EX-99.2 3 akr-ex99_2.htm EX-99.2 EX-99.2

 

 

Exhibit 99.2

 

 

img226721374_0.jpgEALTY TRUST—Q220SUPPLEMENTAL REPFORMATIO

 

 

 


 

 

 

 

Table of Contents

 

 

Supplemental Report – September 30, 2024

 

Section I – Third Quarter 2024 Earnings Press Release

 

 

 

Section II – Financial Information

 

Company Information

3

Market Capitalization

4

Operating Statements

 

Consolidated Statements of Operations

5

Statements of Operations - Pro-rata Adjustments

7

Consolidated Balance Sheet

8

Balance Sheet - Pro-rata Adjustments

9

Funds from Operations (“FFO”), FFO Before Special Items, Adjusted Funds from Operations ("AFFO")

10

EBITDA

11

Same Property Net Operating Income

12

Fee Income Detail

13

Structured Financing

14

Other Information

 

Transactional Activity

15

2024 Guidance

16

Net Asset Valuation Information

17

Selected Financial Ratios

18

Debt Analysis

 

Summary

20

Detail

21

Maturities

23

Interest Rate Summary

25

 

 

Section III – Core Portfolio Information

 

Core Properties

26

Core Top Tenants

29

Core Lease Expirations

30

Core New and Renewal Rent Spreads

31

Core Capital Expenditures

32

 

 

Section IV – Investment Management Information

 

Fund Overview

33

Investment Management Properties

35

Investment Management Lease Expirations

39

Development and Redevelopment Activity

41

 

 

Section V – Other Information

 

Important Notes

42

 

Visit www.acadiarealty.com for additional investor and portfolio information.

 

 

 

 


 

 

 

 

Supplemental Report – September 30, 2024

Company Information

Acadia Realty Trust is an equity real estate investment trust that owns and operates a high-quality core real estate portfolio ("Core" or "Core Portfolio") of street and open-air retail properties in the nation's most dynamic retail corridors, along with an investment management platform that targets opportunistic and value-add investments through its institutional co-investment vehicles (“Investment Management”). For further information, please visit www.acadiarealty.com.

Contact Information

Corporate Headquarters

Investor Relations

New York Stock Exchange

411 Theodore Fremd Avenue

(914) 288-8100

Symbol AKR

Suite 300

investorrelations@acadiarealty.com

Rye, NY 10580

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Analyst Coverage

Bank of America / Merrill Lynch

Citigroup - Global Markets

KeyBanc Capital Markets, Inc.

Jeff Spector

(646) 855-1363

Craig Mailman

(212) 816-4471

Todd Thomas

(917) 368-2286

jeff.spector@bofa.com

craig.mailman@citi.com

tthomas@key.com

Green Street Advisors

Compass Point Research & Trading

J.P. Morgan Securities, Inc.

Paulina Rojas Schmidt

(949) 640-8780

Floris van Dijkum

(646) 757-2621

Michael W. Mueller, CFA

(212) 622-6689

projasschmidt@greenstreet.com

fvandijkum@compasspointllc.com

michael.w.mueller@jpmorgan.com

 

 

 

 

 

 

 

Jefferies

Truist

Linda Tsai

(212) 778-8011

Ki Bin Kim, CFA

(212) 303-4124

 

ltsai@jefferies.com

kibin.kim@truist.com

 

 

 


 

 

img226721374_1.jpg

 

Market Capitalization

Supplemental Report – September 30, 2024

(Including pro-rata share of Investment Management debt, in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

Changes in Total Outstanding Common

 

Weighted Average

 

 

Total Market

 

 

 

Capitalization

 

Shares and OP Units

 

Diluted EPS

 

Diluted FFO

 

 

Capitalization
($)

 

%

 

Based on Net
Debt
1

 

 

 

Common
Shares

 

Common OP Units

 

Total

 

Quarter

 

YTD

 

Quarter

 

YTD

Equity Capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares

 

113,902

 

 

 

 

 

Balance at 12/31/2023

 

95,362

 

5,345

 

100,707

 

 

 

 

 

 

 

 

Common Operating Partnership ("OP") Units

 

4,712

 

 

 

 

 

Vesting RS and LTIPs

 

9

 

417

 

426

 

 

 

 

 

 

 

 

Combined Common Shares and OP Units

 

118,614

 

 

 

 

 

OP Conversions

 

795

 

(795)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of Shares

 

6,987

 

 

6,987

 

 

 

 

 

 

 

 

Share Price at September 30, 2024

 

$23.48

 

 

 

 

 

Other

 

3

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 3/31/2024

 

103,156

 

4,967

 

108,123

 

102,128

 

102,128

 

111,051

 

111,051

Equity Capitalization - Common Shares and OP Units

 

$2,785,057

 

 

 

 

 

Vesting RS and LTIPs

 

44

 

32

 

76

 

 

 

 

 

 

 

 

Preferred OP Units 2

 

6,012

 

 

 

 

 

OP Conversions

 

400

 

(255)

 

145

 

 

 

 

 

 

 

 

Total Equity Capitalization

 

2,791,069

 

70%

 

71%

 

Issuance of Shares

 

1,652

 

 

1,652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

15

 

 

15

 

 

 

 

 

 

 

 

Debt Capitalization

 

 

 

 

 

 

 

Balance at 6/30/2024

 

105,267

 

4,744

 

110,011

 

103,592

 

102,860

 

111,837

 

111,096

Consolidated debt 3

 

1,590,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect pro-rata share of debt

 

(406,007)

 

 

 

 

 

OP Conversions 4

 

96

 

(32)

 

64

 

 

 

 

 

 

 

 

Total Debt Capitalization

 

1,184,406

 

30%

 

29%

 

Issuance of Shares

 

8,533

 

 

8,533

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

6

 

 

6

 

 

 

 

 

 

 

 

Total Market Capitalization

 

$3,975,475

 

100%

 

100%

 

Balance at 9/30/2024

 

113,902

 

4,712

 

118,614

 

108,351

 

104,704

 

117,004

 

113,264

 

1.
Reflects debt net of Core Portfolio cash of $20,129 and pro-rata share of Investment Management cash of $10,642 for $30,771 of total cash netted against debt.
2.
Represents 188 Series A and 66,519 Series C Preferred OP Units convertible into 25,067 and 230,967 Common OP Units, respectively, multiplied by the Common Share price at quarter end.
3.
Reflects consolidated debt excluding $8,806 of unamortized premium and unamortized loan costs.
4.
During the three months ended September 30, 2024, 31,847 Common OP Units and 18,266 Series C Preferred OP Units were converted into 95,269 Common Shares

 

 

img226721374_2.jpg

 

Consolidated Statements of Operations

Supplemental Report – September 30, 2024

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024 1

 

 

 

 

Quarter

 

 

Year to Date

 

 

Revenues

 

 

 

 

 

 

 

Rental income

 

$

86,288

 

 

$

257,951

 

 

Other

 

 

1,457

 

 

 

8,404

 

 

Total revenues

 

 

87,745

 

 

 

266,355

 

 

Expenses

 

 

 

 

 

 

 

Depreciation and amortization

 

 

34,500

 

 

 

103,721

 

 

General and administrative

 

 

10,215

 

 

 

30,162

 

 

Real estate taxes

 

 

11,187

 

 

 

33,514

 

 

Property operating

 

 

14,351

 

 

 

49,228

 

 

Impairment charges

 

 

 

 

 

 

 

Total expenses

 

 

70,253

 

 

 

216,625

 

 

 

 

 

 

 

 

 

 

Loss on disposition of properties

 

 

 

 

 

(441

)

 

Operating income

 

 

17,492

 

 

 

49,289

 

 

Equity in earnings of unconsolidated affiliates

 

 

11,784

 

 

 

15,952

 

 

Interest income

 

 

7,859

 

 

 

18,510

 

 

Realized and unrealized holding (losses) gains on investments and other

 

 

(1,503

)

 

 

(5,918

)

 

Interest expense

 

 

(23,363

)

 

 

(70,653

)

 

Income from continuing operations before income taxes

 

 

12,269

 

 

 

7,180

 

 

Income tax provision

 

 

(15

)

 

 

(201

)

 

Net income

 

 

12,254

 

 

 

6,979

 

 

Net loss attributable to redeemable noncontrolling interests

 

 

1,672

 

 

 

6,518

 

 

Net income attributable to noncontrolling interests

 

 

(5,512

)

 

 

(371

)

 

Net income attributable to Acadia Shareholders

 

$

8,414

 

 

$

13,126

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024 1

 

 

 

 

Quarter

 

 

Year to Date

 

 

Reconciliation of Revenues to Consolidated GAAP Revenues

 

 

 

 

 

 

 

Total Revenues

 

$

83,068

 

 

$

253,250

 

 

Straight-line rent income

 

 

2,523

 

 

 

3,409

 

 

Above/below-market rent income

 

 

1,359

 

 

 

4,151

 

 

Asset and property management fees

 

 

205

 

 

 

591

 

 

Development, construction, leasing and legal fees

 

 

91

 

 

 

354

 

 

Other income

 

 

499

 

 

 

4,600

 

 

Consolidated Total Revenues

 

$

87,745

 

 

$

266,355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Operating Expenses to Consolidated GAAP Expenses

 

 

 

 

 

 

 

Property operating - CAM and Other

 

$

11,403

 

 

$

39,425

 

 

Other property operating (Non-CAM)

 

 

2,803

 

 

 

9,356

 

 

Asset and property management expense

 

 

145

 

 

 

447

 

 

Consolidated Total Operating Expenses

 

$

14,351

 

 

$

49,228

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

img226721374_3.jpg

 

Consolidated Statements of Operations - Detail

Supplemental Report – September 30, 2024

(in thousands)

 

 

 

 

 

 

 

 

 

 

September 30, 2024 1

 

CORE PORTFOLIO AND INVESTMENT MANAGEMENT INCOME

 

Quarter

 

 

Year to Date

 

REVENUES

 

 

 

 

 

 

Minimum rents

 

$

65,944

 

 

$

199,068

 

Percentage rents

 

 

263

 

 

 

1,513

 

Expense reimbursements - CAM

 

 

8,799

 

 

 

25,784

 

Expense reimbursements - Taxes

 

 

7,417

 

 

 

24,072

 

Other property income

 

 

645

 

 

 

2,813

 

Total Revenues

 

 

83,068

 

 

 

253,250

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

Property operating - CAM

 

 

12,224

 

 

 

39,295

 

Other property operating (Non-CAM)

 

 

2,803

 

 

 

9,356

 

Real estate taxes

 

 

11,187

 

 

 

33,514

 

Asset and property management expense

 

 

145

 

 

 

447

 

Total Expenses

 

 

26,359

 

 

 

82,612

 

 

 

 

 

 

 

 

NET OPERATING INCOME - PROPERTIES

 

 

56,709

 

 

 

170,638

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

Interest income

 

 

7,859

 

 

 

18,510

 

Straight-line rent income

 

 

2,523

 

 

 

3,409

 

Above/below-market rent income

 

 

1,359

 

 

 

4,151

 

Interest expense 2

 

 

(20,883

)

 

 

(63,241

)

Amortization of finance costs

 

 

(1,981

)

 

 

(5,896

)

Above/below-market interest expense

 

 

5

 

 

 

22

 

Finance lease interest expense

 

 

(504

)

 

 

(1,538

)

Other income

 

 

1,059

 

 

 

4,084

 

CORE PORTFOLIO AND INVESTMENT MANAGEMENT INCOME

 

 

46,146

 

 

 

130,139

 

 

 

 

 

 

 

 

FEE AND OTHER INCOME 3

 

 

 

 

 

 

Asset and property management fees

 

 

205

 

 

 

624

 

Development, construction, leasing and legal fees

 

 

91

 

 

 

354

 

Total Investment Management Fee Income

 

 

296

 

 

 

978

 

 

 

 

 

 

 

 

Net promote and other transactional income

 

 

 

 

 

 

Total Investment Management Fee Income, Net Promote and Other Transactional Income

 

 

296

 

 

 

978

 

 

 

 

 

 

 

 

Realized gains on marketable securities, net

 

 

2,923

 

 

 

10,503

 

Less: previously recognized unrealized gains on marketable securities sold

 

 

(2,923

)

 

 

(10,503

)

Unrealized losses on marketable securities

 

 

(1,242

)

 

 

(5,565

)

Income tax provision

 

 

(15

)

 

 

(201

)

Total Fee and Other Loss

 

 

(961

)

 

 

(4,788

)

 

 

 

 

 

 

 

General and Administrative

 

 

(10,215

)

 

 

(30,162

)

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(34,411

)

 

 

(103,450

)

Non-real estate depreciation and amortization

 

 

(89

)

 

 

(271

)

Loss on disposition of properties

 

 

 

 

 

(441

)

Gain (loss) before equity in earnings and noncontrolling interests

 

 

470

 

 

 

(8,973

)

 

 

 

 

 

 

 

Equity in earnings of unconsolidated affiliates

 

 

11,784

 

 

 

15,952

 

Noncontrolling interests (including redeemable noncontrolling interests)

 

 

(3,840

)

 

 

6,147

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO ACADIA SHAREHOLDERS

 

$

8,414

 

 

$

13,126

 

 

 

 

 

 

 

 

 

 


 

 

 

img226721374_4.jpg

 

Statements of Operations – Pro-Rata Adjustments7

Supplemental Report – September 30, 2024

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30, 2024

 

 

Year to Date September 30, 2024

 

CORE PORTFOLIO AND INVESTMENT MANAGEMENT INCOME

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
4

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
5

 

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
4

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
5

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

(29,520

)

 

$

13,410

 

 

$

(87,448

)

 

$

41,211

 

Percentage rents

 

 

(126

)

 

 

113

 

 

 

(441

)

 

 

278

 

Expense reimbursements - CAM

 

 

(4,607

)

 

 

1,900

 

 

 

(13,321

)

 

 

5,683

 

Expense reimbursements - Taxes

 

 

(3,455

)

 

 

1,877

 

 

 

(10,384

)

 

 

5,970

 

Other property income

 

 

(286

)

 

 

107

 

 

 

(1,078

)

 

 

448

 

Total Revenues

 

 

(37,994

)

 

 

17,407

 

 

 

(112,672

)

 

 

53,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Property operating - CAM

 

 

(5,999

)

 

 

1,786

 

 

 

(18,717

)

 

 

6,346

 

Other property operating (Non-CAM)

 

 

(808

)

 

 

223

 

 

 

(2,514

)

 

 

760

 

Real estate taxes

 

 

(4,763

)

 

 

2,971

 

 

 

(13,435

)

 

 

9,212

 

Asset and property management expense

 

 

(459

)

 

 

587

 

 

 

(1,389

)

 

 

1,811

 

Total Expenses

 

 

(12,029

)

 

 

5,567

 

 

 

(36,055

)

 

 

18,129

 

NET OPERATING INCOME - PROPERTIES

 

 

(25,965

)

 

 

11,840

 

 

 

(76,617

)

 

 

35,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(183

)

 

 

42

 

 

 

(329

)

 

 

56

 

Straight-line rent income

 

 

(1,745

)

 

 

658

 

 

 

(3,308

)

 

 

2,508

 

Above/below-market rent income (expense)

 

 

(817

)

 

 

554

 

 

 

(2,145

)

 

 

1,581

 

Interest expense

 

 

12,280

 

 

 

(4,601

)

 

 

36,881

 

 

 

(14,183

)

Amortization of finance costs

 

 

969

 

 

 

(333

)

 

 

2,929

 

 

 

(1,014

)

Above/below-market interest expense

 

 

 

 

 

 

 

 

 

 

 

135

 

Finance lease interest expense

 

 

342

 

 

 

(101

)

 

 

1,024

 

 

 

(301

)

Other (expense) income

 

 

(547

)

 

 

(2

)

 

 

(970

)

 

 

29

 

CORE PORTFOLIO AND INVESTMENT MANAGEMENT INCOME

 

 

(15,666

)

 

 

8,057

 

 

 

(42,535

)

 

 

24,272

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FEE AND OTHER INCOME 3

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

 

3,571

 

 

 

131

 

 

 

8,872

 

 

 

446

 

Development, construction, leasing and legal fees

 

 

1,413

 

 

 

123

 

 

 

4,710

 

 

 

290

 

Total Investment Management Fee Income

 

 

4,984

 

 

 

254

 

 

 

13,582

 

 

 

736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net promote and other transactional income

 

 

 

 

 

 

 

 

 

 

 

 

Total Investment Management Fee Income, Net Promote and Other Transactional Income

 

 

4,984

 

 

 

254

 

 

 

13,582

 

 

 

736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

 

 

 

(1

)

 

 

56

 

 

 

(12

)

Total Fee and Other Loss

 

 

4,984

 

 

 

253

 

 

 

13,638

 

 

 

724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative

 

 

612

 

 

 

(226

)

 

 

2,005

 

 

 

(888

)

Depreciation and amortization

 

 

15,867

 

 

 

(7,863

)

 

 

47,493

 

 

 

(23,828

)

Loss (gain) on disposition of properties

 

 

(9,239

)

 

 

11,563

 

 

 

(13,750

)

 

 

15,672

 

(Loss) gain before equity in earnings and noncontrolling interests

 

 

(3,442

)

 

 

11,784

 

 

 

6,851

 

 

 

15,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests 6

 

 

(398

)

 

 

 

 

 

(704

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME ATTRIBUTABLE TO ACADIA SHAREHOLDERS

 

$

(3,840

)

 

$

11,784

 

 

$

6,147

 

 

$

15,952

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

img226721374_5.jpg

 

Balance Sheet

Supplemental Report – September 30, 2024

(in thousands)

 

ASSETS

 

Consolidated
Balance
Sheet

 

 

Line Item Details:

 

Real estate

 

 

 

 

 

 

 

 

Buildings and improvements

 

$

3,121,177

 

 

 Components of Real estate under development:

 

Tenant improvements

 

 

291,401

 

 

 Core

 

$

79,213

 

Land

 

 

854,487

 

 

 Fund III

 

 

30,565

 

Construction in progress

 

 

21,212

 

 

 Total

 

$

109,778

 

Right-of-use assets - finance leases

 

 

61,366

 

 

 

 

 

 

 

 

 

4,349,643

 

 

 

 

 

 

Less: Accumulated depreciation and amortization

 

 

(899,068

)

 

 

 

 

 

Operating real estate, net

 

 

3,450,575

 

 

 

 

 

 

Real estate under development

 

 

109,778

 

 

 Summary of other assets, net:

 

Net investments in real estate

 

 

3,560,353

 

 

 Deferred charges, net

 

$

37,668

 

Notes receivable, net ($1,835 of allowance for credit losses)

 

 

126,576

 

 

 Accrued interest receivable

 

 

30,542

 

Investments in and advances to unconsolidated affiliates

 

 

187,363

 

 

 Due from seller

 

 

2,343

 

Lease intangibles, net

 

 

83,801

 

 

 Prepaid expenses

 

 

18,031

 

Other assets, net

 

 

113,119

 

 

 Other receivables

 

 

2,748

 

Right-of-use assets - operating leases, net

 

 

26,820

 

 

 Income taxes receivable

 

 

1,557

 

Cash and cash equivalents

 

 

46,207

 

 

 Corporate assets, net

 

 

654

 

Restricted cash

 

 

23,088

 

 

 Deposits

 

 

5,912

 

Marketable securities

 

 

17,503

 

 

 Derivative financial instruments

 

 

13,664

 

Straight-line rents receivable, net

 

 

39,368

 

 

 Total

 

$

113,119

 

Rents receivable, net

 

 

16,247

 

 

 

 

 

 

Assets of properties held for sale

 

 

35,878

 

 

 

 

 

 

Total assets

 

$

4,276,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

 

954,371

 

 

 

 

 

 

Unsecured notes payable, net

 

 

569,242

 

 

 Summary of accounts payable and other liabilities:

 

Unsecured line of credit

 

 

56,000

 

 

 Lease liability - finance leases, net

 

$

31,738

 

Accounts payable and other liabilities

 

 

153,495

 

 

 Accounts payable and accrued expenses

 

 

59,397

 

Lease liability - operating leases

 

 

29,013

 

 

 Deferred income

 

 

37,329

 

Dividends and distributions payable

 

 

22,995

 

 

 Tenant security deposits, escrow and other

 

 

14,185

 

Lease intangibles, net

 

 

68,011

 

 

 Derivative financial instruments

 

 

10,846

 

Distributions in excess of income from, and investments in, unconsolidated affiliates

 

 

7,797

 

 

 Total

 

$

153,495

 

Liabilities of properties held for sale

 

 

5,435

 

 

 

 

 

 

Total liabilities

 

 

1,866,359

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

35,037

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

Common shares

 

 

114

 

 

 

 

 

 

Additional paid-in capital

 

 

2,304,534

 

 

 

 

 

 

Accumulated other comprehensive income

 

 

17,251

 

 

 

 

 

 

Distributions in excess of accumulated earnings

 

 

(395,172

)

 

 

 

 

 

Total Acadia shareholders’ equity

 

 

1,926,727

 

 

 

 

 

 

Noncontrolling interests

 

 

448,200

 

 

 

 

 

 

Total equity

 

 

2,374,927

 

 

 

 

 

 

Total liabilities, redeemable noncontrolling interests, and equity

 

$

4,276,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

img226721374_6.jpg

 

Balance Sheet – Pro-rata Adjustments7

Supplemental Report – September 30, 2024

(in thousands)

 

 

ASSETS

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
4

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
5

 

Real estate

 

 

 

 

 

 

Buildings and improvements

 

$

(202,828

)

 

$

67,080

 

Tenant improvements

 

 

(812,544

)

 

 

262,775

 

Land

 

 

(60,773

)

 

 

19,318

 

Construction in progress

 

 

(5,673

)

 

 

2,017

 

Right-of-use assets - finance leases

 

 

(22,571

)

 

 

22,104

 

 

 

 

(1,104,389

)

 

 

373,294

 

Less: Accumulated depreciation and amortization

 

 

161,116

 

 

 

(79,714

)

Operating real estate, net

 

 

(943,273

)

 

 

293,580

 

Real estate under development

 

 

(23,065

)

 

 

2,217

 

Net investments in real estate

 

 

(966,338

)

 

 

295,797

 

Notes receivable, net ($1,835 of allowance for credit losses)

 

 

65,968

 

 

 

 

Investments in and advances to unconsolidated affiliates

 

 

(58,217

)

 

 

(124,942

)

Lease intangibles, net

 

 

(35,098

)

 

 

5,997

 

Other assets, net

 

 

32,732

 

 

 

5,283

 

Right-of-use assets - operating leases, net

 

 

(1,673

)

 

 

 

Cash and cash equivalents

 

 

(28,712

)

 

 

13,971

 

Restricted cash

 

 

(4,384

)

 

 

375

 

Marketable securities

 

 

 

 

 

 

Straight-line rents receivable, net

 

 

(10,868

)

 

 

6,231

 

Rents receivable, net

 

 

(5,653

)

 

 

1,811

 

Total assets

 

$

(1,012,243

)

 

$

204,523

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

(568,429

)

 

$

176,764

 

Unsecured notes payable, net

 

 

 

 

 

 

Unsecured line of credit

 

 

 

 

 

 

Accounts payable and other liabilities

 

 

(29,567

)

 

 

22,275

 

Lease intangibles, net

 

 

(29,932

)

 

 

5,152

 

Lease liability - operating leases

 

 

(1,741

)

 

 

4

 

Dividends and distributions payable

 

 

 

 

 

 

Lease liability - finance leases

 

 

(21,093

)

 

 

8,127

 

Distributions in excess of income from, and investments in, unconsolidated affiliates

 

 

 

 

 

(7,799

)

Total liabilities

 

 

(650,762

)

 

 

204,523

 

Shareholders' Equity

 

 

 

 

 

 

Common shares

 

 

 

 

 

 

Additional paid-in capital

 

 

 

 

 

 

Accumulated other comprehensive income

 

 

 

 

 

 

Distributions in excess of accumulated earnings

 

 

 

 

 

 

Total Acadia shareholders’ equity

 

 

 

 

 

 

Noncontrolling interests (including redeemable noncontrolling interests)

 

 

(361,481

)

 

 

 

Total equity

 

 

(361,481

)

 

 

 

Total liabilities, redeemable noncontrolling interests, and equity

 

$

(1,012,243

)

 

$

204,523

 

 

 

 

 

 

 

 

1.
Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management are necessary for a fair presentation of operating results for the interim periods.
2.
Net of consolidated capitalized interest of $1.9 million and $5.2 million for the three and nine months ended September 30, 2024.
3.
Refer to Fee Income Detail page in the Supplemental Report.
4.
Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities and includes redeemable noncontrolling interests.
5.
Represents the Company’s pro-rata share of unconsolidated investments (which consists of unconsolidated Core properties but also includes Investment Management assets that are held off-balance sheet), of which each are included on a single line presentation in the Company’s consolidated financial statements in accordance with GAAP.
6.
This represents the (loss) income allocable to Operating Partnership Units of $0.4 million and $0.7 million, respectively, for the three and nine months ended September 30, 2024.
7.
The Company currently has controlling ownership interests in both (a) Investment Management (represented by Funds II, III, IV & V and Mervyns II) and (b) non-wholly owned Core assets. All properties which the Company is deemed to control are consolidated within the Company's financial statements.

 

 

 


 

 

img226721374_7.jpg

 

Funds from Operations (“FFO”), FFO Before Special Items,

Adjusted Funds from Operations (“AFFO”)

Supplemental Report – September 30, 2024

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Year to Date

 

 

Quarter Ended

 

 

Year to Date

 

 

 

March 31,
2024

 

 

June 30,
2024

 

 

September 30,
2024

 

 

September 30,
2024

 

 

September 30,
2023

 

 

September 30,
2023

 

Funds from operations ("FFO"):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) attributable to Acadia

 

$

3,269

 

 

$

1,443

 

 

$

8,414

 

 

$

13,126

 

 

$

(1,426

)

 

$

21,210

 

Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share)

 

 

27,087

 

 

 

26,291

 

 

 

26,407

 

 

 

79,785

 

 

 

27,351

 

 

 

82,043

 

Loss (gain) on disposition on real estate properties (net of noncontrolling interest share)

 

 

275

 

 

 

568

 

 

 

(2,324

)

 

 

(1,481

)

 

 

 

 

 

 

Impairment charges (net of noncontrolling interest share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

852

 

 

 

852

 

Income attributable to noncontrolling interests' share in Operating Partnership

 

 

326

 

 

 

187

 

 

 

465

 

 

 

978

 

 

 

68

 

 

 

1,682

 

FFO to Common Shareholders and Common OP Unit holders - Diluted

 

$

30,957

 

 

$

28,489

 

 

$

32,962

 

 

$

92,408

 

 

$

26,845

 

 

$

105,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding loss (gain) (net of noncontrolling interest share)

 

 

2,015

 

 

 

2,308

 

 

 

1,242

 

 

 

5,565

 

 

 

(1,631

)

 

 

(3,410

)

Realized gain

 

 

3,994

 

 

 

3,586

 

 

 

2,923

 

 

 

10,503

 

 

 

2,371

 

 

 

2,371

 

FFO before Special Items attributable to Common Shareholder and Common OP Unit holders 1

 

$

36,966

 

 

$

34,383

 

 

$

37,127

 

 

$

108,476

 

 

$

27,585

 

 

$

104,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Funds from operations ("AFFO"):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

30,957

 

 

$

28,489

 

 

$

32,962

 

 

$

92,408

 

 

$

26,845

 

 

$

105,787

 

Unrealized holding loss (gain) (net of noncontrolling interest share)

 

 

2,015

 

 

 

2,308

 

 

 

1,242

 

 

 

5,565

 

 

 

(1,631

)

 

 

(3,410

)

Realized gain

 

 

3,994

 

 

 

3,586

 

 

 

2,923

 

 

 

10,503

 

 

 

2,371

 

 

 

2,371

 

Straight-line rent, net

 

 

(196

)

 

 

(977

)

 

 

(1,436

)

 

 

(2,609

)

 

 

(18

)

 

 

(1,079

)

Above/below-market rent

 

 

(1,175

)

 

 

(1,316

)

 

 

(1,096

)

 

 

(3,587

)

 

 

(1,603

)

 

 

(13,321

)

Amortization of finance costs

 

 

1,096

 

 

 

1,540

 

 

 

1,345

 

 

 

3,981

 

 

 

1,103

 

 

 

3,251

 

Above/below-market interest

 

 

(43

)

 

 

(109

)

 

 

(5

)

 

 

(157

)

 

 

(56

)

 

 

(153

)

Non-real estate depreciation

 

 

91

 

 

 

91

 

 

 

89

 

 

 

271

 

 

 

92

 

 

 

272

 

Stock-based compensation

 

 

3,938

 

 

 

2,406

 

 

 

2,388

 

 

 

8,732

 

 

 

2,265

 

 

 

8,320

 

Leasing commissions

 

 

(560

)

 

 

(1,362

)

 

 

(544

)

 

 

(2,466

)

 

 

(1,191

)

 

 

(3,733

)

Tenant improvements

 

 

(1,212

)

 

 

(907

)

 

 

(2,701

)

 

 

(4,820

)

 

 

(3,028

)

 

 

(8,886

)

Maintenance capital expenditures

 

 

(1,640

)

 

 

(2,143

)

 

 

(2,037

)

 

 

(5,820

)

 

 

(4,517

)

 

 

(7,184

)

AFFO to Common Shareholders and Common OP Unit holders

 

$

37,265

 

 

$

31,606

 

 

$

33,130

 

 

$

102,001

 

 

$

20,632

 

 

$

82,235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total weighted-average diluted shares and OP Units

 

 

111,051

 

 

 

111,837

 

 

 

117,004

 

 

 

113,264

 

 

 

102,746

 

 

 

102,701

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO per Common share and OP Unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

0.28

 

 

$

0.25

 

 

$

0.28

 

 

$

0.82

 

 

$

0.26

 

 

$

1.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO before Special Items

 

$

0.33

 

 

$

0.31

 

 

$

0.32

 

 

$

0.96

 

 

$

0.27

 

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
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 the Company's underwriting and investing business.

 


 

 

 

img226721374_8.jpg

 

EBITDA

Supplemental Report – September 30, 2024

(in thousands)

 

 

Quarter Ended

 

 

Year to Date

 

 

 

September 30,

 

 

September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Acadia

 

$

8,414

 

 

$

(1,426

)

 

$

13,126

 

 

$

21,210

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

26,496

 

 

 

27,443

 

 

 

80,056

 

 

 

82,315

 

 

Interest expense

 

 

13,204

 

 

 

17,098

 

 

 

40,543

 

 

 

48,071

 

 

Amortization of finance costs

 

 

1,345

 

 

 

1,103

 

 

 

3,981

 

 

 

3,251

 

 

Above/below-market interest

 

 

(5

)

 

 

(56

)

 

 

(157

)

 

 

(153

)

 

(Gain) loss on disposition of properties

 

 

(2,324

)

 

 

 

 

 

(1,481

)

 

 

 

 

Unrealized holding loss (gain) on investment in Albertsons and other

 

 

1,242

 

 

 

(1,631

)

 

 

5,565

 

 

 

(3,410

)

 

Realized gain

 

 

2,923

 

 

 

2,371

 

 

 

10,503

 

 

 

2,371

 

 

Provision for income taxes

 

 

16

 

 

 

11

 

 

 

157

 

 

 

162

 

 

Impairment charges

 

 

 

 

 

852

 

 

 

 

 

 

852

 

 

Noncontrolling interest - OP

 

 

398

 

 

 

(55

)

 

 

704

 

 

 

1,313

 

 

EBITDA

 

$

51,709

 

 

$

45,710

 

 

$

152,997

 

 

$

155,982

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Realized gain

 

 

(2,923

)

 

 

(2,371

)

 

 

(10,503

)

 

 

(2,371

)

 

Core EBITDA excluding realized gains

 

$

48,786

 

 

$

43,339

 

 

$

142,494

 

 

$

153,611

 

 

 

 


 

 

 

img226721374_9.jpg

 

Core Portfolio – Same Property Performance 1

Supplemental Report – September 30, 2024

(in thousands)

 

 

 

Quarter Ended September 30,

 

 

Change

 

 

Year to Date September 30,

 

 

Change

 

 

 

2024

 

 

2023

 

 

Favorable/
(Unfavorable)

 

 

2024

 

 

2023

 

 

Favorable/
(Unfavorable)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

35,669

 

 

$

34,450

 

 

 

3.5

%

 

$

107,552

 

 

$

102,494

 

 

 

4.9

%

Expense reimbursements

 

 

8,947

 

 

 

8,223

 

 

 

8.8

%

 

 

26,887

 

 

 

25,341

 

 

 

6.1

%

Other property income

 

 

485

 

 

 

555

 

 

 

(12.6

)%

 

 

2,452

 

 

 

2,451

 

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

 

45,101

 

 

 

43,228

 

 

 

4.3

%

 

 

136,891

 

 

 

130,286

 

 

 

5.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating - CAM & Real estate taxes

 

 

11,683

 

 

 

11,553

 

 

 

(1.1

)%

 

 

36,102

 

 

 

34,527

 

 

 

(4.6

)%

Other property operating (Non-CAM)

 

 

1,645

 

 

 

1,660

 

 

 

0.9

%

 

 

4,847

 

 

 

5,030

 

 

 

3.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Expenses

 

 

13,328

 

 

 

13,213

 

 

 

(0.9

)%

 

 

40,949

 

 

 

39,557

 

 

 

(3.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Property NOI - Core properties

 

$

31,773

 

 

$

30,015

 

 

 

5.9

%

 

$

95,942

 

 

$

90,729

 

 

 

5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Property NOI to Core NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI of Properties excluded from Same Property NOI

 

 

1,516

 

 

 

3,780

 

 

 

 

 

 

8,340

 

 

 

15,014

 

 

 

 

Core NOI

 

$

33,289

 

 

$

33,795

 

 

 

 

 

$

104,282

 

 

$

105,743

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other same property information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Physical Occupancy at the end of the period

 

 

91.7

%

 

 

92.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Leased Occupancy at the end of the period

 

 

94.6

%

 

 

95.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
The above amounts include the pro-rata share of the Company's Core consolidated and unconsolidated investments.

 

 

 

img226721374_10.jpg

 

Fee Income Detail 1

Supplemental Report – September 30, 2024

(in thousands)

 

 

 

Fund II

 

 

Fund III

 

 

Fund IV

 

 

Fund V

 

 

Other 2

 

 

Total

 

Year to Date September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

245

 

 

$

69

 

 

$

2,190

 

 

$

6,895

 

 

$

543

 

 

$

9,942

 

Transactional fees

 

 

407

 

 

 

244

 

 

 

853

 

 

 

3,600

 

 

 

250

 

 

 

5,354

 

Total fees

 

$

652

 

 

$

313

 

 

$

3,043

 

 

$

10,495

 

 

$

793

 

 

$

15,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

90

 

 

$

22

 

 

$

616

 

 

$

2,991

 

 

$

188

 

 

$

3,907

 

Transactional fees

 

 

203

 

 

 

195

 

 

 

280

 

 

 

902

 

 

 

47

 

 

 

1,627

 

Total fees

 

$

293

 

 

$

217

 

 

$

896

 

 

$

3,893

 

 

$

235

 

 

$

5,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

80

 

 

$

26

 

 

$

709

 

 

$

2,000

 

 

$

199

 

 

$

3,014

 

Transactional fees

 

 

85

 

 

 

34

 

 

 

290

 

 

 

1,251

 

 

 

150

 

 

 

1,810

 

Total fees

 

$

165

 

 

$

60

 

 

$

999

 

 

$

3,251

 

 

$

349

 

 

$

4,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

75

 

 

$

21

 

 

$

865

 

 

$

1,904

 

 

$

156

 

 

$

3,021

 

Transactional fees

 

 

119

 

 

 

15

 

 

 

283

 

 

 

1,447

 

 

 

53

 

 

 

1,917

 

Total fees

 

$

194

 

 

$

36

 

 

$

1,148

 

 

$

3,351

 

 

$

209

 

 

$

4,938

 

 

1.
Fees are shown at the Company's pro-rata share and can be derived from the Consolidated Statements of Operations - Detail and Statements of Operations - Pro-Rata Adjustments. The components of the total fee income to the Company are derived by the fees included on the Consolidated Statements of Operations and the Company's share of fees from the Noncontrolling Interests in Consolidated Subsidiaries and the Company' share of fee income from Unconsolidated Subsidiaries.
2.
Other includes fees generated from non-wholly owned joint ventures (within both Core and Investment Management) as well as third-party managed assets.
(1)

 

 

img226721374_11.jpg

 

Structured Financing Portfolio

Supplemental Report – September 30, 2024

(in thousands)

 

 

June 30, 2024

 

 

Quarter Ended September 30, 2024

 

 

Stated

 

 

Effective

 

 

 

 

Principal

 

 

Accrued

 

 

Ending

 

 

 

 

 

Repayments/

 

 

Current

 

 

Accrued

 

 

Ending

 

 

Interest

 

 

Interest

 

 

Maturity

Investment

 

Balance

 

 

Interest

 

 

Balance

 

 

Issuances

 

 

Conversions

 

 

Principal

 

 

Interest

 

 

Balance

 

 

Rate

 

 

Rate

 

 

Dates 1,3

First mortgage notes 1,2

 

$

59,801

 

 

$

3,809

 

 

$

63,610

 

 

$

 

 

$

 

 

$

59,801

 

 

$

3,809

 

 

$

63,610

 

 

 

5.99

%

 

 

6.39

%

 

Sept 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other notes2

 

 

135,112

 

 

 

40,477

 

 

 

175,589

 

 

 

239

 

 

 

 

 

 

135,351

 

 

 

46,837

 

 

 

182,188

 

 

 

11.63

%

 

 

11.73

%

 

Sept 2024 - Dec 2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core notes receivable

 

$

194,913

 

 

$

44,286

 

 

$

239,199

 

 

$

239

 

 

$

 

 

$

195,152

 

 

$

50,646

 

 

$

245,798

 

 

 

9.90

%

 

 

10.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Notes Receivable to the Pro-Rata Balance Sheet:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Notes Receivable per above

 

 

$

195,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit loss

 

 

 

(2,608

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total pro-rata Notes Receivable

 

 

$

192,544

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
One Core note which matured on April 20, 2020 in the amount of $17.8 million with accrued interest of $3.8 million was in default at September 30, 2024.
2.
Certain of the first mortgage notes and other notes enable the borrower to prepay or convert its obligations prior to the stated maturity date without penalty.
3.
Certain first mortgage notes have extension options subject to customary conditions.

 

 

 

 

 

 

 

 

 


 

 

 

img226721374_12.jpg

 

Transactional Activity

Supplemental Report – September 30, 2024

(in thousands)

 

PROPERTY ACQUISITIONS AND DISPOSITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Name

 

Location

 

Date of
Transaction

 

Transaction
Amount

 

 

Ownership % 1

 

 

Investment Management Share

 

 

Acadia Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACQUISITIONS 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bleecker Street Portfolio (4 assets)

 

New York, NY

 

September 2024

 

$

20,347

 

 

 

100.00

%

 

$

 

 

$

20,347

 

1718 N. Henderson Avenue (Land Parcel)

 

Dallas, TX

 

September 2024

 

 

1,063

 

 

 

100.00

%

 

 

 

 

 

1,063

 

123-129 North 6th Street

 

Brooklyn, NY

 

October 2024

 

 

35,000

 

 

 

100.00

%

 

 

 

 

 

35,000

 

109 North 6th Street

 

Brooklyn, NY

 

October 2024

 

 

18,300

 

 

 

100.00

%

 

 

 

 

 

18,300

 

92-94 Greene Street

 

New York, NY

 

October 2024

 

 

43,375

 

 

 

100.00

%

 

 

 

 

 

43,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Management:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Co-Investment Vehicles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shops at Grand Avenue 3

 

Queens, NY

 

May 2024

 

 

48,509

 

 

 

5.00

%

 

 

2,425

 

 

 

2,425

 

Walk at Highwoods Preserve 4

 

Tampa, FL

 

July 2024

 

 

30,793

 

 

 

100.00

%

 

 

30,793

 

 

 

30,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ACQUISITIONS

 

 

 

 

 

$

197,387

 

 

 

 

 

$

33,218

 

 

$

151,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISPOSITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shops at Grand Avenue 3

 

Queens, NY

 

May 2024

 

$

48,250

 

 

 

100.00

%

 

$

48,250

 

 

$

48,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Management:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2207 & 2208-2216 Fillmore

 

San Francisco, CA

 

April 2024

 

 

14,060

 

 

 

90.00

%

 

 

12,654

 

 

 

2,926

 

Paramus Plaza

 

Paramus, NJ

 

June 2024

 

 

36,800

 

 

 

50.00

%

 

 

18,400

 

 

 

4,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canton Marketplace

 

Canton, GA

 

June 2024

 

 

2,200

 

 

 

100.00

%

 

 

2,200

 

 

 

442

 

Frederick Crossing

 

Frederick, MD

 

September 2024

 

 

47,200

 

 

 

90.00

%

 

 

42,480

 

 

 

8,538

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL DISPOSITIONS

 

 

 

 

 

$

148,510

 

 

 

 

 

$

123,984

 

 

$

64,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STRUCTURED FINANCING ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note Description

 

Transaction Type

 

Date of
Transaction

 

Transaction
Amount

 

 

Ownership % 1

 

 

Investment Management Share

 

 

Acadia Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgetown Renaissance Portfolio

 

Partner Loan

 

May 2024

 

$

7,631

 

 

 

100.00

%

 

$

 

 

$

7,631

 

 

 

 

1.
Ownership percentages for Investment Management transactional activities represent the respective Investment Management’s ownership, not the Company’s proportionate share.
2.
Acquisition amounts include capitalized costs, where applicable. Refer to Note 2 in the Company’s latest Form 10-Q or 10-K for further discussion of any such transactions.
3.
This was a single transaction in which the Company sold a 95% interest in Shops at Grand Avenue. The difference between the $48,509 acquisition amount and the $48,250 disposition amount is due to acquisition costs, which are included in the acquisition amount. Refer to footnote 2.
4.
In October 2024, the Company completed the capitalization of this investment with the sale of an 80% interest to an affiliate of Cohen & Steers Capital Management, Inc.

 

 


 

img226721374_13.jpg

 

2024 Guidance

Supplemental Report – September 30, 2024

 (in millions, except per share amounts)

 

 

The Company’s annual 2024 guidance as follows:

Net earnings per share to $0.09-$0.13 from $0.07-$0.13
NAREIT FFO per share to $1.09-$1.13 from $1.09-$1.15
FFO Before Special Items per share to $1.26-$1.32 from $1.24-$1.32

 

 

 

2024 Guidance

 

 

 

Revised

 

Prior 1

 

 

 

 

 

 

 

Net earnings per share attributable to Acadia

 

$0.09-$0.13

 

$0.07-$0.11

 

Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share)

 

1.01

 

1.01

 

Gain on disposition of properties (net of noncontrolling interest share)

 

(0.02)

 

 

Noncontrolling interest in Operating Partnership

 

0.01

 

0.01

 

NAREIT Funds from operations per share attributable to Common Shareholders and Common OP Unit holders

 

$1.09-$1.13

 

$1.09-$1.13

 

Net unrealized holding loss 2,3

 

0.04

 

0.04

 

Realized gains and promotes 3

 

0.13-0.15

 

0.13-0.15

 

Funds from operations Before Special Items per share attributable to Common Shareholders and Common OP Unit holders

 

$1.26-$1.32

 

$1.26-$1.32

 

 

1.
The prior guidance range represents the reaffirmed guidance announced on July 30, 2024, in conjunction with second quarter 2024 earnings.
2.
This primarily represents the unrealized mark-to-market holding loss related to the Company’s investment in Albertsons, which was recognized in NAREIT FFO for the nine months ended September 30, 2024. 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 2024 guidance assumptions.
3.
It is the Company’s policy to exclude unrealized gains and losses from FFO Before Special Items and to include and provide guidance for any anticipated realized gains related to the Company’s investment in Albertsons within FFO Before Special Items. The Company realized investment gains of $ 10.5 million on 500,000 shares for the nine months ended September 30, 2024.

 

 


17

 

9

img226721374_14.jpg

 

Net Asset Valuation Information

Supplemental Report – September 30, 2024

(in thousands)

 

 

CORE

 

 

FUND II 3

 

 

FUND III

 

 

FUND IV

 

 

FUND V

 

 

Other Co-Investment Vehicles 5

 

 

Total Investment Management

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Ownership Percentage

 

N/A

 

 

 

61.67

%

 

 

24.54

%

 

 

23.12

%

 

 

20.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Quarter NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At Pro-Rata 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income 2

 

$

33,289

 

 

N/A3

 

 

$

105

 

 

$

769

 

 

$

5,332

 

 

$

687

 

 

$

6,893

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating loss (income) from properties sold or assets held for sale

 

 

 

 

N/A3

 

 

 

7

 

 

 

10

 

 

 

(141

)

 

 

(641

)

 

 

(765

)

 

Net operating (income) loss from pre-stabilized assets, development and redevelopment projects 4

 

 

(2,258

)

 

N/A 3

 

 

 

(112

)

 

 

(157

)

 

 

 

 

 

 

 

 

(269

)

 

Net Operating Income of stabilized assets

 

$

31,031

 

 

N/A 3

 

 

$

 

 

$

621

 

 

$

5,191

 

 

$

46

 

 

$

5,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs to Date (Pro-Rata)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale

 

$

 

 

N/A 3

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

Pre-stabilized assets 4

 

 

153,196

 

 

N/A 3

 

 

 

14,343

 

 

 

30,999

 

 

 

 

 

 

 

 

 

45,342

 

 

Development and redevelopment projects 6

 

 

586,000

 

 

N/A 3

 

 

 

7,500

 

 

 

27,800

 

 

 

 

 

 

 

 

 

35,300

 

 

Total Costs to Date

 

$

739,196

 

 

N/A 3

 

 

$

21,843

 

 

$

58,799

 

 

$

 

 

$

 

 

$

80,642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt (Pro-Rata)

 

$

914,961

 

 

$

79,886

 

 

$

8,098

 

 

$

33,347

 

 

$

148,114

 

 

$

 

 

$

269,445

 

 

 

1.
This Net Asset Valuation Information page shows Acadia’s pro-rata portion of the Core and Investment Management Net Operating Income.
2.
Does not include a full quarter of NOI for any assets purchased during the current quarter. See Transactional Activity page in this Supplemental Report for descriptions of those acquisitions.
3.
Fund II has been substantially liquidated except for its investment in City Point. Amounts omitted as only remaining asset is City Point.
4.
Pre-stabilized assets consist of the following projects for Core: Route 6 Mall, Mad River, 664 N. Michigan Avenue and 651-671 West Diversey; Fund II: City Point; Fund III: 640 Broadway; Fund IV: 210 Bowery, 801 Madison, 27 E 61st Street and 1035 Third Avenue.
5.
Other Co-investment vehicles currently include the Company’s ownership interest in Shops at Grand Avenue and Walk at Highwoods Preserve.
6.
Refer to Development and Redevelopment Activity page for projects.

 

 

 

 

17

Table of Contents

 


18

 

 

img226721374_15.jpg

 

Selected Financial Ratios

Supplemental Report – September 30, 2024

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30,

 

 

Year to Date September 30,

 

 

 

 

Quarter Ended September 30,

 

COVERAGE RATIOS 1

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

LEVERAGE RATIOS

 

2024

 

 

2023

 

Fixed-Charge Coverage Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt/Market Capitalization Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA2 divided by:

 

$

51,709

 

 

$

45,710

 

 

$

152,997

 

 

$

155,982

 

 

Debt + Preferred Equity (Preferred OP Units)

 

$

1,190,418

 

 

$

1,459,057

 

Interest expense

 

 

13,204

 

 

 

17,098

 

 

 

40,543

 

 

 

48,071

 

 

Total Market Capitalization

 

 

3,975,475

 

 

 

2,904,159

 

Principal Amortization

 

 

2,647

 

 

 

1,383

 

 

 

8,922

 

 

 

3,643

 

 

Debt + Preferred Equity/

 

 

 

 

 

 

Preferred Dividends3

 

 

67

 

 

 

123

 

 

 

274

 

 

 

369

 

 

  Total Market Capitalization

 

 

30

%

 

 

50

%

Fixed-Charge Coverage Ratio - Core Portfolio and Investment Management

 

 

3.2

x

 

 

2.5

x

 

 

3.1

x

 

 

3.0

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt 4

 

$

1,159,647

 

 

$

1,437,978

 

Payout Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

 

3,975,475

 

 

 

2,904,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt + Preferred Equity/

 

 

 

 

 

 

Dividends declared (per share/OP Unit)

 

$

0.19

 

 

$

0.18

 

 

$

0.55

 

 

$

0.54

 

 

  Total Market Capitalization

 

 

29

%

 

 

50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends (Shares) & Distributions (OP Units) declared

 

$

22,747

 

 

$

18,495

 

 

$

62,944

 

 

$

55,469

 

 

 

 

 

 

 

 

 

FFO 3

 

 

32,962

 

 

 

26,845

 

 

 

92,408

 

 

 

105,787

 

 

 

 

 

 

 

 

 

FFO Payout Ratio

 

 

69

%

 

 

69

%

 

 

68

%

 

 

52

%

 

Debt/EBITDA Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AFFO 3

 

 

33,130

 

 

 

20,632

 

 

 

102,001

 

 

 

82,235

 

 

Net debt 4

 

 

1,153,635

 

 

 

1,431,321

 

AFFO Payout Ratio

 

 

69

%

 

 

90

%

 

 

62

%

 

 

67

%

 

EBITDA

 

 

204,706

 

 

 

201,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA excluding Realized Gains (net of noncontrolling share)

 

 

191,280

 

 

 

212,277

 

FFO Before Special Items

 

 

37,127

 

 

 

27,585

 

 

 

108,476

 

 

 

104,748

 

 

Net Debt/EBITDA - Core and Investment Management

 

 

5.6

x

 

 

7.1

x

FFO Before Special Items Payout Ratio

 

 

61

%

 

 

67

%

 

 

58

%

 

 

53

%

 

Net Debt/EBITDA excluding Realized Gains - Core and Investment Management

 

 

6.0

x

 

 

6.7

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

 

 

Quarter Ended

 

 

Year Ended

 

Reconciliation of EBITDA to Annualized EBITDA

 

September 30, 2024

 

 

December 31, 2023

 

 

 

 

 

 

 

 

Quarter EBITDA as reported

 

$

51,709

 

 

$

201,570

 

Add back: Stock-based compensation, net of employee equity elections

 

 

 

 

 

 

Subtotal

 

 

51,709

 

 

 

201,570

 

 

 

 

 

 

 

 

Year to Date EBITDA as reported

 

$

152,997

 

 

$

201,570

 

Add: Projected Core EBITDA 5

 

 

51,709

 

 

 

 

Annualized EBITDA

 

 

204,706

 

 

 

201,570

 

 

 

 

 

 

 

 

Year to Date Realized gain as reported

 

 

10,503

 

 

 

4,636

 

Add: Projected Realized gain 5

 

 

2,923

 

 

 

 

Annualized realized gain

 

 

13,426

 

 

 

4,636

 

Annualized EBITDA excluding realized gains

 

 

191,280

 

 

 

196,934

 

 

 

 

 

18

Table of Contents

 


19

 

img226721374_16.jpg

 

Selected Financial Ratios

Supplemental Report – September 30, 2024

(in thousands)

 

 

 

Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management, are necessary for a fair presentation of operating results for the interim periods. The coverage ratios include the Company's pro-rata share of FFO, AFFO, EBITDA, interest expense and principal amortization related to both the Company's consolidated and unconsolidated investments in joint ventures.

1.
See EBITDA page in this Supplemental Report for a reconciliation of EBITDA to Net Income attributable to Acadia.
2.
Represents preferred distributions on Preferred Operating Partnership Units.
3.
See Funds from Operations (“FFO”), Adjusted Funds from Operations (“AFFO”) for a reconciliation of AFFO to Net Income attributable to Acadia.
4.
Reflects debt net of the current Core Portfolio and pro-rata share of the Investment Management cash and restricted cash balance at end of period.
5.
Projected Core and Investment Management EBITDA are based upon actual third quarter 2024 results as reported.

 

 

19

Table of Contents

 


20

 

img226721374_17.jpg

 

Portfolio Debt – Summary

Supplemental Report – September 30, 2024

(in thousands)

 

 

 

Acadia Pro-Rata Share of Debt 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Portfolio

 

 

Investment Management

 

 

Total

 

 

Reconciliation to Consolidated Debt as Reported

 

Debt Type

 

Principal
Balance

 

 

WA Years
to
Maturity
6

 

 

Principal
Balance

 

 

WA Years
to
Maturity
6

 

 

Principal
Balance

 

 

WA Years
to
Maturity
6

 

 

Swap
Notional
(7)

 

 

Adjusted
Debt Total

 

 

Interest
Rate

 

 

%

 

 

Add:
Noncontrolling
Interest Share
of Debt
3

 

 

Less: Pro-rata
Share of
Unconsolidated
Debt
4

 

 

Acadia
Consolidated
Debt as
Reported

 

Fixed-Rate Debt 1

 

$

302,742

 

 

 

3.8

 

 

$

21,901

 

 

 

3.3

 

 

$

324,643

 

 

 

3.8

 

 

 

859,763

 

 

 

1,184,406

 

 

 

 

 

 

100

%

 

$

69,298

 

 

$

(87,562

)

 

$

1,166,142

 

Variable-Rate Debt 5

 

 

612,219

 

 

 

3.7

 

 

 

247,544

 

 

 

1.0

 

 

 

859,763

 

 

 

2.9

 

 

 

(859,763

)

 

 

 

 

 

 

 

 

%

 

 

502,436

 

 

 

(78,165

)

 

 

424,271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

914,961

 

 

 

3.7

 

 

$

269,445

 

 

 

1.2

 

 

$

1,184,406

 

 

 

3.1

 

 

$

 

 

$

1,184,406

 

 

 

5.0

%

 

 

100

%

 

$

571,734

 

 

$

(165,727

)

 

 

1,590,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized premium

 

 

 

 

 

 

 

 

 

 

 

 

217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

217

 

Net unamortized loan costs

 

 

 

 

 

 

 

 

 

 

 

 

(9,023

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,017

)

Contingent loan obligation

 

 

 

 

 

 

 

 

 

 

 

 

12,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,187,948

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,579,613

 

 

1.
Fixed-rate debt includes notional principal fixed through swap transactions.
2.
Represents the Company's pro-rata share of debt based on its percent ownership.
3.
Represents the noncontrolling interest pro-rata share of consolidated partnership debt based on its percent ownership.
4.
Represents the Company's pro-rata share of unconsolidated partnership debt based on its percent ownership.
5.
Variable rate debt includes certain borrowings that are subject to interest rate cap agreements.
6.
Based on debt maturity date without regard to available extension options.
7.
Acadia’s pro-rata notional amount of swaps varies from the Swap Interest Rate Summary page due to probable forecasted issuances of debt associated with its acquisition pipeline.

img226721374_17.jpg

 

Portfolio Debt – Detail

Supplemental Report – September 30, 2024

(in thousands)

 

 

 

 

 

 

 

Principal Balance at

 

 

Acadia's Pro-rata Share

 

 

Interest

 

 

 

Extension

Property

 

 

 

September 30, 2024

 

 

Percent

 

 

Amount

 

 

Rate

 

Maturity Date

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORE PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crossroads Shopping Center

 

 

 

$

58,267

 

 

 

49.00

%

 

$

28,551

 

 

3.94%

 

11/06/24

 

None

840 N. Michigan Avenue 2

 

 

 

 

31,875

 

 

 

91.85

%

 

 

29,277

 

 

N/A

 

12/10/26

 

None

239 Greenwich Avenue

 

 

 

 

26,000

 

 

 

75.00

%

 

 

19,500

 

 

4.00%

 

07/10/27

 

1x60 mos.

$20M Senior Note, Series A

 

 

 

 

20,000

 

 

 

100.00

%

 

 

20,000

 

 

5.86%

 

08/21/27

 

None

Georgetown Portfolio (2008 Investment)

 

 

 

 

14,073

 

 

 

50.00

%

 

 

7,036

 

 

4.72%

 

12/10/27

 

None

555 9th Street

 

 

 

 

57,500

 

 

 

100.00

%

 

 

57,500

 

 

3.99%

 

01/01/28

 

1x24 mos.

State & Washington

 

 

 

 

20,867

 

 

 

100.00

%

 

 

20,867

 

 

4.40%

 

09/05/28

 

None

$80M Senior Note, Series B

 

 

 

 

80,000

 

 

 

100.00

%

 

 

80,000

 

 

5.94%

 

08/21/29

 

None

North & Kingsbury

 

 

 

 

10,075

 

 

 

100.00

%

 

 

10,075

 

 

4.01%

 

11/05/29

 

None

151 N. State Street

 

 

 

 

11,925

 

 

 

100.00

%

 

 

11,925

 

 

4.03%

 

12/01/29

 

None

Concord & Milwaukee

 

 

 

 

2,229

 

 

 

100.00

%

 

 

2,229

 

 

4.40%

 

06/01/30

 

None

Gotham Plaza

 

 

 

 

28,000

 

 

 

49.00

%

 

 

13,720

 

 

5.90%

 

10/05/34

 

None

California & Armitage

 

 

 

 

2,062

 

 

 

100.00

%

 

 

2,062

 

 

5.89%

 

04/15/35

 

None

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Fixed-Rate Debt

 

 

 

 

362,873

 

 

 

 

 

 

302,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgetown Portfolio (2016 Investment)

 

 

 

 

152,000

 

 

 

20.00

%

 

 

30,400

 

 

SOFR+2.65%

 

11/06/26

 

2x12 mos.

3104 M Street 3

 

 

 

 

4,093

 

 

 

20.00

%

 

 

819

 

 

PRIME

 

01/01/27

 

2x12 mos.

Sullivan Center

 

 

 

 

50,000

 

 

 

100.00

%

 

 

50,000

 

 

SOFR+1.60%

 

11/16/28

 

None

Revolving Credit Facility 4

 

 

 

 

56,000

 

 

 

100.00

%

 

 

56,000

 

 

SOFR+1.35%

 

04/15/28

 

2x6 mos.

Term Loan

 

 

 

 

400,000

 

 

 

100.00

%

 

 

400,000

 

 

SOFR+1.50%

 

04/15/28

 

2x6 mos.

$75 Million Term Loan

 

 

 

 

75,000

 

 

 

100.00

%

 

 

75,000

 

 

SOFR+1.75%

 

07/29/29

 

None

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Variable-Rate Debt

 

 

 

 

737,093

 

 

 

 

 

 

612,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt - Core Portfolio

 

 

 

$

1,099,966

 

 

 

 

 

$

914,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT MANAGEMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650 Bald Hill Road

 

Fund IV

 

 

15,101

 

 

 

20.81

%

 

 

3,142

 

 

3.75%

 

06/01/26

 

None

Shoppes at South Hills

 

Fund V

 

 

32,256

 

 

 

18.09

%

 

 

5,835

 

 

5.95%

 

03/01/28

 

1x12 mos.

Broughton Street Portfolio

 

Fund IV

 

 

25,939

 

 

 

23.12

%

 

 

5,998

 

 

5.62%

 

06/01/28

 

None

Canton Marketplace

 

Fund V

 

 

34,460

 

 

 

20.10

%

 

 

6,926

 

 

6.29%

 

06/01/28

 

None

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Fixed-Rate Debt

 

 

 

 

107,756

 

 

 

 

 

 

21,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


img226721374_17.jpg

 

Portfolio Debt – Detail

Supplemental Report – September 30, 2024

(in thousands)

 

 

 

 

 

 

Principal Balance at

 

 

Acadia's Pro-rata Share

 

 

Interest

 

 

 

Extension

Property

 

 

 

September 30, 2024

 

 

Percent

 

 

Amount

 

 

Rate

 

Maturity Date

 

Options

Variable-Rate Debt 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hickory Ridge

 

Fund V

 

 

26,924

 

 

 

20.10

%

 

 

5,411

 

 

SOFR+2.00%

 

10/05/24

 

None

Tri-City Plaza

 

Fund V

 

 

37,801

 

 

 

18.09

%

 

 

6,838

 

 

SOFR+2.00%

 

10/18/24

 

1x12 mos.

Lincoln Commons

 

Fund V

 

 

37,693

 

 

 

20.10

%

 

 

7,576

 

 

SOFR+1.80%

 

10/24/24

 

None

Landstown Commons

 

Fund V

 

 

59,086

 

 

 

20.10

%

 

 

11,877

 

 

SOFR+1.80%

 

10/24/24

 

None

Palm Coast Landing

 

Fund V

 

 

25,441

 

 

 

20.10

%

 

 

5,114

 

 

SOFR+1.86%

 

11/01/24

 

None

Eden Square

 

Fund IV

 

 

23,664

 

 

 

20.81

%

 

 

4,924

 

 

SOFR+2.35%

 

11/30/24

 

None

Santa Fe Plaza

 

Fund V

 

 

22,893

 

 

 

20.10

%

 

 

4,601

 

 

SOFR+2.00%

 

12/20/24

 

None

Frederick County Square

 

Fund V

 

 

24,942

 

 

 

18.09

%

 

 

4,512

 

 

SOFR+2.51%

 

01/01/25

 

1x12 mos.

Elk Grove Commons

 

Fund V

 

 

39,819

 

 

 

20.10

%

 

 

8,004

 

 

SOFR+2.10%

 

01/03/25

 

None

Acadia Strategic Opportunity Fund IV Term Loan

 

Fund IV

 

 

36,200

 

 

 

23.12

%

 

 

8,369

 

 

SOFR+2.56%

 

03/31/25

 

None

Midstate Mall

 

Fund V

 

 

48,226

 

 

 

20.10

%

 

 

9,693

 

 

SOFR+2.50%

 

04/28/25

 

2x12 mos.

New Towne Center

 

Fund V

 

 

16,112

 

 

 

20.10

%

 

 

3,239

 

 

SOFR+2.20%

 

05/01/25

 

1x12 mos.

Fairlane Green

 

Fund V

 

 

31,795

 

 

 

20.10

%

 

 

6,391

 

 

SOFR+2.30%

 

06/05/25

 

1x12 mos.

Trussville Promenade

 

Fund V

 

 

28,200

 

 

 

20.10

%

 

 

5,668

 

 

SOFR+2.30%

 

06/15/25

 

1x12 mos.

City Point

 

Fund II

 

 

137,485

 

 

 

58.10

%

 

 

79,886

 

 

SOFR+2.61%

 

08/01/25

 

1x12 mos.

Cypress Creek

 

Fund V

 

 

32,200

 

 

 

20.10

%

 

 

6,473

 

 

SOFR+2.80%

 

09/01/25

 

None

640 Broadway

 

Fund III

 

 

33,000

 

 

 

24.54

%

 

 

8,098

 

 

SOFR+3.75%

 

10/01/25

 

3x12 mos.

1964 Union

 

Fund IV

 

 

1,339

 

 

 

20.81

%

 

 

279

 

 

SOFR+2.25%

 

10/01/25

 

None

717 N Michigan Avenue

 

Fund IV

 

 

46,000

 

 

 

23.12

%

 

 

10,635

 

 

SOFR+3.33%

 

12/09/25

 

None

Hiram Pavilion

 

Fund V

 

 

27,243

 

 

 

20.10

%

 

 

5,476

 

 

SOFR+2.30%

 

03/05/26

 

1x12 mos.

Monroe Marketplace

 

Fund V

 

 

25,300

 

 

 

20.10

%

 

 

5,085

 

 

SOFR+2.76%

 

11/12/26

 

None

Maple Tree Place

 

Fund V

 

 

43,400

 

 

 

20.10

%

 

 

8,723

 

 

SOFR+2.85%

 

02/14/27

 

None

Wood Ridge Plaza

 

Fund V

 

 

36,149

 

 

 

18.09

%

 

 

6,539

 

 

SOFR+2.90%

 

03/21/27

 

None

La Frontera

 

Fund V

 

 

55,500

 

 

 

18.09

%

 

 

10,040

 

 

SOFR+2.61%

 

06/10/27

 

None

Riverdale FC

 

Fund V

 

 

38,500

 

 

 

17.97

%

 

 

6,920

 

 

SOFR+2.46%

 

11/01/27

 

None

Mohawk Commons

 

Fund V

 

 

39,650

 

 

 

18.09

%

 

 

7,173

 

 

SOFR+2.00%

 

03/01/28

 

None

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Variable-Rate Debt

 

 

 

 

974,562

 

 

 

 

 

 

247,544

 

 

 

 

 

 

 

Total Debt - Investment Management

 

 

 

 

1,082,318

 

 

 

 

 

 

269,445

 

 

 

 

 

 

 

Total Debt - Core Portfolio and Investment Management

 

 

 

$

2,182,284

 

 

 

 

 

$

1,184,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
The Company has hedged a portion of its variable-rate debt with multiple variable to fixed-rate swap agreements which have various maturities (see Swap Interest Rate Summary of this Supplemental report which highlights the notional and fixed base rate). The indicated maturity for each loan reflects the contractual maturity date of the loan without regard to the expiration of the related swap agreements.
2.
The Company makes cash payments at a stated interest rate of 6.5% on the outstanding principal balance. However, following the modification of the loan, the effective interest rate for GAAP purposes is zero.
3.
Bears interest at the greater of 7.00% or the Prime Rate.
4.
The interest rate on the unsecured revolving credit facility excludes a 20-basis point facility fee.

 


 

 

 

 

img226721374_18.jpg

 

Future Debt Maturities 1

Supplemental Report – September 30, 2024

(in thousands)

 

Core Portfolio

 

Contractual Debt Maturities

 

 

Acadia's Pro-Rata Share

 

 

Weighted Average2

 

 

Scheduled

 

 

 

 

 

 

 

 

Scheduled

 

 

Fixed

 

 

Variable

 

 

 

 

 

Fixed-

 

Variable-

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Maturities

 

 

Total

 

 

Rate Debt

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

2,607

 

 

$

58,139

 

 

$

60,746

 

 

$

2,299

 

 

$

28,488

 

 

$

 

 

$

30,787

 

 

3.94%

 

N/A

2025

 

 

2,676

 

 

 

 

 

 

2,676

 

 

 

2,266

 

 

 

 

 

 

 

 

 

2,266

 

 

N/A

 

N/A

2026

 

 

5,559

 

 

 

182,000

 

 

 

187,559

 

 

 

5,069

 

 

 

27,555

 

 

 

30,400

 

 

 

63,024

 

 

N/A3

 

2.65%

2027

 

 

5,266

 

 

 

61,316

 

 

 

66,582

 

 

 

4,953

 

 

 

45,052

 

 

 

756

 

 

 

50,761

 

 

4.91%

 

N/A

2028

 

 

1,833

 

 

 

576,362

 

 

 

578,195

 

 

 

1,833

 

 

 

70,362

 

 

 

506,000

 

 

 

578,195

 

 

4.10%

 

1.49%

Thereafter

 

 

2,500

 

 

 

201,708

 

 

 

204,208

 

 

 

2,500

 

 

 

112,428

 

 

 

75,000

 

 

 

189,928

 

 

5.55%

 

1.85%

Total

 

$

20,441

 

 

$

1,079,525

 

 

$

1,099,966

 

 

$

18,920

 

 

$

283,885

 

 

$

612,156

 

 

$

914,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Management

 

Contractual Debt Maturities

 

 

Acadia's Pro-Rata Share

 

 

Weighted Average2

 

 

Scheduled

 

 

 

 

 

 

 

 

Scheduled

 

 

Fixed

 

 

Variable

 

 

 

 

 

Fixed-

 

Variable-

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Maturities

 

 

Total

 

 

Rate Debt

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

1,311

 

 

$

233,216

 

 

$

234,527

 

 

$

258

 

 

$

 

 

$

46,284

 

 

$

46,542

 

 

N/A

 

1.94%

2025

 

 

3,176

 

 

 

474,121

 

 

 

477,297

 

 

 

610

 

 

 

 

 

 

151,009

 

 

 

151,619

 

 

N/A

 

2.66%

2026

 

 

2,857

 

 

 

66,044

 

 

 

68,901

 

 

 

528

 

 

 

2,992

 

 

 

10,385

 

 

 

13,905

 

 

3.75%

 

2.52%

2027

 

 

5,370

 

 

 

168,060

 

 

 

173,430

 

 

 

981

 

 

 

 

 

 

31,232

 

 

 

32,213

 

 

N/A

 

2.70%

2028

 

 

485

 

 

 

127,678

 

 

 

128,163

 

 

 

92

 

 

 

18,303

 

 

 

6,771

 

 

 

25,166

 

 

5.97%

 

2.00%

Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/A

 

N/A

Total

 

$

13,199

 

 

$

1,069,119

 

 

$

1,082,318

 

 

$

2,469

 

 

$

21,295

 

 

$

245,681

 

 

$

269,445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
Does not include any applicable extension options or subsequent refinancing.
2.
The amounts in the table reflect the all-in fixed rate for maturing debt with a fixed rate, and the spread above the applicable index (typically SOFR) on variable rate debt. The rate does not reflect the all-in rate for variable rate obligations. Refer to Swap Interest Rate Summary page for interest rate protection agreements that fix our variable rate debt.
3.
Refer to footnote 2 on the Portfolio Debt-Detail page.

 


 

 

 

 

img226721374_18.jpg

 

Future Debt Maturities – As Extended 1

Supplemental Report – September 30, 2024

(in thousands)

 

Core Portfolio

 

Extended Debt Maturities 1

 

 

Acadia's Pro-Rata Share

 

 

Weighted Average2

 

 

Scheduled

 

 

 

 

 

 

 

 

Scheduled

 

 

Fixed

 

 

Variable

 

 

 

 

 

Fixed-

 

Variable-

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Maturities

 

 

Total

 

 

Rate Debt

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

2,607

 

 

$

58,139

 

 

$

60,746

 

 

$

2,299

 

 

$

28,488

 

 

$

 

 

$

30,787

 

 

3.94%

 

N/A

2025

 

 

2,676

 

 

 

 

 

 

2,676

 

 

 

2,266

 

 

 

 

 

 

 

 

 

2,266

 

 

N/A

 

N/A

2026

 

 

5,559

 

 

 

30,000

 

 

 

35,559

 

 

 

5,069

 

 

 

27,555

 

 

 

 

 

 

32,624

 

 

N/A3

 

N/A

2027

 

 

5,266

 

 

 

32,402

 

 

 

37,668

 

 

 

4,953

 

 

 

26,201

 

 

 

 

 

 

31,154

 

 

5.56%

 

N/A

2028

 

 

1,833

 

 

 

219,862

 

 

 

221,695

 

 

 

1,833

 

 

 

17,862

 

 

 

80,400

 

 

 

100,095

 

 

4.40%

 

2.00%

Thereafter

 

 

2,500

 

 

 

739,122

 

 

 

741,622

 

 

 

2,500

 

 

 

183,780

 

 

 

531,755

 

 

 

718,035

 

 

4.94%

 

1.53%

Total

 

$

20,441

 

 

$

1,079,525

 

 

$

1,099,966

 

 

$

18,920

 

 

$

283,886

 

 

$

612,155

 

 

$

914,961

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Management

 

Extended Debt Maturities 1

 

 

Acadia's Pro-Rata Share

 

 

Weighted Average2

 

 

Scheduled

 

 

 

 

 

 

 

 

Scheduled

 

 

Fixed

 

 

Variable

 

 

 

 

 

Fixed-

 

Variable-

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Maturities

 

 

Total

 

 

Rate Debt

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

1,311

 

 

$

195,453

 

 

$

196,764

 

 

$

258

 

 

$

 

 

$

39,453

 

 

$

39,711

 

 

N/A

 

1.93%

2025

 

 

3,176

 

 

 

160,893

 

 

 

164,069

 

 

 

610

 

 

 

 

 

 

34,072

 

 

 

34,682

 

 

N/A

 

2.58%

2026

 

 

2,857

 

 

 

277,245

 

 

 

280,102

 

 

 

528

 

 

 

2,992

 

 

 

104,590

 

 

 

108,110

 

 

3.75%

 

2.57%

2027

 

 

5,370

 

 

 

231,450

 

 

 

236,820

 

 

 

981

 

 

 

 

 

 

43,974

 

 

 

44,955

 

 

N/A

 

2.60%

2028

 

 

485

 

 

 

129,807

 

 

 

130,292

 

 

 

92

 

 

 

12,718

 

 

 

14,869

 

 

 

27,679

 

 

5.98%

 

2.93%

Thereafter

 

 

 

 

 

74,271

 

 

 

74,271

 

 

 

 

 

 

5,585

 

 

 

8,723

 

 

 

14,308

 

 

5.95%

 

2.85%

Total

 

$

13,199

 

 

$

1,069,119

 

 

$

1,082,318

 

 

$

2,469

 

 

$

21,295

 

 

$

245,681

 

 

$

269,445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
Includes the effect of all available extension options (subject to customary conditions), excludes any subsequent refinancing.
2.
The amounts in the table reflect the all-in fixed rate for maturing debt with a fixed rate, and the spread above the applicable index (typically SOFR) on variable rate debt. The rate does not reflect the all-in rate for variable rate obligations. Refer to Swap Interest Rate Summary page for interest rate protection agreements that fix our variable rate debt.
3.
Refer to footnote 2 on the Portfolio Debt-Detail page.

.


 

img226721374_18.jpg

 

Swap Interest Rate Summary 1

Supplemental Report – September 30, 2024

(in thousands)

 

 

Maturity

 

Acadia's Pro-rata
Notional Amount

 

 

Weighted Average
Fixed SOFR
(2)

October 2024

 

$

9,715

 

 

1.3%

December 2024

 

 

4,182

 

 

1.5%

January 2025

 

 

2,621

 

 

1.6%

March 2025

 

 

25,000

 

 

2.1%

April 2025

 

 

8,522

 

 

2.6%

June 2025

 

 

12,075

 

 

4.4%

March 2026

 

 

5,476

 

 

4.5%

April 2026

 

 

11,020

 

 

2.9%

May 2026

 

 

3,239

 

 

3.5%

November 2026

 

 

34,552

 

 

4.5%

December 2026

 

 

6,055

 

 

4.3%

June 2027

 

 

5,020

 

 

3.4%

July 2027

 

 

175,000

 

 

2.7%

December 2027

 

 

110,050

 

 

2.6%

March 2028

 

 

57,173

 

 

2.8%

April 2028

 

 

50,000

 

 

3.3%

November 2028

 

 

50,000

 

 

2.9%

February 2029

 

 

100,000

 

 

2.7%

June 2029

 

 

50,000

 

 

2.2%

July 2029

 

 

75,000

 

 

2.8%

December 2029

 

 

79,052

 

 

3.5%

July 2030

 

 

125,000

 

 

2.8%

 

 

 

 

 

 

As of September 30, 2024

 

$

998,752

 

 

2.9%

 

1.
Includes the Company's pro-rata share of consolidated and unconsolidated interest rate swaps to hedge against interest variability on Core and Investment Management debt.
2.
Represents strike (fixed) rate on the swap that the Company pays in exchange for receiving SOFR.

 


img226721374_19.jpg

 

Core Portfolio Retail Properties – Detail 1

Supplemental Report – September 30, 2024

 

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

In Place Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

Property

Key Tenants

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STREET AND URBAN RETAIL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chicago Metro

 

 

 

 

 

 

 

 

 

 

 

 

`

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rush and Walton Streets
   Collection (6 properties)

Lululemon, Reformation,
Veronica Beard, St. Laurent

 

2011
 2012

 

100.0%

 

40,590

 

 

 

40,590

 

58.6%

 

—%

 

—%

 

58.6%

 

78.4%

 

$6,280,986

 

$264.26

Clark Street and W. Diversey
   Collection (4 properties)

Starbucks, TJ Maxx,
J Crew Factory, Trader Joe's

 

2011
2012

 

100.0%

 

53,099

 

 

 

53,099

 

79.9%

 

—%

 

—%

 

79.9%

 

79.9%

 

1,887,906

 

44.51

Halsted and Armitage
   Collection (13 properties)

Serena and Lily, Faherty,
Allbirds, Warby Parker,
Marine Layer, Kiehl's

 

2011
2012
2019
2020

 

100.0%

 

53,220

 

 

 

53,220

 

95.4%

 

—%

 

—%

 

95.4%

 

100.0%

 

2,502,308

 

49.29

North Lincoln Park Chicago
   Collection (6 properties)

Guitar Center, Carhartt

 

2011
2014

 

100.0%

 

22,125

 

 

27,796

 

49,921

 

13.6 %

 

—%

 

77.6%

 

49.2%

 

49.2%

 

885,385

 

36.05

State and Washington

Nordstrom Rack, Uniqlo

 

2016

 

100.0%

 

65,401

 

 

 

65,401

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

2,749,189

 

42.04

151 N. State Street

Walgreens

 

2016

 

100.0%

 

27,385

 

 

 

27,385

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,573,000

 

57.44

North and Kingsbury

Old Navy, Backcountry

 

2016

 

100.0%

 

41,791

 

 

 

41,791

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,949,790

 

46.66

Concord and Milwaukee

  —

 

2016

 

100.0%

 

13,147

 

 

 

13,147

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

478,695

 

36.41

California and Armitage

  —

 

2016

 

100.0%

 

 

 

18,275

 

18,275

 

—%

 

—%

 

70.5%

 

70.5%

 

70.5%

 

704,943

 

54.68

Roosevelt Galleria

Petco, Vitamin Shoppe,
Dollar Tree

 

2015

 

100.0%

 

 

 

37,995

 

37,995

 

—%

 

—%

 

89.7%

 

89.7%

 

89.7%

 

820,331

 

24.07

Sullivan Center

Target

 

2016

 

100.0%

 

176,181

 

 

 

176,181

 

78.9%

 

—%

 

—%

 

78.9%

 

82.2%

 

5,269,918

 

37.92

 

 

 

 

 

 

 

492,939

 

 

84,066

 

577,005

 

82.5%

 

—%

 

81.5%

 

82.4%

 

85.2%

 

25,102,450

 

52.83

New York Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho Collection/West Village
   (16 properties)

Zimmermann, Club Monaco,
Madewell,
Watches of Switzerland, ,
Stone Island, Frame, Theory,
Bang & Olufsen,

 

2011
2014
2019
2020
2022
2024

 

100.0%

 

46,905

 

 

 

46,905

 

82.2%

 

—%

 

—%

 

82.2%

 

100.0%

 

12,263,930

 

318.16

5-7 East 17th Street

  —

 

2008

 

100.0%

 

8,658

 

 

 

8,658

 

47.1%

 

—%

 

—%

 

47.1%

 

100.0%

 

742,500

 

200 West 54th Street

  —

 

2007

 

100.0%

 

5,862

 

 

 

5,862

 

84.1%

 

—%

 

—%

 

84.1%

 

91.8%

 

1,344,201

 

272.71

61 Main Street

Splendid

 

2014

 

100.0%

 

3,470

 

 

 

3,470

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

322,294

 

92.88

181 Main Street

TD Bank

 

2012

 

100.0%

 

11,514

 

 

 

11,514

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,091,009

 

94.75

4401 White Plains Road

Walgreens

 

2011

 

100.0%

 

 

12,964

 

 

12,964

 

—%

 

100.0%

 

—%

 

100.0%

 

100.0%

 

625,000

 

48.21

Bartow Avenue

Wingstop

 

2005

 

100.0%

 

 

 

14,824

 

14,824

 

—%

 

—%

 

89.6%

 

89.6%

 

100.0%

 

457,979

 

34.48

239 Greenwich Avenue

Watches of Switzerland

 

1998

 

75.0%

 

16,621

 

 

 

16,621

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,902,510

 

114.46

252-256 Greenwich Avenue

Veronica Beard, The RealReal,
Blue Mercury

 

2014

 

100.0%

 

7,986

 

 

 

7,986

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,066,548

 

133.55

2914 Third Avenue

Planet Fitness

 

2006

 

100.0%

 

 

21,650

 

18,953

 

40,603

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

1,114,907

 

27.46

868 Broadway

Dr. Martens

 

2013

 

100.0%

 

2,031

 

 

 

2,031

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

859,826

 

423.35

313-315 Bowery 2

John Varvatos

 

2013

 

100.0%

 

6,600

 

 

 

6,600

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

527,076

 

79.86

120 West Broadway

Citizens Bank, Citi Bank

 

2013

 

100.0%

 

13,838

 

 

 

13,838

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

2,309,127

 

166.87

2520 Flatbush Avenue

Bob's Disc. Furniture, Capital One

 

2014

 

100.0%

 

 

 

29,114

 

29,114

 

—%

 

—%

 

100.0%

 

100.0%

 

100.0%

 

1,291,368

 

44.36

Williamsburg Collection 3

Sephora, SweetGreen,
Levain Bakery, Alo Yoga,
Madewell, Lululemon

 

2022

 

100.0%

 

50,842

 

 

 

50,842

 

95.3%

 

—%

 

 

95.3%

 

95.3%

 

5,365,186

 

110.77

991 Madison Avenue

Vera Wang, Gabriela Hearst

 

2016

 

100.0%

 

7,512

 

 

 

7,512

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

3,670,727

 

488.65

Gotham Plaza

Bank of America,
Footlocker, Apple Bank

 

2016

 

49.0 %

 

 

 

25,931

 

25,931

 

—%

 

—%

 

68.0%

 

68.0%

 

83.9%

 

1,515,919

 

86.02

 

 

 

 

 

 

 

181,839

 

34,614

 

88,822

 

305,275

 

91.0%

 

100.0%

 

88.9%

 

91.4%

 

97.7%

 

36,470,106

 

130.65


img226721374_19.jpg

 

Core Portfolio Retail Properties – Detail 1

Supplemental Report – September 30, 2024

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

In Place Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

Property

Key Tenants

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

Los Angeles Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8833 Beverly Blvd

Luxury Living

 

2022

 

97.0 %

 

9,757

 

 

 

9,757

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,350,377

 

138.40

Melrose Place Collection

The Row, Chloe,
Oscar de la Renta

 

2019

 

100.0 %

 

14,000

 

 

 

14,000

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

3,124,966

 

223.21

 

 

 

 

 

 

 

23,757

 

 

 

23,757

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

4,475,343

 

188.38

District of Columbia Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1739-53 & 1801-03
   Connecticut Avenue

  —

 

2012

 

100.0 %

 

20,669

 

 

 

20,669

 

32.3%

 

—%

 

—%

 

32.3%

 

32.3%

 

464,000

 

69.49

14th Street Collection (3 properties)

 Verizon

 

2021

 

100.0 %

 

19,077

 

 

 

19,077

 

63.5%

 

—%

 

—%

 

63.5%

 

100.0%

 

1,032,106

 

85.14

Rhode Island Place
   Shopping Center

Ross Dress for Less

 

2012

 

100.0 %

 

 

25,134

 

32,533

 

57,667

 

—%

 

100.0%

 

88.5%

 

93.5%

 

93.5%

 

1,919,422

 

35.60

M Street and Wisconsin Corridor
   (27 Properties)
 4

Lululemon, Duxiana,
Rag and Bone, Reformation,
Glossier, Alo Yoga, Aritzia

 

2011
2016
2019

 

26.7 %

 

261,607

 

 

 

261,607

 

86.6%

 

—%

 

—%

 

86.6%

 

88.5%

 

17,658,131

 

77.99

 

 

 

 

 

 

 

301,353

 

25,134

 

32,533

 

359,020

 

81.4%

 

100.0%

 

88.5%

 

83.3%

 

86.7%

 

21,073,658

 

70.45

Boston Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

165 Newbury Street

Starbucks

 

2016

 

100.0 %

 

1,050

 

 

 

1,050

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

312,576

 

297.69

 

 

 

 

 

 

 

1,050

 

 

 

1,050

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

312,576

 

297.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dallas Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henderson Avenue Portfolio
(14 properties)

Sprouts Market,
Warby Parker, Tecovas

 

2022

 

100.0 %

 

89,750

 

31,635

 

 

121,385

 

84.4%

 

100.0%

 

—%

 

88.4%

 

88.4%

 

4,498,197

 

41.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Street and Urban Retail

 

 

 

 

 

1,090,688

 

91,383

 

205,421

 

1,387,492

 

84.2%

 

100.0%

 

85.8%

 

85.5%

 

88.9%

 

$91,932,330

 

$77.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Street and Urban Retail

 

 

 

 

 

894,612

 

91,383

 

192,196

 

1,178,191

 

83.8%

 

100.0%

 

87.0%

 

85.6%

 

89.1%

 

$78,617,400

 

$77.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUBURBAN PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elmwood Park Shopping Center

Walgreens, Lidl,
Chase Bank, City MD

 

1998

 

100.0 %

 

 

43,531

 

100,457

 

143,988

 

—%

 

100.0%

 

85.2%

 

89.7%

 

96.9%

 

3,421,601

 

26.50

Marketplace of Absecon

Walgreens, Dollar Tree, Aldi

 

1998

 

100.0 %

 

 

46,724

 

57,832

 

104,556

 

—%

 

28.3%

 

80.4%

 

57.1%

 

78.3%

 

996,795

 

16.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Village Commons
   Shopping Center

Citibank, Ace Hardware

 

1998

 

100.0 %

 

 

 

87,128

 

87,128

 

—%

 

—%

 

87.6%

 

87.6%

 

87.6%

 

2,643,430

 

34.62

Branch Plaza

LA Fitness, The Fresh Market

 

1998

 

100.0 %

 

 

76,264

 

47,081

 

123,345

 

—%

 

100.0%

 

88.4%

 

95.6%

 

95.6%

 

3,323,554

 

28.19

Amboy Center

Stop & Shop (Ahold)

 

2005

 

100.0 %

 

 

37,266

 

26,106

 

63,372

 

—%

 

100.0%

 

80.8%

 

92.1%

 

92.1%

 

2,065,573

 

35.39

Crossroads Shopping Center

HomeGoods, PetSmart,
BJ's Wholesale Club

 

1998

 

49.0 %

 

 

202,727

 

105,286

 

308,013

 

—%

 

100.0%

 

76.2%

 

91.9%

 

96.8%

 

9,103,437

 

32.17

New Loudon Center

Price Chopper, Marshalls

 

1993

 

100.0 %

 

 

241,746

 

16,643

 

258,389

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

2,504,004

 

9.69

28 Jericho Turnpike

Kohl's

 

2012

 

100.0 %

 

 

96,363

 

 

96,363

 

—%

 

100.0%

 

—%

 

100.0%

 

100.0%

 

1,996,500

 

20.72

Bedford Green

Shop Rite, CVS

 

2014

 

100.0 %

 

 

37,981

 

52,608

 

90,589

 

—%

 

100.0%

 

55.1%

 

73.9%

 

73.9%

 

2,284,577

 

34.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Town Line Plaza 5

Wal-Mart, Stop & Shop (Ahold)

 

1998

 

100.0 %

 

 

163,159

 

43,187

 

206,346

 

—%

 

100.0%

 

79.1%

 

95.6%

 

95.6%

 

1,472,761

 

14.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Methuen Shopping Center

Wal-Mart, Market Basket

 

1998

 

100.0 %

 

 

120,004

 

10,017

 

130,021

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

1,467,751

 

11.29

Crescent Plaza

Home Depot, Shaw's

 

1993

 

100.0 %

 

 

156,985

 

61,017

 

218,002

 

—%

 

100.0%

 

95.9%

 

98.9%

 

100.0%

 

2,158,737

 

10.02

201 Needham Street

Michael's

 

2014

 

100.0 %

 

 

20,409

 

 

20,409

 

—%

 

100.0%

 

—%

 

100.0%

 

100.0%

 

711,662

 

34.87

163 Highland Avenue

Staples, Petco

 

2015

 

100.0 %

 

 

40,505

 

 

40,505

 

—%

 

100.0%

 

—%

 

100.0%

 

100.0%

 

1,490,575

 

36.80


img226721374_19.jpg

 

Core Portfolio Retail Properties – Detail 1

Supplemental Report – September 30, 2024

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

In Place Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

Property

Key Tenants

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vermont

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Gateway Shopping Center

Shaw's (Supervalu), Starbucks

 

1999

 

100.0 %

 

 

73,184

 

29,670

 

102,854

 

—%

 

100.0%

 

88.6%

 

96.7%

 

96.7%

 

2,293,650

 

23.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hobson West Plaza

Garden Fresh Markets

 

1998

 

100.0 %

 

 

51,692

 

47,270

 

98,962

 

—%

 

100.0%

 

85.2%

 

92.9 %

 

94.0%

 

1,359,021

 

14.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indiana

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merrillville Plaza

Dollar Tree, TJ Maxx,
DD's Discount (Ross)

 

1998

 

100.0 %

 

 

123,144

 

112,782

 

235,926

 

—%

 

100.0%

 

84.5%

 

92.6 %

 

92.6%

 

3,135,627

 

14.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bloomfield Town Square

HomeGoods, TJ Maxx,
Dick's Sporting Goods, Burlington

 

1998

 

100.0 %

 

 

153,332

 

81,619

 

234,951

 

—%

 

100.0%

 

93.9%

 

97.9 %

 

98.7%

 

4,240,815

 

18.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Town Center and Other
   (1 property)

Lowes, Dick's
Sporting Goods, Target

 

2003

 

100.0 %

 

 

678,430

 

21,891

 

700,321

 

—%

 

89.7%

 

100.0%

 

90.0 %

 

97.3%

 

10,778,568

 

17.10

Market Square Shopping Center

Trader Joe's, TJ Maxx

 

2003

 

100.0 %

 

 

42,850

 

59,197

 

102,047

 

—%

 

100.0%

 

96.8%

 

98.1%

 

100.0%

 

3,321,484

 

33.17

Naamans Road

Jared Jewelers, American Red Cross

 

2006

 

100.0 %

 

 

 

19,865

 

19,865

 

—%

 

—%

 

63.8%

 

63.8 %

 

100.0%

 

711,939

 

56.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark Plaza

  —

 

1993

 

100.0 %

 

 

104,956

 

1,900

 

106,856

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

246,274

 

2.30

Plaza 422

Home Depot

 

1993

 

100.0 %

 

 

139,968

 

16,311

 

156,279

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

956,954

 

6.12

Chestnut Hill

  —

 

2006

 

100.0 %

 

 

 

36,492

 

36,492

 

—%

 

—%

 

100.0%

 

100.0%

 

100.0%

 

993,248

 

27.22

Abington Towne Center 6

Target, TJ Maxx

 

1998

 

100.0 %

 

 

184,616

 

32,255

 

216,871

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

1,352,743

 

22.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Suburban Properties

 

 

 

 

 

 

2,835,836

 

1,066,614

 

3,902,450

 

—%

 

96.4 %

 

86.0 %

 

93.5 %

 

96.4 %

 

$65,031,279

 

$19.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Suburban Properties

 

 

 

 

 

 

2,732,445

 

1,012,918

 

3,745,363

 

—%

 

96.2%

 

86.5%

 

93.6%

 

96.4%

 

$60,388,526

 

$18.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core Properties

 

 

 

 

 

1,090,688

 

2,927,219

 

1,272,035

 

5,289,942

 

84.2%

 

96.5%

 

86.0%

 

91.4%

 

94.4%

 

$156,963,609

 

$34.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Core Properties

 

 

 

 

 

894,612

 

2,823,828

 

1,205,114

 

4,923,554

 

83.8%

 

96.3%

 

86.6%

 

91.7%

 

94.7%

 

$139,005,926

 

$32.64

 

 

 

1.
Excludes properties under development, redevelopment and pre-stabilized, see Development and Redevelopment Activity page of this Supplemental Report. The above in place occupancy and rent amounts only include spaces where leases have commenced. Leased occupancy includes spaces for which leases have been signed and not yet commenced. ABR and ABR per square foot correlates to in place occupancy.
2.
Represents the annual base rent paid to Acadia pursuant to a master lessee and does not reflect the rent paid by the retail tenants at the property.
3.
The Company’s stated legal ownership is 49.99%. However, given the preferences embedded in its interests, the Company did not attribute any value to the 50.01% non-controlling interest holders.
4.
Excludes 94,000 square feet of office GLA.
5.
Anchor GLA includes a 97,300 square foot Wal-Mart store which is not owned by the Company. This square footage has been excluded for calculating annualized base rent per square foot.
6.
Anchor GLA includes a 157,616 square foot Target store which is not owned by the Company. This square footage has been excluded for calculating annualized base rent per square foot.

 


 

 

img226721374_20.jpg

 

Core Portfolio – Top Tenants 1

Supplemental Report – September 30, 2024

(Pro-Rata Basis)

 

 

 

Number of

 

 

Combined

 

 

Percentage of Total 2

 

Tenant

 

Stores

 

 

GLA

 

 

ABR

 

 

GLA

 

 

ABR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Target

 

 

3

 

 

 

408,895

 

 

$

8,323,009

 

 

 

7.0

 %

 

 

5.5

%

TJX Companies 3

 

 

9

 

 

 

252,043

 

 

 

3,105,924

 

 

 

4.3

 %

 

 

2.1

%

Walgreens

 

 

4

 

 

 

68,393

 

 

 

2,887,312

 

 

 

1.2

 %

 

 

1.9

%

PetSmart, Inc.

 

 

4

 

 

 

76,257

 

 

 

2,794,473

 

 

 

1.3

 %

 

 

1.9

%

Lululemon

 

 

2

 

 

 

7,533

 

 

 

2,593,590

 

 

 

0.1

 %

 

 

1.7

%

Trader Joe's

 

 

3

 

 

 

40,862

 

 

 

2,532,593

 

 

 

0.7

 %

 

 

1.7

%

Fast Retailing 4

 

 

2

 

 

 

32,013

 

 

 

2,494,313

 

 

 

0.5

 %

 

 

1.7

%

ALO Yoga

 

 

2

 

 

 

22,566

 

 

 

2,447,658

 

 

 

0.4

 %

 

 

1.6

%

Supervalu Inc. 5

 

 

2

 

 

 

123,409

 

 

 

2,061,142

 

 

 

2.1

 %

 

 

1.4

%

Bob's Discount Furniture

 

 

2

 

 

 

68,793

 

 

 

2,027,670

 

 

 

1.2

 %

 

 

1.3

%

Tapestry 6

 

 

2

 

 

 

4,250

 

 

 

1,799,519

 

 

 

0.1

 %

 

 

1.2

%

Watches of Switzerland 7

 

 

2

 

 

 

13,863

 

 

 

1,756,483

 

 

 

0.2

 %

 

 

1.2

%

Royal Ahold 8

 

 

2

 

 

 

103,125

 

 

 

1,646,284

 

 

 

1.8

 %

 

 

1.1

%

Ulta Salon Cosmetic & Fragrance

 

 

3

 

 

 

31,497

 

 

 

1,550,757

 

 

 

0.5

 %

 

 

1.0

%

Dick's Sporting Goods, Inc

 

 

2

 

 

 

98,805

 

 

 

1,544,276

 

 

 

1.7

 %

 

 

1.0

%

The Home Depot

 

 

2

 

 

 

187,914

 

 

 

1,345,020

 

 

 

3.1

 %

 

 

0.9

%

Citibank

 

 

4

 

 

 

16,160

 

 

 

1,337,924

 

 

 

0.3

 %

 

 

0.9

%

Gap 9

 

 

2

 

 

 

37,895

 

 

 

1,329,165

 

 

 

0.6

 %

 

 

0.9

%

Michaels Stores, Inc.

 

 

2

 

 

 

45,285

 

 

 

1,283,810

 

 

 

0.8

 %

 

 

0.9

%

Veronica Beard

 

 

2

 

 

 

4,136

 

 

 

1,164,628

 

 

 

0.1

 %

 

 

0.8

%

TOTAL

 

 

56

 

 

 

1,643,694

 

 

$

46,025,550

 

 

 

28.0

%

 

 

30.6

%

 

1.
In accordance with the Company's policy of not disclosing the terms of individual leases, this list does not include tenants that operate at only one Acadia Core location. The following tenants with single locations that would otherwise be included in our top 20 tenants are: Lowe's (Town Center), Kohl's (28 Jericho Turnpike), Bang & Olufsen (Soho), Nordstrom Rack (State and Washington) and Vera Wang (991 Madison).
2.
Totals may not foot due to rounding.
3.
TJ Maxx (6 locations), HomeGoods (2 locations), Marshalls (1 location)
4.
Uniqlo (1 location), Theory (1 location)
5.
Shaw’s (2 locations)
6.
Kate Spade (2 locations)
7.
Grand Seiko (1 location), Betteridge Jewelers (1 location)
8.
Stop and Shop (2 locations)
9.
Old Navy (2 locations)

 


 

 

img226721374_21.jpg

 

Core Portfolio – Lease Expirations

Supplemental Report – September 30, 2024

(Pro-Rata Basis)

 

 

 

Street Tenants

 

 

Anchor Tenants

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

 

 

GLA

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

M to M 1

 

 

3

 

 

 

4,162

 

 

 

0.6

%

 

$

53.29

 

 

 

0.3

%

 

 

 

 

 

 

 

 

%

 

$

 

 

 

%

2024 (Remainder)

 

 

9

 

 

 

15,927

 

 

 

2.1

%

 

 

59.28

 

 

 

1.4

%

 

 

3

 

 

 

208,796

 

 

 

8.5

%

 

 

9.90

 

 

 

5.6

%

2025

 

 

28

 

 

 

120,258

 

 

 

16.0

%

 

 

98.16

 

 

 

17.0

%

 

 

9

 

 

 

376,598

 

 

 

15.3

%

 

 

19.14

 

 

 

19.6

%

2026

 

 

29

 

 

 

73,897

 

 

 

9.9

%

 

 

146.12

 

 

 

15.5

%

 

 

10

 

 

 

424,984

 

 

 

17.2

%

 

 

10.78

 

 

 

12.5

%

2027

 

 

20

 

 

 

37,385

 

 

 

5.0

%

 

 

136.44

 

 

 

7.3

%

 

 

5

 

 

 

155,675

 

 

 

6.3

%

 

 

21.38

 

 

 

9.0

%

2028

 

 

21

 

 

 

193,762

 

 

 

25.8

%

 

 

65.88

 

 

 

18.3

%

 

 

11

 

 

 

483,822

 

 

 

19.6

%

 

 

12.43

 

 

 

16.3

%

2029

 

 

26

 

 

 

54,886

 

 

 

7.3

%

 

 

103.11

 

 

 

8.1

%

 

 

12

 

 

 

374,283

 

 

 

15.2

%

 

 

15.16

 

 

 

15.4

%

2030

 

 

10

 

 

 

66,912

 

 

 

8.9

%

 

 

76.24

 

 

 

7.3

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

%

2031

 

 

7

 

 

 

38,428

 

 

 

5.1

%

 

 

85.35

 

 

 

4.7

%

 

 

2

 

 

 

50,566

 

 

 

2.1

%

 

 

16.97

 

 

 

2.3

%

2032

 

 

16

 

 

 

54,851

 

 

 

7.3

%

 

 

117.49

 

 

 

9.3

%

 

 

2

 

 

 

62,382

 

 

 

2.5

%

 

 

12.65

 

 

 

2.1

%

2033

 

 

20

 

 

 

42,859

 

 

 

5.7

%

 

 

84.14

 

 

 

5.2

%

 

 

1

 

 

 

28,881

 

 

 

1.2

%

 

 

14.50

 

 

 

1.1

%

Thereafter

 

 

11

 

 

 

46,697

 

 

 

6.2

%

 

 

83.71

 

 

 

5.6

%

 

 

7

 

 

 

299,538

 

 

 

12.1

%

 

 

19.52

 

 

 

15.9

%

Total 2

 

 

200

 

 

 

750,024

 

 

 

100.0

%

 

$

92.84

 

 

 

100.0

%

 

 

62

 

 

 

2,465,525

 

 

 

100.0

%

 

$

14.92

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

 

 

 

 

Total Vacant 2

 

 

 

144,588

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

103,387

 

 

 

 

 

 

 

 

 

 

Total Square Feet 2

 

 

 

894,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,823,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shop Tenants

 

 

Total Tenants

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

 

 

GLA

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

 

%

 

 

3

 

 

 

4,162

 

 

 

0.1

%

 

 

53.29

 

 

 

0.2

%

2024 (Remainder)

 

 

10

 

 

 

21,831

 

 

 

2.1

%

 

 

37.19

 

 

 

2.5

%

 

 

22

 

 

 

246,554

 

 

 

5.8

%

 

 

15.50

 

 

 

2.8

%

2025

 

 

38

 

 

 

130,150

 

 

 

12.5

%

 

 

27.37

 

 

 

10.9

%

 

 

75

 

 

 

627,006

 

 

 

14.7

%

 

 

36.00

 

 

 

16.2

%

2026

 

 

37

 

 

 

130,702

 

 

 

12.5

%

 

 

25.95

 

 

 

10.4

%

 

 

76

 

 

 

629,582

 

 

 

14.8

%

 

 

29.82

 

 

 

13.5

%

2027

 

 

37

 

 

 

140,051

 

 

 

13.4

%

 

 

34.25

 

 

 

14.7

%

 

 

62

 

 

 

333,110

 

 

 

7.8

%

 

 

39.70

 

 

 

9.5

%

2028

 

 

35

 

 

 

143,791

 

 

 

13.8

%

 

 

35.19

 

 

 

15.5

%

 

 

67

 

 

 

821,375

 

 

 

19.3

%

 

 

29.02

 

 

 

17.1

%

2029

 

 

30

 

 

 

128,201

 

 

 

12.3

%

 

 

26.63

 

 

 

10.5

%

 

 

68

 

 

 

557,370

 

 

 

13.1

%

 

 

26.46

 

 

 

10.6

%

2030

 

 

9

 

 

 

22,285

 

 

 

2.1

%

 

 

40.77

 

 

 

2.8

%

 

 

19

 

 

 

89,197

 

 

 

2.1

%

 

 

67.38

 

 

 

4.3

%

2031

 

 

14

 

 

 

80,227

 

 

 

7.7

%

 

 

25.71

 

 

 

6.3

%

 

 

23

 

 

 

169,221

 

 

 

4.0

%

 

 

36.64

 

 

 

4.5

%

2032

 

 

25

 

 

 

96,152

 

 

 

9.2

%

 

 

33.17

 

 

 

9.8

%

 

 

43

 

 

 

213,385

 

 

 

5.0

%

 

 

48.84

 

 

 

7.5

%

2033

 

 

21

 

 

 

85,791

 

 

 

8.2

%

 

 

32.14

 

 

 

8.5

%

 

 

42

 

 

 

157,531

 

 

 

3.7

%

 

 

43.06

 

 

 

4.9

%

Thereafter

 

 

18

 

 

 

64,275

 

 

 

6.2

%

 

 

40.97

 

 

 

8.1

%

 

 

36

 

 

 

410,511

 

 

 

9.6

%

 

 

30.18

 

 

 

8.9

%

Total 2

 

 

274

 

 

 

1,043,456

 

 

 

100.0

%

 

$

31.23

 

 

 

100.0

%

 

 

536

 

 

 

4,259,005

 

 

 

100.0

%

 

$

32.64

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

 

 

 

 

Total Vacant 2

 

 

 

161,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

409,634

 

 

 

 

 

 

 

 

 

 

Total Square Feet 2

 

 

 

1,205,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,923,554

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
Leases currently under month to month or in process of renewal.
2.
Totals may not foot due to rounding.

 

 

img226721374_22.jpg

 

Core Portfolio – New and Renewal Rent Spreads 1

Supplemental Report – September 30, 2024

 

 

 

 

Quarter Ended

 

 

Year to Date

 

 

 

March 31, 2024

 

 

June 30, 2024

 

September 30, 2024

 

 

September 30, 2024

 

 

 

GAAP 2

 

 

Cash 3

 

 

GAAP 2

 

 

Cash 3

 

GAAP 2

 

 

Cash 3

 

 

GAAP 2

 

 

Cash 3

 

New Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of new leases executed

 

 

2

 

 

 

2

 

 

 

4

 

 

 

4

 

 

5

 

 

 

5

 

 

 

11

 

 

 

11

 

GLA

 

 

3,460

 

 

 

3,460

 

 

 

10,929

 

 

 

10,929

 

 

12,542

 

 

 

12,542

 

 

 

26,931

 

 

 

26,931

 

New base rent

 

$

40.04

 

 

$

35.74

 

 

$

90.18

 

 

$

78.81

 

$

80.82

 

 

$

71.03

 

 

$

79.38

 

 

$

69.65

 

Previous base rent

 

$

29.91

 

 

$

30.90

 

 

$

49.69

 

 

$

50.77

 

$

46.84

 

 

$

48.74

 

 

$

45.82

 

 

$

47.27

 

Average cost per square foot

 

$

49.36

 

 

$

49.36

 

 

$

88.18

 

 

$

88.18

 

$

104.35

 

 

$

104.35

 

 

$

90.72

 

 

$

90.72

 

Weighted Average Lease Term (years)

 

 

10.0

 

 

 

10.0

 

 

 

9.7

 

 

 

9.7

 

 

11.6

 

 

 

11.6

 

 

 

10.6

 

 

 

10.6

 

Percentage growth in base rent

 

 

33.9

%

 

 

15.7

%

 

 

81.5

%

 

 

55.2

%

 

72.6

 %

 

 

45.7

 %

 

 

73.2

 %

 

 

47.3

 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewal Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of renewal leases executed

 

 

20

 

 

 

20

 

 

 

14

 

 

 

14

 

 

7

 

 

 

7

 

 

 

41

 

 

 

41

 

GLA

 

 

184,391

 

 

 

184,391

 

 

 

67,887

 

 

 

67,887

 

 

173,205

 

 

 

173,205

 

 

 

425,483

 

 

 

425,483

 

New base rent

 

$

22.53

 

 

$

22.24

 

 

$

75.23

 

 

$

72.13

 

$

27.06

 

 

$

26.16

 

 

$

32.78

 

 

$

31.80

 

Expiring base rent

 

$

20.47

 

 

$

21.19

 

 

$

64.95

 

 

$

69.23

 

$

25.55

 

 

$

26.26

 

 

$

29.63

 

 

$

30.92

 

Average cost per square foot

 

$

0.45

 

 

$

0.45

 

 

$

 

 

$

 

$

0.58

 

 

$

0.58

 

 

$

0.43

 

 

$

0.43

 

Weighted Average Lease Term (years)

 

 

4.6

 

 

 

4.6

 

 

 

5.5

 

 

 

5.5

 

 

4.7

 

 

 

4.7

 

 

 

4.8

 

 

 

4.8

 

Percentage growth in base rent

 

 

10.1

%

 

 

5.0

%

 

 

15.8

%

 

 

4.2

%

 

5.9

 %

 

 

(0.4

)%

 

 

10.6

 %

 

 

2.8

 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New and Renewal Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of new and renewal leases executed

 

 

22

 

 

 

22

 

 

 

18

 

 

 

18

 

 

12

 

 

 

12

 

 

 

52

 

 

 

52

 

GLA commencing

 

 

187,851

 

 

 

187,851

 

 

 

78,816

 

 

 

78,816

 

 

185,747

 

 

 

185,747

 

 

 

452,414

 

 

 

452,414

 

New base rent

 

$

22.85

 

 

$

22.49

 

 

$

77.31

 

 

$

73.06

 

$

30.69

 

 

$

29.19

 

 

$

35.55

 

 

$

34.05

 

Expiring base rent

 

$

20.64

 

 

$

21.37

 

 

$

62.83

 

 

$

66.67

 

$

26.99

 

 

$

27.78

 

 

$

30.59

 

 

$

31.89

 

Average cost per square foot

 

$

1.35

 

 

$

1.35

 

 

$

12.23

 

 

$

12.23

 

$

7.58

 

 

$

7.58

 

 

$

5.80

 

 

$

5.80

 

Weighted Average Lease Term (years)

 

 

4.7

 

 

 

4.7

 

 

 

6.1

 

 

 

6.1

 

 

5.1

 

 

 

5.1

 

 

 

5.1

 

 

 

5.1

 

Percentage growth in base rent

 

 

10.7

%

 

 

5.2

%

 

 

23.0

%

 

 

9.6

%

 

13.7

 %

 

 

5.1

 %

 

 

16.2

 %

 

 

6.8

 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
Based on lease execution dates. Does not include leased square footage and costs related to first generation space and the Company's construction and/or redevelopment projects (see Development and Redevelopment Activity page of this Supplemental Report) in both new and renewal leases. Renewal leases include exercised options.
2.
Rents are calculated on a straight-line ("GAAP") basis and do not incorporate above- or below-market lease adjustments.
3.
Rents have not been calculated on a straight-line basis. Previous/expiring rent is that as of time of expiration and includes any percentage rent paid as well. New rent is that which is paid at commencement.
(1)

 

 

img226721374_23.jpg

 

Core Portfolio – Capital Expenditures

Supplemental Report – September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Year to Date

 

 

 

March 31, 2024

 

 

June 30, 2024

 

 

September 30, 2024

 

 

September 30, 2024

 

 

December 31, 2023

 

Leasing Commissions

 

$

560

 

 

$

1,362

 

 

$

544

 

 

$

2,466

 

 

$

5,941

 

Tenant Improvements

 

 

1,212

 

 

 

907

 

 

 

2,701

 

 

 

4,820

 

 

 

10,594

 

Maintenance Capital Expenditures

 

 

1,640

 

 

 

2,143

 

 

 

2,037

 

 

 

5,820

 

 

 

8,618

 

Total Capital Expenditures

 

$

3,412

 

 

$

4,412

 

 

$

5,282

 

 

$

13,106

 

 

$

25,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

img226721374_24.jpg

 

Fund Overview

Supplemental Report – September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

I. KEY METRICS

 

Fund I

 

Fund II

 

Fund III

 

Fund IV

 

Fund V

 

Total

General Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vintage

 

 

Sep-2001

 

 

Jun-2004

 

 

May-2007

 

 

May-2012

 

 

Aug-2016

 

 

 

Fund Size

 

$

 

90.0

 

 Million

 

$

 

472.0

 

 Million 2

 

$

 

502.5

 

 Million

 

$

 

540.6

 

 Million

 

$

 

520.0

 

 Million

 

$

 

2,125.1

 

 Million

Acadia's Commitment

 

$

 

20.0

 

 Million

 

$

 

291.2

 

 Million

 

$

 

123.3

 

 Million

 

$

 

125.0

 

 Million

 

$

 

104.5

 

 Million

 

$

 

664.0

 

 Million

Acadia's Pro-Rata Share

 

 

 

22.2

 

%

 

 

 

 

61.7

 

% 2

 

 

 

 

24.5

 

%

 

 

 

 

23.1

 

%

 

 

 

 

20.1

 

%

 

 

 

 

31.2

 

%

 

Acadia's Promoted Share 1

 

 

 

37.8

 

%

 

 

 

 

69.4

 

%

 

 

 

 

39.6

 

%

 

 

 

 

38.5

 

%

 

 

 

 

36.1

 

%

 

 

 

 

45.0

 

%

 

Preferred Return

 

 

 

9.0

 

%

 

 

 

 

8.0

 

%

 

 

 

 

6.0

 

%

 

 

 

 

6.0

 

%

 

 

 

 

6.0

 

%

 

 

 

6.4

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-Quarter, Fund-Level Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Contributions 2

 

$

 

86.6

 

 Million

 

$

 

559.4

 

 Million

 

$

 

448.1

 

 Million

 

$

 

506.0

 

 Million

 

$

 

462.6

 

 Million

 

$

 

2,062.7

 

 Million

Cumulative Net Distributions 3

 

$

 

195.4

 

 Million

 

$

 

172.9

 

 Million

 

$

 

603.5

 

 Million

 

$

 

221.4

 

 Million

 

$

 

131.1

 

 Million

 

$

 

1,324.3

 

 Million

Net Distributions/Contributions

 

 

 

225.6

 

%

 

 

 

 

30.9

 

%

 

 

 

 

134.7

 

%

 

 

 

 

43.8

 

%

 

 

 

 

28.3

 

%

 

 

 

 

64.2

 

%

 

Unfunded Commitment 4

 

$

 

0.0

 

 Million

 

$

 

0.0

 

 Million

 

$

 

1.9

 

 Million

 

$

 

24.0

 

 Million

 

$

 

57.4

 

 Million

 

$

 

83.3

 

 Million

Investment Period Closes

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

 

 

 

 

Currently in a Promote Position? (Yes/No)

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

II. FEES & PRIORITY DISTRIBUTIONS EARNED BY ACADIA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Type:

 

 

Applicable to

 

 

Description

Asset Management

 

 

Fund I, II & II

 

 

0%

Asset Management 5

 

 

Fund IV

 

 

0.75% of Implied Capital

Asset Management 5

 

 

Fund V

 

 

1.25% of Implied Capital

Property Management

 

 

All funds

 

 

4.0% of gross property revenues

Leasing

 

 

All funds

 

 

Market-rate leasing commissions

Construction/Project Management

 

 

All funds

 

 

Market-rate fees

Development

 

 

Fund III, IV & V

 

 

3.0% of total project costs

 

 

 

 

 

 

 

 


 

 

img226721374_24.jpg

 

Fund Overview

Supplemental Report – September 30, 2024

 

 

1.
Acadia's "Promoted Share" reflects Acadia's share of fund profits once all partners (including Acadia) have received a return of their cumulative contributions plus their cumulative preferred return. Acadia's Promoted Share equals a 20% promote plus Acadia's pro-rata share of the remaining 80%.
2.
With regard to Fund II, the additional contributions over original Fund Size reflects prior-period distributions that were re-contributed to the Fund during 2016, 2020, 2021 and 2022 to fund the on-going redevelopment of existing Fund II investments. The $472 million reflects an incremental $172 million of capital contributed in connection with the City Point recapitalization. Fund II contains one remaining investment, City Point. During the second quarter 2022, the Company increased its ownership in Fund II and Mervyns II from 28% to 40%. Additionally, during the third quarter 2022, the Company increased its ownership in Fund II from 40% to 61.7%. During the first quarter 2023, Mervyns II distributed the Albertsons shares to its investors upon expiration of the lock-up agreement.
3.
Net of fees and promote. Fund I has made its final distribution and was fully liquidated in 2018.
4.
Unfunded Commitments are set aside to complete leasing and development at existing fund investments. The Unfunded Commitment will not equal Fund Size less Cumulative Contributions in those instances where certain fund distributions have been marked as recallable or where the fund has released commitments due to, among other reasons, the closing of the fund's investment period or accelerated asset sales.
5.
Implied Capital is Fund Size less capital attributed to sold investments or released.

img226721374_19.jpg

 

Investment Management Retail Properties – Detail 1

Supplemental Report – September 30, 2024

 

 

 

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

Property

 

Key Tenants

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund II Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Point 2

 

Primark, Target, Sephora,
Basis Schools,
Alamo Drafthouse,
Trader Joe's

 

2007

 

 

94.2

%

 

 

 

 

 

330,448

 

 

 

205,815

 

 

 

536,263

 

 

 

%

 

 

100.0

%

 

 

44.2

%

 

 

78.6

%

 

 

85.9

%

 

$

19,635,801

 

 

$

46.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund II

 

 

 

 

 

 

 

 

 

 

 

 

330,448

 

 

 

205,815

 

 

 

536,263

 

 

 

%

 

 

100.0

%

 

 

44.2

%

 

 

78.6

%

 

 

85.9

%

 

$

19,635,801

 

 

$

46.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund III Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

640 Broadway

 

 

2012

 

 

100.0

%

 

 

4,547

 

 

 

 

 

 

 

 

 

4,547

 

 

 

63.6

%

 

 

%

 

 

%

 

 

63.6

%

 

 

93.4

%

 

$

706,994

 

 

$

244.63

 

Total - Fund III

 

 

 

 

 

 

 

 

 

4,547

 

 

 

 

 

 

 

 

 

4,547

 

 

 

63.6

%

 

 

%

 

 

%

 

 

63.6

%

 

 

93.4

%

 

$

706,994

 

 

$

244.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801 Madison Avenue

 

 

2015

 

 

100.0

%

 

 

2,522

 

 

 

 

 

 

 

 

 

2,522

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

$

300,000

 

 

$

118.95

 

210 Bowery

 

 

2012

 

 

100.0

%

 

 

2,538

 

 

 

 

 

 

 

 

 

2,538

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

27 East 61st Street

 

 

2014

 

 

100.0

%

 

 

4,177

 

 

 

 

 

 

 

 

 

4,177

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

17 East 71st Street

 

The Row

 

2014

 

 

100.0

%

 

 

8,432

 

 

 

 

 

 

 

 

 

8,432

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

2,116,939

 

 

 

251.06

 

1035 Third Avenue 3

 

 

2015

 

 

100.0

%

 

 

7,634

 

 

 

 

 

 

 

 

 

7,634

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,222,748

 

 

 

160.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BOSTON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurants at Fort Point

 

Santander Bank

 

2016

 

 

100.0

%

 

 

15,711

 

 

 

 

 

 

 

 

 

15,711

 

 

 

9.1

%

 

 

%

 

 

%

 

 

9.1

%

 

 

9.1

%

 

 

224,438

 

 

 

157.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rhode Island

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650 Bald Hill Road

 

Dick's Sporting Goods,
Burlington

 

2015

 

 

90.0

%

 

 

 

 

 

55,000

 

 

 

105,448

 

 

 

160,448

 

 

 

%

 

 

100.0

%

 

 

77.7

%

 

 

85.3

%

 

 

85.3

%

 

 

2,092,896

 

 

 

15.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MID-ATLANTIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eden Square

 

Giant Food, LA Fitness

 

2014

 

 

90.0

%

 

 

 

 

 

116,003

 

 

 

113,170

 

 

 

229,173

 

 

 

%

 

 

100.0

%

 

 

92.8

%

 

 

96.5

%

 

 

98.6

%

 

 

3,581,722

 

 

 

16.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broughton Street Portfolio
   (13 properties)

 

H&M, Lululemon, Warby Parker,
Kendra Scott, Starbucks

 

2014

 

 

100.0

%

 

 

94,693

 

 

 

 

 

 

 

 

 

94,693

 

 

 

90.2

%

 

 

%

 

 

%

 

 

90.2

%

 

 

96.0

%

 

 

3,205,420

 

 

 

37.54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Union and Fillmore
Collection (1 property)

 

Bonobos

 

2015

 

 

90.0

%

 

 

1,044

 

 

 

 

 

 

 

 

 

1,044

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

147,585

 

 

 

141.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund IV

 

 

 

 

 

 

 

 

 

136,751

 

 

 

171,003

 

 

 

218,618

 

 

 

526,372

 

 

 

77.8

%

 

 

100.0

%

 

 

85.5

%

 

 

88.2

%

 

 

90.2

%

 

$

12,891,748

 

 

$

27.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Mexico

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plaza Santa Fe

 

TJ Maxx, Best Buy,
Ross Dress for Less

 

2017

 

 

100.0

%

 

 

 

 

 

153,983

 

 

 

70,169

 

 

 

224,152

 

 

 

%

 

 

100.0

%

 

 

86.2

%

 

 

95.7

%

 

 

99.9

%

 

$

4,113,674

 

 

$

19.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


img226721374_19.jpg

 

Investment Management Retail Properties – Detail 1

Supplemental Report – September 30, 2024

 

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

Property

 

Key Tenants

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Ridge Plaza

 

Kirkland's, Office Depot

 

2022

 

 

90.0

%

 

 

 

 

 

 

 

 

217,617

 

 

 

217,617

 

 

 

%

 

 

%

 

 

90.0

%

 

 

90.0

%

 

 

91.9

%

 

 

4,761,317

 

 

 

24.31

 

La Frontera Village

 

Kohl's, Hobby Lobby, Burlington, Marshalls

 

2022

 

 

90.0

%

 

 

 

 

 

203,619

 

 

 

330,930

 

 

 

534,549

 

 

 

%

 

 

85.0

%

 

 

87.9

%

 

 

86.8

%

 

 

95.0

%

 

 

6,460,249

 

 

 

13.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MIDWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Towne Center

 

Kohl's, Jo-Ann's, DSW

 

2017

 

 

100.0

%

 

 

 

 

 

145,389

 

 

 

45,141

 

 

 

190,530

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

2,416,131

 

 

 

12.68

 

Fairlane Green

 

TJ Maxx, Michaels, Burlington

 

2017

 

 

100.0

%

 

 

 

 

 

109,952

 

 

 

160,235

 

 

 

270,187

 

 

 

%

 

 

100.0

%

 

 

97.1

%

 

 

98.3

%

 

 

98.3

%

 

 

5,245,306

 

 

 

19.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frederick County (1 property)

 

Lidl, Advance Auto, Starbucks

 

2019

 

 

90.0

%

 

 

 

 

 

90,053

 

 

 

146,454

 

 

 

236,507

 

 

 

%

 

 

100.0

%

 

 

80.1

%

 

 

87.7

%

 

 

91.3

%

 

 

3,758,967

 

 

 

18.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tri-City Plaza

 

TJ Maxx, HomeGoods, ShopRite

 

2019

 

 

90.0

%

 

 

 

 

 

129,940

 

 

 

172,769

 

 

 

302,709

 

 

 

%

 

 

100.0

%

 

 

84.0

%

 

 

90.9

%

 

 

94.7

%

 

 

4,005,606

 

 

 

14.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstate

 

ShopRite, Best Buy, DSW, PetSmart

 

2021

 

 

100.0

%

 

 

 

 

 

264,314

 

 

 

122,466

 

 

 

386,780

 

 

 

%

 

 

74.1

%

 

 

74.5

%

 

 

74.2

%

 

 

97.9

%

 

 

6,058,470

 

 

 

21.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shoppes at South Hills

 

ShopRite, At Home,
Ashley Furniture

 

2022

 

 

90.0

%

 

 

 

 

 

416,804

 

 

 

96,104

 

 

 

512,908

 

 

 

%

 

 

80.7

%

 

 

58.2

%

 

 

76.5

%

 

 

76.5

%

 

 

4,459,606

 

 

 

11.36

 

Mohawk Commons

 

Lowe's, Target

 

2023

 

 

90.0

%

 

 

 

 

 

330,874

 

 

 

70,299

 

 

 

401,173

 

 

 

%

 

 

100.0

%

 

 

89.9

%

 

 

98.2

%

 

 

100.0

%

 

 

5,657,112

 

 

 

14.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monroe Marketplace

 

Kohl's, Dick's
Sporting Goods,
Giant Food

 

2021

 

 

100.0

%

 

 

 

 

 

263,376

 

 

 

108,276

 

 

 

371,652

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

4,459,795

 

 

 

12.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rhode Island

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lincoln Commons

 

Stop and Shop, Marshalls,
HomeGoods

 

2019

 

 

100.0

%

 

 

 

 

 

155,279

 

 

 

305,534

 

 

 

460,813

 

 

 

%

 

 

100.0

%

 

 

94.1

%

 

 

96.1

%

 

 

96.4

%

 

 

5,966,607

 

 

 

13.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vermont

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maple Tree Place 4

 

Shaw's, Dick's Sporting Goods, Best Buy, Old Navy

 

2023

 

 

100.0

%

 

 

 

 

 

246,738

 

 

 

150,031

 

 

 

396,769

 

 

 

%

 

 

100.0

%

 

 

57.9

%

 

 

84.1

%

 

 

96.3

%

 

 

6,637,120

 

 

 

19.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virginia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landstown Commons

 

Best Buy, Burlington,
Ross Dress for Less

 

2019

 

 

100.0

%

 

 

 

 

 

87,883

 

 

 

292,316

 

 

 

380,199

 

 

 

%

 

 

100.0

%

 

 

95.3

%

 

 

96.4

%

 

 

96.4

%

 

 

7,580,653

 

 

 

20.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Palm Coast Landing

 

TJ Maxx, PetSmart,
Ross Dress for Less

 

2019

 

 

100.0

%

 

 

 

 

 

73,241

 

 

 

98,558

 

 

 

171,799

 

 

 

%

 

 

100.0

%

 

 

93.3

%

 

 

96.2

%

 

 

96.2

%

 

 

3,496,692

 

 

 

21.16

 

Cypress Creek

 

Hobby Lobby, Total Wine, HomeGoods

 

2023

 

 

100.0

%

 

 

 

 

 

167,978

 

 

 

71,678

 

 

 

239,656

 

 

 

%

 

 

100.0

%

 

 

95.1

%

 

 

98.5

%

 

 

98.5

%

 

 

5,050,839

 

 

 

21.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hickory Ridge

 

Kohl's, Best Buy, Dick's Sporting Goods

 

2017

 

 

100.0

%

 

 

 

 

 

266,584

 

 

 

113,981

 

 

 

380,565

 

 

 

%

 

 

100.0

%

 

 

97.5

%

 

 

99.3

%

 

 

99.3

%

 

 

4,770,435

 

 

 

12.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alabama

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trussville Promenade

 

Wal-Mart, Regal Cinemas

 

2018

 

 

100.0

%

 

 

 

 

 

366,010

 

 

 

97,671

 

 

 

463,681

 

 

 

%

 

 

100.0

%

 

 

88.5

%

 

 

97.6

%

 

 

97.6

%

 

 

4,461,263

 

 

 

9.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


img226721374_19.jpg

 

Investment Management Retail Properties – Detail 1

Supplemental Report – September 30, 2024

 

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

Property

 

Key Tenants

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

Canton Marketplace

 

Dick's Sporting Goods,
TJ Maxx,
Best Buy

 

2021

 

 

100.0

%

 

 

 

 

 

132,569

 

 

 

219,440

 

 

 

352,009

 

 

 

%

 

 

100.0

%

 

 

92.7

%

 

 

95.4

%

 

 

98.9

%

 

 

6,165,940

 

 

 

18.35

 

Hiram Pavilion

 

Kohl's, HomeGoods

 

2018

 

 

100.0

%

 

 

 

 

 

210,139

 

 

 

153,252

 

 

 

363,391

 

 

 

%

 

 

89.8

%

 

 

96.7

%

 

 

92.7

%

 

 

98.6

%

 

 

4,518,742

 

 

 

13.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elk Grove Commons

 

Kohl's, HomeGoods

 

2018

 

 

100.0

%

 

 

 

 

 

132,489

 

 

 

109,589

 

 

 

242,078

 

 

 

%

 

 

100.0

%

 

 

97.3

%

 

 

98.8

%

 

 

98.8

%

 

 

5,200,286

 

 

 

21.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utah

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Family Center at Riverdale

 

Target, Home Goods,
Best Buy,
 Sierra Trading (TJX)

 

2019

 

 

89.4

%

 

 

 

 

 

231,895

 

 

 

140,513

 

 

 

372,408

 

 

 

%

 

 

100.0

%

 

 

94.5

%

 

 

97.9

%

 

 

97.9

%

 

 

4,095,427

 

 

 

11.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund V

 

 

 

 

 

 

 

 

 

 

 

 

4,179,109

 

 

 

3,293,023

 

 

 

7,472,132

 

 

 

%

 

 

95.2

%

 

 

89.0

%

 

 

92.5

%

 

 

95.9

%

 

$

109,340,237

 

 

$

15.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Co-investment Vehicles Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shops at Grand Avenue

 

Stop & Shop (Ahold), Starbucks

 

2024

 

 

5.0

%

 

 

 

 

 

52,336

 

 

 

47,501

 

 

 

99,837

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

3,567,567

 

 

 

35.73

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Walk at Highwoods Preserve

 

HomeGoods, Michaels

 

2024

 

 

100.0

%

 

 

 

 

 

80,894

 

 

 

56,862

 

 

 

137,756

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

2,728,660

 

 

 

19.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Other Co-investment Vehicles

 

 

 

 

 

 

 

 

 

 

 

 

133,230

 

 

 

104,363

 

 

 

237,593

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

$

6,296,227

 

 

$

26.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INVESTMENT MANAGEMENT PROPERTIES

 

 

 

 

 

 

 

 

 

141,298

 

 

 

4,813,790

 

 

 

3,821,819

 

 

 

8,776,907

 

 

 

77.4

%

 

 

95.8

%

 

 

86.7

%

 

 

91.5

%

 

 

95.1

%

 

$

148,871,007

 

 

$

18.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share of Total Investment Management Properties

 

 

 

32,709

 

 

 

1,057,872

 

 

 

816,925

 

 

 

1,907,505

 

 

 

77.3

%

 

 

96.4

%

 

 

82.5

%

 

 

90.1

%

 

 

94.1

%

 

$

36,455,951

 

 

$

21.20

 

 

1.
Excludes properties under development, see Development and Redevelopment Activity page of this Supplemental Report. The above in place occupancy and rent amounts only include spaces where leases have commenced. Leased occupancy includes spaces for which leases have been signed and not yet commenced. ABR and ABR per square foot correlates to in place occupancy.
2.
In place occupancy excludes short-term percentage rent.
3.
Property also includes 12,371 sf of 2nd floor office space and 29,760 sf parking garage (13 spaces).
4.
Property also includes 93,259 sf of office space.

 

 

 

img226721374_25.jpg

 

Investment Management Lease Expirations

Supplemental Report – September 30, 2024

(Pro-Rata Basis)

 

 

 

FUND II

 

 

 

 

 

 

 

 

FUND III

 

 

 

 

 

 

 

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

2024 (Remainder)

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2025

 

 

1

 

 

 

1,426

 

 

 

0.6

%

 

 

164,531

 

 

 

115.36

 

 

 

1.4

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2026

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2027

 

 

3

 

 

 

15,292

 

 

 

6.2

%

 

 

1,241,238

 

 

 

81.17

 

 

 

10.9

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2028

 

 

1

 

 

 

552

 

 

 

0.2

%

 

 

107,618

 

 

 

195.00

 

 

 

0.9

%

 

 

1

 

 

 

306

 

 

 

43.1

%

 

 

75,845

 

 

 

247.85

 

 

 

43.7

%

2029

 

 

1

 

 

 

580

 

 

 

0.2

%

 

 

89,140

 

 

 

153.75

 

 

 

0.8

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2030

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

177

 

 

 

24.9

%

 

 

42,148

 

 

 

238.21

 

 

 

24.3

%

2031

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

226

 

 

 

31.9

%

 

 

55,503

 

 

 

245.31

 

 

 

32.0

%

2032

 

 

4

 

 

 

78,364

 

 

 

32.0

%

 

 

1,245,131

 

 

 

15.89

 

 

 

10.9

%

 

 

 

 

 

 

 

 

%

 

 

-

 

 

 

 

 

 

%

2033

 

 

3

 

 

 

18,877

 

 

 

7.7

%

 

 

871,403

 

 

 

46.16

 

 

 

7.6

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

Thereafter

 

 

12

 

 

 

129,709

 

 

 

53.0

%

 

 

7,687,992

 

 

 

59.27

 

 

 

67.4

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

Total 2

 

 

25

 

 

 

244,799

 

 

 

100.0

%

 

$

11,407,053

 

 

$

46.60

 

 

 

100.0

%

 

 

3

 

 

 

709

 

 

 

100.0

%

 

$

173,496

 

 

$

244.63

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66,733

 

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

407

 

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

 

311,532

 

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

1,116

 

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND IV

 

 

 

 

 

 

 

 

FUND V

 

 

 

 

 

 

 

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

 

 

2

 

 

 

661

 

 

 

0.0

%

 

$

6,886

 

 

$

10.42

 

 

 

0.0

%

2024 (Remainder)

 

 

3

 

 

 

1,251

 

 

 

1.3

%

 

 

79,883

 

 

 

63.86

 

 

 

2.8

%

 

 

30

 

 

 

53,358

 

 

 

4.0

%

 

 

766,021

 

 

 

14.36

 

 

 

3.6

%

2025

 

 

5

 

 

 

1,761

 

 

 

1.8

%

 

 

456,828

 

 

 

259.44

 

 

 

16.1

%

 

 

90

 

 

 

233,193

 

 

 

17.4

%

 

 

3,226,278

 

 

 

13.84

 

 

 

15.1

%

2026

 

 

7

 

 

 

13,032

 

 

 

13.2

%

 

 

202,639

 

 

 

15.55

 

 

 

7.1

%

 

 

92

 

 

 

118,846

 

 

 

8.9

%

 

 

2,278,192

 

 

 

19.17

 

 

 

10.7

%

2027

 

 

10

 

 

 

7,648

 

 

 

7.7

%

 

 

256,984

 

 

 

33.60

 

 

 

9.0

%

 

 

91

 

 

 

205,629

 

 

 

15.3

%

 

 

2,784,840

 

 

 

13.54

 

 

 

13.1

%

2028

 

 

7

 

 

 

4,962

 

 

 

5.0

%

 

 

136,814

 

 

 

27.57

 

 

 

4.8

%

 

 

86

 

 

 

159,898

 

 

 

11.9

%

 

 

3,091,411

 

 

 

19.33

 

 

 

14.5

%

2029

 

 

7

 

 

 

28,693

 

 

 

29.0

%

 

 

565,659

 

 

 

19.71

 

 

 

19.9

%

 

 

81

 

 

 

178,136

 

 

 

13.3

%

 

 

2,823,951

 

 

 

15.85

 

 

 

13.3

%

2030

 

 

1

 

 

 

346

 

 

 

0.4

%

 

 

16,278

 

 

 

47.00

 

 

 

0.6

%

 

 

30

 

 

 

60,254

 

 

 

4.5

%

 

 

1,000,961

 

 

 

16.61

 

 

 

4.7

%

2031

 

 

4

 

 

 

1,628

 

 

 

1.6

%

 

 

145,238

 

 

 

89.23

 

 

 

5.1

%

 

 

34

 

 

 

77,463

 

 

 

5.8

%

 

 

1,153,160

 

 

 

14.89

 

 

 

5.4

%

2032

 

 

7

 

 

 

22,742

 

 

 

23.0

%

 

 

565,286

 

 

 

24.86

 

 

 

19.9

%

 

 

32

 

 

 

65,640

 

 

 

4.9

%

 

 

1,088,041

 

 

 

16.58

 

 

 

5.1

%

2033

 

 

5

 

 

 

12,850

 

 

 

13.0

%

 

 

293,518

 

 

 

22.84

 

 

 

10.3

%

 

 

32

 

 

 

61,006

 

 

 

4.5

%

 

 

1,158,476

 

 

 

18.99

 

 

 

5.4

%

Thereafter

 

 

4

 

 

 

4,168

 

 

 

4.2

%

 

 

126,836

 

 

 

30.43

 

 

 

4.5

%

 

 

46

 

 

 

128,058

 

 

 

9.5

%

 

 

1,927,110

 

 

 

15.05

 

 

 

9.0

%

Total 2

 

 

60

 

 

 

99,081

 

 

 

100.0

%

 

$

2,845,963

 

 

$

28.72

 

 

 

100.0

%

 

 

646

 

 

 

1,342,141

 

 

 

100.0

%

 

$

21,305,327

 

 

$

15.87

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,584

 

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

107,508

 

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

 

112,665

 

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

1,449,649

 

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

img226721374_25.jpg

 

Investment Management Lease Expirations

Supplemental Report – September 30, 2024

(Pro-Rata Basis)

 

 

 

OTHER CO-INVESTMENT VEHICLES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

 

 

 

 

 

 

 

%

 

$

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

2

 

 

 

623

 

 

 

1.9

%

 

$

30,368

 

 

 

48.74

 

 

 

4.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

 

4

 

 

 

2,731

 

 

 

8.4

%

 

$

81,115

 

 

 

29.70

 

 

 

11.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2027

 

 

8

 

 

 

12,594

 

 

 

38.7

%

 

$

191,661

 

 

 

15.22

 

 

 

26.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2028

 

 

6

 

 

 

1,338

 

 

 

4.1

%

 

$

58,257

 

 

 

43.56

 

 

 

8.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2029

 

 

2

 

 

 

1,127

 

 

 

3.5

%

 

$

30,062

 

 

 

26.66

 

 

 

4.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2030

 

 

4

 

 

 

1,909

 

 

 

5.9

%

 

$

67,766

 

 

 

35.50

 

 

 

9.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2031

 

 

1

 

 

 

251

 

 

 

0.8

%

 

$

7,298

 

 

 

29.04

 

 

 

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2032

 

 

 

 

 

 

 

 

%

 

$

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2033

 

 

4

 

 

 

10,793

 

 

 

33.2

%

 

$

230,475

 

 

 

21.35

 

 

 

31.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thereafter

 

 

4

 

 

 

1,177

 

 

 

3.6

%

 

$

27,108

 

 

 

23.04

 

 

 

3.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2

 

 

35

 

 

 

32,543

 

 

 

100.0

%

 

$

724,110

 

 

$

22.25

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,543

 

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
Leases currently under month to month or in process of renewal.
2.
Totals may not foot due to rounding.

 


 

 

img226721374_26.jpg

 

Development and Redevelopment Activity

Supplemental Report – September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia's Pro-rata Share

Property

 

AKR Pro-rata share

 

Location

 

Estimated Stabilization

 

Est. Sq ft Upon Completion

 

 

Costs prior to development / redevelopment

 

 

Incurred costs since development / redevelopment

 

 

Total Costs to Date

 

 

Estimated Future Range

 

 

Estimated Total Range

 

 

CORE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henderson Avenue - Various Development (1)

 

100.0%

 

Dallas, TX

 

2027/2028

 

 

160,000

 

 

$

10.7

 

 

$

13.4

 

 

$

24.1

 

 

$

30.9

 

 

$

130.9

 

 

$

55.0

 

 

$

155.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Major Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Center

 

100.0%

 

San Francisco, CA

 

2026

 

 

241,000

 

 

 

155.0

 

 

 

56.2

 

 

 

211.2

 

 

 

2.0

 

 

 

4.0

 

 

 

213.2

 

 

 

215.2

 

 

555 9th Street

 

100.0%

 

San Francisco, CA

 

TBD

 

 

149,000

 

 

 

141.7

 

 

 

13.9

 

 

 

155.6

 

 

 

11.1

 

 

 

21.1

 

 

 

166.7

 

 

 

176.7

 

 

840 N. Michigan Avenue

 

91.9%

 

Chicago, IL

 

TBD

 

 

87,000

 

 

 

152.3

 

 

 

0.1

 

 

 

152.4

 

 

TBD

 

 

TBD

 

 

TBD

 

 

TBD

 

 

Brandywine Holdings

 

100.0%

 

Wilmington, DE

 

2026

 

 

138,000

 

 

 

24.0

 

 

 

0.1

 

 

 

24.1

 

 

 

10.0

 

 

 

12.0

 

 

 

34.1

 

 

 

36.1

 

 

Westshore Expressway

 

100.0%

 

Staten Island, NY

 

TBD

 

 

55,000

 

 

 

18.6

 

 

 

 

 

 

18.6

 

 

TBD

 

 

TBD

 

 

TBD

 

 

TBD

 

 

Total Core Redevelopment

 

 

 

 

 

 

 

 

 

 

$

491.6

 

 

$

70.3

 

 

$

561.9

 

 

$

23.1

 

 

$

37.1

 

 

$

414.0

 

 

$

428.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core Development and Redevelopment

 

 

 

 

 

 

 

 

 

 

$

502.3

 

 

$

83.7

 

 

$

586.0

 

 

$

54.0

 

 

$

168.0

 

 

$

469.0

 

 

$

583.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT MANAGEMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND III

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broad Hollow Commons

 

24.5%

 

Farmingdale, NY

 

2026/2027

 

TBD

 

 

$

3.0

 

 

$

4.5

 

 

$

7.5

 

 

TBD

 

 

TBD

 

 

TBD

 

 

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Major Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND IV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

717 N. Michigan Avenue

 

23.1%

 

Chicago, IL

 

TBD

 

TBD

 

 

 

26.9

 

 

 

0.9

 

 

 

27.8

 

 

TBD

 

 

TBD

 

 

TBD

 

 

TBD

 

 

Total Investment Management Development and Major Development

 

 

 

 

 

 

 

 

 

 

$

29.9

 

 

$

5.4

 

 

$

35.3

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core and Investment Management Development and Major Redevelopment

 

 

 

 

 

 

 

 

 

 

$

532.2

 

 

$

89.1

 

 

$

621.3

 

 

$

54.0

 

 

$

168.0

 

 

$

469.0

 

 

$

583.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Stabilized:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Point (Fund II)

 

61.7%

 

Brooklyn, NY

 

2025/2026

 

 

536,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

640 Broadway (Fund III)

 

24.5%

 

New York, NY

 

2024/2025

 

 

4,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

210 Bowery (Fund IV)

 

23.1%

 

New York, NY

 

2024/2025

 

 

2,538

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801 Madison (Fund IV)

 

23.1%

 

New York, NY

 

2024/2025

 

 

2,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27 E 61st Street (Fund IV)

 

23.1%

 

New York, NY

 

2024/2025

 

 

4,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1035 Third Avenue (Fund IV)

 

23.1%

 

New York, NY

 

2024/2025

 

 

7,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

651-671 West Diversey (Core)

 

100.0%

 

Chicago, IL

 

2026/2027

 

 

40,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Route 6 Mall (Core)

 

100.0%

 

Honesdale, PA

 

2026

 

 

154,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mad River (Core)

 

100.0%

 

Dayton, OH

 

2027

 

 

126,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

664 N. Michigan Avenue (Core)

 

100.0%

 

Chicago, IL

 

2026

 

 

17,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
The Company intends to partner with Ignite-Rebees DevCo LLC, and expects to retain a 95% interest.

 

 

img226721374_27.jpg

 

Important Notes

Supplemental Report – September 30, 2024

 

 

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

Certain statements contained in this supplemental disclosure may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities and Exchange Act of 1934 and as such may involve known and unknown risks, uncertainties and other factors which may cause the Company’s actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements, which are based on certain assumptions and describe the Company’s future plans, strategies and expectations are generally identifiable by use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend” or “project” or the negative thereof or other variations thereon or comparable terminology. Factors which could have a material adverse effect on the operations and future prospects of the Company include, but are not limited to those set forth under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K. These risks and uncertainties should be considered in evaluating any forward-looking statements contained or incorporated by reference herein.

 

USE OF FUNDS FROM OPERATIONS AS NON-GAAP FINANCIAL MEASURE

 

The Company considers funds from operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) to be an appropriate supplemental disclosure of operating performance for an equity REIT due to its widespread acceptance and use within the REIT and analyst communities. FFO is presented to assist investors in analyzing the performance of the Company. It is helpful as it excludes various items included in net income that are not indicative of the operating performance, such as gains (or losses) from sales of property and depreciation and amortization. Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordance with GAAP), excluding (i) gains (or losses) from sales of depreciated properties; (ii) depreciation and amortization; (iii) impairment of depreciable real estate properties; (iv) gains (losses) from change in control and (v) 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.

 

The Company also provides another supplemental disclosure of operating performance, adjusted funds from operations (“AFFO”). The Company defines AFFO as FFO adjusted for straight line rent, non-real estate depreciation, stock-based compensation, amortization of finance costs and costs of management contracts, tenant improvements, leasing commissions and capital expenditures.

 

The Company may also provide from time to time another supplemental disclosure of operating performance, FFO Before Special Items. The Company defines FFO Before Special Items as FFO adjusted for certain unusual items including (i) charges, income and gains that management believes are not comparable and indicative of the results of the Company’s operating real estate portfolio; (ii) the impact of the unrealized holding gains (losses) incidental to its main business, including those related to its RCP investments such as Albertsons and (iii) any realized income or gains from the Company’s investment in Albertsons.

 

It should be noted that the Company’s methods of calculating FFO, AFFO or FFO Before Special Items may be different from methods used by other REITs and, accordingly, may not be comparable to such metrics used by other REITs. FFO, AFFO and FFO Before Special Items do not represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”) and are not indicative of cash available to fund all cash needs, including distributions. None of these measures should be considered as an alternative to net income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity.

 

USE OF NON-GAAP FINANCIAL MEASURES

 

Non-GAAP financial measures such as EBITDA, NOI, same-property NOI and lease spreads are widely used financial measures in many industries, including the REIT industry, and are presented to assist investors and analysts in analyzing the performance of the Company. They are helpful as they exclude various items included in net income that are not indicative of operating performance, such as gains (or losses) from sales of property and depreciation and amortization and is used in computing various financial ratios as a measure of operational performance. The Company computes EBITDA as the sum of net income before extraordinary items plus interest expense, depreciation, income taxes and amortization, less any gains (losses including impairment charges) on the sale of income producing properties. The Company computes NOI by taking the difference between Property Revenues and Property Expenses as detailed in this reporting supplement. Same-property NOI includes properties in our Core Portfolio that we owned for both the current and prior periods presented, but excludes those properties which we acquired, sold or expected to sell, and redeveloped during these periods. The Company’s method of calculating EBITDA, NOI and same-property NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. EBITDA, NOI and same-property NOI do not represent cash generated from operations as defined by GAAP and are not indicative of cash available to fund all cash needs, including distributions. They should not be considered as an alternative to net income for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity.