Acadia Realty Trust Reports Third Quarter Operating Results
- Third quarter 2025 GAAP net earnings of
$0.03 per share and FFO Before Special Items of$0.33 per share - REIT Portfolio same-property NOI increased 8.2% driven by street retail portfolio growth of 13%
- REIT Portfolio GAAP and cash leasing spreads on new and renewal leases of 29% and 12%, respectively
- Increased REIT Portfolio occupancy by 140 basis points to 93.6% as of
September 30, 2025 , driven by street retail leasing, while maintaining a strong SNO Pipeline at 5% of ABR ($11.9 million ) - Completed a
$63 Million Investment Management Platform acquisition during the third quarter, bringing our total acquisition volume year-to-date to$487 million . Based on the current pipeline, we expect 2025 acquisition volume to equal or exceed 2024 levels. - Reduced pro-rata Net Debt-to-EBITDA ratio to 5.0x and raised approximately
$212 million of equity during the third quarter and fourth quarter-to-date on a forward basis to accretively fund theHenderson redevelopment project and acquisition pipeline
“We are pleased with the continued and accelerating momentum across our differentiated portfolio, particularly the 13% same-property NOI growth from our street retail assets. This performance underscores the strength of leasing demand and the ongoing rebound in street retail rents across our key corridors, which is showing no signs of slowing down. With our street retail portfolio poised to continue contributing double-digit NOI growth, complimented by a highly differentiated Investment Management Platform, and dry powder to fund our growing acquisition pipeline, we believe we are well positioned for growth heading into 2026 and beyond.” |
Financial Results
A complete reconciliation, in dollars and per share amounts, of (i) net earnings attributable to Acadia to Funds From Operations (“FFO”) (as defined by the
|
| Financial Results | ||
|
| 2025–3Q |
| 2024–3Q |
Net earnings per share attributable to Acadia |
|
| ||
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share other than Common OP Units) |
| 0.23 |
| 0.23 |
Gain on disposition on real estate properties (net of noncontrolling interest share other than Common OP Units) |
| (0.02) |
| (0.02) |
Impairment charges (net of noncontrolling interest share other than Common OP Units) |
| 0.03 |
| — |
Adjustment of redeemable noncontrolling interest to estimated redemption value |
| 0.01 |
| — |
NAREIT Funds From Operations per share attributable to Common Shareholders and Common OP Unit holders 1 |
|
| ||
Net unrealized holding loss 2 |
| 0.02 |
| 0.02 |
Funds From Operations Before Special Items and Realized Gains and Promotes per share attributable to Common Shareholders and Common OP Unit holders |
|
| ||
Realized gains on marketable securities 2 |
| 0.03 |
| 0.02 |
Funds From Operations Before Special Items per share attributable to Common Shareholders and Common OP Unit holders |
|
| ||
- NAREIT FFO includes
$1.0 million ($0.01 per share) of promote income from the disposition of a Fund III asset during the quarter endedSeptember 30, 2025 . - It is the Company's policy to exclude unrealized gains and losses from FFO Before Special Items and to include realized gains related to the Company's investment in Albertsons. The Company had realized investment gains of
$4.4 million and$2.9 million for the quarters endedSeptember 30, 2025 and 2024, respectively. Refer to the “Notes to Financial Highlights” on page 14 of this release.
Net Income
- Net income for the quarter ended
September 30, 2025 was$4.4 million , or$0.03 per share. This includes a non-cash impairment charge of approximately$3.8 million (net of noncontrolling interest share), or$0.03 per share, related to two properties within the Investment Management Platform. - This compares with net income of
$8.1 million , or$0.07 per share, for the quarter endedSeptember 30, 2024 .
NAREIT FFO
- NAREIT Funds From Operations (“NAREIT FFO”) for the quarter ended
September 30, 2025 was$38.6 million , or$0.28 per share, as compared to$33.0 million , or$0.28 per share for the quarter endedSeptember 30, 2024 .
FFO Before Special Items
- FFO Before Special Items for the quarter ended
September 30, 2025 was$45.3 million , or$0.33 per share, as compared to$37.1 million , or$0.32 per share, for the quarter endedSeptember 30, 2024 .
Realized Gains on
- The Company had
$5.4 million of realized investment gains on marketable securities and net promotes, or$0.04 per share, comprised of$4.4 million ($0.03 per share) from the sale of Albertsons stock and$1.0 million ($0.01 per share) from the disposition of a Fund III asset during the quarter endedSeptember 30, 2025 .
REIT Portfolio Same-Property NOI
- Same-Property NOI growth, excluding developments and redevelopments, increased 8.2% for the third quarter, driven by 13% growth from the street retail portfolio. The current quarter benefited by approximately 100 bps from real estate tax savings, primarily within the street retail portfolio.
- As of
September 30, 2025 , sequentially increased occupancy percentage by 140 basis points to 93.6% compared to 92.2% as ofJune 30, 2025 , driven by the$6.7 million of pro-rata ABR that commenced during the third quarter and maintained leased occupancy at 94.5%. Additionally, street and urban retail occupancy increased 280 basis points to 89.5% compared to 86.7% as ofJune 30, 2025 . - For the quarter ended
September 30, 2025 , conforming GAAP and cash leasing spreads on new and renewal leases were 29% and 12%, respectively. New leasing spreads were primarily driven by leases executed across street corridors, includingNew York, NY (SoHo and Williamsburg), andGeorgetown ,Washington, DC . Notable renewals onHenderson Avenue ,Dallas, TX andWest Village ,New York, NY generated conforming GAAP and cash leasing renewal spreads of 67% and 51% respectively.
Transactional Activity
During the quarter ended
Investment Management Platform Acquisition
Marietta, Georgia . InSeptember 2025 , the Company completed the acquisition of The Avenue atWest Cobb for approximately$63 million . This 254,000 square foot property is currently 77.3% leased and provides the opportunity for significant leasing upside. The Company intends to bring in a strategic institutional investor to complete the capitalization of this property. No assurances can be given that the Company will successfully identify and close on such a transaction with an institutional partner.
REIT Portfolio and Investment Management Platform Acquisition Pipeline
- Based on the current pipeline, we expect our 2025 acquisition volume to equal or exceed 2024 levels. The pending transactions are subject to final agreement between the parties, customary closing conditions and market uncertainty. Thus, no assurances can be given that the Company will successfully close on any transactions on the anticipated timeline or at all.
REIT Portfolio Suburban Disposition
Dayton, Ohio . InAugust 2025 , the Company, completed the disposition of a 156,000 square foot mixed-use property inDayton, OH for approximately$15 million at a gain of$2.8 million .
Investment Management Dispositions
Manhattan, New York . InSeptember 2025 , the Company, through its Fund III platform, completed the disposition of640 Broadway , a mixed-use retail and residential asset for approximately$50 million , of which the Company’s share was$12 million .Manhattan, New York . InOctober 2025 , the Company, through its Fund IV platform, completed the disposition of the retail component of1035 Third Avenue for$22 million , of which the Company’s share was$5 million .
Balance Sheet
Equity Activity:
During the third quarter and fourth quarter to-date, the Company raised approximately
The Company has unsettled forward equity contracts, inclusive of the amounts above, to sell 13.2 million shares for aggregate net proceeds of approximately
Pro-Rata REIT Portfolio and Investment Management Debt-to-EBITDA:
- Net Debt-to-EBITDA, inclusive of pro-rata share of Investment Management Platform debt and unsettled forward equity contracts that were issued prior to
September 30, 2025 as discussed above, was 5.0x atSeptember 30, 2025 as compared to 5.5x atJune 30, 2025 . Refer to the third quarter 2025 Supplemental Information package for reconciliations and details on financial ratios.
No Significant REIT Portfolio Debt Maturities until 2028:
REIT portfolio debt maturing of 0.1%, 2.9%, and 2.7% in 2025, 2026, and 2027, respectively.
Guidance
The Company has maintained its FFO Before Special Items and Realized Gains guidance per share (at the midpoint) and updated its 2025 Net earnings and NAREIT FFO per diluted share annual guidance, primarily to reflect the decline in the share price of Albertson’s stock, as follows:
|
| 2025 Guidance | ||
|
| Revised 1 |
| Prior 2 |
|
|
|
|
|
Net earnings per share attributable to Acadia |
|
| ||
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share other than Common OP Units) |
| 0.93 |
| 1.00 |
Gain on disposition on real estate properties (net of noncontrolling interest share other than Common OP Units) |
| (0.02) |
| — |
Impairment charges (net of noncontrolling interest share other than Common OP Units) |
| 0.07 |
| 0.04 |
Loss on change in control |
| 0.07 |
| 0.08 |
Adjustment of redeemable noncontrolling interest to estimated redemption value |
| 0.02 |
| — |
Noncontrolling interest in |
| 0.01 |
| 0.01 |
NAREIT Funds from operations per share attributable to Common Shareholders and Common OP Unit holders |
|
| ||
Net unrealized holding loss (gain) 3 |
| 0.01 |
| (0.01) |
Transaction costs |
| 0.01 |
| — |
Funds From Operations Before Special Items and Realized Gains per share attributable to Common Shareholders and Common OP Unit holders |
|
| ||
Realized gains on marketable securities 4 |
| 0.10 |
| 0.11-0.14 |
Funds From Operations Before Special Items per share attributable to Common Shareholders and Common OP Unit holders |
|
| ||
- Totals may not foot due to rounding
- As disclosed in the Company’s
July 29, 2025 earnings release. Certain per share differences between the revised and prior guidance relate to the increased number of shares. - This represents the actual unrealized mark-to-market holdings loss related to the Company's investment in Albertsons, which was recognized in NAREIT FFO for the nine months ended
September 30, 2025 . The Company has not reflected any forward-looking estimates involving future unrealized holding gains or losses (i.e., changes in share price) on Albertsons in its 2025 guidance assumptions. - It is the Company's policy to exclude unrealized gains and losses from FFO Before Special Items and to include realized gains related to the Company's investment in Albertsons. The Company realized gains of
$0.03 per share for the three months endedSeptember 30, 2025 . The Company has revised its prior guidance of$16-$19 million of realized gains and promotes to$14-$15 million .
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 Events & Presentations |
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. Additionally, the Company also uses its LinkedIn profile to communicate with its investors and the public. Accordingly, investors are encouraged to monitor the Investors page of the Company's website and its LinkedIn profile, 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 (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). 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 instability and global trade disruptions, which may lead to a disruption of or lack of access to the capital markets and other sources of funding, 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; (including the potential acquisitions discussed in this press release); (iii) changes in general economic conditions or economic conditions in the markets in which the Company may, from time to time, compete, including the impact of recently announced tariffs on our tenants and their customers, and their effect on the Company’s and our tenants' 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; (v) the Company’s ability to pay down, refinance, restructure or extend its indebtedness as it becomes due; (vi) 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; (vii) the Company’s ability to obtain the financial results expected from its development and redevelopment projects; (viii) 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; (ix) the Company’s potential liability for environmental matters; (x) damage to the Company’s properties from catastrophic weather and other natural events, and the physical effects of climate change; (xi) the economic, political and social impact of, and uncertainty surrounding, any public health crisis; (xii) uninsured losses; (xiii) the Company’s ability and willingness to maintain its qualification as a REIT in light of economic, market, legal, tax and other considerations; (xiv) information technology security breaches, including increased cybersecurity risks relating to the use of remote technology; (xv) the loss of key executives; and (xvi) the accuracy of the Company’s methodologies and estimates regarding corporate responsibility metrics, goals and targets, tenant willingness and ability to collaborate towards reporting such metrics and meeting such goals and targets, and the impact of governmental regulation on our corporate responsibility efforts.
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
Condensed Consolidated Statements of Operations (1) (Unaudited, Dollars and Common Shares and Units in thousands, except per share amounts) | ||||||||||||||||
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||
|
| 2025 |
|
| 2024 |
|
| 2025 |
|
| 2024 |
| ||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Rental |
| $ | 98,714 |
|
| $ | 86,288 |
|
| $ | 299,651 |
|
| $ | 257,951 |
|
Other |
|
| 2,292 |
|
|
| 1,457 |
|
|
| 6,341 |
|
|
| 8,404 |
|
Total revenues |
|
| 101,006 |
|
|
| 87,745 |
|
|
| 305,992 |
|
|
| 266,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization |
|
| 38,884 |
|
|
| 34,500 |
|
|
| 117,593 |
|
|
| 103,721 |
|
General and administrative |
|
| 10,924 |
|
|
| 10,215 |
|
|
| 34,053 |
|
|
| 30,162 |
|
Real estate taxes |
|
| 11,832 |
|
|
| 11,187 |
|
|
| 38,452 |
|
|
| 33,514 |
|
Property operating |
|
| 16,627 |
|
|
| 14,351 |
|
|
| 52,431 |
|
|
| 49,228 |
|
Impairment charges |
|
| 12,570 |
|
|
| — |
|
|
| 37,210 |
|
|
| — |
|
Total expenses |
|
| 90,837 |
|
|
| 70,253 |
|
|
| 279,739 |
|
|
| 216,625 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Gain (loss) on disposition of properties |
|
| 2,515 |
|
|
| — |
|
|
| 2,515 |
|
|
| (441 | ) |
Operating income |
|
| 12,684 |
|
|
| 17,492 |
|
|
| 28,768 |
|
|
| 49,289 |
|
Equity in (losses) earnings of unconsolidated affiliates |
|
| (3,694 | ) |
|
| 11,784 |
|
|
| (9,598 | ) |
|
| 15,952 |
|
Interest income |
|
| 6,121 |
|
|
| 7,859 |
|
|
| 18,575 |
|
|
| 18,510 |
|
Realized and unrealized holding losses on investments and other |
|
| (1,760 | ) |
|
| (1,503 | ) |
|
| (193 | ) |
|
| (5,918 | ) |
Interest expense |
|
| (24,304 | ) |
|
| (23,363 | ) |
|
| (71,155 | ) |
|
| (70,653 | ) |
Loss on change in control |
|
| — |
|
|
| — |
|
|
| (9,622 | ) |
|
| — |
|
(Loss) income from continuing operations before income taxes |
|
| (10,953 | ) |
|
| 12,269 |
|
|
| (43,225 | ) |
|
| 7,180 |
|
Income tax provision |
|
| (2 | ) |
|
| (15 | ) |
|
| (329 | ) |
|
| (201 | ) |
Net (loss) income |
|
| (10,955 | ) |
|
| 12,254 |
|
|
| (43,554 | ) |
|
| 6,979 |
|
Net loss attributable to redeemable noncontrolling interests |
|
| 1,567 |
|
|
| 1,672 |
|
|
| 4,960 |
|
|
| 6,518 |
|
Net loss (income) attributable to noncontrolling interests |
|
| 15,006 |
|
|
| (5,512 | ) |
|
| 47,783 |
|
|
| (371 | ) |
Net income attributable to Acadia shareholders |
| $ | 5,618 |
|
| $ | 8,414 |
|
| $ | 9,189 |
|
| $ | 13,126 |
|
Less: earnings attributable to unvested participating securities |
|
| (340 | ) |
|
| (306 | ) |
|
| (1,017 | ) |
|
| (883 | ) |
Less: adjustment of redeemable noncontrolling interests to estimated redemption value |
|
| (888 | ) |
|
| — |
|
|
| (888 | ) |
|
| — |
|
Income from continuing operations net of income attributable to participating securities for diluted earnings per share |
| $ | 4,390 |
|
| $ | 8,108 |
|
| $ | 7,284 |
|
| $ | 12,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average shares for basic earnings per share |
|
| 131,020 |
|
|
| 108,351 |
|
|
| 127,812 |
|
|
| 104,704 |
|
Weighted average shares for diluted earnings per share |
|
| 131,022 |
|
|
| 108,351 |
|
|
| 127,819 |
|
|
| 104,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net earnings per share - basic (2) |
| $ | 0.03 |
|
| $ | 0.07 |
|
| $ | 0.06 |
|
| $ | 0.12 |
|
Net earnings per share - diluted (2) |
| $ | 0.03 |
|
| $ | 0.07 |
|
| $ | 0.06 |
|
| $ | 0.12 |
|
Reconciliation of Consolidated Net Income to Funds from Operations (1,3) (Unaudited, Dollars and Common Shares and Units in thousands, except per share amounts) | ||||||||||||||||
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||
|
| 2025 |
|
| 2024 |
|
| 2025 |
|
| 2024 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to Acadia |
| $ | 5,618 |
|
| $ | 8,414 |
|
| $ | 9,189 |
|
| $ | 13,126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interests' share other than Common OP Units) |
|
| 31,542 |
|
|
| 26,407 |
|
|
| 94,814 |
|
|
| 79,785 |
|
Impairment charges (net of noncontrolling interests' share other than Common OP Units) |
|
| 3,804 |
|
|
| — |
|
|
| 9,572 |
|
|
| — |
|
Gain on disposition of properties (net of noncontrolling interests' share other than Common OP Units) |
|
| (2,700 | ) |
|
| (2,324 | ) |
|
| (2,614 | ) |
|
| (1,481 | ) |
Loss on change in control |
|
| — |
|
|
| — |
|
|
| 9,622 |
|
|
| — |
|
Income attributable to Common OP Unit holders |
|
| 248 |
|
|
| 398 |
|
|
| 452 |
|
|
| 704 |
|
Distributions - Preferred OP Units |
|
| 67 |
|
|
| 67 |
|
|
| 201 |
|
|
| 274 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders - Diluted |
| $ | 38,579 |
|
| $ | 32,962 |
|
| $ | 121,236 |
|
| $ | 92,408 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Transaction costs |
|
| 55 |
|
|
| — |
|
|
| 733 |
|
|
| — |
|
Unrealized holding loss |
|
| 2,281 |
|
|
| 1,242 |
|
|
| 1,103 |
|
|
| 5,565 |
|
Realized gain |
|
| 4,355 |
|
|
| 2,923 |
|
|
| 9,761 |
|
|
| 10,503 |
|
FFO Before Special Items attributable to Common Shareholder and Common OP Unit holders 1 |
| $ | 45,270 |
|
| $ | 37,127 |
|
| $ | 132,833 |
|
| $ | 108,476 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Basic weighted-average shares outstanding, GAAP earnings |
|
| 131,020 |
|
|
| 108,351 |
|
|
| 127,812 |
|
|
| 104,704 |
|
Weighted-average OP Units outstanding |
|
| 7,674 |
|
|
| 7,223 |
|
|
| 7,685 |
|
|
| 7,340 |
|
Assumed conversion of Preferred OP Units to Common Shares |
|
| 256 |
|
|
| 256 |
|
|
| 256 |
|
|
| 256 |
|
Assumed conversion of LTIP units and restricted share units to Common Shares |
|
| — |
|
|
| 1,174 |
|
|
| — |
|
|
| 964 |
|
Weighted average number of Common Shares and Common OP Units |
|
| 138,950 |
|
|
| 117,004 |
|
|
| 135,753 |
|
|
| 113,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted Funds from operations, per Common Share and Common OP Unit |
| $ | 0.28 |
|
| $ | 0.28 |
|
| $ | 0.89 |
|
| $ | 0.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted Funds from operations Before Special Items, per Common Share and Common OP Unit |
| $ | 0.33 |
|
| $ | 0.32 |
|
| $ | 0.98 |
|
| $ | 0.96 |
|
Reconciliation of Consolidated Operating Income to Net Property Operating Income (“NOI”) (1) (Unaudited, Dollars in thousands) | ||||||||||||||||
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||
|
| 2025 |
|
| 2024 |
|
| 2025 |
|
| 2024 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Consolidated operating income |
| $ | 12,684 |
|
| $ | 17,492 |
|
| $ | 28,768 |
|
| $ | 49,289 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
General and administrative |
|
| 10,924 |
|
|
| 10,215 |
|
|
| 34,053 |
|
|
| 30,162 |
|
Depreciation and amortization |
|
| 38,884 |
|
|
| 34,500 |
|
|
| 117,593 |
|
|
| 103,721 |
|
Impairment charges |
|
| 12,570 |
|
|
| — |
|
|
| 37,210 |
|
|
| — |
|
(Gain) loss on disposition of properties |
|
| (2,515 | ) |
|
| — |
|
|
| (2,515 | ) |
|
| 441 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Above/below-market rent, straight-line rent and other adjustments |
|
| (5,011 | ) |
|
| (5,498 | ) |
|
| (10,917 | ) |
|
| (12,975 | ) |
Termination income |
|
| — |
|
|
| — |
|
|
| (8,366 | ) |
|
| — |
|
Consolidated NOI |
|
| 67,536 |
|
|
| 56,709 |
|
|
| 195,826 |
|
|
| 170,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Redeemable noncontrolling interest in consolidated NOI |
|
| (1,734 | ) |
|
| (1,711 | ) |
|
| (4,998 | ) |
|
| (4,133 | ) |
Noncontrolling interest in consolidated NOI |
|
| (19,604 | ) |
|
| (17,060 | ) |
|
| (56,748 | ) |
|
| (52,314 | ) |
Less: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating Partnership's interest in Investment Management NOI included above |
|
| (8,027 | ) |
|
| (6,940 | ) |
|
| (22,710 | ) |
|
| (18,413 | ) |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Operating Partnership's share of unconsolidated joint ventures NOI (5) |
|
| 1,045 |
|
|
| 2,291 |
|
|
| 3,205 |
|
|
| 8,504 |
|
REIT Portfolio NOI |
| $ | 39,216 |
|
| $ | 33,289 |
|
| $ | 114,575 |
|
| $ | 104,282 |
|
Reconciliation of Same-Property NOI (Unaudited, Dollars in thousands) | ||||||||||||||||
|
| Three Months Ended |
|
| Nine Months Ended |
| ||||||||||
|
| 2025 |
|
| 2024 |
|
| 2025 |
|
| 2024 |
| ||||
REIT Portfolio NOI |
| $ | 39,216 |
|
| $ | 33,289 |
|
| $ | 114,575 |
|
| $ | 104,282 |
|
Less properties excluded from Same-Property NOI |
|
| (4,336 | ) |
|
| (1,042 | ) |
|
| (11,431 | ) |
|
| (6,434 | ) |
Same-Property NOI |
| $ | 34,880 |
|
| $ | 32,247 |
|
| $ | 103,144 |
|
| $ | 97,848 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Percent change from prior year period |
|
| 8.2 | % |
|
|
|
|
| 5.4 | % |
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Components of Same-Property NOI: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Same-Property Revenues |
| $ | 47,271 |
|
| $ | 45,732 |
|
| $ | 143,016 |
|
| $ | 138,803 |
|
Same-Property Operating Expenses |
|
| (12,391 | ) |
|
| (13,485 | ) |
|
| (39,872 | ) |
|
| (40,955 | ) |
Same-Property NOI |
| $ | 34,880 |
|
| $ | 32,247 |
|
| $ | 103,144 |
|
| $ | 97,848 |
|
Condensed Consolidated Balance Sheets (1) (Unaudited, Dollars in thousands, except shares) | ||||||||
As of: |
|
|
|
|
|
| ||
|
|
|
|
| ||||
Assets |
|
|
|
|
|
| ||
Investments in real estate, at cost |
|
|
|
|
|
| ||
Buildings and improvements |
| $ | 3,411,249 |
|
| $ | 3,174,250 |
|
Tenant improvements |
|
| 332,990 |
|
|
| 304,645 |
|
Land |
|
| 1,147,235 |
|
|
| 906,031 |
|
Construction in progress |
|
| 30,944 |
|
|
| 23,704 |
|
Right-of-use assets - finance leases |
|
| 61,366 |
|
|
| 61,366 |
|
Total |
|
| 4,983,784 |
|
|
| 4,469,996 |
|
Less: Accumulated depreciation and amortization |
|
| (989,377 | ) |
|
| (926,022 | ) |
Operating real estate, net |
|
| 3,994,407 |
|
|
| 3,543,974 |
|
Real estate under development |
|
| 142,468 |
|
|
| 129,619 |
|
Net investments in real estate |
|
| 4,136,875 |
|
|
| 3,673,593 |
|
Notes receivable, net ( |
|
| 154,765 |
|
|
| 126,584 |
|
Investments in and advances to unconsolidated affiliates |
|
| 164,403 |
|
|
| 209,232 |
|
Other assets, net |
|
| 230,327 |
|
|
| 223,767 |
|
Right-of-use assets - operating leases, net |
|
| 24,552 |
|
|
| 25,531 |
|
Cash and cash equivalents |
|
| 49,388 |
|
|
| 16,806 |
|
Restricted cash |
|
| 25,647 |
|
|
| 22,897 |
|
Marketable securities |
|
| 4,502 |
|
|
| 14,771 |
|
Rents receivable, net |
|
| 63,710 |
|
|
| 58,022 |
|
Assets of property held for sale |
|
| 21,023 |
|
|
| — |
|
Total assets |
| $ | 4,875,192 |
|
| $ | 4,371,203 |
|
|
|
|
|
|
|
| ||
Liabilities: |
|
|
|
|
|
| ||
Mortgage and other notes payable, net |
| $ | 978,915 |
|
| $ | 953,700 |
|
Unsecured notes payable, net |
|
| 818,093 |
|
|
| 569,566 |
|
Unsecured line of credit |
|
| 65,000 |
|
|
| 14,000 |
|
Accounts payable and other liabilities |
|
| 276,233 |
|
|
| 232,726 |
|
Lease liabilities - operating leases |
|
| 26,969 |
|
|
| 27,920 |
|
Dividends and distributions payable |
|
| 27,749 |
|
|
| 24,505 |
|
Distributions in excess of income from, and investments in, unconsolidated affiliates |
|
| 17,119 |
|
|
| 16,514 |
|
Total liabilities |
|
| 2,210,078 |
|
|
| 1,838,931 |
|
Commitments and contingencies |
|
|
|
|
|
| ||
Redeemable noncontrolling interests |
|
| 9,114 |
|
|
| 30,583 |
|
|
|
|
|
|
|
| ||
Equity: |
|
|
|
|
|
| ||
Acadia Shareholders' Equity |
|
|
|
|
|
| ||
Common shares, |
|
| 131 |
|
|
| 120 |
|
Additional paid-in capital |
|
| 2,708,691 |
|
|
| 2,436,285 |
|
Accumulated other comprehensive income |
|
| 17,001 |
|
|
| 38,650 |
|
Distributions in excess of accumulated earnings |
|
| (479,803 | ) |
|
| (409,383 | ) |
Total Acadia shareholders’ equity |
|
| 2,246,020 |
|
|
| 2,065,672 |
|
Noncontrolling interests |
|
| 409,980 |
|
|
| 436,017 |
|
Total equity |
|
| 2,656,000 |
|
|
| 2,501,689 |
|
Total liabilities, redeemable noncontrolling interests, and equity |
| $ | 4,875,192 |
|
| $ | 4,371,203 |
|
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 assets related to the Company’s main business and land held for the development of property for its operating portfolio;
- 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 investment in 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) 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 Investment Management’s operating agreement and does not include the
View source version on businesswire.com: https://www.businesswire.com/news/home/20251028288029/en/
(914) 288-8100
Source: