Acadia Realty Trust Reports Third Quarter Operating Results
News Release
View printer-friendly version << Back
Acadia Realty Trust Reports Third Quarter Operating Results
- Earnings and Operating Metrics Outperformed Expectations
- Core Cash Rent Spreads in Excess of 50% on New Leases
- Multi-Year Internal Growth Affirmed with Significant Leasing Progress Completed During the Quarter
“This quarter marks the eighth of the last ten quarters with our Core same-property NOI growth at 5% or higher with an average of 6.8% over that period. Despite macro uncertainties, this consistently strong internal growth is driven by great tenant demand and tenant performance. Additionally, we are strategically pursuing accretive investment opportunities emerging from capital market disruptions, remaining actively engaged with our institutional capital partners to benefit both Acadia's shareholders and our partners."
THIRD QUARTER HIGHLIGHTS
- NAREIT FFO per share of
$0.26 and FFO Before Special Items per share of$0.27 - Same-property NOI growth of 5.8%
- Core Cash rent spreads in excess of 50% on new leases
- Signed several new street leases in Soho and Williamsburg, NYC totaling over
$4 million in annual base rents with individual cash spreads ranging from 45%-95%
- Signed several new street leases in Soho and Williamsburg, NYC totaling over
- Core Signed Not Open Pipeline (excluding redevelopment) increased
$1.5 million from the second quarter to$8.3 million of annual base rents, representing approximately 6% of in-place rents - Solid balance sheet with no significant Core debt maturities until 2026; very limited interest rate risk with Core debt, which is currently 93% fixed and remains substantially fixed through 2026 inclusive of swaps
- Closed on a
$49.4 million Fund V acquisition inTampa FL , funded with a new origination 65% Loan-to-Value non-recourse mortgage - Increased and narrowed annual 2023 FFO guidance (refer to guidance table on page 4)
- The mid-point of guidance for 2023 FFO Before Special Items represents year-over-year growth above 5%
FINANCIAL RESULTS
A complete reconciliation, in dollars and per share amounts, of (i) net 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
September 30, 2023 was$1.7 million , or$0.02 per share, and was impacted by a$0.01 per share non-cash impairment charge for a Fund asset (see below).
- This compares with net loss of
$57.9 million , or$0.61 per share for the quarter endedSeptember 30, 2022 . Net loss for the quarter endedSeptember 30, 2022 included: (i) Core and Fund impairment charges of$58.5 million , or$0.58 per share and (ii)$3.1 million loss, or$0.03 per share, from the unrealized investment holding loss, partially offset by a$2.1 million gain, or$0.02 per share, on a Fund disposition.
NAREIT FFO
- NAREIT FFO for the quarter ended
September 30, 2023 was$26.8 million , or$0.26 per share.
- This compares with NAREIT FFO of
$24.7 million , or$0.24 per share, for the quarter endedSeptember 30, 2022 .
FFO Before Special Items
- FFO Before Special Items for the quarter ended
September 30, 2023 was$27.6 million , or$0.27 per share, which includes$2.4 million , or$0.02 per share, of realized investment gains (100,000 shares of Albertsons' stock sold at$23.74 per share). - This compares with FFO Before Special Items of
$28.1 million , or$0.28 per share for the quarter endedSeptember 30, 2022 .
CORE PORTFOLIO PERFORMANCE
Same-Property NOI
- Same-property NOI, excluding redevelopments, increased 5.8% for the quarter ended
September 30, 2023 and 5.9% during the nine months endedSeptember 30, 2023 .
Leasing and Occupancy Update
- Driven by street leases, overall GAAP and cash leasing spreads were 39.3% and 29.5%, respectively, on 17 conforming new and renewal leases aggregating approximately 86,000 square feet during the quarter ended
September 30, 2023 . - During the quarter ended
September 30, 2023 , the Company signed several new street leases in Soho and Williamsburg, NYC, totaling over$4 million in annual base rents with individual cash spreads ranging from 45% to 95%. - As of
September 30, 2023 , the Core Portfolio was 95.3% leased and 92.4% occupied compared to 95.2% leased and 92.2% occupied as ofJune 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) increased
$1.5 million from the second quarter to$8.3 million of annual base rents, representing approximately 6% of in-place rents.
BALANCE SHEET
- As of
September 30, 2023 , approximately 93% of Core debt was fixed or effectively fixed, inclusive of interest rate swap contracts at a blended rate of 4.27%. The Company has limited near-term maturity and interest rate risk on its$1.2 billion of Core debt with 2.7%, 3.9% and 10.7% maturing in 2023, 2024 and 2025, respectively, assuming all extension options are exercised. AtSeptember 30, 2023 , the Company had$856 million of notional swap agreements associated with managing and mitigating future interest rate risk on maturing Core debt with various maturities through 2030. - On
October 27, 2023 , the Company completed the transfer of its 146 Geary property inUnion Square ,San Francisco (Fund IV) to its lender, in connection with a non-recourse loan, which had an outstanding principal balance of$19.3 million (or$4.4 million at the Company's share). The Company recorded a non-cash impairment charge of$3.7 million , or$ 0.9 million at the Company's share during the third quarter and will be earnings accretive prospectively.
FUND V TRANSACTIONAL ACTIVITY
Cypress Creek ,Lutz (Tampa) ,Florida . As previously announced, inJuly 2023 , Fund V completed its purchase of a 100% interest inCypress Creek for$49.4 million , inclusive of transaction costs. The asset is leased to anchors includingBurlington Coat Factory , Total Wine and Home Goods. Shop space includes national tenants Chipotle, Verizon, T-Mobile, Five Below and Aspen Dental.
GUIDANCE
The Company updated its annual 2023 guidance as follows:
|
|
2023 Guidance |
|
||
|
|
Revised |
|
Prior |
|
|
|
|
|
|
|
Net earnings per share attributable to Acadia |
|
|
|
|
|
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share) |
|
1.01 |
|
1.01 |
|
Impairment charges (net of noncontrolling interest share) |
|
0.01 |
|
— |
|
Noncontrolling interest in |
|
0.02 |
|
0.02 |
|
NAREIT Funds from operations per share attributable to Common Shareholders and Common OP Unit holders |
|
|
|
|
|
Unrealized holding (gain) loss (net of noncontrolling interest share) |
|
(0.03) |
|
(0.02) |
|
Funds from operations Before Special Items per share attributable to Common Shareholders and Common OP Unit holders |
|
|
|
|
|
Incremental portion of gain from BBBY lease termination 1 |
|
(0.05) |
|
(0.05) |
|
Funds from operations Before Special Items per share attributable to Common Shareholders and Common OP Unit holders, excluding excess BBBY gain |
|
|
|
|
|
__________
- Results for the three months ended
June 30, 2023 included a gain of$0.08 per share from the termination of the Bed Bath and Beyond ("BBBY") below-market lease at555 9th Street inSan Francisco . The Company had budgeted$0.03 per share to be realized throughout 2023 within its initial full year 2023 guidance associated with this lease, resulting in an incremental$0.05 per share relative to its prior full year 2023 guidance.
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 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 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 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 Annual Report on Form 10-K for the year ended
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
Consolidated Statements of Income (1) |
||||||||||||||||
(Dollars and Common Shares and Units in thousands, except share and per share data) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Rental income |
|
$ |
79,961 |
|
|
$ |
78,453 |
|
|
$ |
248,839 |
|
|
$ |
238,479 |
|
Other |
|
|
1,431 |
|
|
|
1,493 |
|
|
|
4,340 |
|
|
|
7,233 |
|
Total revenues |
|
|
81,392 |
|
|
|
79,946 |
|
|
|
253,179 |
|
|
|
245,712 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
33,726 |
|
|
|
33,744 |
|
|
|
100,955 |
|
|
|
102,428 |
|
General and administrative |
|
|
10,309 |
|
|
|
10,170 |
|
|
|
30,898 |
|
|
|
32,768 |
|
Real estate taxes |
|
|
11,726 |
|
|
|
11,749 |
|
|
|
34,586 |
|
|
|
34,657 |
|
Property operating |
|
|
15,254 |
|
|
|
13,810 |
|
|
|
44,597 |
|
|
|
40,727 |
|
Impairment charges |
|
|
3,686 |
|
|
|
33,311 |
|
|
|
3,686 |
|
|
|
33,311 |
|
Total operating expenses |
|
|
74,701 |
|
|
|
102,784 |
|
|
|
214,722 |
|
|
|
243,891 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gain on disposition of properties |
|
|
— |
|
|
|
8,885 |
|
|
|
— |
|
|
|
49,916 |
|
Operating income (loss) |
|
|
6,691 |
|
|
|
(13,953 |
) |
|
|
38,457 |
|
|
|
51,737 |
|
Equity in losses of unconsolidated affiliates |
|
|
(4,865 |
) |
|
|
(50,579 |
) |
|
|
(6,273 |
) |
|
|
(46,169 |
) |
Interest and other income |
|
|
5,087 |
|
|
|
3,994 |
|
|
|
14,875 |
|
|
|
9,890 |
|
Realized and unrealized holding gains (losses) on investments and other |
|
|
1,664 |
|
|
|
(7,862 |
) |
|
|
30,236 |
|
|
|
(18,415 |
) |
Interest expense |
|
|
(24,885 |
) |
|
|
(21,162 |
) |
|
|
(68,561 |
) |
|
|
(58,309 |
) |
(Loss) income from continuing operations before income taxes |
|
|
(16,308 |
) |
|
|
(89,562 |
) |
|
|
8,734 |
|
|
|
(61,266 |
) |
Income tax benefit (provision) |
|
|
40 |
|
|
|
17 |
|
|
|
(248 |
) |
|
|
(7 |
) |
Net (loss) income |
|
|
(16,268 |
) |
|
|
(89,545 |
) |
|
|
8,486 |
|
|
|
(61,273 |
) |
Net loss attributable to redeemable noncontrolling interests |
|
|
2,495 |
|
|
|
3,193 |
|
|
|
5,661 |
|
|
|
3,193 |
|
Net loss attributable to noncontrolling interests |
|
|
12,347 |
|
|
|
30,461 |
|
|
|
7,063 |
|
|
|
18,653 |
|
Net (loss) income attributable to Acadia shareholders |
|
$ |
(1,426 |
) |
|
$ |
(55,891 |
) |
|
$ |
21,210 |
|
|
$ |
(39,427 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: net income attributable to participating securities |
|
|
(244 |
) |
|
|
(198 |
) |
|
|
(734 |
) |
|
|
— |
|
Net (loss) income attributable to Common Shareholders - |
|
$ |
(1,670 |
) |
|
$ |
(56,089 |
) |
|
$ |
20,476 |
|
|
$ |
(39,427 |
) |
Impact of assumed conversion of dilutive convertible securities |
|
|
— |
|
|
|
(1,804 |
) |
|
|
— |
|
|
|
(1,804 |
) |
(Loss) income from continuing operations net of income |
|
$ |
(1,670 |
) |
|
$ |
(57,893 |
) |
|
$ |
20,476 |
|
|
$ |
(41,231 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average shares for basic (loss) earnings per share |
|
|
95,320 |
|
|
|
94,980 |
|
|
|
95,257 |
|
|
|
94,758 |
|
Weighted average shares for diluted (loss) earnings per share |
|
|
95,320 |
|
|
|
95,251 |
|
|
|
95,257 |
|
|
|
94,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) earnings per share - basic (2) |
|
$ |
(0.02 |
) |
|
$ |
(0.59 |
) |
|
$ |
0.21 |
|
|
$ |
(0.42 |
) |
Net (loss) earnings per share - diluted (2) |
|
$ |
(0.02 |
) |
|
$ |
(0.61 |
) |
|
$ |
0.21 |
|
|
$ |
(0.43 |
) |
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
Reconciliation of Consolidated Net Income to Funds from Operations (1,3) |
||||||||||||||||
(Dollars and Common Shares and Units in thousands, except share and per share data) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income attributable to Acadia |
|
$ |
(1,426 |
) |
|
$ |
(55,891 |
) |
|
$ |
21,210 |
|
|
$ |
(39,427 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Depreciation of real estate and amortization of leasing costs (net of |
|
|
27,351 |
|
|
|
27,097 |
|
|
|
82,043 |
|
|
|
78,007 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
852 |
|
|
|
58,481 |
|
|
|
852 |
|
|
|
58,481 |
|
(Gain) on disposition of properties (net of noncontrolling interests' share) |
|
|
— |
|
|
|
(2,055 |
) |
|
|
— |
|
|
|
(11,892 |
) |
Income attributable to Common OP Unit holders |
|
|
(55 |
) |
|
|
(3,083 |
) |
|
|
1,313 |
|
|
|
(2,057 |
) |
Funds from operations attributable to Common Shareholders and |
|
|
123 |
|
|
|
123 |
|
|
|
369 |
|
|
|
369 |
|
Funds from operations attributable to Common Shareholders and |
|
$ |
26,845 |
|
|
$ |
24,672 |
|
|
$ |
105,787 |
|
|
$ |
83,481 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Less: Impact of |
|
|
— |
|
|
|
(906 |
) |
|
|
— |
|
|
|
(906 |
) |
FFO to Common Shareholders and Common OP Unit holders - Diluted |
|
$ |
26,845 |
|
|
$ |
23,766 |
|
|
$ |
105,787 |
|
|
$ |
82,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Add back: Acquisition costs, net of bargain purchase gain |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
859 |
|
Add back: |
|
|
— |
|
|
|
364 |
|
|
|
— |
|
|
|
364 |
|
Add back: Impact of City point share conversion option |
|
|
— |
|
|
|
906 |
|
|
|
— |
|
|
|
906 |
|
Unrealized holding (gain) loss (net of noncontrolling interest share) (4) |
|
|
(1,631 |
) |
|
|
3,068 |
|
|
|
(3,410 |
) |
|
|
8,379 |
|
Realized gain (net of noncontrolling interest share) |
|
|
2,371 |
|
|
|
— |
|
|
|
2,371 |
|
|
|
— |
|
Funds from operations before Special Items attributable to |
|
$ |
27,585 |
|
|
$ |
28,104 |
|
|
$ |
104,748 |
|
|
$ |
93,083 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic weighted-average shares outstanding, GAAP earnings |
|
|
95,320 |
|
|
|
94,980 |
|
|
|
95,257 |
|
|
|
94,758 |
|
Weighted-average OP Units outstanding |
|
|
6,962 |
|
|
|
5,308 |
|
|
|
6,980 |
|
|
|
5,311 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
464 |
|
|
|
25 |
|
|
|
464 |
|
|
|
465 |
|
Assumed conversion of LTIP units and restricted share units to |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Weighted average number of Common Shares and Common OP Units |
|
|
102,746 |
|
|
|
100,313 |
|
|
|
102,701 |
|
|
|
100,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.26 |
|
|
$ |
0.24 |
|
|
$ |
1.03 |
|
|
$ |
0.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted Funds from operations before Special Items, per Common Share |
|
$ |
0.27 |
|
|
$ |
0.28 |
|
|
$ |
1.02 |
|
|
$ |
0.93 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||||||||||
Reconciliation of Consolidated Operating Income to Net Property Operating Income (“NOI”) (1) |
||||||||||||||||
(Dollars in thousands) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Consolidated operating income |
|
$ |
6,691 |
|
|
$ |
(13,953 |
) |
|
$ |
38,457 |
|
|
$ |
51,737 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative |
|
|
10,309 |
|
|
|
10,170 |
|
|
|
30,898 |
|
|
|
32,768 |
|
Depreciation and amortization |
|
|
33,726 |
|
|
|
33,744 |
|
|
|
100,955 |
|
|
|
102,428 |
|
Impairment charges |
|
|
3,686 |
|
|
|
33,311 |
|
|
|
3,686 |
|
|
|
33,311 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Above/below market rent, straight-line rent and other adjustments |
|
|
(3,336 |
) |
|
|
(4,864 |
) |
|
|
(18,666 |
) |
|
|
(17,469 |
) |
Gain on disposition of properties |
|
|
— |
|
|
|
(8,885 |
) |
|
|
— |
|
|
|
(49,916 |
) |
Consolidated NOI |
|
|
51,076 |
|
|
|
49,523 |
|
|
|
155,330 |
|
|
|
152,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Redeemable noncontrolling interest in consolidated NOI |
|
|
(861 |
) |
|
|
(517 |
) |
|
|
(3,260 |
) |
|
|
(517 |
) |
Noncontrolling interest in consolidated NOI |
|
|
(14,927 |
) |
|
|
(13,753 |
) |
|
|
(43,132 |
) |
|
|
(45,010 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(4,656 |
) |
|
|
(3,800 |
) |
|
|
(14,458 |
) |
|
|
(11,278 |
) |
Add: Operating Partnership's share of unconsolidated joint ventures NOI (5) |
|
|
3,163 |
|
|
|
3,397 |
|
|
|
11,263 |
|
|
|
10,451 |
|
Core Portfolio NOI |
|
$ |
33,795 |
|
|
$ |
34,850 |
|
|
$ |
105,743 |
|
|
$ |
106,505 |
|
Reconciliation of Same-Property NOI |
||||||||||||||||
(Dollars in thousands) |
||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Core Portfolio NOI |
|
$ |
33,795 |
|
|
$ |
34,850 |
|
|
$ |
105,743 |
|
|
$ |
106,505 |
|
Less properties excluded from Same-Property NOI |
|
|
(6,071 |
) |
|
|
(8,644 |
) |
|
|
(21,305 |
) |
|
|
(26,772 |
) |
Same-Property NOI |
|
$ |
27,724 |
|
|
$ |
26,206 |
|
|
$ |
84,438 |
|
|
$ |
79,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Percent change from prior year period |
|
|
5.8 |
% |
|
|
|
|
|
5.9 |
% |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Components of Same-Property NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Same-Property Revenues |
|
$ |
39,714 |
|
|
$ |
37,756 |
|
|
$ |
120,755 |
|
|
$ |
114,982 |
|
Same-Property Operating Expenses |
|
|
(11,990 |
) |
|
|
(11,550 |
) |
|
|
(36,317 |
) |
|
|
(35,249 |
) |
Same-Property NOI |
|
$ |
27,724 |
|
|
$ |
26,206 |
|
|
$ |
84,438 |
|
|
$ |
79,733 |
|
ACADIA REALTY TRUST AND SUBSIDIARIES |
||||||||
Consolidated Balance Sheets (1) |
||||||||
(Dollars in thousands) |
||||||||
|
|
As of |
|
|||||
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Investments in real estate, at cost |
|
|
|
|
|
|
||
Land |
|
$ |
880,882 |
|
|
$ |
817,802 |
|
Buildings and improvements |
|
|
3,072,499 |
|
|
|
2,987,594 |
|
Tenant improvements |
|
|
250,452 |
|
|
|
216,899 |
|
Construction in progress |
|
|
19,894 |
|
|
|
21,027 |
|
Right-of-use assets - finance leases |
|
|
58,637 |
|
|
|
25,086 |
|
|
|
|
4,282,364 |
|
|
|
4,068,408 |
|
Less: Accumulated depreciation and amortization |
|
|
(799,689 |
) |
|
|
(725,143 |
) |
Operating real estate, net |
|
|
3,482,675 |
|
|
|
3,343,265 |
|
Real estate under development |
|
|
92,729 |
|
|
|
184,602 |
|
Net investments in real estate |
|
|
3,575,404 |
|
|
|
3,527,867 |
|
Notes receivable, net ( |
|
|
123,813 |
|
|
|
123,903 |
|
Investments in and advances to unconsolidated affiliates |
|
|
184,034 |
|
|
|
291,156 |
|
Other assets, net |
|
|
243,498 |
|
|
|
229,591 |
|
Right-of-use assets - operating leases, net |
|
|
30,180 |
|
|
|
37,281 |
|
Cash and cash equivalents |
|
|
19,312 |
|
|
|
17,158 |
|
Restricted cash |
|
|
7,868 |
|
|
|
15,063 |
|
Marketable securities |
|
|
35,197 |
|
|
|
— |
|
Rents receivable, net |
|
|
50,415 |
|
|
|
49,506 |
|
Assets of properties held for sale |
|
|
11,057 |
|
|
|
11,057 |
|
Total assets |
|
$ |
4,280,778 |
|
|
$ |
4,302,582 |
|
|
|
|
|
|
|
|
||
LIABILITIES |
|
|
|
|
|
|
||
Mortgage and other notes payable, net |
|
$ |
961,611 |
|
|
$ |
928,639 |
|
Unsecured notes payable, net |
|
|
666,188 |
|
|
|
696,134 |
|
Unsecured line of credit |
|
|
192,287 |
|
|
|
168,287 |
|
Accounts payable and other liabilities |
|
|
221,586 |
|
|
|
196,491 |
|
Lease liability - operating leases, net |
|
|
32,520 |
|
|
|
35,271 |
|
Dividends and distributions payable |
|
|
18,519 |
|
|
|
18,395 |
|
Distributions in excess of income from, and investments in, unconsolidated affiliates |
|
|
8,545 |
|
|
|
10,505 |
|
Total liabilities |
|
|
2,101,256 |
|
|
|
2,053,722 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Redeemable noncontrolling interests |
|
|
55,284 |
|
|
|
67,664 |
|
EQUITY |
|
|
|
|
|
|
||
Acadia Shareholders' Equity |
|
|
|
|
|
|
||
Common shares, |
|
|
95 |
|
|
|
95 |
|
Additional paid-in capital |
|
|
1,950,212 |
|
|
|
1,945,322 |
|
Accumulated other comprehensive income |
|
|
65,560 |
|
|
|
46,817 |
|
Distributions in excess of accumulated earnings |
|
|
(330,639 |
) |
|
|
(300,402 |
) |
Total Acadia shareholders’ equity |
|
|
1,685,228 |
|
|
|
1,691,832 |
|
Noncontrolling interests |
|
|
439,010 |
|
|
|
489,364 |
|
Total equity |
|
|
2,124,238 |
|
|
|
2,181,196 |
|
Total liabilities, redeemable noncontrolling interests, and equity |
|
$ |
4,280,778 |
|
|
$ |
4,302,582 |
|
|
|
|
|
|
|
|
ACADIA REALTY TRUST AND SUBSIDIARIES
Notes to Financial Highlights:
1. 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
2. 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
3. The Company considers funds from operations (“FFO”) as defined by the
- 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.
4. 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.
5. 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
View source version on businesswire.com: https://www.businesswire.com/news/home/20231030397075/en/
(914) 288-8100
Source: