||
(dollars and Common Shares and Units in thousands, except per share data) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Year Ended
|
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to Acadia |
|
$ |
(10,725 |
) |
|
$ |
21,310 |
|
|
$ |
(8,759 |
) |
|
$ |
53,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interests' share) |
|
|
32,574 |
|
|
|
23,216 |
|
|
|
106,158 |
|
|
|
89,373 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
4,923 |
|
|
|
— |
|
|
|
17,323 |
|
|
|
395 |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
|
(174 |
) |
|
|
(16,644 |
) |
|
|
(291 |
) |
|
|
(19,786 |
) |
(Loss) income attributable to Common OP Unit holders |
|
|
(569 |
) |
|
|
1,264 |
|
|
|
(370 |
) |
|
|
3,295 |
|
Distributions - Preferred OP Units |
|
|
123 |
|
|
|
135 |
|
|
|
495 |
|
|
|
540 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
26,152 |
|
|
$ |
29,281 |
|
|
$ |
114,556 |
|
|
$ |
126,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Albertsons unrealized holding gain (net of noncontrolling interest share) |
|
|
(4,468 |
) |
|
|
— |
|
|
|
(20,625 |
) |
|
|
— |
|
Funds from operations before Special Items attributable to Common Shareholders and Common OP Unit holders |
|
$ |
21,684 |
|
|
$ |
29,281 |
|
|
$ |
93,931 |
|
|
$ |
126,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted-average shares outstanding, GAAP earnings |
|
|
86,311 |
|
|
|
87,058 |
|
|
|
86,442 |
|
|
|
84,436 |
|
Weighted-average OP Units outstanding |
|
|
4,890 |
|
|
|
5,028 |
|
|
|
4,992 |
|
|
|
5,111 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
465 |
|
|
|
499 |
|
|
|
465 |
|
|
|
499 |
|
Weighted average number of Common Shares and Common OP Units |
|
|
91,666 |
|
|
|
92,585 |
|
|
|
91,899 |
|
|
|
90,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.29 |
|
|
$ |
0.32 |
|
|
$ |
1.25 |
|
|
$ |
1.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Funds from operations before Special Items, per Common Share and Common OP Unit |
|
$ |
0.24 |
|
|
$ |
0.32 |
|
|
$ |
1.02 |
|
|
$ |
1.41 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
Reconciliation of Consolidated Operating (Loss) Income to Net Property Operating Income (“NOI”) (a) |
||||||||||||||||
(dollars in thousands) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Year Ended
|
|
||||||||||
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated operating (loss) income |
|
$ |
(49,253 |
) |
|
$ |
28,044 |
|
|
$ |
(115,379 |
) |
|
$ |
72,603 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
|
9,640 |
|
|
|
9,837 |
|
|
|
36,055 |
|
|
|
35,416 |
|
Depreciation and amortization |
|
|
48,166 |
|
|
|
32,636 |
|
|
|
149,793 |
|
|
|
125,443 |
|
Impairment charges |
|
|
34,049 |
|
|
|
— |
|
|
|
85,598 |
|
|
|
1,721 |
|
Straight-line rent reserves |
|
|
9,375 |
|
|
|
— |
|
|
|
29,089 |
|
|
|
— |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Above/below market rent, straight-line rent and other adjustments |
|
|
(9,209 |
) |
|
|
(7,477 |
) |
|
|
(15,465 |
) |
|
|
(24,447 |
) |
Gain on disposition of properties |
|
|
(174 |
) |
|
|
(16,254 |
) |
|
|
(683 |
) |
|
|
(30,324 |
) |
Consolidated NOI |
|
|
42,594 |
|
|
|
46,786 |
|
|
|
169,008 |
|
|
|
180,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest in consolidated NOI |
|
|
(12,209 |
) |
|
|
(14,031 |
) |
|
|
(48,536 |
) |
|
|
(52,248 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(3,135 |
) |
|
|
(3,578 |
) |
|
|
(11,845 |
) |
|
|
(13,870 |
) |
Add: Operating Partnership's share of unconsolidated joint ventures NOI (d) |
|
|
3,306 |
|
|
|
6,395 |
|
|
|
15,659 |
|
|
|
25,948 |
|
NOI - Core Portfolio |
|
$ |
30,556 |
|
|
$ |
35,572 |
|
|
$ |
124,286 |
|
|
$ |
140,242 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||
Consolidated Balance Sheets (a) |
||||||||||
(dollars in thousands) |
||||||||||
|
|
As of |
|
|||||||
|
|
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
|
|
|
|
Investments in real estate, at cost |
|
|
|
|
|
|
|
|
|
|
Land |
|
$ |
776,275 |
|
|
|
|
$ |
756,297 |
|
Buildings and improvements |
|
|
2,848,781 |
|
|
|
|
|
2,740,479 |
|
Tenant improvements |
|
|
191,046 |
|
|
|
|
|
173,686 |
|
Construction in progress |
|
|
5,751 |
|
|
|
|
|
13,617 |
|
Right-of-use assets - finance leases |
|
|
25,086 |
|
|
|
|
|
102,055 |
|
Right-of-use assets - operating leases, net |
|
|
76,268 |
|
|
|
|
|
60,006 |
|
|
|
|
3,923,207 |
|
|
|
|
|
3,846,140 |
|
Less: Accumulated depreciation and amortization |
|
|
(586,800 |
) |
|
|
|
|
(490,227 |
) |
Operating real estate, net |
|
|
3,336,407 |
|
|
|
|
|
3,355,913 |
|
Real estate under development |
|
|
247,349 |
|
|
|
|
|
253,402 |
|
Net investments in real estate |
|
|
3,583,756 |
|
|
|
|
|
3,609,315 |
|
Notes receivable, net |
|
|
101,450 |
|
|
|
|
|
114,943 |
|
Investments in and advances to unconsolidated affiliates |
|
|
249,807 |
|
|
|
|
|
305,097 |
|
Other assets, net |
|
|
173,809 |
|
|
|
|
|
190,658 |
|
Cash and cash equivalents |
|
|
19,232 |
|
|
|
|
|
15,845 |
|
Restricted cash |
|
|
14,692 |
|
|
|
|
|
14,165 |
|
Rents receivable |
|
|
44,136 |
|
|
|
|
|
59,091 |
|
Total assets |
|
$ |
4,186,882 |
|
|
|
|
$ |
4,309,114 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
Mortgage and other notes payable, net |
|
$ |
1,125,356 |
|
|
|
|
$ |
1,170,076 |
|
Unsecured notes payable, net |
|
|
500,083 |
|
|
|
|
|
477,320 |
|
Unsecured line of credit |
|
|
138,400 |
|
|
|
|
|
60,800 |
|
Accounts payable and other liabilities |
|
|
358,727 |
|
|
|
|
|
371,516 |
|
Dividends and distributions payable |
|
|
147 |
|
|
|
|
|
27,075 |
|
Distributions in excess of income from, and investments in, unconsolidated affiliates |
|
|
15,616 |
|
|
|
|
|
15,362 |
|
Total liabilities |
|
|
2,138,329 |
|
|
|
|
|
2,122,149 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
|
|
|
|
|
|
Acadia Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
Common shares, |
|
|
86 |
|
|
|
|
|
87 |
|
Additional paid-in capital |
|
|
1,683,165 |
|
|
|
|
|
1,706,357 |
|
Accumulated other comprehensive loss |
|
|
(74,891 |
) |
|
|
|
|
(31,175 |
) |
Distributions in excess of accumulated earnings |
|
|
(167,046 |
) |
|
|
|
|
(132,961 |
) |
Total Acadia shareholders’ equity |
|
|
1,441,314 |
|
|
|
|
|
1,542,308 |
|
Noncontrolling interests |
|
|
607,239 |
|
|
|
|
|
644,657 |
|
Total equity |
|
|
2,048,553 |
|
|
|
|
|
2,186,965 |
|
Total liabilities and equity |
|
$ |
4,186,882 |
|
|
|
|
$ |
4,309,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||
Notes to Financial Highlights: | ||
|
||
(a) |
|
For additional information and analysis concerning the Company’s balance sheet and results of operations, reference is made to the Company’s quarterly supplemental disclosures for the relevant periods furnished on Form 8-K to the |
(b) |
|
Diluted earnings and (loss) 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 units of partnership interest (“OP Units”) in |
(c) |
|
The Company considers funds from operations (“FFO”) as defined by the |
(d) |
|
The pro-rata share of NOI is based upon the Operating Partnership’s stated ownership percentages in each venture or Fund’s operating agreement. Does not include the |
View source version on businesswire.com: https://www.businesswire.com/news/home/20210210005915/en/
(914) 288-8100
Source: