UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: |
|
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Explanatory Note
On March 1, 2022, Acadia Realty Trust (the “Company” or “Acadia”) filed its annual report on Form 10-K for the year ended December 31, 2021 (“the 2021 10-K”), which reflected the completion of the restatement of its financial statements as of and for the years ended December 31, 2020 and 2019, and as of and for each of the quarterly periods ended March 31, 2021 and 2020, June 30, 2021 and 2020, September 30, 2021 and 2020, and December 31, 2020 (collectively, the “Prior Period Financial Statements”), as further described below (the “Restatement”). In connection with the completion of the Restatement, the Company identified and made additional immaterial previously unrecorded adjustments unrelated to the errors that gave rise to the Restatement, in conformity with standard practice. The Company is hereby amending its Current Report on Form 8-K (the “Original 8-K”) filed with the Securities and Exchange Commission (the “SEC”) on February 15, 2022 in order to also disclose the impact of the Restatement inclusive of these additional immaterial adjustments, which are included in Item 4.02 below and in Exhibit 99.1 attached to this amendment to the Original 8-K (the “Amended 8-K”).
Item 4.02 Non-Reliance on Previously Issued Financial Statements or a Related Audit Report or Completed Interim Review.
(a) On February 14, 2022, the management and the audit committee of the board of trustees (the “Audit Committee”) of the Company, in consultation with BDO USA LLP (“BDO”), the Company’s independent registered public accounting firm, determined that the Prior Period Financial Statements should no longer be relied upon due to an error in accounting treatment at the time of formation related to the improper consolidation of two investments that are less-than-wholly-owned through the Company's opportunity funds (the "Fund Investments"). These two Fund Investments, which were formed in 2012 and 2013, will be adjusted from consolidated investments to investments in unconsolidated affiliates. Management and the Audit Committee have determined that these accounting changes required a restatement of the Prior Period Financial Statements.
In connection with the Restatement, the Company and BDO identified the items described in more detail below. The Company has since reevaluated its accounting and corrected the previous accounting for such items. The Restatement:
Refer to Exhibit 99.1 attached hereto for applicable definition and reconciliations of the non-GAAP metrices above to the most directly comparable GAAP financial measures.
The Company has restated the Prior Period Financial Statements in its Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the SEC on March 1, 2022 (the "2021 10-K").
The 2021 10-K discloses a material weakness in the Company's internal controls over financial reporting due to the Restatement items discussed above. As such, BDO’s report on the Company’s internal control over financial reporting as of December 31, 2020 should no longer be relied upon. The changes that have been recorded did not result from any override of controls or misconduct, and BDO has not informed the Audit Committee of any issues related to an override of controls or misconduct.
Management and the Audit Committee have discussed with BDO the matters disclosed in this Item 4.02(a).
Item 7.01. Regulation FD Disclosure.
Set forth in Exhibit 99.1 is certain unaudited financial information as of and for the quarters and year-to-date periods ended March 31, 2021 and 2020, June 30, 2021 and 2020, September 31, 2021 and 2020 and December 31, 2020, and unaudited restated balance sheet as of December 31, 2020, restated and revised as further described under Item 4.02 and the Explanatory Note to this Amended 8-K.
The information included in this Item 7.01, including the information included in Exhibit 99.1 attached hereto, is intended to be “furnished” pursuant to Item 7.01, and is not deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or incorporated by reference into any filing under the Securities Act of 1933, as amended (the "Securities Act") or the Exchange Act, or otherwise subject to the liabilities of Sections 11 and 12(a)(2) of the Securities Act.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits |
|
|
|
Exhibit Number |
Description |
Unaudited restated results of operations, restated funds from operations, and restated net operating income as of and for the quarters and year to date periods ended March 31, 2021 and 2020, June 30, 2021 and 2020, September 31, 2021 and 2020, and December 31, 2020; and unaudited restated balance sheet as of December 31, 2020 |
|
104 |
Cover Page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101) |
|
|
SIGNATURES
Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
Acadia Realty Trust |
|
|
|
|
Date: |
March 1, 2022 |
By: |
/s/ John Gottfried |
|
|
|
John Gottfried |
Exhibit 99.1
The following unaudited tables illustrate the adjustments to the financial tables previously reported in the Company's first quarter 2021 and 2020, second quarter 2021 and 2020, third quarter 2021 and 2020, and fourth quarter 2020 earnings releases. Restated amounts from the fourth quarter 2020 have been presented in the Company's fourth quarter 2021 earnings release or supplemental report, as revised in the amended Current Report on From 8-K filed with the SEC on March 1, 2022 (amounts in thousands, except per share data):
|
|
Three Months Ended March 31, 2020 |
|
||||||||||
Statement of Operations ($ in thousands) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|||
Revenues |
|
|
|
|
|
|
|
|
|
|
|||
Rental income |
|
$ |
70,457 |
|
|
$ |
676 |
|
(a,b) |
|
$ |
71,133 |
|
Other |
|
|
963 |
|
|
|
(1 |
) |
(a) |
|
|
962 |
|
Total revenues |
|
|
71,420 |
|
|
|
675 |
|
|
|
|
72,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization |
|
|
33,377 |
|
|
|
(729 |
) |
(a) |
|
|
32,648 |
|
General and administrative |
|
|
9,070 |
|
|
|
(9 |
) |
(a) |
|
|
9,061 |
|
Real estate taxes |
|
|
10,447 |
|
|
|
(252 |
) |
(a) |
|
|
10,195 |
|
Property operating |
|
|
13,320 |
|
|
|
(283 |
) |
(a) |
|
|
13,037 |
|
Impairment charges |
|
|
51,549 |
|
|
|
— |
|
|
|
|
51,549 |
|
Total operating expenses |
|
|
117,763 |
|
|
|
(1,273 |
) |
|
|
|
116,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Gain on disposition of properties |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Operating loss |
|
|
(46,343 |
) |
|
|
1,948 |
|
|
|
|
(44,395 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Equity in earnings of unconsolidated affiliates |
|
|
1,255 |
|
|
|
(368 |
) |
(a) |
|
|
887 |
|
Interest and other income |
|
|
2,929 |
|
|
|
— |
|
|
|
|
2,929 |
|
Realized and unrealized holding gains on investments and other |
|
|
(530 |
) |
|
|
— |
|
|
|
|
(530 |
) |
Interest expense |
|
|
(18,302 |
) |
|
|
702 |
|
(a,b) |
|
|
(17,600 |
) |
Income from continuing operations before income taxes |
|
|
(60,991 |
) |
|
|
2,282 |
|
|
|
|
(58,709 |
) |
Income tax benefit |
|
|
952 |
|
|
|
2 |
|
(a) |
|
|
954 |
|
Net loss |
|
|
(60,039 |
) |
|
|
2,284 |
|
|
|
|
(57,755 |
) |
Net loss attributable to noncontrolling interests |
|
|
51,625 |
|
|
|
(2,275 |
) |
(a,b) |
|
|
49,350 |
|
Net income attributable to Acadia |
|
$ |
(8,414 |
) |
|
$ |
9 |
|
|
|
$ |
(8,405 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Less: net income attributable to participating securities |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Net income attributable to Common Shareholders - |
|
$ |
(8,414 |
) |
|
$ |
9 |
|
|
|
$ |
(8,405 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted average shares for basic loss per share |
|
|
86,972 |
|
|
|
— |
|
|
|
|
86,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net loss per share - basic |
|
$ |
(0.10 |
) |
|
$ |
— |
|
|
|
$ |
(0.10 |
) |
|
|
Three Months Ended June 30, 2020 |
|
|
Six Months Ended June 30, 2020 |
|
||||||||||||||||||||
Statements of Operations ($ in thousands) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Rental income |
|
$ |
62,639 |
|
|
$ |
(3,218 |
) |
(a) |
|
$ |
59,421 |
|
|
$ |
133,096 |
|
|
$ |
(2,542 |
) |
(a) |
|
$ |
130,554 |
|
Other |
|
|
1,134 |
|
|
|
(11 |
) |
(a) |
|
|
1,123 |
|
|
|
2,097 |
|
|
|
(12 |
) |
(a) |
|
|
2,085 |
|
Total revenues |
|
|
63,773 |
|
|
|
(3,229 |
) |
|
|
|
60,544 |
|
|
|
135,193 |
|
|
|
(2,554 |
) |
|
|
|
132,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
33,793 |
|
|
|
(416 |
) |
(a) |
|
|
33,377 |
|
|
|
67,170 |
|
|
|
(1,145 |
) |
(a) |
|
|
66,025 |
|
General and administrative |
|
|
8,720 |
|
|
|
(38 |
) |
(a) |
|
|
8,682 |
|
|
|
17,790 |
|
|
|
(47 |
) |
(a) |
|
|
17,743 |
|
Real estate taxes |
|
|
10,697 |
|
|
|
(252 |
) |
(a) |
|
|
10,445 |
|
|
|
21,144 |
|
|
|
(504 |
) |
(a) |
|
|
20,640 |
|
Property operating |
|
|
16,806 |
|
|
|
(245 |
) |
(a) |
|
|
16,561 |
|
|
|
30,126 |
|
|
|
(528 |
) |
(a) |
|
|
29,598 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
51,549 |
|
|
|
— |
|
|
|
|
51,549 |
|
Total operating expenses |
|
|
70,016 |
|
|
|
(951 |
) |
|
|
|
69,065 |
|
|
|
187,779 |
|
|
|
(2,224 |
) |
|
|
|
185,555 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gain on disposition of properties |
|
|
485 |
|
|
|
— |
|
|
|
|
485 |
|
|
|
485 |
|
|
|
— |
|
|
|
|
485 |
|
Operating loss |
|
|
(5,758 |
) |
|
|
(2,278 |
) |
|
|
|
(8,036 |
) |
|
|
(52,101 |
) |
|
|
(330 |
) |
|
|
|
(52,431 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in losses of unconsolidated affiliates |
|
|
(786 |
) |
|
|
(394 |
) |
(a) |
|
|
(1,180 |
) |
|
|
469 |
|
|
|
(762 |
) |
(a) |
|
|
(293 |
) |
Interest and other income |
|
|
2,095 |
|
|
|
— |
|
|
|
|
2,095 |
|
|
|
5,024 |
|
|
|
— |
|
|
|
|
5,024 |
|
Realized and unrealized holding gains on investments and other |
|
|
87,811 |
|
|
|
— |
|
|
|
|
87,811 |
|
|
|
87,281 |
|
|
|
— |
|
|
|
|
87,281 |
|
1
Exhibit 99.1
Interest expense |
|
|
(18,319 |
) |
|
|
571 |
|
(a,b) |
|
|
(17,748 |
) |
|
|
(36,621 |
) |
|
|
1,273 |
|
(a,b) |
|
|
(35,348 |
) |
Income from continuing operations before income taxes |
|
|
65,043 |
|
|
|
(2,101 |
) |
|
|
|
62,942 |
|
|
|
4,052 |
|
|
|
181 |
|
|
|
|
4,233 |
|
Income tax provision |
|
|
(137 |
) |
|
|
— |
|
(a) |
|
|
(137 |
) |
|
|
815 |
|
|
|
2 |
|
(a) |
|
|
817 |
|
Net income |
|
|
64,906 |
|
|
|
(2,101 |
) |
|
|
|
62,805 |
|
|
|
4,867 |
|
|
|
183 |
|
|
|
|
5,050 |
|
Net loss attributable to noncontrolling interests |
|
|
(45,496 |
) |
|
|
2,017 |
|
(a,b) |
|
|
(43,479 |
) |
|
|
6,129 |
|
|
|
(258 |
) |
(a,b) |
|
|
5,871 |
|
Net income attributable to Acadia |
|
$ |
19,410 |
|
|
$ |
(84 |
) |
|
|
$ |
19,326 |
|
|
$ |
10,996 |
|
|
$ |
(75 |
) |
|
|
$ |
10,921 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: net income attributable to participating securities |
|
|
(244 |
) |
|
|
— |
|
|
|
|
(244 |
) |
|
|
(233 |
) |
|
|
— |
|
|
|
|
(233 |
) |
Net income attributable to Common Shareholders - |
|
$ |
19,166 |
|
|
$ |
(84 |
) |
|
|
$ |
19,082 |
|
|
$ |
10,763 |
|
|
$ |
(75 |
) |
|
|
$ |
10,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares for basic and diluted earnings per share |
|
|
86,180 |
|
|
|
— |
|
|
|
|
86,180 |
|
|
|
86,576 |
|
|
|
— |
|
|
|
|
86,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net earnings per share - basic and diluted |
|
$ |
0.22 |
|
|
$ |
— |
|
|
|
$ |
0.22 |
|
|
$ |
0.12 |
|
|
$ |
— |
|
|
|
$ |
0.12 |
|
2
Exhibit 99.1
|
|
Three Months Ended September 30, 2020 |
|
|
Nine Months Ended September 30, 2020 |
|
||||||||||||||||||||
Statements of Operations ($ in thousands) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Rental income |
|
$ |
50,300 |
|
|
$ |
(890 |
) |
(a) |
|
$ |
49,410 |
|
|
$ |
183,396 |
|
|
$ |
(3,432 |
) |
(a) |
|
$ |
179,964 |
|
Other |
|
|
981 |
|
|
|
— |
|
|
|
|
981 |
|
|
|
3,078 |
|
|
|
(12 |
) |
(a) |
|
|
3,066 |
|
Total revenues |
|
|
51,281 |
|
|
|
(890 |
) |
|
|
|
50,391 |
|
|
|
186,474 |
|
|
|
(3,444 |
) |
|
|
|
183,030 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
34,457 |
|
|
|
(697 |
) |
(a) |
|
|
33,760 |
|
|
|
101,627 |
|
|
|
(1,842 |
) |
(a) |
|
|
99,785 |
|
General and administrative |
|
|
8,625 |
|
|
|
(210 |
) |
(a) |
|
|
8,415 |
|
|
|
26,415 |
|
|
|
(257 |
) |
(a) |
|
|
26,158 |
|
Real estate taxes |
|
|
10,689 |
|
|
|
(261 |
) |
(a) |
|
|
10,428 |
|
|
|
31,833 |
|
|
|
(765 |
) |
(a) |
|
|
31,068 |
|
Property operating |
|
|
11,559 |
|
|
|
(210 |
) |
(a) |
|
|
11,349 |
|
|
|
41,685 |
|
|
|
(738 |
) |
(a) |
|
|
40,947 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
51,549 |
|
|
|
— |
|
|
|
|
51,549 |
|
Total operating expenses |
|
|
65,330 |
|
|
|
(1,378 |
) |
|
|
|
63,952 |
|
|
|
253,109 |
|
|
|
(3,602 |
) |
|
|
|
249,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gain on disposition of properties |
|
|
24 |
|
|
|
— |
|
|
|
|
24 |
|
|
|
509 |
|
|
|
— |
|
|
|
|
509 |
|
Operating income |
|
|
(14,025 |
) |
|
|
488 |
|
|
|
|
(13,537 |
) |
|
|
(66,126 |
) |
|
|
158 |
|
|
|
|
(65,968 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in losses of unconsolidated affiliates |
|
|
(624 |
) |
|
|
(612 |
) |
(a) |
|
|
(1,236 |
) |
|
|
(155 |
) |
|
|
(1,374 |
) |
(a) |
|
|
(1,529 |
) |
Interest and other income |
|
|
2,132 |
|
|
|
— |
|
|
|
|
2,132 |
|
|
|
7,156 |
|
|
|
— |
|
|
|
|
7,156 |
|
Realized and unrealized holding gains on investments and other |
|
|
(7,946 |
) |
|
|
— |
|
|
|
|
(7,946 |
) |
|
|
79,335 |
|
|
|
— |
|
(b) |
|
|
79,335 |
|
Interest expense |
|
|
(17,752 |
) |
|
|
570 |
|
(a,b) |
|
|
(17,182 |
) |
|
|
(54,373 |
) |
|
|
1,843 |
|
(a,b) |
|
|
(52,530 |
) |
Loss from continuing operations before income taxes |
|
|
(38,215 |
) |
|
|
446 |
|
|
|
|
(37,769 |
) |
|
|
(34,163 |
) |
|
|
627 |
|
|
|
|
(33,536 |
) |
Income tax provision |
|
|
(74 |
) |
|
|
— |
|
|
|
|
(74 |
) |
|
|
741 |
|
|
|
2 |
|
|
|
|
743 |
|
Net loss |
|
|
(38,289 |
) |
|
|
446 |
|
|
|
|
(37,843 |
) |
|
|
(33,422 |
) |
|
|
629 |
|
|
|
|
(32,793 |
) |
Net income attributable to noncontrolling interests |
|
|
29,259 |
|
|
|
(451 |
) |
(a) |
|
|
28,808 |
|
|
|
35,388 |
|
|
|
(709 |
) |
(a,b) |
|
|
34,679 |
|
Net (loss) income attributable to Acadia |
|
$ |
(9,030 |
) |
|
$ |
(5 |
) |
|
|
$ |
(9,035 |
) |
|
$ |
1,966 |
|
|
$ |
(80 |
) |
|
|
$ |
1,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: net income attributable to participating securities |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(233 |
) |
|
|
— |
|
|
|
|
(233 |
) |
Net (loss) income attributable to Common Shareholders - |
|
$ |
(9,030 |
) |
|
$ |
(5 |
) |
|
|
$ |
(9,035 |
) |
|
$ |
1,733 |
|
|
$ |
(80 |
) |
|
|
$ |
1,653 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares for basic and diluted earnings per share |
|
|
86,309 |
|
|
|
— |
|
|
|
|
86,309 |
|
|
|
86,486 |
|
|
|
— |
|
|
|
|
86,486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net earnings (loss) per share - basic and diluted |
|
$ |
(0.10 |
) |
|
$ |
— |
|
|
|
$ |
(0.10 |
) |
|
$ |
0.02 |
|
|
$ |
— |
|
|
|
$ |
0.02 |
|
3
Exhibit 99.1
|
|
Three Months Ended December 31, 2020 |
|
|
Year Ended December 31, 2020 |
|
||||||||||||||||||||
Statements of Operations ($ in thousands) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Rental income |
|
$ |
67,606 |
|
|
$ |
(1,138 |
) |
(a) |
|
$ |
66,468 |
|
|
$ |
251,002 |
|
|
$ |
(4,570 |
) |
(a) |
|
$ |
246,432 |
|
Other |
|
|
1,404 |
|
|
|
6 |
|
(a) |
|
|
1,410 |
|
|
|
4,482 |
|
|
|
(6 |
) |
(a) |
|
|
4,476 |
|
Total revenues |
|
|
69,010 |
|
|
|
(1,132 |
) |
|
|
|
67,878 |
|
|
|
255,484 |
|
|
|
(4,576 |
) |
|
|
|
250,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
48,166 |
|
|
|
(722 |
) |
(a) |
|
|
47,444 |
|
|
|
149,793 |
|
|
|
(2,564 |
) |
(a,b) |
|
|
147,229 |
|
General and administrative |
|
|
9,640 |
|
|
|
— |
|
(a) |
|
|
9,640 |
|
|
|
36,055 |
|
|
|
(257 |
) |
(a) |
|
|
35,798 |
|
Real estate taxes |
|
|
11,672 |
|
|
|
(263 |
) |
(a) |
|
|
11,409 |
|
|
|
43,505 |
|
|
|
(1,028 |
) |
(a) |
|
|
42,477 |
|
Property operating |
|
|
14,910 |
|
|
|
(306 |
) |
(a) |
|
|
14,604 |
|
|
|
56,595 |
|
|
|
(1,044 |
) |
(a) |
|
|
55,551 |
|
Impairment charges |
|
|
34,049 |
|
|
|
— |
|
|
|
|
34,049 |
|
|
|
85,598 |
|
|
|
— |
|
|
|
|
85,598 |
|
Total operating expenses |
|
|
118,437 |
|
|
|
(1,291 |
) |
|
|
|
117,146 |
|
|
|
371,546 |
|
|
|
(4,893 |
) |
|
|
|
366,653 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gain on disposition of properties |
|
|
174 |
|
|
|
— |
|
|
|
|
174 |
|
|
|
683 |
|
|
|
— |
|
|
|
|
683 |
|
Operating (loss) income |
|
|
(49,253 |
) |
|
|
159 |
|
|
|
|
(49,094 |
) |
|
|
(115,379 |
) |
|
|
317 |
|
|
|
|
(115,062 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in (losses) earnings of unconsolidated affiliates |
|
|
(1,082 |
) |
|
|
(446 |
) |
(a) |
|
|
(1,528 |
) |
|
|
(1,237 |
) |
|
|
(1,820 |
) |
(a) |
|
|
(3,057 |
) |
Interest and other income |
|
|
1,823 |
|
|
|
— |
|
|
|
|
1,823 |
|
|
|
8,979 |
|
|
|
— |
|
|
|
|
8,979 |
|
Realized and unrealized holding gains on investments and other |
|
|
34,595 |
|
|
|
(568 |
) |
(b) |
|
|
34,027 |
|
|
|
113,930 |
|
|
|
(568 |
) |
(b) |
|
|
113,362 |
|
Interest expense |
|
|
(17,687 |
) |
|
|
546 |
|
(a,b) |
|
|
(17,141 |
) |
|
|
(72,060 |
) |
|
|
2,389 |
|
(a,b) |
|
|
(69,671 |
) |
(Loss) income from continuing operations before income taxes |
|
|
(31,604 |
) |
|
|
(309 |
) |
|
|
|
(31,913 |
) |
|
|
(65,767 |
) |
|
|
318 |
|
|
|
|
(65,449 |
) |
Income tax (provision) benefit |
|
|
(1,012 |
) |
|
|
— |
|
|
|
|
(1,012 |
) |
|
|
(271 |
) |
|
|
2 |
|
(a) |
|
|
(269 |
) |
Net (loss) income |
|
|
(32,616 |
) |
|
|
(309 |
) |
|
|
|
(32,925 |
) |
|
|
(66,038 |
) |
|
|
320 |
|
|
|
|
(65,718 |
) |
Net loss attributable to noncontrolling interests |
|
|
21,891 |
|
|
|
172 |
|
(a,b) |
|
|
22,063 |
|
|
|
57,279 |
|
|
|
(537 |
) |
(a,b) |
|
|
56,742 |
|
Net (loss) income attributable to Acadia |
|
$ |
(10,725 |
) |
|
$ |
(137 |
) |
|
|
$ |
(10,862 |
) |
|
$ |
(8,759 |
) |
|
$ |
(217 |
) |
|
|
$ |
(8,976 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: net income attributable to participating securities |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(233 |
) |
|
|
— |
|
|
|
|
(233 |
) |
Net (loss) income attributable to Common Shareholders - |
|
$ |
(10,725 |
) |
|
$ |
(137 |
) |
|
|
$ |
(10,862 |
) |
|
$ |
(8,992 |
) |
|
$ |
(217 |
) |
|
|
$ |
(9,209 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares for basic loss and basic and diluted earnings per share |
|
|
86,311 |
|
|
|
— |
|
|
|
|
86,311 |
|
|
|
86,442 |
|
|
|
— |
|
|
|
|
86,442 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net loss per share - basic, Net earnings per share - basic and diluted |
|
$ |
(0.12 |
) |
|
$ |
(0.01 |
) |
|
|
$ |
(0.13 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.01 |
) |
|
|
$ |
(0.11 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
Exhibit 99.1
|
|
Three Months Ended March 31, 2021 |
|
||||||||||
Statement of Operations ($ in thousands) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|||
Revenues |
|
|
|
|
|
|
|
|
|
|
|||
Rental income |
|
$ |
67,205 |
|
|
$ |
(1,207 |
) |
(a) |
|
$ |
65,998 |
|
Other |
|
|
2,189 |
|
|
|
— |
|
|
|
|
2,189 |
|
Total revenues |
|
|
69,394 |
|
|
|
(1,207 |
) |
|
|
|
68,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization |
|
|
31,390 |
|
|
|
(750 |
) |
(a) |
|
|
30,640 |
|
General and administrative |
|
|
8,996 |
|
|
|
(4 |
) |
(a) |
|
|
8,992 |
|
Real estate taxes |
|
|
11,462 |
|
|
|
(256 |
) |
(a) |
|
|
11,206 |
|
Property operating |
|
|
13,477 |
|
|
|
(268 |
) |
(a) |
|
|
13,209 |
|
Total operating expenses |
|
|
65,325 |
|
|
|
(1,278 |
) |
|
|
|
64,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Gain on disposition of properties |
|
|
4,612 |
|
|
|
— |
|
|
|
|
4,612 |
|
Operating income |
|
|
8,681 |
|
|
|
71 |
|
|
|
|
8,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Equity in earnings of unconsolidated affiliates |
|
|
2,263 |
|
|
|
(381 |
) |
(a) |
|
|
1,882 |
|
Interest and other income |
|
|
1,700 |
|
|
|
— |
|
|
|
|
1,700 |
|
Realized and unrealized holding gains on investments and other |
|
|
6,507 |
|
|
|
(1,382 |
) |
(b) |
|
|
5,125 |
|
Interest expense |
|
|
(17,141 |
) |
|
|
527 |
|
(a,b) |
|
|
(16,614 |
) |
Income from continuing operations before income taxes |
|
|
2,010 |
|
|
|
(1,165 |
) |
|
|
|
845 |
|
Income tax provision |
|
|
(150 |
) |
|
|
2 |
|
(a) |
|
|
(148 |
) |
Net income |
|
|
1,860 |
|
|
|
(1,163 |
) |
|
|
|
697 |
|
Net loss attributable to noncontrolling interests |
|
|
3,302 |
|
|
|
818 |
|
(a,b) |
|
|
4,120 |
|
Net income attributable to Acadia |
|
$ |
5,162 |
|
|
$ |
(345 |
) |
|
|
$ |
4,817 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Less: net income attributable to participating securities |
|
|
(156 |
) |
|
|
— |
|
|
|
|
(156 |
) |
Net income attributable to Common Shareholders - |
|
$ |
5,006 |
|
|
$ |
(345 |
) |
|
|
$ |
4,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted average shares for basic and diluted earnings per share |
|
|
86,346 |
|
|
|
— |
|
|
|
|
86,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Net earnings per share - basic and diluted |
|
$ |
0.06 |
|
|
$ |
(0.01 |
) |
|
|
$ |
0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2021 |
|
|
Six Months Ended June 30, 2021 |
|
||||||||||||||||||||
Statements of Operations ($ in thousands) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Rental income |
|
$ |
73,666 |
|
|
$ |
(1,597 |
) |
(a) |
|
$ |
72,069 |
|
|
$ |
140,871 |
|
|
$ |
(2,804 |
) |
(a) |
|
$ |
138,067 |
|
Other |
|
|
994 |
|
|
|
(6 |
) |
(a) |
|
|
988 |
|
|
|
3,183 |
|
|
|
(6 |
) |
(a) |
|
|
3,177 |
|
Total revenues |
|
|
74,660 |
|
|
|
(1,603 |
) |
|
|
|
73,057 |
|
|
|
144,054 |
|
|
|
(2,810 |
) |
|
|
|
141,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
31,345 |
|
|
|
(805 |
) |
(a) |
|
|
30,540 |
|
|
|
62,735 |
|
|
|
(1,555 |
) |
(a) |
|
|
61,180 |
|
General and administrative |
|
|
10,671 |
|
|
|
(18 |
) |
(a) |
|
|
10,653 |
|
|
|
19,667 |
|
|
|
(22 |
) |
(a) |
|
|
19,645 |
|
Real estate taxes |
|
|
12,504 |
|
|
|
(290 |
) |
(a) |
|
|
12,214 |
|
|
|
23,966 |
|
|
|
(546 |
) |
(a) |
|
|
23,420 |
|
Property operating |
|
|
12,890 |
|
|
|
(254 |
) |
(a) |
|
|
12,636 |
|
|
|
26,367 |
|
|
|
(522 |
) |
(a) |
|
|
25,845 |
|
Total operating expenses |
|
|
67,410 |
|
|
|
(1,367 |
) |
|
|
|
66,043 |
|
|
|
132,735 |
|
|
|
(2,645 |
) |
|
|
|
130,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gain on disposition of properties |
|
|
5,909 |
|
|
|
— |
|
|
|
|
5,909 |
|
|
|
10,521 |
|
|
|
— |
|
|
|
|
10,521 |
|
Operating income |
|
|
13,159 |
|
|
|
(236 |
) |
|
|
|
12,923 |
|
|
|
21,840 |
|
|
|
(165 |
) |
|
|
|
21,675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in earnings of unconsolidated affiliates |
|
|
1,106 |
|
|
|
(207 |
) |
(a) |
|
|
899 |
|
|
|
3,369 |
|
|
|
(588 |
) |
(a) |
|
|
2,781 |
|
Interest and other income |
|
|
2,054 |
|
|
|
— |
|
|
|
|
2,054 |
|
|
|
3,754 |
|
|
|
— |
|
|
|
|
3,754 |
|
Realized and unrealized holding gains on investments and other |
|
|
2,711 |
|
|
|
(869 |
) |
(b) |
|
|
1,842 |
|
|
|
9,218 |
|
|
|
(2,251 |
) |
(b) |
|
|
6,967 |
|
Interest expense |
|
|
(17,605 |
) |
|
|
531 |
|
(a,b) |
|
|
(17,074 |
) |
|
|
(34,746 |
) |
|
|
1,058 |
|
(a,b) |
|
|
(33,688 |
) |
Income from continuing operations before income taxes |
|
|
1,425 |
|
|
|
(781 |
) |
|
|
|
644 |
|
|
|
3,435 |
|
|
|
(1,946 |
) |
|
|
|
1,489 |
|
5
Exhibit 99.1
Income tax provision |
|
|
(194 |
) |
|
|
2 |
|
(a) |
|
|
(192 |
) |
|
|
(344 |
) |
|
|
4 |
|
(a) |
|
|
(340 |
) |
Net income |
|
|
1,231 |
|
|
|
(779 |
) |
|
|
|
452 |
|
|
|
3,091 |
|
|
|
(1,942 |
) |
|
|
|
1,149 |
|
Net loss attributable to noncontrolling interests |
|
|
2,687 |
|
|
|
572 |
|
(a,b) |
|
|
3,259 |
|
|
|
5,989 |
|
|
|
1,390 |
|
(a,b) |
|
|
7,379 |
|
Net income attributable to Acadia |
|
$ |
3,918 |
|
|
$ |
(207 |
) |
|
|
$ |
3,711 |
|
|
$ |
9,080 |
|
|
$ |
(552 |
) |
|
|
$ |
8,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: net income attributable to participating securities |
|
|
(156 |
) |
|
|
— |
|
|
|
|
(156 |
) |
|
|
(312 |
) |
|
|
— |
|
|
|
|
(312 |
) |
Net income attributable to Common Shareholders - |
|
$ |
3,762 |
|
|
$ |
(207 |
) |
|
|
$ |
3,555 |
|
|
$ |
8,768 |
|
|
$ |
(552 |
) |
|
|
$ |
8,216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares for basic and diluted earnings per share |
|
|
86,824 |
|
|
|
— |
|
|
|
|
86,824 |
|
|
|
86,575 |
|
|
|
— |
|
|
|
|
86,575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net earnings per share - basic and diluted |
|
$ |
0.04 |
|
|
$ |
— |
|
|
|
$ |
0.04 |
|
|
$ |
0.10 |
|
|
$ |
(0.01 |
) |
|
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
Exhibit 99.1
|
|
Three Months Ended September 30, 2021 |
|
|
Nine Months Ended September 30, 2021 |
|
||||||||||||||||||||
Statements of Operations ($ in thousands) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Rental income |
|
$ |
71,852 |
|
|
$ |
(1,550 |
) |
(a) |
|
$ |
70,302 |
|
|
$ |
212,723 |
|
|
$ |
(4,354 |
) |
(a) |
|
$ |
208,369 |
|
Other |
|
|
1,594 |
|
|
|
— |
|
|
|
|
1,594 |
|
|
|
4,777 |
|
|
|
(6 |
) |
(a) |
|
|
4,771 |
|
Total revenues |
|
|
73,446 |
|
|
|
(1,550 |
) |
|
|
|
71,896 |
|
|
|
217,500 |
|
|
|
(4,360 |
) |
|
|
|
213,140 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation and amortization |
|
|
30,866 |
|
|
|
(802 |
) |
(a) |
|
|
30,064 |
|
|
|
93,601 |
|
|
|
(2,357 |
) |
(a) |
|
|
91,244 |
|
General and administrative |
|
|
9,978 |
|
|
|
(68 |
) |
(a) |
|
|
9,910 |
|
|
|
29,645 |
|
|
|
(90 |
) |
(a) |
|
|
29,555 |
|
Real estate taxes |
|
|
11,320 |
|
|
|
(292 |
) |
(a) |
|
|
11,028 |
|
|
|
35,286 |
|
|
|
(838 |
) |
(a) |
|
|
34,448 |
|
Property operating |
|
|
12,698 |
|
|
|
(255 |
) |
(a) |
|
|
12,443 |
|
|
|
39,065 |
|
|
|
(777 |
) |
(a) |
|
|
38,288 |
|
Impairment charges |
|
|
9,925 |
|
|
|
— |
|
|
|
|
9,925 |
|
|
|
9,925 |
|
|
|
— |
|
|
|
|
9,925 |
|
Total operating expenses |
|
|
74,787 |
|
|
|
(1,417 |
) |
|
|
|
73,370 |
|
|
|
207,522 |
|
|
|
(4,062 |
) |
|
|
|
203,460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Gain on disposition of properties |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
10,521 |
|
|
|
— |
|
|
|
|
10,521 |
|
Operating (loss) income |
|
|
(1,341 |
) |
|
|
(133 |
) |
|
|
|
(1,474 |
) |
|
|
20,499 |
|
|
|
(298 |
) |
|
|
|
20,201 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in earnings of unconsolidated affiliates |
|
|
644 |
|
|
|
(272 |
) |
(a) |
|
|
372 |
|
|
|
4,013 |
|
|
|
(860 |
) |
(a) |
|
|
3,153 |
|
Interest and other income |
|
|
2,354 |
|
|
|
— |
|
|
|
|
2,354 |
|
|
|
6,108 |
|
|
|
— |
|
|
|
|
6,108 |
|
Realized and unrealized holding gains on investments and other |
|
|
47,293 |
|
|
|
(800 |
) |
(b) |
|
|
46,493 |
|
|
|
56,511 |
|
|
|
(3,051 |
) |
(b) |
|
|
53,460 |
|
Interest expense |
|
|
(17,334 |
) |
|
|
720 |
|
(a,b) |
|
|
(16,614 |
) |
|
|
(52,080 |
) |
|
|
1,778 |
|
(a,b) |
|
|
(50,302 |
) |
Income from continuing operations before income taxes |
|
|
31,616 |
|
|
|
(485 |
) |
|
|
|
31,131 |
|
|
|
35,051 |
|
|
|
(2,431 |
) |
|
|
|
32,620 |
|
Income tax provision |
|
|
(59 |
) |
|
|
— |
|
|
|
|
(59 |
) |
|
|
(403 |
) |
|
|
4 |
|
|
|
|
(399 |
) |
Net income |
|
|
31,557 |
|
|
|
(485 |
) |
|
|
|
31,072 |
|
|
|
34,648 |
|
|
|
(2,427 |
) |
|
|
|
32,221 |
|
Net income attributable to noncontrolling interests |
|
|
(19,488 |
) |
|
|
423 |
|
(a,b) |
|
|
(19,065 |
) |
|
|
(13,499 |
) |
|
|
1,813 |
|
(a,b) |
|
|
(11,686 |
) |
Net income attributable to Acadia |
|
$ |
12,069 |
|
|
$ |
(62 |
) |
|
|
$ |
12,007 |
|
|
$ |
21,149 |
|
|
$ |
(614 |
) |
|
|
$ |
20,535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: net income attributable to participating securities |
|
|
(156 |
) |
|
|
— |
|
|
|
|
(156 |
) |
|
|
(468 |
) |
|
|
— |
|
|
|
|
(468 |
) |
Net income attributable to Common Shareholders - |
|
$ |
11,913 |
|
|
$ |
(62 |
) |
|
|
$ |
11,851 |
|
|
$ |
20,681 |
|
|
$ |
(614 |
) |
|
|
$ |
20,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Weighted average shares for basic and diluted earnings per share |
|
|
88,481 |
|
|
|
— |
|
|
|
|
88,481 |
|
|
|
87,217 |
|
|
|
— |
|
|
|
|
87,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net earnings per share - basic and diluted |
|
$ |
0.13 |
|
|
$ |
— |
|
|
|
$ |
0.13 |
|
|
$ |
0.24 |
|
|
$ |
(0.01 |
) |
|
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7
Exhibit 99.1
8
Exhibit 99.1
|
|
Three Months Ended March 31, 2020 |
|
||||||||||
Funds from Operations ($ in thousands) (a) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
Net income attributable to Acadia |
|
$ |
(8,414 |
) |
|
$ |
9 |
|
(b) |
|
$ |
(8,405 |
) |
|
|
|
|
|
|
|
|
|
|
|
|||
Depreciation of real estate and amortization of leasing costs (net of |
|
|
24,088 |
|
|
|
(15 |
) |
(b) |
|
|
24,073 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
12,400 |
|
|
|
— |
|
|
|
|
12,400 |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Income attributable to Common OP Unit holders |
|
|
(462 |
) |
|
|
— |
|
|
|
|
(462 |
) |
Distributions - Preferred OP Units |
|
|
126 |
|
|
|
— |
|
|
|
|
126 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
27,738 |
|
|
$ |
(6 |
) |
|
|
$ |
27,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|||
Less: Unrealized holding gain and other |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Funds from operations before Special Items attributable to Common Shareholders and Common OP Unit holders |
|
$ |
27,738 |
|
|
$ |
(6 |
) |
|
|
$ |
27,732 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|||
Basic weighted-average shares outstanding, GAAP earnings |
|
|
86,972 |
|
|
|
— |
|
|
|
|
86,972 |
|
Weighted-average OP Units outstanding |
|
|
5,189 |
|
|
|
— |
|
|
|
|
5,189 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
Assumed conversion of LTIP units and restricted share units to |
|
|
159 |
|
|
|
— |
|
|
|
|
159 |
|
Weighted average number of Common Shares and Common OP Units |
|
|
92,785 |
|
|
|
— |
|
|
|
|
92,785 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.30 |
|
|
$ |
— |
|
|
|
$ |
0.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Diluted Funds from operations before Special Items, |
|
$ |
0.30 |
|
|
$ |
— |
|
|
|
$ |
0.30 |
|
9
Exhibit 99.1
|
|
Three Months Ended June 30, 2020 |
|
|
Six Months Ended June 30, 2020 |
|
||||||||||||||||||||
Funds from Operations ($ in thousands) (a) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income attributable to Acadia |
|
$ |
19,410 |
|
|
$ |
(84 |
) |
(b) |
|
$ |
19,326 |
|
|
$ |
10,996 |
|
|
$ |
(75 |
) |
(b) |
|
$ |
10,921 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation of real estate and amortization of leasing costs (net of |
|
|
24,390 |
|
|
|
78 |
|
(b) |
|
|
24,468 |
|
|
|
48,478 |
|
|
|
63 |
|
(b) |
|
|
48,541 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
12,400 |
|
|
|
— |
|
|
|
|
12,400 |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
|
(111 |
) |
|
|
— |
|
|
|
|
(111 |
) |
|
|
(111 |
) |
|
|
— |
|
|
|
|
(111 |
) |
Income attributable to Common OP Unit holders |
|
|
1,136 |
|
|
|
— |
|
|
|
|
1,136 |
|
|
|
674 |
|
|
|
— |
|
|
|
|
674 |
|
Distributions - Preferred OP Units |
|
|
123 |
|
|
|
— |
|
|
|
|
123 |
|
|
|
249 |
|
|
|
— |
|
|
|
|
249 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
44,948 |
|
|
$ |
(6 |
) |
|
|
$ |
44,942 |
|
|
$ |
72,686 |
|
|
$ |
(12 |
) |
|
|
$ |
72,674 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: Unrealized holding gain and other |
|
|
(18,397 |
) |
|
|
— |
|
|
|
|
(18,397 |
) |
|
|
(18,397 |
) |
|
|
— |
|
|
|
|
(18,397 |
) |
Funds from operations before Special Items attributable to Common Shareholders and Common OP Unit holders |
|
$ |
26,551 |
|
|
$ |
(6 |
) |
|
|
$ |
26,545 |
|
|
$ |
54,289 |
|
|
$ |
(12 |
) |
|
|
$ |
54,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic weighted-average shares outstanding, GAAP earnings |
|
|
86,180 |
|
|
|
— |
|
|
|
|
86,180 |
|
|
|
86,576 |
|
|
|
— |
|
|
|
|
86,576 |
|
Weighted-average OP Units outstanding |
|
|
5,003 |
|
|
|
— |
|
|
|
|
5,003 |
|
|
|
5,096 |
|
|
|
— |
|
|
|
|
5,096 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
Assumed conversion of LTIP units and restricted share units to |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Weighted average number of Common Shares and Common OP Units |
|
|
91,648 |
|
|
|
— |
|
|
|
|
91,648 |
|
|
|
92,137 |
|
|
|
— |
|
|
|
|
92,137 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.49 |
|
|
$ |
— |
|
|
|
$ |
0.49 |
|
|
$ |
0.79 |
|
|
$ |
— |
|
|
|
$ |
0.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations before Special Items, |
|
$ |
0.29 |
|
|
$ |
— |
|
|
|
$ |
0.29 |
|
|
$ |
0.59 |
|
|
$ |
— |
|
|
|
$ |
0.59 |
|
10
Exhibit 99.1
|
|
Three Months September 30, 2020 |
|
|
Nine Months Ended September 30, 2020 |
|
||||||||||||||||||||
Funds from Operations ($ in thousands) (a) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income attributable to Acadia |
|
$ |
(9,030 |
) |
|
$ |
(5 |
) |
(b) |
|
$ |
(9,035 |
) |
|
$ |
1,966 |
|
|
$ |
(80 |
) |
(b) |
|
$ |
1,886 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation of real estate and amortization of leasing costs (net of |
|
|
25,106 |
|
|
|
— |
|
|
|
|
25,106 |
|
|
|
73,584 |
|
|
|
63 |
|
|
|
|
73,647 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
12,400 |
|
|
|
— |
|
|
|
|
12,400 |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
|
(6 |
) |
|
|
— |
|
|
|
|
(6 |
) |
|
|
(117 |
) |
|
|
— |
|
|
|
|
(117 |
) |
Income attributable to Common OP Unit holders |
|
|
(475 |
) |
|
|
— |
|
|
|
|
(475 |
) |
|
|
199 |
|
|
|
— |
|
|
|
|
199 |
|
Distributions - Preferred OP Units |
|
|
4 |
|
|
|
— |
|
|
|
|
4 |
|
|
|
372 |
|
|
|
— |
|
|
|
|
372 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
15,599 |
|
|
$ |
(5 |
) |
|
|
$ |
15,594 |
|
|
$ |
88,404 |
|
|
$ |
(17 |
) |
|
|
$ |
88,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: Unrealized holding gain and other |
|
|
2,240 |
|
|
|
— |
|
|
|
|
2,240 |
|
|
|
(16,157 |
) |
|
|
— |
|
|
|
|
(16,157 |
) |
Funds from operations before Special Items attributable to Common Shareholders and Common OP Unit holders |
|
$ |
17,839 |
|
|
$ |
(5 |
) |
|
|
$ |
17,834 |
|
|
$ |
72,247 |
|
|
$ |
(17 |
) |
|
|
$ |
72,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic weighted-average shares outstanding, GAAP earnings |
|
|
86,309 |
|
|
|
— |
|
|
|
|
86,309 |
|
|
|
86,486 |
|
|
|
— |
|
|
|
|
86,486 |
|
Weighted-average OP Units outstanding |
|
|
4,890 |
|
|
|
— |
|
|
|
|
4,890 |
|
|
|
5,027 |
|
|
|
— |
|
|
|
|
5,027 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
25 |
|
|
|
— |
|
|
|
|
25 |
|
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
Assumed conversion of LTIP units and restricted share units to |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Weighted average number of Common Shares and Common OP Units |
|
|
91,224 |
|
|
|
— |
|
|
|
|
91,224 |
|
|
|
91,978 |
|
|
|
— |
|
|
|
|
91,978 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.17 |
|
|
$ |
— |
|
|
|
$ |
0.17 |
|
|
$ |
0.96 |
|
|
$ |
— |
|
|
|
$ |
0.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations before Special Items, |
|
$ |
0.20 |
|
|
$ |
— |
|
|
|
$ |
0.20 |
|
|
$ |
0.79 |
|
|
$ |
— |
|
|
|
$ |
0.79 |
|
11
Exhibit 99.1
|
|
Three Months Ended December 31, 2020 |
|
|
Year Ended December 31, 2020 |
|
||||||||||||||||||||
Funds from Operations ($ in thousands) (a) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net (loss) income attributable to Acadia |
|
$ |
(10,725 |
) |
|
$ |
(137 |
) |
(b) |
|
$ |
(10,862 |
) |
|
$ |
(8,759 |
) |
|
$ |
(217 |
) |
(b) |
|
$ |
(8,976 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation of real estate and amortization of leasing costs (net of |
|
|
32,574 |
|
|
|
— |
|
|
|
|
32,574 |
|
|
|
106,158 |
|
|
|
62 |
|
(b) |
|
|
106,220 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
4,923 |
|
|
|
— |
|
|
|
|
4,923 |
|
|
|
17,323 |
|
|
|
— |
|
|
|
|
17,323 |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
|
(174 |
) |
|
|
— |
|
|
|
|
(174 |
) |
|
|
(291 |
) |
|
|
— |
|
|
|
|
(291 |
) |
(Loss) income attributable to Common OP Unit holders |
|
|
(569 |
) |
|
|
— |
|
|
|
|
(569 |
) |
|
|
(370 |
) |
|
|
— |
|
|
|
|
(370 |
) |
Distributions - Preferred OP Units |
|
|
123 |
|
|
|
— |
|
|
|
|
123 |
|
|
|
495 |
|
|
|
— |
|
|
|
|
495 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
26,152 |
|
|
$ |
(137 |
) |
|
|
$ |
26,015 |
|
|
$ |
114,556 |
|
|
$ |
(155 |
) |
|
|
$ |
114,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: Unrealized holding gain and other |
|
|
(4,468 |
) |
|
|
137 |
|
(b) |
|
|
(4,331 |
) |
|
|
(20,625 |
) |
|
|
132 |
|
(b) |
|
|
(20,493 |
) |
Funds from operations before Special Items attributable to Common Shareholders and Common OP Unit holders |
|
$ |
21,684 |
|
|
$ |
— |
|
|
|
$ |
21,684 |
|
|
$ |
93,931 |
|
|
$ |
(23 |
) |
|
|
$ |
93,908 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic weighted-average shares outstanding, GAAP earnings |
|
|
86,311 |
|
|
|
— |
|
|
|
|
86,311 |
|
|
|
86,442 |
|
|
|
— |
|
|
|
|
86,442 |
|
Weighted-average OP Units outstanding |
|
|
4,890 |
|
|
|
— |
|
|
|
|
4,890 |
|
|
|
4,992 |
|
|
|
— |
|
|
|
|
4,992 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
Weighted average number of Common Shares and Common OP Units |
|
|
91,666 |
|
|
|
— |
|
|
|
|
91,666 |
|
|
|
91,899 |
|
|
|
— |
|
|
|
|
91,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.29 |
|
|
$ |
(0.01 |
) |
|
|
$ |
0.28 |
|
|
$ |
1.25 |
|
|
$ |
(0.01 |
) |
|
|
$ |
1.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations before Special Items, |
|
$ |
0.24 |
|
|
$ |
— |
|
|
|
$ |
0.24 |
|
|
$ |
1.02 |
|
|
$ |
— |
|
|
|
$ |
1.02 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
Exhibit 99.1
|
|
Three Months Ended March 31, 2021 |
|
||||||||||
Funds from Operations ($ in thousands) (a) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
Net income attributable to Acadia |
|
$ |
5,162 |
|
|
$ |
(345 |
) |
(b) |
|
$ |
4,817 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Depreciation of real estate and amortization of leasing costs (net of |
|
|
23,807 |
|
|
|
— |
|
|
|
|
23,807 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
|
(5,096 |
) |
|
|
— |
|
|
|
|
(5,096 |
) |
Income attributable to Common OP Unit holders |
|
|
347 |
|
|
|
— |
|
|
|
|
347 |
|
Distributions - Preferred OP Units |
|
|
123 |
|
|
|
— |
|
|
|
|
123 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
24,343 |
|
|
$ |
(345 |
) |
|
|
$ |
23,998 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|||
Less: Unrealized holding gain and other |
|
|
(1,738 |
) |
|
|
339 |
|
(b) |
|
|
(1,399 |
) |
Funds from operations before Special Items attributable to Common Shareholders and Common OP Unit holders |
|
$ |
22,605 |
|
|
$ |
(6 |
) |
|
|
$ |
22,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|||
Basic weighted-average shares outstanding, GAAP earnings |
|
|
86,323 |
|
|
|
— |
|
|
|
|
86,323 |
|
Weighted-average OP Units outstanding |
|
|
5,120 |
|
|
|
— |
|
|
|
|
5,120 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
Assumed conversion of LTIP units and restricted share units to |
|
|
23 |
|
|
|
— |
|
|
|
|
23 |
|
Weighted average number of Common Shares and Common OP Units |
|
|
91,931 |
|
|
|
— |
|
|
|
|
91,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.26 |
|
|
$ |
— |
|
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Diluted Funds from operations before Special Items, |
|
$ |
0.25 |
|
|
$ |
— |
|
|
|
$ |
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
13
Exhibit 99.1
|
|
Three Months Ended June 30, 2021 |
|
|
Six Months Ended June 30, 2021 |
|
||||||||||||||||||||
Funds from Operations ($ in thousands) (a) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income attributable to Acadia |
|
$ |
3,918 |
|
|
$ |
(207 |
) |
(b) |
|
$ |
3,711 |
|
|
$ |
9,080 |
|
|
$ |
(552 |
) |
(b) |
|
$ |
8,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation of real estate and amortization of leasing costs (net of |
|
|
23,077 |
|
|
|
— |
|
|
|
|
23,077 |
|
|
|
46,884 |
|
|
|
— |
|
|
|
|
46,884 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
|
933 |
|
|
|
— |
|
|
|
|
933 |
|
|
|
(4,163 |
) |
|
|
— |
|
|
|
|
(4,163 |
) |
Income attributable to Common OP Unit holders |
|
|
275 |
|
|
|
— |
|
|
|
|
275 |
|
|
|
622 |
|
|
|
— |
|
|
|
|
622 |
|
Distributions - Preferred OP Units |
|
|
123 |
|
|
|
— |
|
|
|
|
123 |
|
|
|
246 |
|
|
|
— |
|
|
|
|
246 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
28,326 |
|
|
$ |
(207 |
) |
|
|
$ |
28,119 |
|
|
$ |
52,669 |
|
|
$ |
(552 |
) |
|
|
$ |
52,117 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: Unrealized holding gain and other |
|
|
(688 |
) |
|
|
201 |
|
(b) |
|
|
(487 |
) |
|
|
(2,426 |
) |
|
|
540 |
|
(b) |
|
|
(1,886 |
) |
Funds from operations before Special Items attributable to Common Shareholders and Common OP Unit holders |
|
$ |
27,638 |
|
|
$ |
(6 |
) |
|
|
$ |
27,632 |
|
|
$ |
50,243 |
|
|
$ |
(12 |
) |
|
|
$ |
50,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic weighted-average shares outstanding, GAAP earnings |
|
|
86,824 |
|
|
|
— |
|
|
|
|
86,824 |
|
|
|
86,575 |
|
|
|
— |
|
|
|
|
86,575 |
|
Weighted-average OP Units outstanding |
|
|
5,135 |
|
|
|
— |
|
|
|
|
5,135 |
|
|
|
5,127 |
|
|
|
— |
|
|
|
|
5,127 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
Assumed conversion of LTIP units and restricted share units to |
|
|
203 |
|
|
|
— |
|
|
|
|
203 |
|
|
|
87 |
|
|
|
— |
|
|
|
|
87 |
|
Weighted average number of Common Shares and Common OP Units |
|
|
92,627 |
|
|
|
— |
|
|
|
|
92,627 |
|
|
|
92,254 |
|
|
|
— |
|
|
|
|
92,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.31 |
|
|
$ |
(0.01 |
) |
|
|
$ |
0.30 |
|
|
$ |
0.57 |
|
|
$ |
(0.01 |
) |
|
|
$ |
0.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations before Special Items, |
|
$ |
0.30 |
|
|
$ |
— |
|
|
|
$ |
0.30 |
|
|
$ |
0.54 |
|
|
$ |
— |
|
|
|
$ |
0.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
Exhibit 99.1
|
|
Three Months September 30, 2021 |
|
|
Nine Months Ended September 30, 2021 |
|
||||||||||||||||||||
Funds from Operations ($ in thousands) (a) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net income attributable to Acadia |
|
$ |
12,069 |
|
|
$ |
(62 |
) |
(b) |
|
$ |
12,007 |
|
|
$ |
21,149 |
|
|
$ |
(614 |
) |
(b) |
|
$ |
20,535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Depreciation of real estate and amortization of leasing costs (net of |
|
|
23,111 |
|
|
|
— |
|
|
|
|
23,111 |
|
|
|
69,995 |
|
|
|
— |
|
|
|
|
69,995 |
|
Impairment charges (net of noncontrolling interests' share) |
|
|
2,294 |
|
|
|
— |
|
|
|
|
2,294 |
|
|
|
2,294 |
|
|
|
— |
|
|
|
|
2,294 |
|
Gain on disposition of properties (net of noncontrolling interests' share) |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(4,163 |
) |
|
|
— |
|
|
|
|
(4,163 |
) |
Income attributable to Common OP Unit holders |
|
|
749 |
|
|
|
— |
|
|
|
|
749 |
|
|
|
1,371 |
|
|
|
— |
|
|
|
|
1,371 |
|
Distributions - Preferred OP Units |
|
|
123 |
|
|
|
— |
|
|
|
|
123 |
|
|
|
369 |
|
|
|
— |
|
|
|
|
369 |
|
Funds from operations attributable to Common Shareholders and Common OP Unit holders |
|
$ |
38,346 |
|
|
$ |
(62 |
) |
|
|
$ |
38,284 |
|
|
$ |
91,015 |
|
|
$ |
(614 |
) |
|
|
$ |
90,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Adjustments for Special Items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Less: Unrealized holding gain and other |
|
|
(13,384 |
) |
|
|
186 |
|
(b) |
|
|
(13,198 |
) |
|
|
(15,810 |
) |
|
|
726 |
|
(b) |
|
|
(15,084 |
) |
Funds from operations before Special Items attributable to Common Shareholders and Common OP Unit holders |
|
$ |
24,962 |
|
|
$ |
124 |
|
|
|
$ |
25,086 |
|
|
$ |
75,205 |
|
|
$ |
112 |
|
|
|
$ |
75,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Funds From Operations per Share - Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic weighted-average shares outstanding, GAAP earnings |
|
|
88,481 |
|
|
|
— |
|
|
|
|
88,481 |
|
|
|
87,217 |
|
|
|
— |
|
|
|
|
87,217 |
|
Weighted-average OP Units outstanding |
|
|
5,121 |
|
|
|
— |
|
|
|
|
5,121 |
|
|
|
5,125 |
|
|
|
— |
|
|
|
|
5,125 |
|
Assumed conversion of Preferred OP Units to common shares |
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
|
|
465 |
|
|
|
— |
|
|
|
|
465 |
|
Assumed conversion of LTIP units and restricted share units to |
|
|
16 |
|
|
|
— |
|
|
|
|
16 |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Weighted average number of Common Shares and Common OP Units |
|
|
94,083 |
|
|
|
— |
|
|
|
|
94,083 |
|
|
|
92,807 |
|
|
|
— |
|
|
|
|
92,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations, per Common Share and Common OP Unit |
|
$ |
0.41 |
|
|
$ |
— |
|
|
|
$ |
0.41 |
|
|
$ |
0.98 |
|
|
$ |
(0.01 |
) |
|
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Diluted Funds from operations before Special Items, |
|
$ |
0.27 |
|
|
$ |
— |
|
|
|
$ |
0.27 |
|
|
$ |
0.81 |
|
|
$ |
— |
|
|
|
$ |
0.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
Exhibit 99.1
16
Exhibit 99.1
|
|
Three Months Ended March 31, 2020 |
|
||||||||||
Reconciliation of Consolidated Net Operating Loss |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
Consolidated operating income |
|
$ |
(46,343 |
) |
|
$ |
1,948 |
|
(a) |
|
$ |
(44,395 |
) |
Add back: |
|
|
|
|
|
|
|
|
|
|
|||
General and administrative |
|
|
9,070 |
|
|
|
(9 |
) |
(a) |
|
|
9,061 |
|
Depreciation and amortization |
|
|
33,377 |
|
|
|
(729 |
) |
(a) |
|
|
32,648 |
|
Impairment charges |
|
|
51,549 |
|
|
|
— |
|
|
|
|
51,549 |
|
Straight-line rent reserves |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|||
Above/below market rent, straight-line rent and other adjustments |
|
|
(1,369 |
) |
|
|
(1,983 |
) |
(a) |
|
|
(3,352 |
) |
Gain on disposition of properties |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Consolidated NOI |
|
|
46,284 |
|
|
|
(773 |
) |
|
|
|
45,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Noncontrolling interest in consolidated NOI |
|
|
(14,298 |
) |
|
|
670 |
|
(a) |
|
|
(13,628 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(3,595 |
) |
|
|
103 |
|
(a) |
|
|
(3,492 |
) |
Add: Operating Partnership's share of unconsolidated |
|
|
6,346 |
|
|
|
— |
|
|
|
|
6,346 |
|
NOI - Core Portfolio |
|
$ |
34,737 |
|
|
$ |
— |
|
|
|
$ |
34,737 |
|
|
|
Three Months Ended June 30, 2020 |
|
|
Six Months Ended June 30, 2020 |
|
||||||||||||||||||||
Reconciliation of Consolidated Net Operating Loss |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Consolidated operating income |
|
$ |
(5,758 |
) |
|
$ |
(2,278 |
) |
(a) |
|
$ |
(8,036 |
) |
|
$ |
(52,101 |
) |
|
$ |
(330 |
) |
(a) |
|
$ |
(52,431 |
) |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
General and administrative |
|
|
8,720 |
|
|
|
(38 |
) |
(a) |
|
|
8,682 |
|
|
|
17,790 |
|
|
|
(47 |
) |
(a) |
|
|
17,743 |
|
Depreciation and amortization |
|
|
33,793 |
|
|
|
(416 |
) |
(a) |
|
|
33,377 |
|
|
|
67,170 |
|
|
|
(1,145 |
) |
(a) |
|
|
66,025 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
51,549 |
|
|
|
— |
|
|
|
|
51,549 |
|
Straight-line rent reserves |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Above/below market rent, straight-line rent and other adjustments |
|
|
5,313 |
|
|
|
1,955 |
|
(a) |
|
|
7,268 |
|
|
|
3,944 |
|
|
|
(28 |
) |
(a) |
|
|
3,916 |
|
Gain on disposition of properties |
|
|
(485 |
) |
|
|
— |
|
|
|
|
(485 |
) |
|
|
(485 |
) |
|
|
— |
|
|
|
|
(485 |
) |
Consolidated NOI |
|
|
41,583 |
|
|
|
(777 |
) |
|
|
|
40,806 |
|
|
|
87,867 |
|
|
|
(1,550 |
) |
|
|
|
86,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noncontrolling interest in consolidated NOI |
|
|
(11,694 |
) |
|
|
677 |
|
(a) |
|
|
(11,017 |
) |
|
|
(25,992 |
) |
|
|
1,347 |
|
(a) |
|
|
(24,645 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(2,826 |
) |
|
|
100 |
|
(a) |
|
|
(2,726 |
) |
|
|
(6,421 |
) |
|
|
203 |
|
(a) |
|
|
(6,218 |
) |
Add: Operating Partnership's share of unconsolidated |
|
|
2,874 |
|
|
|
— |
|
|
|
|
2,874 |
|
|
|
9,220 |
|
|
|
— |
|
|
|
|
9,220 |
|
NOI - Core Portfolio |
|
$ |
29,937 |
|
|
$ |
— |
|
|
|
$ |
29,937 |
|
|
$ |
64,674 |
|
|
$ |
— |
|
|
|
$ |
64,674 |
|
17
Exhibit 99.1
|
|
Three Months Ended September 30, 2020 |
|
|
Nine Months Ended September 30, 2020 |
|
||||||||||||||||||||
Reconciliation of Consolidated Net Operating Loss |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Consolidated operating (loss) income |
|
$ |
(14,025 |
) |
|
$ |
488 |
|
(a) |
|
$ |
(13,537 |
) |
|
$ |
(66,126 |
) |
|
$ |
158 |
|
(a) |
|
$ |
(65,968 |
) |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
General and administrative |
|
|
8,625 |
|
|
|
(210 |
) |
(a) |
|
|
8,415 |
|
|
|
26,415 |
|
|
|
(257 |
) |
(a) |
|
|
26,158 |
|
Depreciation and amortization |
|
|
34,457 |
|
|
|
(697 |
) |
(a) |
|
|
33,760 |
|
|
|
101,627 |
|
|
|
(1,842 |
) |
(a) |
|
|
99,785 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
51,549 |
|
|
|
— |
|
|
|
|
51,549 |
|
Straight-line rent reserves |
|
|
13,185 |
|
|
|
(13,185 |
) |
(c) |
|
|
— |
|
|
|
19,714 |
|
|
|
(19,714 |
) |
(c) |
|
|
— |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Above/below market rent, straight-line rent and other adjustments |
|
|
(3,671 |
) |
|
|
13,136 |
|
(a,c) |
|
|
9,465 |
|
|
|
(6,256 |
) |
|
|
19,637 |
|
(a,c) |
|
|
13,381 |
|
Gain on disposition of properties |
|
|
(24 |
) |
|
|
— |
|
|
|
|
(24 |
) |
|
|
(509 |
) |
|
|
— |
|
|
|
|
(509 |
) |
Consolidated NOI |
|
|
38,547 |
|
|
|
(468 |
) |
|
|
|
38,079 |
|
|
|
126,414 |
|
|
|
(2,018 |
) |
|
|
|
124,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noncontrolling interest in consolidated NOI |
|
|
(10,335 |
) |
|
|
407 |
|
(a) |
|
|
(9,928 |
) |
|
|
(36,327 |
) |
|
|
1,754 |
|
(a) |
|
|
(34,573 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(2,289 |
) |
|
|
61 |
|
(a) |
|
|
(2,228 |
) |
|
|
(8,710 |
) |
|
|
264 |
|
(a) |
|
|
(8,446 |
) |
Add: Operating Partnership's share of unconsolidated |
|
|
3,133 |
|
|
|
— |
|
|
|
|
3,133 |
|
|
|
12,353 |
|
|
|
— |
|
|
|
|
12,353 |
|
NOI - Core Portfolio |
|
$ |
29,056 |
|
|
$ |
— |
|
|
|
$ |
29,056 |
|
|
$ |
93,730 |
|
|
$ |
— |
|
|
|
$ |
93,730 |
|
|
|
Three Months Ended December 31, 2020 |
|
|
Year Ended December 31, 2020 |
|
||||||||||||||||||||
Reconciliation of Consolidated Net Operating Loss |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Consolidated operating (loss) income |
|
$ |
(49,253 |
) |
|
$ |
159 |
|
(a) |
|
$ |
(49,094 |
) |
|
$ |
(115,379 |
) |
|
$ |
317 |
|
(a) |
|
$ |
(115,062 |
) |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
General and administrative |
|
|
9,640 |
|
|
|
— |
|
(a) |
|
|
9,640 |
|
|
|
36,055 |
|
|
|
(257 |
) |
(a) |
|
|
35,798 |
|
Depreciation and amortization |
|
|
48,166 |
|
|
|
(722 |
) |
(a) |
|
|
47,444 |
|
|
|
149,793 |
|
|
|
(2,564 |
) |
(a) |
|
|
147,229 |
|
Impairment charges |
|
|
34,049 |
|
|
|
— |
|
|
|
|
34,049 |
|
|
|
85,598 |
|
|
|
— |
|
|
|
|
85,598 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Above/below market rent, straight-line rent and other adjustments |
|
|
166 |
|
|
|
34 |
|
(a) |
|
|
200 |
|
|
|
13,624 |
|
|
|
(43 |
) |
(a) |
|
|
13,581 |
|
Gain on disposition of properties |
|
|
(174 |
) |
|
|
— |
|
|
|
|
(174 |
) |
|
|
(683 |
) |
|
|
— |
|
|
|
|
(683 |
) |
Consolidated NOI |
|
|
42,594 |
|
|
|
(529 |
) |
|
|
|
42,065 |
|
|
|
169,008 |
|
|
|
(2,547 |
) |
|
|
|
166,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noncontrolling interest in consolidated NOI |
|
|
(12,209 |
) |
|
|
466 |
|
(a) |
|
|
(11,743 |
) |
|
|
(48,536 |
) |
|
|
2,220 |
|
(a) |
|
|
(46,316 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(3,135 |
) |
|
|
63 |
|
(a) |
|
|
(3,072 |
) |
|
|
(11,845 |
) |
|
|
327 |
|
(a) |
|
|
(11,518 |
) |
Add: Operating Partnership's share of unconsolidated |
|
|
3,306 |
|
|
|
— |
|
|
|
|
3,306 |
|
|
|
15,659 |
|
|
|
— |
|
|
|
|
15,659 |
|
NOI - Core Portfolio |
|
$ |
30,556 |
|
|
$ |
— |
|
|
|
$ |
30,556 |
|
|
$ |
124,286 |
|
|
$ |
— |
|
|
|
$ |
124,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
Exhibit 99.1
|
|
Three Months Ended March 31, 2021 |
|
||||||||||
Reconciliation of Consolidated Net Operating Loss |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|||
Consolidated operating income |
|
$ |
8,681 |
|
|
$ |
71 |
|
(a) |
|
$ |
8,752 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|||
General and administrative |
|
|
8,996 |
|
|
|
(4 |
) |
(a) |
|
|
8,992 |
|
Depreciation and amortization |
|
|
31,390 |
|
|
|
(750 |
) |
(a) |
|
|
30,640 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Straight-line rent reserves |
|
|
817 |
|
|
|
— |
|
|
|
|
817 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|||
Above/below market rent, straight-line rent and other adjustments |
|
|
(5,284 |
) |
|
|
11 |
|
(a) |
|
|
(5,273 |
) |
Gain on disposition of properties |
|
|
(4,612 |
) |
|
|
— |
|
|
|
|
(4,612 |
) |
Consolidated NOI |
|
|
39,988 |
|
|
|
(672 |
) |
|
|
|
39,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Noncontrolling interest in consolidated NOI |
|
|
(10,861 |
) |
|
|
589 |
|
(a) |
|
|
(10,272 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(2,618 |
) |
|
|
83 |
|
(a) |
|
|
(2,535 |
) |
Add: Operating Partnership's share of unconsolidated |
|
|
3,300 |
|
|
|
— |
|
|
|
|
3,300 |
|
NOI - Core Portfolio |
|
$ |
29,809 |
|
|
$ |
— |
|
|
|
$ |
29,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2021 |
|
|
Six Months Ended June 30, 2021 |
|
||||||||||||||||||||
Reconciliation of Consolidated Net Operating Loss |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Consolidated operating income |
|
$ |
13,159 |
|
|
$ |
(236 |
) |
(a) |
|
$ |
12,923 |
|
|
$ |
21,840 |
|
|
$ |
(165 |
) |
(a) |
|
$ |
21,675 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
General and administrative |
|
|
10,671 |
|
|
|
(18 |
) |
(a) |
|
|
10,653 |
|
|
|
19,667 |
|
|
|
(22 |
) |
(a) |
|
|
19,645 |
|
Depreciation and amortization |
|
|
31,345 |
|
|
|
(805 |
) |
(a) |
|
|
30,540 |
|
|
|
62,735 |
|
|
|
(1,555 |
) |
(a) |
|
|
61,180 |
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
Straight-line rent reserves |
|
|
(232 |
) |
|
|
— |
|
|
|
|
(232 |
) |
|
|
585 |
|
|
|
— |
|
|
|
|
585 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Above/below market rent, straight-line rent and other adjustments |
|
|
(4,249 |
) |
|
|
5 |
|
(a) |
|
|
(4,244 |
) |
|
|
(9,533 |
) |
|
|
16 |
|
(a) |
|
|
(9,517 |
) |
Gain on disposition of properties |
|
|
(5,909 |
) |
|
|
— |
|
|
|
|
(5,909 |
) |
|
|
(10,521 |
) |
|
|
— |
|
|
|
|
(10,521 |
) |
Consolidated NOI |
|
|
44,785 |
|
|
|
(1,054 |
) |
|
|
|
43,731 |
|
|
|
84,773 |
|
|
|
(1,726 |
) |
|
|
|
83,047 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noncontrolling interest in consolidated NOI |
|
|
(12,373 |
) |
|
|
922 |
|
(a) |
|
|
(11,451 |
) |
|
|
(23,234 |
) |
|
|
1,511 |
|
(a) |
|
|
(21,723 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(3,131 |
) |
|
|
132 |
|
(a) |
|
|
(2,999 |
) |
|
|
(5,749 |
) |
|
|
215 |
|
(a) |
|
|
(5,534 |
) |
Add: Operating Partnership's share of unconsolidated |
|
|
3,764 |
|
|
|
— |
|
|
|
|
3,764 |
|
|
|
7,064 |
|
|
|
— |
|
|
|
|
7,064 |
|
NOI - Core Portfolio |
|
$ |
33,045 |
|
|
$ |
— |
|
|
|
$ |
33,045 |
|
|
$ |
62,854 |
|
|
$ |
— |
|
|
|
$ |
62,854 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
Exhibit 99.1
|
|
Three Months Ended September 30, 2021 |
|
|
Nine Months Ended September 30, 2021 |
|
||||||||||||||||||||
Reconciliation of Consolidated Net Operating Loss |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Consolidated operating (loss) income |
|
$ |
(1,341 |
) |
|
$ |
(133 |
) |
(a) |
|
$ |
(1,474 |
) |
|
$ |
20,499 |
|
|
$ |
(298 |
) |
(a) |
|
$ |
20,201 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
General and administrative |
|
|
9,978 |
|
|
|
(68 |
) |
(a) |
|
|
9,910 |
|
|
|
29,645 |
|
|
|
(90 |
) |
(a) |
|
|
29,555 |
|
Depreciation and amortization |
|
|
30,866 |
|
|
|
(802 |
) |
(a) |
|
|
30,064 |
|
|
|
93,601 |
|
|
|
(2,357 |
) |
(a) |
|
|
91,244 |
|
Impairment charges |
|
|
9,925 |
|
|
|
— |
|
|
|
|
9,925 |
|
|
|
9,925 |
|
|
|
— |
|
|
|
|
9,925 |
|
Straight-line rent reserves |
|
|
(258 |
) |
|
|
— |
|
|
|
|
(258 |
) |
|
|
327 |
|
|
|
— |
|
|
|
|
327 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Above/below market rent, straight-line rent and other adjustments |
|
|
(4,572 |
) |
|
|
20 |
|
(a) |
|
|
(4,552 |
) |
|
|
(14,105 |
) |
|
|
36 |
|
(a) |
|
|
(14,069 |
) |
Gain on disposition of properties |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(10,521 |
) |
|
|
— |
|
|
|
|
(10,521 |
) |
Consolidated NOI |
|
|
44,598 |
|
|
|
(983 |
) |
|
|
|
43,615 |
|
|
|
129,371 |
|
|
|
(2,709 |
) |
|
|
|
126,662 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Noncontrolling interest in consolidated NOI |
|
|
(12,576 |
) |
|
|
862 |
|
(a) |
|
|
(11,714 |
) |
|
|
(35,810 |
) |
|
|
2,373 |
|
(a) |
|
|
(33,437 |
) |
Less: Operating Partnership's interest in Fund NOI included above |
|
|
(3,104 |
) |
|
|
121 |
|
(a) |
|
|
(2,983 |
) |
|
|
(8,853 |
) |
|
|
336 |
|
(a) |
|
|
(8,517 |
) |
Add: Operating Partnership's share of unconsolidated |
|
|
2,961 |
|
|
|
— |
|
|
|
|
2,961 |
|
|
|
10,025 |
|
|
|
— |
|
|
|
|
10,025 |
|
NOI - Core Portfolio |
|
$ |
31,879 |
|
|
$ |
— |
|
|
|
$ |
31,879 |
|
|
$ |
94,733 |
|
|
$ |
— |
|
|
|
$ |
94,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
Exhibit 99.1
|
|
December 31, 2020 |
|
||||||||||
Balance Sheet ($ in thousands) |
|
As Previously Reported |
|
|
Adjustments |
|
|
|
As Restated |
|
|||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|||
Investments in real estate, at cost |
|
|
|
|
|
|
|
|
|
|
|||
Land |
|
$ |
776,275 |
|
|
$ |
(23,554 |
) |
(a) |
|
$ |
752,721 |
|
Buildings and improvements |
|
|
2,848,781 |
|
|
|
(46,528 |
) |
(a) |
|
|
2,802,253 |
|
Tenant improvements |
|
|
191,046 |
|
|
|
(12,128 |
) |
(a) |
|
|
178,918 |
|
Construction in progress |
|
|
5,751 |
|
|
|
(604 |
) |
(a) |
|
|
5,147 |
|
Right-of-use assets - finance leases |
|
|
25,086 |
|
|
|
— |
|
|
|
|
25,086 |
|
|
|
|
3,846,939 |
|
|
|
(82,814 |
) |
|
|
|
3,764,125 |
|
Less: Accumulated depreciation and amortization |
|
|
(586,800 |
) |
|
|
13,436 |
|
(a) |
|
|
(573,364 |
) |
Operating real estate, net |
|
|
3,260,139 |
|
|
|
(69,378 |
) |
|
|
|
3,190,761 |
|
Real estate under development |
|
|
247,349 |
|
|
|
(148 |
) |
(a) |
|
|
247,201 |
|
Net investments in real estate |
|
|
3,507,488 |
|
|
|
(69,526 |
) |
|
|
|
3,437,962 |
|
Notes receivable, net |
|
|
101,450 |
|
|
|
(568 |
) |
(b) |
|
|
100,882 |
|
Investments in and advances to unconsolidated affiliates |
|
|
249,807 |
|
|
|
23,022 |
|
(a,b) |
|
|
272,829 |
|
Other assets, net |
|
|
173,809 |
|
|
|
(3,528 |
) |
(a) |
|
|
170,281 |
|
Right-of-use assets - operating leases, net |
|
|
76,268 |
|
|
|
— |
|
|
|
|
76,268 |
|
Cash and cash equivalents |
|
|
19,232 |
|
|
|
(533 |
) |
(a) |
|
|
18,699 |
|
Restricted cash |
|
|
14,692 |
|
|
|
(3,596 |
) |
(a) |
|
|
11,096 |
|
Rents receivable |
|
|
44,136 |
|
|
|
(1,084 |
) |
(a) |
|
|
43,052 |
|
Total assets |
|
$ |
4,186,882 |
|
|
$ |
(55,813 |
) |
|
|
$ |
4,131,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|||
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|||
Mortgage and other notes payable, net |
|
$ |
1,125,356 |
|
|
$ |
23,230 |
|
(a,b,c) |
|
$ |
1,148,586 |
|
Unsecured notes payable, net |
|
|
500,083 |
|
|
|
(79,225 |
) |
(c) |
|
|
420,858 |
|
Unsecured line of credit |
|
|
138,400 |
|
|
|
— |
|
|
|
|
138,400 |
|
Accounts payable and other liabilities |
|
|
269,911 |
|
|
|
(1,469 |
) |
(a) |
|
|
268,442 |
|
Lease liability - operating leases, net |
|
|
88,816 |
|
|
|
— |
|
|
|
|
88,816 |
|
Dividends and distributions payable |
|
|
147 |
|
|
|
— |
|
|
|
|
147 |
|
Distributions in excess of income from, |
|
|
15,616 |
|
|
|
— |
|
|
|
|
15,616 |
|
Total liabilities |
|
|
2,138,329 |
|
|
|
(57,464 |
) |
|
|
|
2,080,865 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|||
EQUITY |
|
|
|
|
|
|
|
|
|
|
|||
Acadia Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
|||
Common shares, $0.001 par value, authorized 200,000,000 shares, issued and outstanding 86,268,303 |
|
|
86 |
|
|
|
— |
|
|
|
|
86 |
|
Additional paid-in capital |
|
|
1,683,165 |
|
|
|
— |
|
|
|
|
1,683,165 |
|
Accumulated other comprehensive loss |
|
|
(74,891 |
) |
|
|
— |
|
|
|
|
(74,891 |
) |
Distributions in excess of accumulated earnings |
|
|
(167,046 |
) |
|
|
(275 |
) |
(b) |
|
|
(167,321 |
) |
Total Acadia shareholders’ equity |
|
|
1,441,314 |
|
|
|
(275 |
) |
|
|
|
1,441,039 |
|
Noncontrolling interests |
|
|
607,239 |
|
|
|
1,926 |
|
(a,b) |
|
|
609,165 |
|
Total equity |
|
|
2,048,553 |
|
|
|
1,651 |
|
|
|
|
2,050,204 |
|
Total liabilities and equity |
|
$ |
4,186,882 |
|
|
$ |
(55,813 |
) |
|
|
$ |
4,131,069 |
|
|
|
|
|
|
|
|
|
|
|
|
21