Acadia Realty Trust Reports Fourth Quarter and Full Year 2023 Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Reports Fourth Quarter and Full Year 2023 Operating Results
- GAAP Net Earnings of
$0.20 in 2023 and Projected 2024 of$0.09-$0.15 - Full-Year 2023 Same-Property NOI Growth of 5.8% at the High End of Guidance
- Full-Year 2023 Core Cash Rent Spreads on New Leases of 44%
- 2024 Projected Same-Property NOI Growth of 5-6% and FFO of 5%
“This is an exciting time for Acadia. Our portfolio has demonstrated consistent strength with same-property NOI growth averaging 6.5% for the past eleven quarters driven by the rebound and outperformance in our Street assets. We continue to see strong tenant demand for our spaces with plenty of upside remaining within our Street Portfolio. In
FOURTH QUARTER, FULL YEAR 2023 AND RECENT HIGHLIGHTS
- Fourth Quarter NAREIT FFO per share of
$0.26 and FFO Before Special Items per share of$0.28 - Same-property NOI growth was 5.8% for the full year and 4.2% for the fourth quarter with growth in excess of 10% in the Street Portfolio during the quarter
- New Core Cash rent spreads of 44% for the full year and 25% for the fourth quarter (driven by a strategic recapture and re-lease of a space in Soho,
New York ) - Core Signed Not Open ("SNO") Pipeline (excluding redevelopment) was
$7.0 million of annual base rents atDecember 31, 2023 , representing about 5% of in-place rents$3.0 million of rents commenced during the quarter, representing about 2% of in-place rents
- Strong balance sheet with no significant Core debt maturities until 2026
- 2024 Guidance, projected FFO Before Special Items of
$1.28 at the mid-point, representing approximately 5% year over year growth (excluding the non-cash gain of$0.08 from 2023) driven by projected same-property NOI growth of 5-6% - Post quarter equity issuance of approximately
$113 million of net proceeds
FINANCIAL RESULTS
A complete reconciliation, in dollars and per share amounts, of (i) net income (loss) attributable to Acadia to FFO (as defined by 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. Amounts discussed below are net of noncontrolling interests and all per share amounts are on a fully-diluted basis.
Net Loss
- Net loss for the quarter ended
December 31, 2023 was$1.6 million , or$0.02 per share. - This compares with net income of
$3.8 million , or$0.04 per share for the quarter endedDecember 31, 2022 . Net income for the quarter endedDecember 31, 2022 included: (i)$10.2 million gain, or$0.10 per share, on Core and Fund dispositions and (ii) partially offset by a$6.8 million loss, or$0.07 per share, from the unrealized investment holding loss.
NAREIT FFO
- NAREIT FFO for the quarter ended
December 31, 2023 was$26.4 million , or$0.26 per share. - This compares with NAREIT FFO of
$21.0 million , or$0.21 per share, for the quarter endedDecember 31, 2022 .
FFO Before Special Items
- FFO Before Special Items for the quarter ended
December 31, 2023 was$28.4 million , or$0.28 per share, which includes$2.3 million , or$0.02 per share, of realized investment gains (100,000 shares of Albertsons' stock sold at an average price of$22.68 per share). - This compares with FFO Before Special Items of
$27.8 million , or$0.27 per share for the quarter endedDecember 31, 2022 .
CORE PORTFOLIO PERFORMANCE
Same-Property NOI
- Same-property NOI growth, excluding redevelopments, increased 5.8% for the year ended
December 31, 2023 and 4.2% for the fourth quarter.- The growth for the year and quarter ended
December 31, 2023 was driven by the Street Portfolio, which had growth of 6.7% and 10.5%, respectively.
- The growth for the year and quarter ended
Leasing and Occupancy Update
- For the year ended
December 31, 2023 , conforming cash leasing spreads were:- 43.9% on new leases and
- 19.5% on new and renewal leases.
- During the fourth quarter, cash leasing spreads on new leases were 25.0%, driven by a strategic recapture and re-tenanting of a lease in Soho,
New York (originally executed inSeptember 2022 ) and 13.0% on conforming new and renewal leases. - As of
December 31, 2023 , the Core Portfolio was 95.0% leased and 93.0% occupied compared to 95.3% leased and 92.4% occupied as ofSeptember 30, 2023 . The leased rate includes space that is leased but not yet occupied and excludes development and redevelopment properties. - Core Signed Not Open Pipeline (excluding redevelopments) was
$7.0 million of annual base rents, representing approximately 5% of in-place rents. Move-ins during the quarter were$3.0 million , representing about 2% of in-place rents.
BALANCE SHEET
- Core Balance Sheet: As of
December 31, 2023 , approximately 94% of Core debt was fixed, inclusive of interest rate swap contracts at a blended rate of 4.46%. The Company has limited near-term maturity and interest rate risk on its$1.2 billion of Core debt with 3.9% and 5.3% maturing in 2024 and 2025, respectively, assuming all extension options are exercised. AtDecember 31, 2023 , the Company had$886 million of notional swap agreements associated with managing and mitigating future interest rate risk on maturing Core debt with various maturities through 2030.
FUND V TRANSACTIONAL ACTIVITY
Maple Tree Place ,Williston (Burlington) ,Vermont . InNovember 2023 , Fund V completed its acquisition ofMaple Tree Place . The asset is 84.6% occupied and is comprised of an approximately 400,000 square foot grocery-anchored center, includingShaw's Supermarket , Dick's Sporting Goods, Best Buy, Staples,Old Navy and ULTA.
POST QUARTER-END CAPITAL MARKETS ACTIVITY
- In
January 2024 , the Company completed an underwritten offering of 6,900,000 common shares (inclusive of the underwriters’ option to purchase 900,000 additional shares) for net proceeds of approximately$113 million .
GUIDANCE
The following initial guidance is based upon Acadia's current view of market conditions and assumptions for the year ended
The Company is setting initial 2024 guidance as follows:
- Net earnings per diluted share of
$0.09 to$0.15 - FFO Before Special Items per diluted share of
$1.24-$1.32 - Projected same-property NOI growth of 5-6%
- It is the Company's policy not to include the estimated accretion and/or financial impact of acquisition and disposition of assets until they are consummated.
|
|
2024 Guidance |
||
|
|
Guidance |
|
2023 |
(totals may not foot due to rounding) |
|
Range |
|
Actuals |
|
|
|
|
|
Net earnings per share attributable to Acadia |
|
|
|
|
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share) |
|
1.01 |
|
1.07 |
Impairment charges (net of noncontrolling interest share) |
|
— |
|
0.01 |
Noncontrolling interest in |
|
0.01 |
|
0.01 |
NAREIT Funds From Operations per share attributable to Common Shareholders and Common OP Unit holders |
|
|
|
1.28 |
Net unrealized holding (gain)1,2 |
|
— |
|
(0.04) |
Realized gains and promotes2 |
|
0.13-0.15 |
|
0.16 |
Less: 2023 ACI's Special Dividend included in realized gains and promotes above |
|
— |
|
(0.11) |
Non-cash gain from BBBY lease termination3 |
|
— |
|
(0.08) |
Funds From Operations Before Special Items per share attributable to Common Shareholders and Common OP Unit holders, excluding non-cash BBBY gain |
|
|
|
|
Non-cash gain from BBBY lease termination3 |
|
— |
|
0.08 |
Funds From Operations Before Special Items per share attributable to Common Shareholders and Common OP Unit holders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
______________ |
||
1. |
This represents the actual unrealized mark-to-market holding gains related to the Company’s investment in Albertsons, which was recognized in NAREIT FFO for the year ended |
|
2. |
It is the Company’s policy to exclude unrealized gains and losses from FFO Before Special Items and to include and provide guidance for any anticipated realized gains related to the Company’s investment in Albertsons. The Company realized investment gains of |
|
3. |
Results for the year ended |
CONFERENCE CALL
Management will conduct a conference call on
Live Conference Call: |
|
Date: |
|
Time: |
|
Participant call: |
|
Participant webcast: |
|
Webcast Listen-only and Replay: |
www.acadiarealty.com/investors under Investors, Presentations & Events |
The Company uses, and intends to use, the Investors page of its website, which can be found at https://www.acadiarealty.com/investors, 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 and certain portfolio updates 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 Exchange Act of 1934, as amended. Forward-looking statements, which are based on certain assumptions and describe the Company's future plans, strategies and expectations are generally identifiable by the use of words, such as “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 the Company's 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) macroeconomic conditions, including due to geopolitical conditions and instability, which may lead to a disruption of or lack of access to the capital markets, disruptions and instability in the banking and financial services industries and rising inflation; (ii) the Company’s success in implementing its business strategy and its ability to identify, underwrite, finance, consummate and integrate diversifying acquisitions and investments; (iii) 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; (iv) increases in the Company’s borrowing costs as a result of rising inflation, changes in interest rates and other factors, including the discontinuation of the USD London Interbank Offered Rate, which was effected on
The factors described above are not exhaustive and additional factors could adversely affect the Company’s future results and financial performance, including the risk factors discussed under the section captioned “Risk Factors” in the Company’s most recent Annual Report on Form 10-K and other periodic or current reports the Company files with the
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
Consolidated Statements of Operations (1) |
||||||||||||||||
(Unaudited, Dollars and Common Shares and Units in thousands, except per share amounts) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Rental |
|
$ |
84,205 |
|
|
$ |
79,335 |
|
|
$ |
333,044 |
|
|
$ |
317,814 |
|
Other |
|
|
1,308 |
|
|
|
1,243 |
|
|
|
5,648 |
|
|
|
8,476 |
|
Total revenues |
|
|
85,513 |
|
|
|
80,578 |
|
|
|
338,692 |
|
|
|
326,290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
35,029 |
|
|
|
33,489 |
|
|
|
135,984 |
|
|
|
135,917 |
|
General and administrative |
|
|
10,572 |
|
|
|
11,298 |
|
|
|
41,470 |
|
|
|
44,066 |
|
Real estate taxes |
|
|
12,064 |
|
|
|
10,275 |
|
|
|
46,650 |
|
|
|
44,932 |
|
Property operating |
|
|
17,229 |
|
|
|
16,268 |
|
|
|
61,826 |
|
|
|
56,995 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
3,686 |
|
|
|
33,311 |
|
Total expenses |
|
|
74,894 |
|
|
|
71,330 |
|
|
|
289,616 |
|
|
|
315,221 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gain on disposition of properties |
|
|
— |
|
|
|
7,245 |
|
|
|
— |
|
|
|
57,161 |
|
Operating income |
|
|
10,619 |
|
|
|
16,493 |
|
|
|
49,076 |
|
|
|
68,230 |
|
Equity in (losses) earnings of unconsolidated affiliates |
|
|
(1,404 |
) |
|
|
13,262 |
|
|
|
(7,677 |
) |
|
|
(32,907 |
) |
Interest income |
|
|
5,118 |
|
|
|
4,751 |
|
|
|
19,993 |
|
|
|
14,641 |
|
Realized and unrealized holding gains (losses) on investments and other |
|
|
177 |
|
|
|
(16,579 |
) |
|
|
30,413 |
|
|
|
(34,994 |
) |
Interest expense |
|
|
(24,692 |
) |
|
|
(21,900 |
) |
|
|
(93,253 |
) |
|
|
(80,209 |
) |
Loss from continuing operations before income taxes |
|
|
(10,182 |
) |
|
|
(3,973 |
) |
|
|
(1,448 |
) |
|
|
(65,239 |
) |
Income tax provision |
|
|
(53 |
) |
|
|
(5 |
) |
|
|
(301 |
) |
|
|
(12 |
) |
Net loss |
|
|
(10,235 |
) |
|
|
(3,978 |
) |
|
|
(1,749 |
) |
|
|
(65,251 |
) |
Net loss attributable to redeemable noncontrolling interests |
|
|
2,578 |
|
|
|
2,343 |
|
|
|
8,239 |
|
|
|
5,536 |
|
Net loss attributable to noncontrolling interests |
|
|
6,320 |
|
|
|
5,617 |
|
|
|
13,383 |
|
|
|
24,270 |
|
Net (loss) income attributable to Acadia shareholders |
|
$ |
(1,337 |
) |
|
$ |
3,982 |
|
|
$ |
19,873 |
|
|
$ |
(35,445 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: net income attributable to participating securities |
|
|
(244 |
) |
|
|
(199 |
) |
|
|
(978 |
) |
|
|
(805 |
) |
Net (loss) income attributable to Common Shareholders - basic earnings per share |
|
$ |
(1,581 |
) |
|
$ |
3,783 |
|
|
$ |
18,895 |
|
|
$ |
(36,250 |
) |
Impact of assumed conversion of dilutive convertible securities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,804 |
) |
(Loss) income from continuing operations net of income attributable to participating securities for diluted earnings per share |
|
$ |
(1,581 |
) |
|
$ |
3,783 |
|
|
$ |
18,895 |
|
|
$ |
(38,054 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares for basic (loss) earnings per share |
|
|
95,363 |
|
|
|
95,066 |
|
|
|
95,284 |
|
|
|
94,575 |
|
Weighted average shares for diluted (loss) earnings per share |
|
|
95,363 |
|
|
|
95,066 |
|
|
|
95,284 |
|
|
|
94,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) earnings per share - basic (2) |
|
$ |
(0.02 |
) |
|
$ |
0.04 |
|
|
$ |
0.20 |
|
|
$ |
(0.38 |
) |
Net (loss) earnings per share - diluted (2) |
|
$ |
(0.02 |
) |
|
$ |
0.04 |
|
|
$ |
0.20 |
|
|
$ |
(0.40 |
) |
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
Reconciliation of Consolidated Net (Loss) Income to Funds from Operations (1,3) |
||||||||||||||||
(Unaudited, Dollars and Common Shares and Units in thousands, except per share amounts) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income attributable to Acadia |
|
$ |
(1,337 |
) |
|
$ |
3,982 |
|
|
$ |
19,873 |
|
|
$ |
(35,445 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation of real estate and amortization of leasing costs (net of |
|
|
27,689 |
|
|
|
26,903 |
|
|
|
109,732 |
|
|
|
104,910 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
— |
|
|
|
— |
|
|
|
852 |
|
|
|
58,481 |
|
(Gain) on disposition of properties (net of noncontrolling interests' share) |
|
|
— |
|
|
|
(10,245 |
) |
|
|
— |
|
|
|
(22,137 |
) |
(Loss) income attributable to Common OP Unit holders |
|
|
(31 |
) |
|
|
257 |
|
|
|
1,282 |
|
|
|
(1,800 |
) |
Distributions - Preferred OP Units |
|
|
123 |
|
|
|
123 |
|
|
|
492 |
|
|
|
492 |
|
Funds From Operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
26,444 |
|
|
$ |
21,020 |
|
|
$ |
132,231 |
|
|
$ |
104,501 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: Impact of |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(906 |
) |
FFO to Common Shareholders and Common OP Unit holders - Diluted |
|
$ |
26,444 |
|
|
$ |
21,020 |
|
|
$ |
132,231 |
|
|
$ |
103,595 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Add back: Acquisition costs, net of bargain purchase gain |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
859 |
|
Add back: |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
364 |
|
Add back: Impact of City point share conversion option |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
906 |
|
Unrealized holding (gain) loss (net of noncontrolling interest share) (4) |
|
|
(352 |
) |
|
|
6,786 |
|
|
|
(3,762 |
) |
|
|
15,165 |
|
Realized gain (net of noncontrolling interest share) (5) |
|
|
2,265 |
|
|
|
— |
|
|
|
4,636 |
|
|
|
— |
|
Funds From Operations Before Special Items attributable to Common Shareholders and Common OP Unit holders |
|
$ |
28,357 |
|
|
$ |
27,806 |
|
|
$ |
133,105 |
|
|
$ |
120,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: Non-cash gain from BBBY lease termination (6) |
|
|
— |
|
|
|
— |
|
|
|
(7,758 |
) |
|
|
— |
|
Funds From Operations Before Special Items attributable to Common Shareholders and Common OP Unit holders, excluding BBBY gain |
|
$ |
28,357 |
|
|
$ |
27,806 |
|
|
$ |
125,347 |
|
|
$ |
120,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Funds From Operations per Share - Diluted Share Count |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic weighted-average shares outstanding, GAAP earnings |
|
|
95,363 |
|
|
|
95,066 |
|
|
|
95,284 |
|
|
|
94,575 |
|
Weighted-average OP Units outstanding |
|
|
7,136 |
|
|
|
6,235 |
|
|
|
7,180 |
|
|
|
6,299 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
464 |
|
|
|
25 |
|
|
|
464 |
|
|
|
464 |
|
Weighted average number of Common Shares and Common OP Units |
|
|
102,963 |
|
|
|
101,326 |
|
|
|
102,928 |
|
|
|
101,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted Funds From Operations, per Common Share and Common OP Unit |
|
$ |
0.26 |
|
|
$ |
0.21 |
|
|
$ |
1.28 |
|
|
$ |
1.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted Funds From Operations Before Special Items, per Common Share and Common OP Unit |
|
$ |
0.28 |
|
|
$ |
0.27 |
|
|
$ |
1.29 |
|
|
$ |
1.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted Funds From Operations Before Special Items, excluding BBBY gain, per Common Share and Common OP Unit |
|
$ |
0.28 |
|
|
$ |
0.27 |
|
|
$ |
1.22 |
|
|
$ |
1.19 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
|
||||||||||||||||
Reconciliation of Consolidated Operating Income to Net Property Operating Income (“NOI”) (1) |
||||||||||||||||
(Unaudited, Dollars in thousands) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating income |
|
$ |
10,619 |
|
|
$ |
16,493 |
|
|
$ |
49,076 |
|
|
$ |
68,230 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative |
|
|
10,572 |
|
|
|
11,298 |
|
|
|
41,470 |
|
|
|
44,066 |
|
Depreciation and amortization |
|
|
35,029 |
|
|
|
33,489 |
|
|
|
135,984 |
|
|
|
135,917 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
3,686 |
|
|
|
33,311 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Above/below market rent, straight-line rent and other adjustments |
|
|
(1,951 |
) |
|
|
(3,400 |
) |
|
|
(20,617 |
) |
|
|
(20,869 |
) |
Gain on disposition of properties |
|
|
— |
|
|
|
(7,245 |
) |
|
|
— |
|
|
|
(57,161 |
) |
Consolidated NOI |
|
|
54,269 |
|
|
|
50,635 |
|
|
|
209,599 |
|
|
|
203,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Redeemable noncontrolling interest in consolidated NOI |
|
|
(1,160 |
) |
|
|
(1,375 |
) |
|
|
(4,420 |
) |
|
|
(1,892 |
) |
Noncontrolling interest in consolidated NOI |
|
|
(16,465 |
) |
|
|
(13,267 |
) |
|
|
(59,597 |
) |
|
|
(58,277 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(5,358 |
) |
|
|
(3,198 |
) |
|
|
(19,816 |
) |
|
|
(14,476 |
) |
Add: Operating Partnership's share of unconsolidated joint ventures NOI (7) |
|
|
2,986 |
|
|
|
3,930 |
|
|
|
14,249 |
|
|
|
14,381 |
|
Core Portfolio NOI |
|
$ |
34,272 |
|
|
$ |
36,725 |
|
|
$ |
140,015 |
|
|
$ |
143,230 |
|
Reconciliation of Same-Property NOI |
||||||||||||||||
(Unaudited, Dollars in thousands) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Core Portfolio NOI |
|
$ |
34,272 |
|
|
$ |
36,725 |
|
|
$ |
140,015 |
|
|
$ |
143,230 |
|
Less properties excluded from Same-Property NOI |
|
|
(5,103 |
) |
|
|
(8,733 |
) |
|
|
(26,147 |
) |
|
|
(35,557 |
) |
Same-Property NOI |
|
$ |
29,169 |
|
|
$ |
27,992 |
|
|
$ |
113,868 |
|
|
$ |
107,673 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Percent change from prior year period |
|
|
4.2 |
% |
|
|
|
|
|
5.8 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Components of Same-Property NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Same-Property Revenues |
|
$ |
42,844 |
|
|
$ |
41,422 |
|
|
$ |
165,933 |
|
|
$ |
158,415 |
|
Same-Property Operating Expenses |
|
|
(13,675 |
) |
|
|
(13,430 |
) |
|
|
(52,065 |
) |
|
|
(50,742 |
) |
Same-Property NOI |
|
$ |
29,169 |
|
|
$ |
27,992 |
|
|
$ |
113,868 |
|
|
$ |
107,673 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||
Consolidated Balance Sheets (1) |
||||||||
(Unaudited, Dollars in thousands, except shares) |
||||||||
|
|
As of |
|
|||||
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Investments in real estate, at cost |
|
|
|
|
|
|
||
Land |
|
$ |
872,228 |
|
|
$ |
817,802 |
|
Buildings and improvements |
|
|
3,128,650 |
|
|
|
2,987,594 |
|
Tenant improvements |
|
|
257,955 |
|
|
|
216,899 |
|
Construction in progress |
|
|
23,250 |
|
|
|
21,027 |
|
Right-of-use assets - finance leases |
|
|
58,637 |
|
|
|
25,086 |
|
|
|
|
4,340,720 |
|
|
|
4,068,408 |
|
Less: Accumulated depreciation and amortization |
|
|
(823,439 |
) |
|
|
(725,143 |
) |
Operating real estate, net |
|
|
3,517,281 |
|
|
|
3,343,265 |
|
Real estate under development |
|
|
94,799 |
|
|
|
184,602 |
|
Net investments in real estate |
|
|
3,612,080 |
|
|
|
3,527,867 |
|
Notes receivable, net ( |
|
|
124,949 |
|
|
|
123,903 |
|
Investments in and advances to unconsolidated affiliates |
|
|
197,240 |
|
|
|
291,156 |
|
Other assets, net |
|
|
208,460 |
|
|
|
229,591 |
|
Right-of-use assets - operating leases, net |
|
|
29,286 |
|
|
|
37,281 |
|
Cash and cash equivalents |
|
|
17,481 |
|
|
|
17,158 |
|
Restricted cash |
|
|
7,813 |
|
|
|
15,063 |
|
Marketable securities |
|
|
33,284 |
|
|
|
— |
|
Rents receivable, net |
|
|
49,504 |
|
|
|
49,506 |
|
Assets of properties held for sale |
|
|
11,057 |
|
|
|
11,057 |
|
Total assets |
|
$ |
4,291,154 |
|
|
$ |
4,302,582 |
|
|
|
|
|
|
|
|
||
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
||
Mortgage and other notes payable, net |
|
$ |
930,127 |
|
|
$ |
928,639 |
|
Unsecured notes payable, net |
|
|
726,727 |
|
|
|
696,134 |
|
Unsecured line of credit |
|
|
213,287 |
|
|
|
168,287 |
|
Accounts payable and other liabilities |
|
|
229,375 |
|
|
|
196,491 |
|
Lease liability - operating leases |
|
|
31,580 |
|
|
|
35,271 |
|
Dividends and distributions payable |
|
|
18,520 |
|
|
|
18,395 |
|
Distributions in excess of income from, and investments in, unconsolidated affiliates |
|
|
7,982 |
|
|
|
10,505 |
|
Total liabilities |
|
|
2,157,598 |
|
|
|
2,053,722 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Redeemable noncontrolling interests |
|
|
50,339 |
|
|
|
67,664 |
|
Equity: |
|
|
|
|
|
|
||
Acadia Shareholders' Equity |
|
|
|
|
|
|
||
Common shares, |
|
|
95 |
|
|
|
95 |
|
Additional paid-in capital |
|
|
1,953,521 |
|
|
|
1,945,322 |
|
Accumulated other comprehensive income |
|
|
32,442 |
|
|
|
46,817 |
|
Distributions in excess of accumulated earnings |
|
|
(349,141 |
) |
|
|
(300,402 |
) |
Total Acadia shareholders’ equity |
|
|
1,636,917 |
|
|
|
1,691,832 |
|
Noncontrolling interests |
|
|
446,300 |
|
|
|
489,364 |
|
Total equity |
|
|
2,083,217 |
|
|
|
2,181,196 |
|
Total liabilities, redeemable noncontrolling interests, and equity |
|
$ |
4,291,154 |
|
|
$ |
4,302,582 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES
Notes to Financial Highlights:
- 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 the Company's Current Report on Form 8-K, which is available on the
SEC's website at www.sec.gov and on the Company’s website at www.acadiarealty.com. - Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common shares of the Company were exercised or converted into common shares. The effect of the conversion of units of limited partnership interest (“OP Units”) in
Acadia Realty Limited Partnership , the operating partnership of the Company (the “Operating Partnership”), is not reflected in the above table; OP Units are exchangeable into common shares on a one-for-one basis. The income allocable to such OP units is allocated on the same basis and reflected as noncontrolling interests in the consolidated financial statements. As such, the assumed conversion of these OP Units would have no net impact on the determination of diluted earnings per share. - 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. In addition, the Company believes that given the atypical nature of certain unusual items (as further described below), “FFO Before Special Items” is also an appropriate supplemental disclosure of operating performance. FFO, FFO Before Special Items and NOI are presented to assist investors in analyzing the performance of the Company. The Company believes they are helpful as they exclude various items included in net income (loss) that are not indicative of operating performance, such as (i) gains (losses) from sales of real estate properties; (ii) depreciation and amortization and (iii) impairment of real estate properties. In addition, NOI excludes interest expense and FFO Before Special Items excludes certain unusual items (as further described below). The Company’s method of calculating FFO, FFO Before Special Items and NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. Neither FFO nor FFO Before Special Items represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”), or are indicative of cash available to fund all cash needs, including distributions. Such measures should not be considered as an alternative to net income (loss) 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 real estate properties;
- depreciation and amortization;
- impairment of real estate properties;
- gains and losses from change in control; and
- after adjustments for unconsolidated partnerships and joint ventures.
- Also consistent with NAREIT’s definition of FFO, the Company has elected to include: the impact of the unrealized holding gains (losses) incidental to its main business, including those related to its RCP investments such as Albertsons in FFO.
- FFO Before Special Items begins with the NAREIT definition of FFO and adjusts FFO (or as an adjustment to the numerator within its earnings per share calculations) to take into account FFO without regard to certain unusual items including:
- charges, income and gains that management believes are not comparable and indicative of the results of the Company’s operating real estate portfolio;
- the impact of the unrealized holding gains (losses) incidental to its main business, including those related to its Retailer Controlled Property Venture ("RCP") investments such as Albertsons; and
- any realized income or gains from the Company’s investment in Albertsons.
- Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordance with GAAP) excluding:
- The Company defines Special Items to include (i) unrealized holding losses or gains (net of noncontrolling interest share) on investments and (ii) transaction and other costs that do not occur in the ordinary course of our underwriting and investing business.
- The Company realized investment gains of
$4.6 million on 200,000 Albertsons' shares for the year endedDecember 31, 2023 . The total realized gains and promotes in 2023 were approximately$16 million , or$0.16 per share, inclusive of the$11.3 million from a special dividend on theAlbertson's shares (which was included in both NAREIT FFO and FFO Before Special Items). - Results for the year ended
December 31, 2023 included a non-recurring gain of$7.8 million , or$0.08 per share from the termination of theBed Bath and Beyond ("BBBY") below-market lease at555 9th Street inSan Francisco . - The pro-rata share of NOI is based upon the Operating Partnership’s stated ownership percentages in each venture or Fund’s operating agreement and does not include the
Operating Partnership's share of NOI from unconsolidated partnerships and joint ventures within the Funds.
View source version on businesswire.com: https://www.businesswire.com/news/home/20240213181831/en/
(914) 288-8100
Source: