EX-99.2 3 ex9922014-6x30supplemental.htm EXHIBIT 99.2 6-30-14 Ex. 99.2 2014-6-30 Supplemental



Exhibit 99.2
Table of Contents
 
 
 
 
Second Quarter 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Section I - Financial Information
 
 
Section II - Core Portfolio Information
 
 
 
 
 
 
Company Information…………………………………
3
 
Core Properties…………………………………………
23
Total Market Capitalization…………………………
4
 
Core Top Tenants……………………………………
25
Operating Statements
 
 
Core Lease Expirations………………………………………
26
Pro-rata Consolidation……………………………
5
 
Core New and Renewal Rent Spreads………………………
27
Funds………………………………………………
6
 
Core Capital Expenditures………………………………………
28
Funds from Operations ("FFO"), Adjusted FFO ("AFFO")
 
 
Portfolio Demographics……………………………………
29
and Funds Available for Distribution ("FAD")……
8
 
 
 
EBITDA………………………………………………………
9
 
 
 
Same Property Net Operating Income…………………………
10
 
Section III - Fund Information
 
Fee Income……………………………………………
11
 
 
 
Balance Sheet - Pro-rata Consolidation……………………………
12
 
Fund Overview……………………………………
32
Notes Receivable………………………………………………
13
 
Fund Properties…………………………………
33
Other Information
 
 
Fund Lease Expirations………………………
34
2014 Transactional Activity……………………………………
14
 
Development Activity…………………………
35
2014 Guidance………………………………………
15
 
RCP Venture Investments…………
36
Net Asset Valuation Information…………………………………
16
 
 
 
Selected Financial Ratios…………………………………………
17
 
 
 
Debt Analysis
 
 
 
 
Summary…………………………………………
18
 
Important Notes……………………………………………
37
Detail……………………………………………
19
 
 
 
Maturities…………………………………………
22
 
 
 
 
 
 
 
 
Visit www.acadiarealty.com for additional investor and portfolio information
 







Company Information
 
 
 
 
 
 
 
 
 
 
 
Acadia Realty Trust, a fully-integrated equity real estate investment trust, is focused on the acquisition, ownership, management and redevelopment of high-quality retail properties located in key street and urban retail corridors as well as suburban locations within high-barrier-to-entry, densely-populated metropolitan areas along the East Coast and in Chicago. Acadia owns, or has an ownership interest in, these properties through its core portfolio and through a series of opportunistic/value-add investment funds. Additional information may be found on the Company’s website at www.acadiarealty.com.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contact Information
 
 
 
 
 
 
 
 
 
 
 
 
Corporate Headquarters
 
Investor Relations
 
New York Stock Exchange
 
1311 Mamaroneck Avenue
 
Jonathan Grisham
 
Symbol AKR
 
Suite 260
 
Senior Vice President,
 
 
 
White Plains, NY 10605
 
Chief Financial Officer
 
 
 
 
 
(914) 288-8142
 
 
 
 
 
jgrisham@acadiarealty.com
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Analyst Coverage
 
 
 
 
 
 
 
 
 
 
 
 
Bank of America / Merrill Lynch
 
Cowen and Company
 
KeyBanc Capital Markets, Inc.
 
Craig Schmidt - (646) 855-3640
 
James Sullivan - (646) 562-1380
 
Todd Thomas - (917) 368-2286
 
craig.schmidt@baml.com
 
james.sullivan@cown.com
 
tthomas@keybanccm.com
 
 
 
 
 
 
 
Bank of Montreal
 
Green Street Advisors
 
RBC Capital Markets
 
Paul Adornato, CFA - (212) 885-4170
 
Cedrik LaChance - (949) 640-8780
 
Rich Moore, CFA - (440) 715-2646
 
paul.adornato@bmo.com
 
clachance@greenst.com
 
rich.moore@rbccm.com
 
 
 
 
 
 
 
Citigroup - Global Markets
 
J.P. Morgan Securities, Inc.
 
UBS
 
Christy McElroy - (212) 816-6981
 
Michael W. Mueller, CFA - (212) 622-6689
 
Ross Nussbaum - (212) 713-2484
 
christy.mcelroy@citi.com
 
michael.w.mueller@jpmorgan.com
 
ross.nussbaum@ubs.com






Total Market Capitalization
 
 
 
 
 
 
 
 
 
(including pro-rata share of Fund debt, dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capitalization
 
 
 
 
 
Percent of
Total Market Capitalization
 
 
based on
 
 
 
 
 
Total Equity
$
 
%
Net Debt1
Total Market Capitalization
 
 
 
Equity Capitalization
 
 
 
 
 
 
 
 
 
Total Common Shares Outstanding
96.4%
59,152

 
 
 
 
Common Operating Partnership ("OP") Units
3.6%
2,196

 
 
 
 
Combined Common Shares and OP Units
 
61,348

 
 
 
 
 
 
 
 
 
 
 
Share Price at June 30, 2014
 
$
28.09

 
 
 
 
 
 
 
 
 
 
 
Equity Capitalization - Common Shares and OP Units
 
$
1,723,265

 
 
 
 
Preferred OP Units
 
704

2 
 
 
 
Total Equity Capitalization
 
1,723,969

 
77%
79%
 
 
 
 
 
 
 
 
Debt Capitalization
 
 
 
 
 
 
Consolidated debt
 
1,072,512

 
 
 
 
Adjustment to reflect pro-rata share of debt
 
(544,108
)
 
 
 
 
Total Debt Capitalization
 
528,404

 
23%
21%
 
 
 
 
 
 
 
 
Total Market Capitalization
 
$
2,252,373

 
100%
100%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted Average Outstanding Common Shares and OP Units
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
June 30, 2014
 
Changes in Total Common Shares Outstanding
 
 
 
 
 
Year-to-date
 
Quarter
 
 
 
 
 
Weighted average Common Shares - Basic EPS
 
56,988

 
58,013

 
Balance @ 12/31/2013
      55,643
 
 
Dilutive potential Common Shares
 
274

 
287

 
Stock Issuance
       3,410
 
 
Weighted average Common Shares - Diluted EPS
 
57,262

 
58,300

 
Other
           99
 
 
OP Units
 
2,189

 
2,196

 
 
 
 
 
Dilutive potential OP Units
 
25

 
25

 
Balance @ 6/30/2014
      59,152
 
 
Weighted average Common Shares and OP Units - Diluted FFO
 
59,476

 
60,521

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
1 Reflects debt net of Core Portfolio cash balance of
$
46,754

 
 
 
 
 
 
 
 
   pro-rata share of Funds cash balance of
7,012

 
 
 
 
 
 
 
 
   and restricted cash relating to City Point financing of
14,051

 
 
 
 
 
 
 
 
   for ("Net Debt") totaling -
$
67,817

 
 
 
 
 
 
 
 
2 Represents 188 Series A Preferred OP Units convertible into 25,067 Common OP units multiplied by the Common Share price at quarter end.
 
 
 
3 Fixed-rate debt includes notional principal fixed through interest rate swap transactions.
 
 
 






Income Statements - Pro-rata Consolidation 1
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-date ended June 30, 2014
Three months ended June 30, 2014
 
 
Core Portfolio
 
Funds
 
Total
Core Portfolio
Funds
Total
 
 
 
 
 
 
 
 
 
 
CORE PORTFOLIO AND FUND INCOME
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PROPERTY REVENUES
 
 
 
 
 
 
 
 
 
Minimum rents
 
$
41,684

 
$
5,898

 
$
47,582

 $ 21,208

 $ 2,961

 $ 24,169

Percentage rents
 
176

 
44

 
220

                                      129

                       12

                  141

Expense reimbursements - CAM
 
4,608

 
847

 
5,455

                                 2,048

                   378

             2,426

Expense reimbursements - Taxes
 
5,633

 
858

 
6,491

                                 2,824

                    417

              3,241

Other property income
 
73

 
68

 
141

                                       29

                      40

                   69

Total Property Revenues
 
52,174

 
7,715

 
59,889

                               26,238

                3,808

          30,046

 
 
 
 
 
 
 
 
 
 
PROPERTY EXPENSES
 
 
 
 
 
 
 
 
 
Property operating - CAM
 
5,831

 
987

 
6,818

                                 2,765

                   486

              3,251

Other property operating (Non-CAM)
 
726

 
385

 
1,111

                                     440

                    135

                575

Real estate taxes
 
6,678

 
1,254

 
7,932

                                 3,298

                   628

             3,926

Total Property Expenses
 
13,235

 
2,626

 
15,861

                                 6,503

                 1,249

             7,752

 
 
 
 
 
 
 
 
 
 
NET OPERATING INCOME - PROPERTIES
 
38,939

 
5,089

 
44,028

                  19,735

        2,559

    22,294

 
 
 
 
 
 
 
 
 
 
OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
Interest income
 
6,008

 
97

 
6,105

                                 2,857

                       91

             2,948

Straight-line rent income
 
1,356

 
381

 
1,737

                                     769

                   243

               1,012

Above/below market rent
 
1,300

 
536

 
1,836

                                      616

                    331

                947

Interest expense
 
(10,282
)
 
(1,693
)
 
(11,975
)
                               (5,005)

                 (786)

            (5,791)

Amortization of finance costs
 
(492
)
 
(270
)
 
(762
)
                                   (247)

                   (141)

              (388)

Above/below market interest expense
 
350

 
48

 
398

                                      175

                      24

                 199

Asset and property management expense
 
(69
)
 
(120
)
 
(189
)
                                     (36)

                    (80)

                (116)

Other income/(expense)
 
2,013

 
11

 
2,024

                                  2,013

                      83

             2,096

Transaction costs
 
(1,500
)
 
(298
)
 
(1,798
)
                                   (862)

                 (262)

             (1,124)

CORE PORTFOLIO AND FUND INCOME
 
37,623

 
3,781

 
41,404

                  20,015

        2,062

    22,077

 
 
 
 
 
 
 
 
 
 
FEE INCOME
 
 
 
 
 
 
 
 
 
Asset and property management fees
 
7,854

 

 
7,854

                                 3,890


             3,890

Transactional fees 2
 
3,739

 

 
3,739

                                  1,558


              1,558

Income tax benefit (provision)
 
(14
)
 
(12
)
 
(26
)
                                        91


                    91

Total Fee Income
 
11,579

 
(12
)
 
11,567

                    5,539


      5,539

 
 
 
 
 
 
 
 
 
 
PROMOTE, RCP AND OTHER INCOME
 
 
 
 
 
 
 
 
 
Equity in earnings (losses) from RCP investments
 

 
86

 
86




Other income
 
732

 

 
732




Gain (loss) on extinguishment of debt
 
(3
)
 
(85
)
 
(88
)
                                        (3)

                     (13)

                  (16)

Provision for income taxes (RCP)
 

 
(2
)
 
(2
)

                      (2)

                   (2)

Total Promote, RCP and Other Income
 
729

 
(1
)
 
728

                         (3)

            (15)

          (18)

 
 
 
 
 
 
 
 
 
 
GENERAL AND ADMINISTRATIVE
 
(13,676
)
 
(109
)
 
(13,785
)
                  (6,723)

           (59)

    (6,782)

 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
(15,878
)
 
(2,302
)
 
(18,180
)
                               (7,883)

               (1,264)

            (9,147)

Gain on disposition of properties
 
12,393

 
254

 
12,647


254

254

Income before noncontrolling interests
 
32,770

 
1,611

 
34,381

                  10,945

           978

     11,923

 
 
 
 
 
 
 
 
 
 
Noncontrolling interest - OP
 
(1,260
)
 
(62
)
 
(1,322
)
                                    (421)

                    (38)

              (459)

 
 
 
 
 
 
 
 
 
 
NET INCOME
 
$
31,510

 
$
1,549

 
$
33,059

 $ 10,524

 $ 940

 $ 11,464

 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
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.
  The Company's investments in consolidated and unconsolidated joint ventures are reflected separately for revenues and expenses by calculating its pro-rata share for each of the above line items.
  In total, net income agrees with net income as reported in the Company's Form 10Q's and 10K for the corresponding periods.
2 Consists of development, construction, leasing and legal fees.





Income Statements - Funds 1
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-date ended June 30, 2014
 
 
 
AKR Pro-
 
 
 
AKR Pro-
 
 
 
AKR Pro-
 
 
 
AKR Pro-
 
 
 
AKR Pro-
 
 
 
AKR Pro-
 
Total
 
 
 
rata share
 
 
 
rata share
 
 
 
rata share
 
 
 
rata share
 
 
 
rata share
 
 
 
rata share
 
AKR Pro-
 
Fund I
 
22.22%
 
Mervyns I
 
22.22%
 
Fund II
 
20.00%
 
Mervyns II
 
20.00%
 
Fund III
 
19.90%
 
Fund IV
 
23.12%
 
 rata share
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PROPERTY REVENUES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Minimum rents
$
76

 
$
17

 
$

 
$

 
$
6,083

 
$
1,217

 
$

 
$

 
$
15,316

 
$
3,048

 
$
6,987

 
$
1,616

 
$
5,898

Percentage rents

 

 

 

 

 

 

 

 
191

 
38

 
27

 
6

 
44

Expense reimbursements - CAM

 

 

 

 
699

 
140

 

 

 
2,566

 
511

 
849

 
196

 
847

Expense reimbursements - Taxes

 

 

 

 
232

 
46

 

 

 
2,969

 
591

 
960

 
221

 
858

Other property income
4

 
1

 

 

 
117

 
23

 

 

 
174

 
34

 
43

 
10

 
68

Total Property Revenues
80

 
18

 

 

 
7,131

 
1,426

 

 

 
21,216

 
4,222

 
8,866

 
2,049

 
7,715

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PROPERTY EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating - CAM
16

 
4

 

 

 
1,202

 
240

 

 

 
2,648

 
527

 
934

 
216

 
987

Other property operating (Non-CAM)
53

 
12

 

 

 
931

 
187

 

 

 
785

 
157

 
125

 
29

 
385

Real estate taxes
4

 

 

 

 
711

 
142

 

 

 
4,024

 
801

 
1,345

 
311

 
1,254

Total Property Expenses
73

 
16

 

 

 
2,844

 
569

 

 

 
7,457

 
1,485

 
2,404

 
556

 
2,626

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET OPERATING INCOME - PROPERTIES
7

 
2

 

 

 
4,287

 
857

 

 

 
13,759

 
2,737

 
6,462

 
1,493

 
5,089

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 

 

 
7

 
2

 

 

 
32

 
6

 
388

 
89

 
97

Straight-line rent income

 

 

 

 
549

 
110

 

 

 
938

 
187

 
364

 
84

 
381

Straight-line ground rent

 

 

 

 
4

 

 

 

 

 

 

 

 

Above/below market rent

 

 

 

 

 

 

 

 
971

 
193

 
1,485

 
343

 
536

Interest expense
(2
)
 

 

 

 
(3,149
)
 
(630
)
 

 

 
(3,127
)
 
(622
)
 
(1,907
)
 
(441
)
 
(1,693
)
Amortization of finance costs

 

 

 

 
(120
)
 
(24
)
 

 

 
(522
)
 
(104
)
 
(611
)
 
(142
)
 
(270
)
Above/below market interest expense

 

 

 

 

 

 

 

 
244

 
48

 

 

 
48

Asset and property management expense 2

 

 

 

 
(66
)
 
(13
)
 

 

 
(315
)
 
(63
)
 
(192
)
 
(44
)
 
(120
)
Other income/(expense)
(87
)
 
(19
)
 

 

 
250

 
50

 

 

 
(15
)
 
(3
)
 
(76
)
 
(17
)
 
11

Transaction costs

 

 

 

 
(7
)
 
(1
)
 

 

 
(17
)
 
(3
)
 
(1,271
)
 
(294
)
 
(298
)
Fund Income
(82
)
 
(17
)
 

 

 
1,755

 
351

 

 

 
11,948

 
2,376

 
4,642

 
1,071

 
3,781

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FEE INCOME
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Asset and property management fees

 

 

 

 

 

 

 

 

 

 

 

 

Income tax benefit (provision)
(2
)
 

 

 

 
(17
)
 
(3
)
 

 

 
(44
)
 
(9
)
 

 

 
(12
)
Total Fee Income
(2
)
 

 

 

 
(17
)
 
(3
)
 

 

 
(44
)
 
(9
)
 

 

 
(12
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PROMOTE, RCP AND OTHER INCOME
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity in earnings from RCP investments

 

 

 

 

 

 
429

 
86

 

 

 

 

 
86

Gain on extinguishment of debt

 

 

 

 

 

 

 

 
(423
)
 
(85
)
 

 

 
(85
)
Provision for income taxes (RCP)

 

 

 

 

 

 

 

 
(9
)
 
(2
)
 

 

 
(2
)
Total Promote, RCP and Other Income

 

 

 

 

 

 
429

 
86

 
(432
)
 
(87
)
 

 

 
(1
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERAL AND ADMINISTRATIVE
48

 
10

 
(2
)
 

 
(172
)
 
(34
)
 
(5
)
 
(1
)
 
(235
)
 
(46
)
 
(167
)
 
(38
)
 
(109
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization

 

 

 

 
(1,270
)
 
(253
)
 

 

 
(6,323
)
 
(1,258
)
 
(3,423
)
 
(791
)
 
(2,302
)
Gain on sale of properties

 

 

 

 
(304
)
 
(61
)
 

 

 
1,584

 
315

 

 

 
254

Income before noncontrolling interest
(36
)
 
(7
)
 
(2
)
 

 
(8
)
 

 
424

 
85

 
6,498

 
1,291

 
1,052

 
242

 
1,611

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noncontrolling interest - OP

 

 

 

 

 

 
(15
)
 
(3
)
 
(251
)
 
(50
)
 
(39
)
 
(9
)
 
(62
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME
$
(36
)
 
$
(7
)
 
$
(2
)
 
$

 
$
(8
)
 
$

 
$
409

 
$
82

 
$
6,247

 
$
1,241

 
$
1,013

 
$
233

 
$
1,549

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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. The Company's investments in consolidated and unconsolidated joint ventures are reflected separately for revenues
   and expenses by calculating it's pro-rata share for each of the above line items. In total, net income agrees with net income as reported in the Company's Form 10Q's and 10K for the corresponding periods. The Company currently invests in Funds I, II, III & IV and Mervyn's which are consolidated
   with the Company's financial statements.
2 Funds I, II, III & IV and the Mervyn's entities pay various fees and promotes to the Company. As it is the recipient of such fees, the Company does not recognize its pro-rata share of these expenses.





Income Statements - Funds 1
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended June 30, 2014
 
 
 
AKR Pro-
 
 
 
AKR Pro-
 
 
 
AKR Pro-
 
AKR Pro-
 
AKR Pro-
 
AKR Pro-
Total
 
 
 
rata share
 
 
 
rata share
 
 
 
rata share
 
rata share
 
rata share
 
rata share
AKR Pro-
 
Fund I
 
22.22%
 
Mervyns I
 
22.22%
 
Fund II
 
20.00%
Mervyns II
20.00%
Fund III
19.90%
Fund IV
23.12%
 rata share
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PROPERTY REVENUES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Minimum rents
$
15

 
$
3

 
$

 
$

 
$
3,262

 
$
652



7,660

1,524

3,381

782

2,961

Percentage rents

 

 

 

 

 



62

12



12

Expense reimbursements - CAM

 

 

 

 
268

 
54



1,110

221

447

103

378

Expense reimbursements - Taxes

 

 

 

 
116

 
23



1,473

293

439

101

417

Other property income
4

 
1

 

 

 
50

 
10



103

20

40

9

40

Total Property Revenues
19

 
4

 

 

 
3,696

 
739



10,408

2,070

4,307

995

3,808

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PROPERTY EXPENSES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property operating - CAM
4

 
1

 

 

 
517

 
103



1,299

259

532

123

486

Other property operating (Non-CAM)
16

 
4

 

 

 
363

 
73



264

53

23

5

135

Real estate taxes
2

 

 

 

 
355

 
71



2,003

399

683

158

628

Total Property Expenses
22

 
5

 

 

 
1,235

 
247



3,566

711

1,238

286

1,249

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET OPERATING INCOME - PROPERTIES
(3
)
 
(1
)
 

 

 
2,461

 
492



6,842

1,359

3,069

709

2,559

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER INCOME (EXPENSE)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income

 

 

 

 
4

 
1



16

3

378

87

91

Straight-line rent income

 

 

 

 
346

 
69



557

111

272

63

243

Straight-line ground rent

 

 

 

 
2

 








Above/below market rent

 

 

 

 

 



540

107

969

224

331

Interest expense
(1
)
 

 

 

 
(1,056
)
 
(211
)


(1,585
)
(315
)
(1,124
)
(260
)
(786
)
Amortization of finance costs

 

 

 

 
(51
)
 
(10
)


(302
)
(60
)
(305
)
(71
)
(141
)
Above/below market interest expense

 

 

 

 

 



122

24



24

Asset and property management expense 2

 

 

 

 
(34
)
 
(7
)


(144
)
(29
)
(192
)
(44
)
(80
)
Other income/(expense)

 

 

 

 
250

 
50



20

4

124

29

83

Transaction costs

 

 

 

 
(7
)
 
(1
)


(7
)
(1
)
(1,124
)
(260
)
(262
)
Fund Income
(4
)
 
(1
)
 

 

 
1,915

 
383



6,059

1,203

2,067

477

2,062

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PROMOTE, RCP AND OTHER INCOME
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity in earnings (losses) from RCP investments

 

 

 

 

 








Gain on extinguishment of debt

 

 

 

 

 



(63
)
(13
)


(13
)
Provision for income taxes (RCP)

 

 

 

 

 



(9
)
(2
)


(2
)
Total Promote, RCP and Other Income

 

 

 

 

 



(72
)
(15
)


(15
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GENERAL AND ADMINISTRATIVE
(34
)
 
(8
)
 

 

 
(112
)
 
(22
)


(118
)
(23
)
(27
)
(6
)
(59
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
1

 

 

 

 
(757
)
 
(151
)


(3,116
)
(620
)
(2,134
)
(493
)
(1,264
)
Gain on disposition of properties

 

 

 

 
(304
)
 
(61
)


1,584

315



254

Income before noncontrolling interest
(37
)
 
(9
)
 

 

 
742

 
149



4,337

860

(94
)
(22
)
978

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noncontrolling interest - OP

 

 

 

 
(30
)
 
(6
)


(166
)
(33
)
4

1

(38
)





 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME
$
(37
)
 
$
(9
)
 
$

 
$

 
$
712

 
$
143

$

$

$
4,171

$
827

$
(90
)
$
(21
)
$
940

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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. The Company's investments in consolidated and unconsolidated joint ventures are reflected separately for revenues
   and expenses by calculating its pro-rata share for each of the above line items. In total, net income agrees with net income as reported in the Company's Form 10Q's and 10K for the corresponding periods. The Company currently invests in Funds I, II, III & IV and Mervyn's
   which are consolidated with the Company's financial statements.
2 Funds I, II, III & IV and the Mervyn's entities pay various fees and promotes to the Company. As it is the recipient of such fees, the Company does not recognize its pro-rata share of these expenses.






Funds from Operations ("FFO") 1
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014
 
2013
 
 
Current
Current
Previous
 
 
 
 
 
 
Year-to-Date
Quarter
Quarter
 
Year-to-Date
 
Quarter
 
 
Period ended
3 months ended
3 months ended
 
Period ended
 
3 months ended
Funds from operations ("FFO"):
 
June 30, 2014
June 30, 2014
March 31, 2014
 
June 30, 2013
 
June 30, 2013
 
 
 
 
 
 
 
 
 
Net Income
 
$
33,059

$
11,464

$
21,595

 
$
18,380

 
$
8,757

Add back:
 
 
 
 
 
 
 
 
Depreciation of real estate and amortization of leasing costs:
 
 
 
 
 
 
 
 
  (net of noncontrolling interest share)
 
 
 
 
 
 
 
 
     Consolidated affiliates
 
16,238

8,098

8,140

 
13,587

 
7,043

     Unconsolidated affiliates
 
1,603

889

713

 
1,201

 
650

Gain on sale of properties (net of noncontrolling interest share)
 
 
 
 
 
 
 
 
     Consolidated affiliates
 
(12,227
)
166

(12,393
)
 
(776
)
 
(776
)
     Unconsolidated affiliates
 



 

 

Impairment of asset
 



 
1,500

 
1,500

Income attributable to noncontrolling interests'
 
 
 
 
 
 
 
 
     share in Operating Partnership
 
1,309

453

857

 
225

 
102

Distributions on Preferred OP Units 2
 
13

6

6

 
11

 
5

FFO
 
$
39,995

$
21,076

$
18,918

 
$
34,128

 
$
17,281

 
 
 
 
 
 
 
 
 
Adjusted Funds from operations ("AFFO"):
 
 
 
 
 
 
 
 
Diluted FFO
 
$
39,995

$
21,076

$
18,918

 
$
34,128

 
$
17,281

Straight line rent, net
 
(1,737
)
(1,012
)
(725
)
 
(1,800
)
 
(1,130
)
Straight-line ground rent
 



 
42

 
21

Above/below market rent
 
(1,836
)
(947
)
(889
)
 
(1,597
)
 
(993
)
Amortization of finance costs
 
762

388

374

 
662

 
363

Above/below market interest
 
(398
)
(199
)
(199
)
 
(882
)
 
(406
)
Non real estate depreciation
 
257

130

127

 
211

 
109

Leasing commissions
 
(577
)
(401
)
(176
)
 
(1,068
)
 
(421
)
Tenant improvements
 
(2,376
)
(853
)
(1,523
)
 
(2,648
)
 
(1,456
)
Capital expenditures
 
(590
)
(146
)
(444
)
 
(601
)
 
(555
)
Loss (gain) on extinguishment of debt
 
88

16

72

 

 

AFFO
 
$
33,588

$
18,052

$
15,535

 
$
26,447

 
$
12,813

 
 
 
 
 
 
 
 
 
Funds Available for Distribution ("FAD"):
 
 
 
 
 
 
 
 
AFFO
 
$
33,588

$
18,052

$
15,535

 
$
26,447

 
$
12,813

Scheduled principal repayments
 
(2,524
)
(1,059
)
(1,465
)
 
(2,966
)
 
(1,514
)
FAD
 
$
31,064

$
16,993

$
14,070

 
$
23,481

 
$
11,299

 
 
 
 
 
 
 
 
 
Total weighted average shares and OP Units:
 
 
 
 
 
 
 
 
Basic
 
59,205

60,240

58,159

 
54,948

 
55,791

Diluted
 
59,476

60,521

58,419

 
55,378

 
56,215

 
 
 
 
 
 
 
 
 
FFO per share:
 
 
 
 
 
 
 
 
FFO per share - Basic
 
$
0.68

$
0.35

$
0.33

 
$
0.62

 
$
0.31

FFO per share - Diluted
 
$
0.67

$
0.35

$
0.32

 
$
0.62

 
$
0.31

 
 
 
 
 
 
 
 
 
AFFO per share - Basic
 
$
0.57

$
0.30

$
0.27

 
$
0.48

 
$
0.23

AFFO per share - Diluted
 
$
0.56

$
0.30

$
0.27

 
$
0.48

 
$
0.23

 
 
 
 
 
 
 
 
 
FAD per share - Basic
 
$
0.52

$
0.28

$
0.24

 
$
0.43

 
$
0.20






FAD per share - Diluted
 
$
0.52

$
0.28

$
0.24

 
$
0.42

 
$
0.20

 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
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 Quarterly Preferred OP Unit distributions are added back for the purposes of calculating diluted FFO. Refer to "Market Capitalization" for weighted-average basic and diluted shares.





EBITDA
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date
 
Current Quarter
 
 
Period ended June 30, 2014
 
Three months ended June 30, 2014
 
 
Core
 
 
 
 
 
Core
 
 
 
 
 
 
 
Portfolio
 
Funds
 
TOTAL
 
Portfolio
 
 
Funds
 
TOTAL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME
 
 $ 31,510

 
 $ 1,549

 
 $ 33,059

 
 $ 10,524

 
 
 $ 940

 
 $ 11,464

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Add back:
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
15,878

 
2,302

 
18,180

 
7,883

 
 
1,264

 
9,147

Interest expense
 
10,282

 
1,693

 
11,975

 
5,005

 
 
786

 
5,791

Amortization of finance costs
 
492

 
270

 
762

 
247

 
 
141

 
388

Above/below market interest
 
(350
)
 
(48
)
 
(398
)
 
(175
)
 
 
(24
)
 
(199
)
Gain on disposition of properties
 
(12,393
)
 
(254
)
 
(12,647
)
 

 
 
(254
)
 
(254
)
Provision for income taxes
 
14

 
14

 
28

 
(91
)
 
 
2

 
(89
)
Loss on extinguishment of debt
 
3

 
85

 
88

 
3

 
 
13

 
16

Noncontrolling interest - OP
 
1,260

 
62

 
1,322

 
421

 
 
38

 
459

 
 
 
 
 
 
 
 
 
 
 
 
 
 
EBITDA
 
$
46,696

 
5,673

 
$
52,369

 
23,817

 
 
$
2,906

 
$
26,723








Core Portfolio
 
 
 
 
 
 
 
 
 
 
 
Same Property Performance 1
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Quarter
 
Year-to-Date
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended
 
Percentage Growth in Same
 
Period ended
 
Percentage Growth in Same
 
 
 
 
 
Property NOI -
 
 
 
 
 
Property NOI -
 
June 30, 2014
 
June 30, 2013
 
% of Line Item
 
June 30, 2014
 
June 30, 2013
 
% of Line Item
 
 
 
 
 
 
 
 
 
 
 
 
Revenue
 
 
 
 
 
 
 
 
 
 
 
Minimum rents
$
16,583

 
$
15,864

 
4.5%
 
 $ 33,077
 
 $ 31,654
 
4.5%
Expense reimbursements
4,315

 
4,000

 
7.9%
 
              9,163
 
              8,355
 
9.7%
Other property income
239

 
176

 
35.8%
 
                 432
 
                 428
 
0.9%
 
 
 
 
 
 
 
 
 
 
 
 
Total Revenue
21,137

 
20,040

 
5.5%
 
            42,672
 
            40,437
 
5.5%
 
 
 
 
 
 
 
 
 
 
 
 
Expenses
 
 
 
 
 
 
 
 
 
 
 
Property operating - CAM & Real estate taxes
5,014

 
4,548

 
-10.2%
 
            10,354
 
              9,217
 
-12.3%
Other property operating (Non-CAM)
464

 
569

 
18.5%
 
                 929
 
              1,209
 
23.2%
 
 
 
 
 
 
 
 
 
 
 
 
Total Expenses
5,478

 
5,117

 
-7.1%
 
            11,283
 
            10,426
 
-8.2%
 
 
 
 
 
 
 
 
 
 
 
 
Same Property NOI - Core properties
$
15,659

 
$
14,923

 
4.9%
 
 $ 31,389
 
 $ 30,011
 
4.6%
 
 
 
 
 
 
 
 
 
 
 
 
Other same property information
 
 
 
 
 
 
 
 
 
 
 
Physical Occupancy
96.5
%
 
93.4
%
 
 
 
96.5%
 
93.4%
 
 
Leased Occupancy
96.8
%
 
94.8
%
 
 
 
96.8%
 
94.8%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 The above amounts include the pro-rata activity related to the Company's Core consolidated and unconsolidated investments.








Fee income by Fund
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Fund I
 
 Fund II
 
 Fund III
 
 Fund IV
 
 Other
 
 Total
Six Months ended June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
Asset and property management fees
 
$
22

 
$
1,299

 
$
2,824

 
$
3,443

 
$
266

 
$
7,854

Transactional fees
 
15

 
1,852

 
933

 
435

 
504

 
3,739

Total management fees and priority distributions
 
$
37

 
$
3,151

 
$
3,757

 
$
3,878

 
$
770

 
$
11,593

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Fund I
 
 Fund II
 
 Fund III
 
 Fund IV
 
 Other
 
 Total
Current Quarter ended June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
Asset and property management fees
 
$
11

 
$
656

 
$
1,384

 
$
1,692

 
$
147

 
$
3,890

Transactional fees
 
4

 
841

 
431

 
250

 
32

 
1,558

Total management fees
 
$
15

 
$
1,497

 
$
1,815

 
$
1,942

 
$
179

 
$
5,448

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Fund I
 
 Fund II
 
 Fund III
 
 Fund IV
 
 Other
 
 Total
Previous Quarter ended March 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
Asset and property management fees
 
$
11

 
$
643

 
$
1,440

 
$
1,751

 
$
119

 
$
3,964

Transactional fees
 
11

 
1,011

 
502

 
185

 
472

 
2,181

Total management fees and priority distributions
 
$
22

 
$
1,654

 
$
1,942

 
$
1,936

 
$
591

 
$
6,145

 
 
 
 
 
 
 
 
 
 
 
 
 






Pro-Rata Consolidated Balance Sheet
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
Consolidated
 
Noncontrolling
 
Company's
 
Pro-Rata
 
 
 
 
Balance
 
Interest in
 
Interest in
 
Consolidated
 
 
 
 
Sheet
 
Consolidated
 
Unconsolidated
 
Balance
 
 
 
 
As Reported 1
 
Subsidiaries
 
Subsidiaries
 
Sheet 2
 
Notes
ASSETS
 
 
 
 
 
 
 
 
 
 
Real estate
 
 
 
 
 
 
 
 
1  The interim consolidated balance sheet is unaudited, although it
 
  Land
$
374,835

 
$
(107,864
)
 
$
32,133

 
$
299,104

 
 reflects all adjustments, which in the opinion of management,
 
  Buildings and improvements
1,235,017

 
(344,677
)
 
81,752

 
972,092

 
 are necessary for the fair presentation of the consolidated
 
  Construction in progress
8,417

 
(5,021
)
 
291

 
3,687

 
 balance sheet for the interim period.
 
 
1,618,269

 
(457,562
)
 
114,176

 
1,274,883

 
 
 
Less: accumulated depreciation
(241,446
)
 
61,186

 
(9,659
)
 
(189,919
)
 
2  The Company currently invests in Funds I, II, III & IV and Mervyns I & II
 
  Net real estate
1,376,823

 
(396,376
)
 
104,517

 
1,084,964

 
 which are consolidated with the Company's financial statements.
 
 
 
 
 
 
 
 
 
 
 To provide investors with supplemental information, the Company's
 
Net real estate under development
364,360

3 
(294,883
)
 
3,290

 
72,767

 
 investments in these joint ventures are reflected above on a pro-rata
 
 
 
 
 
 
 
 
 
 
 basis by calculating its ownership percentage for each of the asset
 
Cash and cash equivalents
86,797

 
(34,161
)
 
1,130

 
53,766

 
 and liability line items. Similarly, the presentation also includes
 
Cash in escrow
25,363

 
(16,722
)
 
763

 
9,404

 
 the Company's pro-rata share of assets and liabilities for
 
Restricted cash
71,282

 
(57,231
)
 

 
14,051

 
 unconsolidated investments which are accounted for under the equity
 
Investments in and advances to unconsolidated affiliates
183,126

 
(140,802
)
 
(41,781
)
 
543

 
 method of accounting for the Company's financial statements.
 
Rents receivable, net
5,624

 
(2,155
)
 
1,143

 
4,612

 
 
 
Straight-line rents receivable, net
25,215

 
(10,237
)
 
1,458

 
16,436

 
 
 
Notes receivable
96,307

 

 
215

 
96,522

 
3 The components of Net real estate under development are as follows:
 
Deferred charges, net
30,107

 
(16,694
)
 
1,848

 
15,261

 
 Fund II
$
332,247

Prepaid expenses and other assets
64,887

 
(5,026
)
 
1,227

 
61,088

4 
 Fund III
30,072

Acquired lease intangibles
42,305

 
(11,917
)
 
3,370

 
33,758

 
 Fund IV
294

 
 
 
 
 
 
 
 
 
 Other
1,747

Total Assets
$
2,372,196

 
$
(986,204
)
 
$
77,180

 
$
1,463,172

 
    Total Funds
$
364,360

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4 The components of Prepaid expenses and other assets are as follows:
 
Mortgage and other notes payable
$
1,072,512

 
$
(622,617
)
 
$
78,509

 
$
528,404

 
 Due from Fund Investors
$
26,931

Valuation of debt at acquisition, net of amortization
1,517

 

 
42

 
1,559

 
 Prepaid expenses
5,891

Acquired lease intangibles
23,848

 
(6,486
)
 
4,328

 
21,690

 
 Contract deposits
5,100

Accounts payable and accrued expenses
39,584

 
(17,462
)
 
1,628

 
23,750

 
 Accrued interest on Notes Receivable
4,619

Dividends and distributions payable
14,340

 

 

 
14,340

 
 Unsettled ATM Trades
2,424

Share of losses in excess of inv. in unconsolidated affiliates
8,491

 

 
(8,491
)
 

 
 Other
16,123

Other liabilities
19,543

 
(4,711
)
 
1,164

 
15,996

 
 Total
$
61,088

  Total liabilities
1,179,835

 
(651,276
)
 
77,180

 
605,739

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders' equity:
 
 
 
 
 
 
 
 
 
 
Common shares
59

 

 

 
59

 
 
 
Additional paid-in capital
758,041

 

 

 
758,041

 
 
 
Accumulated other comprehensive loss
(2,076
)
 

 

 
(2,076
)
 
 
 
Retained earnings
44,202

 

 

 
44,202

 
 
 
  Total controlling interest
800,226

 

 

 
800,226

 
 
 
Noncontrolling interest in subsidiary
392,135

 
(334,928
)
 

 
57,207

 
 
 
  Total shareholders' equity
1,192,361

 
(334,928
)
 

 
857,433

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Liabilities and Shareholders' Equity
$
2,372,196

 
$
(986,204
)
 
$
77,180

 
$
1,463,172

 
 
 






Structured Financing
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at
 
 
 
 
 
 
Balance at
 
Second
 
June 30, 2014
 
Stated
 
Effective
 
 
March 31, 2014
 
Quarter
 
 
 
Accrued
 
 
 
Interest
 
Interest
Maturity
Investment
Principal
 
Activity
 
Principal
 
Interest
 
Total
 
Rate
 
Rate 1
Dates
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
First mortgage notes
$
54,269

 
$(38,000)
 
$
16,269

 
$
192

 
$
16,461

 
6.69%
 
7.20%
2014 to 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mezzanine and other notes
65,370

 
14,668
 
80,038

 
4,045

 
84,083

 
12.20%
 
12.59%
2015 to 2024
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total notes receivable
$
119,639

 
$
(23,332
)
 
$
96,307

 
$
4,237

 
$
100,544

 
11.27%
 
11.68%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Inclusive of points and exit fees.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 







2014 Transactional Activity
 
 
 
 
 
 (in thousands)
 
 
 
 
 
 
 
 
 
 
 
Acquisitions:
 
 
 
 
 
 
 
 
 
 
 
Property Name
Purchase Price
Ownership %
Month of Transaction
Location
Key Tenants
 
 
 
 
 
 
Core Portfolio:
 
 
 
 
 
 
 
 
 
 
 
Included with 2013 transaction totals
 
 
 
 
 
11 E. Walton
$
44,000

100%
January
Chicago, IL
Marc Jacobs, Saint Laurent
 
 
 
 
 
 
2014 Transactions
 
 
 
 
 
 
 
 
 
 
 
61 Main Street
$
7,300

100%
February
Westport, CT
Chico's
865 W. North Avenue
14,750

100%
March
Chicago, IL
Forever 21
252-256 Greenwich Avenue
24,450

100%
March
Greenwich, CT
Madwell, Calypso St. Barth, Jack Wills
152-154 Spring Street
38,000

90%
April
New York, NY
Kate Spade Saturday
2520 Flatbush Avenue
17,100

100%
May
New York, NY
Bob's Furniture, Capital One
Bedford Green
46,750

100%
July
Bedford Hills, NY
Shop Rite, CVS, Panera
 
 
 
 
 
 
Total
$
148,350

 
 
 
 
 
 
 
 
 
 
Funds:
 
 
 
 
 
 
 
 
 
 
 
Fund IV:
 
 
 
 
 
 
 
 
 
 
 
Broughton Street Portfolio
$
26,006

50%
February-June
Savannah, GA
-
Eden Square
25,369

98%
July
Bear, DE
Lowe's, Giant
 
 
 
 
 
 
Total
$
51,375

 
 
 
 
 
 
 
 
 
 
Dispositions
 
 
 
 
 
 
 
 
 
 
 
Property Name
Disposition Price
Ownership %
Month of Transaction
Location
Key Tenants
 
 
 
 
 
 
Core Portfolio:
 
 
 
 
 
 
 
 
 
 
 
Walnut Hill
$
22,865

100%
March
Woonsocket, RI
Sears
 
 
 
 
 
 
Funds:
 
 
 
 
 
 
 
 
 
 
 
Fund III:
 
 
 
 
 
 
 
 
 
 
 
Sheepshead Bay
$
20,200

100%
April
Brooklyn, NY
-
 
 
 
 
 
 
Structured Finance Investments:
 
 
 
 
 
 
 
Investment
Loan Amount
Effective Interest Rate
Month of Transaction
Maturity Date
 
 
 
 
 
 
 
Core Portfolio:
 
 
 
 
 
 
 
 
 
 
 
Advances:
 
 
 
 
 
 
 
 
 
 
 





First Mortgage
$
13,000

12.7%
April
October, 2015
 
Preferred Equity Investment
4,000

13.0%
May
May, 2016
 
 
 
 
 
 
 
Total
$
17,000

 
 
 
 
 
 
 
 
 
 
Repayments:
 
 
 
 
 
 
 
 
 
 
 
First Mortgage
$
6,400

8.0%
January
 
 
Mezzanine Note
2,742

17.5%
January
 
 
First Mortgage
38,000

5.5%
April
 
 
Mezzanine Note
2,933

12.0%
June
 
 
Mezzanine Note
3,834

15.0%
June
 
 
 
 
 
 
 
 
Total
$
53,909

 
 
 
 






 2014 Guidance
 
 
 
 
 (in millions except per share amounts, all per share amounts are fully diluted)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014 Guidance
 
2013 Actual
Overall:
 
 
 
 
 
 
 
 
 
Fully diluted Common Shares and OP Units - 2014 Weighted Average
 
 62,000 - 62,500
 
55,954
 
 
 
 
 
Full year Funds from Operations ("FFO") per share
1 

 $1.35 to $1.40
 
$1.20
 
 
 
 
 
Earnings per Share ("EPS")
1 

 $0.72 to $0.77
 
$0.72
 
 
 
 
 
 
 
 
 
 
FFO Components:
 
 
 
 
 
 
 
 
 
Core and pro-rata share of Fund ("Fund") portfolio income
 
 $87.0 to $88.5
 
$70.3
 
 
 
 
 
Asset and property management fee income, net of TRS taxes
 
 $15.0 to $15.5
 
$17.6
 
 
 
 
 
Transactional fee income, net of TRS taxes
 
 $7.0 to $8.0
 
$6.3
 
 
 
 
 
Promote, RCP and other income, net of TRS taxes
 
 $1.0 to $1.5
 
$(0.6)
 
 
 
 
 
General and administrative expense
 
 $(26.5) to $(26.0)
 
$(26.4)
 
 
 
 
 
Total
 
 $83.5 to $87.5
 
$67.2
 
 
 
 
 
Note:
 
 
 
 
 
 
 
 
 
1 FFO and EPS guidance is before acquisition costs which totaled $0.03 through June 30, 2014.
 
 
 
 
EPS guidance is before gain/loss on disposition of property which totaled $0.22 through June 30, 2014.
 
 
 
 
 
 
 
 
 
 
 
 
 
 






Net Asset Valuation Information
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 (in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CORE
 
FUND I
 
FUND II
 
FUND III
 
FUND IV
 
 
 
 
 
Fund Level
 
AKR pro-rata share
 
Fund Level
 
AKR Pro-rata Share
 
Fund Level
 
AKR pro-rata share
 
Fund Level
 
AKR pro-rata share
 
Quarterly
 
Annualized (x4)
 
 
 
%
 
$
 
Quarterly
 
Annualized (x4)
 
%
 
$
 
Quarterly
 
Annualized (x4)
 
%
 
$
 
Quarterly
 
Annualized (x4)
 
%
 
$
Current NOI
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Operating Income
$
19,735

1 
$
78,940

 
 -
 
$
2,461

 
$
9,844

 
20.00
%
 
$
1,969

 
$
6,842

 
$
27,368

 
19.90%
 
$
5,446

 
$
3,069

 
$
12,276

 
23.12%
 
$
2,838

Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     (Income)/ loss from pre-stabilized assets 3
 
 
 
 
 
 
 
 
 
 

 

 
 
 

 
      (866)

 
            (3,464)

 
 
 
            (689)

 
   (1,421)

 
            (5,684)

 
 
 
    (1,314)

     (Income)/ loss from development projects 4
 
 
 
 
 
 
 
 
 
 

 

 
 
 

 
      (163)

 
               (652)

 
 
 
            (130)

 
       (35)

 
               (140)

 
 
 
        (32)

Net Operating Income of stabilized assets
 
 
 
 
 
 
 
 
 
 
2,461

 
9,844

 
 
 
1,969

 
    5,813

 
            23,252

 
 
 
           4,627

 
    1,613

 
              6,452

 
 
 
     1,492

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs to Date
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Pre-stabilized assets 3
 
 
 
 
 
 
 
 
 
 
 
 
$

 
 
 
$

 
 
 
$
84,448

 
 
 
$
16,806

 
 
 
$
179,462

 
 
 
$
41,492

     Development projects 4
 
 
 
 
 
 
 
 
 
 
 
 
340,700

 
 
 
68,140

 
 
 
            36,500

 
 
 
           7,264

 
 
 
            38,300

 
 
 
     8,855

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Costs to Date
 
 
 
 
 
 
 
 
 
 
 
 
$
340,700

 
 
 
$
68,140

 
 
 
$
120,948

 
 
 
$
24,069

 
 
 
$
217,762

 
 
 
$
50,347

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt
 
 
$
371,785

 
$

 
 
 
 
 
 
 
$
328,444

 
 
 
$
62,477

 
 
 
$
285,906

 
 
 
$
52,200

 
 
 
 $ 194,769

 
 
 
 $ 41,942

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross asset value 2
 
 
 
 
$
2,400

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Asset Value
 
 
 
 
$
2,400

 
37.78
%
 
$
907

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Does not include a full quarter of NOI for those assets purchased during the second quarter 2014. See "Transactions Activity" page in this supplemental for descriptions of those acquisitions.
 
 
 
 
 
 
 
 
2 AKR pro-rata share of Fund I is the promote of 20% plus its co-investment share of the remainder (22% x 80%) for a total of 37.78%.
 
 
 
 
 
 
 
 
3Consists of the following projects:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fund III:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     640 Broadway
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     654 Broadway
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Nostrand
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Lincoln Park Centre
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fund IV:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     719 Lincoln Rd
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     1650 Meridian Avenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     838 Lincoln Road
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     2819 Kennedy Blvd
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Paramus Plaza
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     1151 Third Avenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





Selected Financial Ratios
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended June 30,
 
Period ended June 30,
 
Three months ended June 30,
 
Three months ended March 31,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014
 
2013
 
2014
2013
 
2014
 
2014
COVERAGE RATIOS 1
 
 
 
 
 
 
 
LEVERAGE RATIOS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed-Charge Coverage Ratios
 
 
 
 
 
 
 
Debt 4
$
528,404

 
$
562,899

 
 
 
 
 
 
 
 
Total Market Capitalization
2,252,373

 
2,118,292

EBITDA 2 divided by:
 
$
23,817

 
$
20,686

 
 $ 46,696

$
39,530

Debt/Total Market Capitalization
23%

 
27%

Interest expense
 
5,005

 
5,107

 
10,282

9,951

 
 
 
 
Principal Amortization
 
1,027

 
1,290

 
     2,206

2,535

Debt 6
$
460,587

 
$
493,948

Preferred Dividends 3
 
6

 
5

 
          13

11

Total Market Capitalization
2,184,556

 
2,049,341

Fixed-Charge Coverage Ratio - Core Portfolio
 
 3.9x

 
 3.2x

 
 3.7x

 3.2x

Net Debt/Total Market Capitalization
21%

 
24%

 
 
 
 
 
 
 
 
 
 
 
 
EBITDA divided by:
 
$
26,723

 
$
23,390

 
 $ 52,369

$
45,874

Debt + Preferred Equity (Preferred O.P. Units)
$
529,108

 
$
563,560

Interest expense
 
5,791

 
6,083

 
   11,975

11,859

Total Market Capitalization
2,252,373

 
2,118,292

Principal Amortization
 
1,059

 
1,514

 
     2,524

2,966

Debt+Preferred Equity/Total Market Capitalization
23%

 
27%

Preferred Dividends
 
6

 
5

 
13

11

 
 
 
 
Fixed-Charge Coverage Ratio - Core Portfolio
 
 
 
 
 
 
 
Debt
$
371,785

 
$
405,214

                   and Funds
 
 3.9x

 
 3.1x

 
 3.6x

 3.1x

EBITDA (Annualized) 7
89,289

 
91,516

 
 
 
 
 
 
 
 
Debt/EBITDA - Core Portfolio
 4.2x

 
 4.4x

Payout Ratios
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt 5
$
325,031

 
$
364,419

Dividends (Shares) & Distributions (OP Units) paid
 
$
14,365

 
$
11,981

 
 $ 28,106

$
23,744

EBITDA (Annualized) 7
89,289

 
91,516

FFO
 
21,076

 
17,281

 
   39,995

34,128

Net Debt/EBITDA - Core Portfolio
 3.6x

 
 4.0x

FFO Payout Ratio
 
68
%
 
69
%
 
70
%
70
%
 
 
 
 
 
 
 
 
 
 
 
 
Debt 4
$
528,404

 
$
562,899

Dividends (Shares) & Distributions (OP Units) paid
 
$
14,365

 
$
11,981

 
$
28,106

$
23,744

EBITDA (Annualized) 7
100,913

 
102,584

AFFO
 
18,052

 
12,813

 
33,588

26,447

Debt/EBITDA - Core Portfolio and Funds
 5.2x

 
 5.5x

AFFO Payout Ratio
 
80
%
 
94
%
 
84
%
90
%
 
 
 
 
 
 
 
 
 
 
 
 
Debt 6
$
460,587

 
$
493,948

Dividends (Shares) & Distributions (OP Units) paid
 
$
14,365

 
$
11,981

 
 $ 28,106

$
23,744

EBITDA (Annualized) 7
100,913

 
102,584

FAD
 
16,993

 
11,299

 
   31,064

23,481

Net Debt/EBITDA - Core Portfolio and Funds
 4.6x

 
 4.8x

FAD Payout Ratio
 
85
%
 
106
%
 
90
%
101
%
 
 
 
 
 
 
 
 
 
 
 
 
NOI (Annualized)
$
78,940

 
$
76,816

 
 
 
 
 
 
 
 
Debt
371,785

 
405,214

Notes:
 
 
 
 
 
 
 
Debt Yield - Core Portfolio
21%

 
19%

 
 
 
 
 
 
 
 
 
 
 
 
1Quarterly 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.
 
NOI (Annualized)
$
78,940

 
$
76,816

2See page 9 for a calculation of EBITDA.
 
Debt 5
325,031

 
364,419

3Represents preferred distributions on Preferred Operating partnership Units.
 
Net Debt Yield - Core Portfolio
24
%
 
21
%
4Includes the Company's pro-rata share of consolidated and unconsolidated joint venture debt.
 
 
 
 
 
5Reflects debt net of the current Core Portfolio cash balance at end of period.
 
NOI (Annualized)
$
89,176

 
$
86,936

6Reflects debt net of the current Core Portfolio and pro-rata share of the Funds cash balance at end of period.
 
Debt 4
528,404

 
562,899

7Annualized EBITDA adjusted for income of $1,993 relating to the collection of a previously reserved note receivable.
 
Debt Yield - Core Portfolio and Funds
17
%
 
15
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NOI (Annualized)
$
89,176

 
$
86,936

 
 
 
 
 
 
 
 
Debt 6
460,587

 
493,848

 
 
 
 
 
 
 
 
Net Debt Yield - Core Portfolio and Funds
19
%
 
18
%
 
 
 
 
 
 
 
 
 
 
 
 






Portfolio Debt - Summary
 
 
 
 
 
 
 
 
 
 
Reconciliation from Pro-Rata Share of Debt to Consolidated Debt per Financial Statement
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acadia Pro-Rata Share of Debt 2
 
Reconciliation to Consolidated Debt as Reported
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Add:
 
Less:
 
Acadia
 
Core Portfolio
 
Funds
 
Total
 
Noncontrolling
 
Pro-rata Share of
 
Consolidated
 
 Principal
 
 Interest
 
 Principal
 
 Interest
 
 Principal
 
 Interest
 
Fixed vs
 
Interest Share of
 
Unconsolidated
 
Debt
Mortgage Notes Payable
 Balance
 
 Rate
 
 Balance
 
 Rate
 
 Balance
 
 Rate
 
 Variable
 
Consolidated Debt 3
 
 Debt 4
 
As Reported
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed-Rate Debt 1
$
357,974

 
5.1
%
 
$
73,837

 
4.6
%
 
$
431,811

 
5.1
%
 
82
%
 
$
402,344

 
$
(47,253
)
 
$
786,902

Variable-Rate Debt
13,811

 
1.8%

 
82,782

 
2.1
%
 
96,593

 
2.1
%
 
18
%
 
220,274

 
(31,257
)
 
285,610

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
$
371,785

 
5.0
%
 
$
156,619

 
3.3
%
 
$
528,404

 
4.5
%
 
100
%
 
$
622,618

 
$
(78,510
)
 
1,072,512

Unamortized premium
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,517

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$
1,074,029

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.







Portfolio Debt - Detail
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal Balance at
 
Acadia's Pro-rata Share
 
Interest
Maturity
Extension
Property
 
Entity
 
June 30, 2014
 
Percent
Amount
 
Rate
Date
Options
 
 
 
 
 
 
 
 
 
 
 
 
CORE PORTFOLIO
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed-Rate Debt
 
 
 
 
 
 
 
 
 
 
 
Crossroads Shopping Center
 
Crossroads JV
 
$
57,689

 
49.0%
$
28,268

 
5.37%
12/1/2014
None
Crescent Plaza
 
Acadia
 
16,602

 
100.0%
16,602

 
4.98%
9/6/2015
None
Pacesetter Park Shopping Center
 
Acadia
 
11,420

 
100.0%
11,420

 
5.12%
11/6/2015
None
Elmwood Park Shopping Center
 
Acadia
 
32,473

 
100.0%
32,473

 
5.53%
1/1/2016
None
Chicago Portfolio
 
Acadia
 
15,412

 
100.0%
15,412

 
5.61%
2/1/2016
None
The Gateway Shopping Center
 
Acadia
 
19,594

 
100.0%
19,594

 
5.44%
3/1/2016
None
330-340 River Street
 
Acadia
 
10,787

 
100.0%
10,787

 
5.3%
5/1/2016
1 x 60 mos.
Brandywine Town Center
 
Brandywine JV
 
166,200

 
22.2%
36,933

 
5.99%
7/1/2016
None
Rhode Island Place Shopping Center
 
Acadia
 
16,092

 
100.0%
16,092

 
6.35%
12/1/2016
None
Convertible Notes
 
Acadia
 
380

 
100.0%
380

 
3.75%
12/15/2016
None
239 Greenwich Avenue
 
Acadia
 
26,000

 
75.0%
19,500

 
5.42%
2/11/2017
None
639 West Diversey
 
Acadia
 
4,294

 
100.0%
4,294

 
6.65%
3/1/2017
None
Merrillville Plaza
 
Acadia
 
25,671

 
100.0%
25,671

 
5.88%
8/1/2017
None
Georgetown Portfolio
 
Acadia
 
18,039

 
50.0%
9,020

 
4.72%
12/10/2027
None
Interest rate swaps 1
 
Acadia
 
111,695

 
99.9%
111,528

 
4.15%
Various
None
 
 
 
 
 
 
 
 
 
 
 
 
Sub-Total Fixed-Rate Debt
 
 
 
$
532,348

 
 
$
357,974

 
5.14%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Variable-Rate Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured Line of Credit 2
 
Acadia
 
$

 
100.0%
$

 
Libor + 155
1/31/2016
1 x 12 mos.
664 N. Michigan
 
Acadia
 
45,000

 
100.0%
45,000

 
Libor + 165
6/28/2018
1 x 60 mos.
Unsecured Term Loan
 
Acadia
 
50,000

 
100.0%
50,000

 
Libor + 140
11/25/2018
None
4401 N White Plains Road
 
Acadia
 
6,202

 
100.0%
6,202

 
Libor + 190
9/1/2022
None
28 Jericho Turnpike
 
Acadia
 
15,957

 
100.0%
15,957

 
Libor + 190
1/23/2023
None
60 Orange Street
 
Acadia
 
8,347

 
98.0%
8,180

 
Libor + 175
4/3/2023
None
Interest rate swaps 1
 
Acadia
 
(111,695
)
 
99.9%
(111,528
)
 
Libor + 190
Various
None
 
 
 
 
 
 
 
 
 
 
 
 
Sub-Total Variable-Rate Debt
 
 
 
13,811

 
 
13,811

 
Libor + 160
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Core Portfolio Debt
 
 
 
546,159

 
 
371,785

 
5.01%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





Portfolio Debt - Detail (continued)
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal Balance at
 
Acadia's Pro-rata Share
 
Interest
Maturity
Extension
Property
 
Entity
 
June 30, 2014
 
Percent
Amount
 
Rate
Date
Options
 
 
 
 
 
 
 
 
 
 
 
 
Funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fixed-Rate Debt
 
 
 
 
 
 
 
 
 
 
 
Lincoln Road 3
 
Fund III
 
$
19,232

 
18.9%
$
3,637

 
6.14%
8/11/2014
None
CityPoint 3
 
Fund II
 
20,000

 
18.8%
3,766

 
7.25%
11/1/2014
None
Arundel Plaza 3
 
Fund III
 
8,864

 
17.9%
1,588

 
5.6%
4/1/2015
None
216th Street 3
 
Fund II
 
25,500

 
19.8%
5,054

 
5.80%
10/1/2017
None
CityPoint 3
 
Fund II
 
198,500

 
18.8%
37,375

 
4.75%
2019 6
None
CityPoint 3,5
 
Fund II
 
5,262

 
18.8%
991

 
1.00%
8/23/2019
None
Interest rate swaps 1
 
Funds II & III
 
109,369

 
19.6%
21,426

 
3.59%
Various
 
 
 
 
 
 
 
 
 
 
 
 
 
Sub-Total Fixed-Rate Debt
 
 
 
$
386,727

 
 
$
73,837

 
4.65%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Variable-Rate Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Parkway Crossing 3
 
Fund III
 
$
13,134

 
17.9%
$
2,353

 
Libor + 220
1/1/2015
2 x 12 mos.
Liberty Avenue 3
 
Fund II
 
9,032

 
19.8%
1,790

 
Libor + 275
4/30/2015
None
210 Bowery
 
Fund IV
 
4,600

 
23.1%
1,064

 
Libor + 195
6/1/2015
None
640 Broadway 3
 
Fund III
 
22,750

 
10.0%
2,264

 
Libor + 295
7/1/2015
1 x 12 mos.
CityPoint 3
 
Fund II
 
20,650

 
18.8%
3,888

 
Libor + 350
8/12/2015
None
CityPoint 3
 
Fund II
 
20,000

 
18.8%
3,766

 
Libor + 500
8/23/2015
1 x 12 mos.
Cortlandt Towne Center
 
Fund III
 
84,351

 
19.9%
16,786

 
Libor + 165
10/26/2015
None
Acadia Strategic Opportunity IV LLC 4
 
Fund IV
 
28,100

 
23.1%
6,497

 
Libor + 165
11/20/2015
1 x 12 mos.
Nostrand Avenue
 
Fund III
 
12,307

 
19.9%
2,449

 
Libor + 265
2/1/2016
2 x 12 mos.
Heritage Shops
 
Fund III
 
24,500

 
19.9%
4,876

 
Libor + 155
2/28/2016
2 x 12 mos.
Promenade at Manassas 3
 
Fund IV
 
25,000

 
22.8%
5,696

 
Libor + 140
11/19/2016
2 x 12 mos.
Lincoln Park Centre
 
Fund III
 
23,000

 
19.9%
4,578

 
Libor + 145
12/3/2016
2 x 12 mos.
654 Broadway
 
Fund III
 
9,000

 
19.9%
1,791

 
Libor + 188
3/7/2017
2 x 12 mos.
New Hyde Park Shopping Center
 
Fund III
 
11,960

 
19.9%
2,380

 
Libor + 185
5/1/2017
2 x 12 mos.
938 W. North Avenue 3
 
Fund IV
 
12,500

 
18.5%
2,312

 
Libor + 235
5/1/2017
1 x 12 mos.
1151 Third Avenue
 
Fund IV
 
12,500

 
23.1%
2,890

 
Libor + 175
6/3/2017
1 x 12 mos.
161st Street 3
 
Fund II
 
29,500

 
19.8%
5,847

 
Libor + 250
4/1/2018
None
Lincoln Road 3
 
Fund IV
 
84,000

 
22.0%
18,450

 
Libor + 160
6/14/2018
None
Paramus Plaza 3
 
Fund IV
 
12,600

 
11.6%
1,457

 
Libor + 170
2/20/2019
None
Lake Montclair
 
Fund IV
 
15,469

 
23.1%
3,576

 
Libor + 215
5/1/2019
None
White City Shopping Center 3
 
Fund III
 
56,808

 
16.7%
9,498

 
Libor + 215
2/19/2021
None
Interest rate swaps 1
 
Funds II & III
 
(109,369
)
 
19.6%
(21,426
)
 
Libor + 232
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sub-Total Variable-Rate Debt
 
 
 
$
422,392

 
 
$
82,782

 
Libor + 195
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Funds Portfolio Debt
 
 
 
$
809,119

 
 
$
156,619

 
3.31%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Debt
 
 
 
$
1,355,278

 
 
$
528,404

 
4.51%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Portfolio Debt - Notes
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 The Company has hedged a portion of its variable-rate debt with variable to fixed-rate swap agreements
 
 
2 This is an unsecured revolving facility which has a current capacity up to $150,000 and can be increased to $300,000.
 
 The interest rate will vary based on levels of leverage. As of June 30, 2014, the interest rate is LIBOR + 155 basis points.
 
3 Acadia's interest in this Fund debt is also reflected net of other JV interests at the investment level.
 
4 Total current availability under this facility is $150,000. Fund IV also has the ability to increase the size of this facility to a total of $239,881.
 
5 This loan was made in connection with the New Markets Tax Credit and contains a borrower option to purchase the loan at the end of the term.
 
6 The maturity date of this loan is five years after the final advancing of funds which is currently anticipated to occur by the end of 2014.
 





Future Debt Maturities 1
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Core Portfolio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Debt Maturities
 
Acadia's Pro-rata Share
 
Weighted Average Interest Rate of Maturing Debt
 
 
Scheduled
 
 
 
 
 
Scheduled
 
 
 
 
 
 
 
 
 
 
Year
 
Amortization
 
Maturities
 
Total
 
Amortization
 
Maturities
 
Total
 
Total Debt
 
Fixed-Rate Debt
 
Variable-Rate Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014
 
$
2,394

 
$
57,109

 
$
59,503

 
$
2,023

 
$
27,983

 
$
30,006

 
5.37
%
 
5.37
%
 
n/a

2015
 
3,681

 
27,344

 
31,025

 
3,517

 
27,344

 
30,861

 
5.04
%
 
5.04
%
 
n/a

2016
 
2,104

 
257,953

 
260,057

 
1,934

 
128,686

 
130,620

 
5.87
%
 
5.87
%
 
n/a

2017
 
1,460

 
54,549

 
56,009

 
1,281

 
48,049

 
49,330

 
5.72
%
 
5.72
%
 
n/a

2018
 
1,247

 
95,000

 
96,247

 
1,059

 
95,000

 
96,059

 
1.67
%
 
n/a

 
1.67
%
Thereafter
 
7,944

 
35,374

 
43,318

 
5,947

 
28,962

 
34,909

 
2.97
%
 
4.72
%
 
2.01
%
Total
 
$
18,830

 
$
527,329

 
$
546,159

 
$
15,761

 
$
356,024

 
$
371,785

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Debt Maturities
 
Acadia's Pro-rata Share
 
Weighted Average Interest Rate of Maturing Debt
 
 
Scheduled
 
 
 
 
 
Scheduled
 
 
 
 
 
 
 
 
 
 
Year
 
Amortization
 
Maturities
 
Total
 
Amortization
 
Maturities
 
Total
 
Total Debt
 
Fixed-Rate Debt
 
Variable-Rate Debt
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2014
 
$
2,355

 
$
39,026

 
$
41,381

 
$
424

 
$
7,364

 
$
7,788

 
6.71
%
 
6.71
%
 
n/a

2015
 
3,621

 
209,103

 
212,724

 
677

 
39,602

 
40,279

 
2.71
%
 
5.60
%
 
2.58
%
2016
 
1,970

 
83,897

 
85,867

 
392

 
17,422

 
17,814

 
1.78
%
 
n/a

 
1.78
%
2017
 
1,436

 
69,188

 
70,624

 
271

 
13,960

 
14,231

 
3.48
%
 
5.80
%
 
2.12
%
2018
 
1,166

 
113,500

 
114,666

 
214

 
24,297

 
24,511

 
1.98
%
 
n/a

 
1.98
%
Thereafter
 
1,229

 
282,691

 
283,920

 
205

 
51,803

 
52,008

 
3.98
%
 
4.65
%
 
2.23
%
Total
 
$
11,777

 
$
797,405

 
$
809,182

 
$
2,183

 
$
154,448

 
$
156,631

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Does not include any applicable extension options
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 








Core Portfolio Retail Properties - Detail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Leased
 
 
 
 
 
Annualized
 
 
Year
Acadia's
 
Gross Leaseable Area
 
 
In Place Occupancy
 
Occupancy
 
Annualized Base Rent PSF
 
Base Rent
Property
Key Tenants
Acquired
interest
 
Anchors
Shops
Total
 
 
Anchors
Shops
Total
 
Total
 
Anchors
Shops
Total
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
STREET RETAIL
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Chicago Metro
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
664 N. Michigan Avenue
 Tommy Bahama, Ann Taylor Loft
2013
100.0
%
 

18,141

18,141

 
 

100.0
%
100.0
%
 
100.0
%
 
$

$
237.23

$
237.23

 
$
4,303,538

Rush and Walton Streets Collection - 6 properties
 Lululemon, Brioni, BHLDN, Marc Jacobs
2011/12
100.0
%
 

41,432

41,432

 
 

100.0
%
100.0
%
 
100.0
%
 

149.40

149.40

 
6,189,744

651-671 West Diversey
 Trader Joe's, Urban Outfitters
2011
100.0
%
 
16,500

29,759

46,259

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
54.55

33.92

41.27

 
1,909,285

Clark Street and W. Diversey Collection - 3 properties
 Ann Taylor, Akira
2011/12
100.0
%
 

23,415

23,415

 
 

79.7
%
79.7
%
 
79.7
%
 

55.07

55.07

 
1,027,825

Halsted and Armitage Collection - 9 properties
 Intermix, BCBG, Club Monaco
2011/12
100.0
%
 
20,580

24,078

44,658

 
 
100.0
%
90.9
%
95.1
%
 
95.1
%
 
20.70

63.93

42.98

 
1,824,696

North Lincoln Park Chicago Collection - 6 properties
 Forever 21, Aldo, Carhartt, Chase Bank
2011/14
100.0
%
 

51,255

51,255

 
 

96.5
%
96.5
%
 
96.5
%
 

21.87

21.87

 
1,081,722

 
 
 
 
 
37,080

188,080

225,160

 
 
100.0
%
95.3
%
96.1
%
 
96.1
%
 
35.76

87.72

78.82

 
17,056,810

New York Metro
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
83 Spring Street
 Paper Source
2012
100.0
%
 

3,000

3,000

 
 

100.0
%
100.0
%
 
100.0
%
 

207.96

207.96

 
623,884

152-154 Spring Street
 Kate Spade Saturday
2014
100.0
%
 

2,936

2,936

 
 

100.0
%
100.0
%
 
100.0
%
 

728.66

728.66

 
2,139,360

Mercer Street
 3 X 1 Denim
2011
100.0
%
 

3,375

3,375

 
 

100.0
%
100.0
%
 
100.0
%
 

120.44

120.44

 
406,494

West 54th Street
 Stage Coach Tavern
2007
100.0
%
 

5,773

5,773

 
 

100.0
%
100.0
%
 
100.0
%
 

413.71

413.71

 
2,388,362

61 Main Street
 Chicos
2014
100.0
%
 

3,400

3,400

 
 

100.0
%
100.0
%
 
100.0
%
 

103.40

103.40

 
351,560

181 Main Street
 TD Bank
2012
100.0
%
 

11,350

11,350

 
 

100.0
%
100.0
%
 
100.0
%
 

74.77

74.77

 
848,683

4401 White Plains Road
 Walgreens
2011
100.0
%
 
12,964


12,964

 
 
100.0
%

100.0
%
 
100.0
%
 
48.21


48.21

 
625,000

Bartow Avenue
 Sleepy's
2005
100.0
%
 

14,676

14,676

 
 

100.0
%
100.0
%
 
100.0
%
 

31.38

31.38

 
460,545

239 Greenwich Avenue
 Restoration Hardware
1998
75.0
%
 

16,834

16,834

 
 

100.0
%
100.0
%
 
100.0
%
 

92.35

92.35

 
1,554,663

252-256 Greenwich Avenue
 Madewell, Calypso, Jack Wills
2014
100.0
%
 

9,172

9,172

 
 

100.0
%
100.0
%
 
100.0
%
 

131.14

131.14

 
1,202,772

Third Avenue
 Planet Fitness
2006
100.0
%
 
21,650

18,670

40,320

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
21.65

21.79

21.71

 
875,456

868 Broadway
 Dr Martens
2013
100.0
%
 

2,031

2,031

 
 

100.0
%
100.0
%
 
100.0
%
 

326.05

326.05

 
662,202

313-315 Bowery1
 John Varvatos, Patagonia
2013
100.0
%
 

6,600

6,600

 
 

100.0
%
100.0
%
 
100.0
%
 

66.00

66.00

 
435,600

120 West Broadway
 HSBC Bank, Citibank
2013
100.0
%
 

13,638

13,638

 
 

89.0
%
89.0
%
 
100.0
%
 

141.75

141.75

 
1,720,569

2520 Flatbush Avenue
 Bob's Discount Furniture, Capital One
2014
100.0
%
 

29,114

29,114

 
 

100.0
%
100.0
%
 
100.0
%
 

36.05

36.05

 
1,049,538

 
 
 
 
 
34,614

140,569

175,183

 
 
100.0
%
98.9
%
99.1
%
 
100.0
%
 
31.60

102.47

88.35

 
15,344,688

District of Columbia Metro
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1739-53 & 1801-03 Connecticut Avenue
 Ruth Chris Steakhouse, TD Bank
2012
100.0
%
 

22,907

22,907

 
 

100.0
%
100.0
%
 
100.0
%
 

57.49

57.49

 
1,316,844

Rhode Island Place Shopping Center
 TJ Maxx
2012
100.0
%
 
24,996

32,533

57,529

 
 
100.0
%
92.3
%
95.7
%
 
95.7
%
 
12.50

40.80

27.95

 
1,537,929

M Street and Wisonsin Corridor - 7 Properties
 Lacoste, Juicy Couture, Coach
2011
63.6
%
 

31,124

31,124

 
 

93.4
%
93.4
%
 
93.4
%
 

82.71

82.71

 
2,405,471

 
 
 
 
 
24,996

86,564

111,560

 
 
100.0
%
95.4
%
96.4
%
 
97.8
%
 
12.50

59.94

48.91

 
5,260,244

Boston Metro
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
330-340 River Street
 Whole Foods
2012
100.0
%
 
40,800

13,426

54,226

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
17.05

32.38

20.85

 
1,130,470

 
 
 
 
 
40,800

13,426

54,226

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
17.05

32.38

20.85

 
1,130,470

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Street Retail
 
 
 
 
137,490

428,639

566,129

 
 
100.0
%
96.7
%
97.5
%
 
98.0
%
 
$
24.93

$
85.34

$
70.29

 
$
38,792,212

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acadia Share Total Street Retail
 
 
 
 
137,490

412,369

549,859

 
 
100
%
96.7
%
97.5
%
 
98.0
%
 
24.93

85.49

69.97

 
37,527,771

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General note - The above occupancy and rent amounts do not include space which is currently leased, other than "leased occupancy", but for which rent payment has not yet commenced. Residential and office GLA is excluded. East 17th and
 
 





613-623 West Diversey Parkway are under redevelopment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Represents 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.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Core Portfolio Retail Properties - Detail (continued)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Leased
 
 
 
 
 
Annualized
 
 
Year
Acadia's
 
Gross Leaseable Area
 
 
Occupancy
 
Occupancy
 
Annualized Base Rent PSF
 
Base Rent
Property
Key Tenants
Acquired
interest
 
Anchors
Shops
Total
 
 
Anchors
Shops
Total
 
Total
 
Anchors
Shops
Total
 
Total
SUBURBAN PROPERTIES
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Jersey
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Elmwood Park Shopping Center
 Walgreens, Pathmark (A&P)
1998
100.0
%
 
          62,610

86,460

149,070

 
 
100.0%

95.3
%
97.3
%
 
97.3%

 
 $ 25.26

$
25.44

$
25.36

 
 $ 3,678,349

Marketplace of Absecon
 Rite Aid, Dollar Tree
1998
100.0
%
 
46,724

57,832

104,556

 
 
100.0
%
90.5
%
94.8
%
 
94.8
%
 
13.32

15.26

14.35

 
1,421,546

60 Orange Street
 Home Depot
2012
98.0
%
 
101,715


101,715

 
 
100.0
%

100.0
%
 
100.0
%
 
6.83


6.83

 
695,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New York
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Village Commons Shopping Center
1998
100.0
%
 

87,330

87,330

 
 

100.0
%
100.0
%
 
100.0
%
 

31.30

31.30

 
2,733,855

Branch Plaza
 LA Fitness, CVS
1998
100.0
%
 
74,050

52,223

126,273

 
 
75.7
%
76.5
%
76.0
%
 
76.0
%
 
21.35

31.00

25.36

 
2,434,147

Amboy Center
 Stop & Shop (Ahold)
2005
100.0
%
 
37,266

26,024

63,290

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
20.00

46.17

30.76

 
1,946,877

Pacesetter Park Shopping Center
 Stop & Shop (Ahold)
1999
100.0
%
 
52,052

45,552

97,604

 
 
100.0
%
76.2
%
88.9
%
 
88.9
%
 
8.48

18.69

12.56

 
1,089,882

LA Fitness
 LA Fitness
2007
100.0
%
 
55,000


55,000

 
 
100.0
%

100.0
%
 
100.0
%
 
25.30


25.30

 
1,391,500

Crossroads Shopping Center
 Home Goods, PetSmart, Kmart
1998
49.0
%
 
202,727

107,930

310,657

 
 
100.0
%
79.1
%
92.7
%
 
95.4
%
 
14.06

43.51

22.79

 
6,565,452

New Loudon Center
 Price Chopper, Marshalls
1993
100.0
%
 
251,058

4,615

255,673

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
7.35

31.03

7.78

 
1,989,333

28 Jericho Turnpike
 Kohl's
2012
100.0
%
 
96,363


96,363

 
 
100.0
%

100.0
%
 
100.0
%
 
17.12


17.12

 
1,650,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Connecticut
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Town Line Plaza1
 Wal-Mart, Stop & Shop (Ahold)
1998
100.0
%
 
163,159

43,187

206,346

 
 
100.0
%
88.9
%
97.7
%
 
98.7
%
 
14.72

17.74

15.83

 
1,650,467

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
%
 
6.66

22.84

7.91

 
1,027,936

Crescent Plaza
 Home Depot, Shaw's (Supervalu)
1993
100.0
%
 
156,985

61,163

218,148

 
 
100.0
%
78.9
%
94.1
%
 
96.0
%
 
7.51

12.09

8.59

 
1,762,526

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vermont
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Gateway Shopping Center
 Shaw's (Supervalu)
1999
100.0
%
 
73,184

28,471

101,655

 
 
100.0
%
98.3
%
99.5
%
 
99.5
%
 
19.00

22.24

19.90

 
2,012,739

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Illinois
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Hobson West Plaza
 Garden Fresh Markets
1998
100.0
%
 
51,692

47,445

99,137

 
 
100.0
%
90.5
%
95.5
%
 
95.5
%
 
4.64

21.04

12.09

 
1,143,717

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Indiana
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Merrillville Plaza
 Jo-Ann Fabrics, TJ Maxx
1998
100.0
%
 
123,220

112,867

236,087

 
 
100.0
%
93.9
%
97.1
%
 
98.7
%
 
10.72

17.76

13.97

 
3,203,334

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Michigan
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bloomfield Towne Square
 Best Buy, Home Goods,
1998
100.0
%
 
153,839

81,947

235,786

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
11.12

22.43

15.05

 
3,548,369

 
 TJ Maxx, Dick's Sporting Goods
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ohio
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mad River Station
 Babies 'R' Us, Office Depot
1999
100.0
%
 
58,185

65,150

123,335

 
 
100.0
%
67.4
%
82.8
%
 
82.8
%
 
9.49

17.65

13.00

 
1,326,780

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Delaware
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Brandywine Town Center
 Lowes, Bed Bath & Beyond,
2003
22.2
%
 
852,261

48,608

900,869

 
 
94.5
%
91.4
%
94.3
%
 
94.3
%
 
16.10

20.44

16.32

 
13,872,559






 
 Target, Dick's Sporting Goods
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Market Square Shopping Center
 Trader Joe's, TJ Maxx
2003
22.2
%
 
42,850

59,197

102,047

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
17.05

32.33

25.91

 
2,644,439

Naamans Road
2006
22.2
%
 

19,984

19,984

 
 

100.0
%
100.0
%
 
100.0
%
 

43.41

43.41

 
867,517

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pennsylvania
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mark Plaza
 Kmart
1993
100.0
%
 
104,956

1,900

106,856

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
1.95

18.95

2.25

 
240,664

Plaza 422
 Home Depot
1993
100.0
%
 
139,968

16,311

156,279

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
4.83

9.80

5.35

 
835,956

Route 6 Plaza
 Kmart
1994
100.0
%
 
146,568

29,021

175,589

 
 
100.0
%
94.8
%
99.1
%
 
99.1
%
 
6.04

13.83

7.27

 
1,266,178

Chestnut Hill
2006
100.0
%
 

37,646

37,646

 
 

100.0
%
100.0
%
 
100.0
%
 

24.04

24.04

 
904,845

Abington Towne Center2
 Target, TJ Maxx
1998
100.0
%
 
184,616

31,662

216,278

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
10.50

27.67

19.77

 
1,159,706

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Suburban Properties
 
 
 
 
3,351,052

1,162,542

4,513,594

 
 
98.1
%
90.4
%
96.1
%
 
96.5
%
 
$
12.18

$
24.87

$
15.45

 
$
63,063,673

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acadia Share Total Suburban Properties
 
 
 
 
2,549,410

1,008,103

3,557,513

 
 
98.9
%
90.4
%
96.5
%
 
96.9
%
 
$
10.95

$
23.46

$
14.53

 
$
46,179,717

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL CORE PROPERTIES
 
 
 
 
3,488,542

1,591,181

5,079,723

 
 
98.1
%
92.1
%
96.2
%
 
96.7
%
 
$
12.73

$
41.97

$
21.98

 
 $ 101,855,885

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Acadia Share Total Core Properties
 
 
 
2,686,900

1,420,472

4,107,372

 
 
98.9
%
92.2
%
96.6
%
 
97.0
%
 
$
11.75

$
42.35

$
22.54

 
$
83,707,488

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General note - The above occupancy and rent amounts do not include space which is currently leased, other than "leased occupancy", but for which rent payment has not yet commenced. Residential and office GLA is excluded.
1Anchor 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
 
 
2Anchor 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.
 
 






Core Portfolio Top Tenants - Ranked by Annual Base Rent (ABR)
 
 
 
 
 
 
 
 
 
 
Pro-Rata
 
Number of stores
 
Combined
Percentage of Total
 
in Core
 
 
 
Percentage of
 
Tenant
portfolio
 
GLA
Base Rent
Portfolio GLA
Base Rent
 
 
 
 
 
 
 
LA Fitness
2
 
100,000

$
2,336,500

2.4
%
2.8
%
 
 
 
 
 
 
 
Ann Taylor Loft
2
 
14,174

2,150,210

0.3
%
2.6
%
 
 
 
 
 
 
 
Stop and Shop (Ahold)
3
 
155,177

1,948,635

3.8
%
2.3
%
 
 
 
 
 
 
 
Supervalu (Shaw's)
2
 
123,409

1,907,456

3.0
%
2.3
%
 
 
 
 
 
 
 
Home Depot
3
 
312,718

1,827,600

7.6
%
2.2
%
 
 
 
 
 
 
 
TJX Companies
8
 
    209,198

      1,625,642

5.1
%
1.9
%
  -- TJ Maxx
5
 
     120,123

           854,724

2.8%

1.0%

  -- Marshalls
1
 
       37,212

           167,454

0.9%

0.2%

  -- Home Goods
2
 
       51,863

           603,464

1.3%

0.7%

 
 
 
 
 
 
 
Walgreens
3
 
37,499

1,412,716

0.9
%
1.7
%
 
 
 
 
 
 
 
Citibank
5
 
      17,283

      1,239,117

0.4
%
1.5
%
 
 
 
 
 
 
 
Kmart
3
 
273,969

1,170,078

6.7
%
1.4
%
 
 
 
 
 
 
 
Bob's Discount Furniture
2
 
34,723

1,062,507

0.8
%
1.3
%
 
 
 
 
 
 
 
TD Bank
2
 
       15,560

        1,060,904

0.4%

1.3%

JP Morgan Chase Bank
6
 
       30,344

        1,028,751

0.7%

1.2%

Trader Joe's
2
 
       19,094

           967,216

0.5%

1.2%

Urban Outfitters
2
 
       19,902

           879,450

0.5%

1.1%

Dicks Sporting Goods
2
 
       59,805

           860,471

1.5%

1.0%

Gap (Banana Republic and Old Navy)
3
 
       13,835

           856,466

0.3%

1.0%

Sleepy's
5
 
       31,843

           852,469

0.8%

1.0%

HSBC Bank
2
 
         5,686

           845,879

0.1%

1.0%

Captial One
3
 
       12,778

           789,848

0.3%

0.9%

Rite Aid
2
 
       26,633

           764,030

0.6%

0.9%

 
 
 
 
 
 
 
TOTAL
62
 
1,513,630

$
25,585,945

36.7
%
30.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
General Note - Does not include tenants that operate at only one of Acadia's properties.
 
 
 
 
 
 
1Includes the Company's pro-rata share of unconsolidated joint ventures.
 
 





Core Portfolio Lease Expirations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Anchor Tenants
 
Shop Tenants
 
Total Tenants
 
 
 
Gross Leased Area
Base Rent
 
 
Gross Leased Area
Base Rent
 
 
Gross Leased Area
Base Rent
 
 
No. of Leases
Expiring
Percent
 
Percent
 
No. of Leases
Expiring
Percent
 
Percent
 
No. of Leases
Expiring
Percent
 
Percent
Year
 
Expiring
SF
of Total
PSF
of Total
 
Expiring
SF
of Total
PSF
of Total
 
Expiring
SF
of Total
PSF
of Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
M to M1
 



$


 
4
6,876

0.5
%
$
29.83

0.3
%
 
4
6,876

0.1
%
$
29.83

0.2
%
2014
 
3
174,074

5.5
%
6.75

2.9
%
 
27
80,675

5.5
%
44.80

5.9
%
 
30
254,749

5.5
%
18.80

4.7
%
2015
 
5
252,812

8.0
%
13.58

8.5
%
 
34
129,047

8.8
%
32.76

6.9
%
 
39
381,859

8.2
%
20.06

7.5
%
2016
 
9
315,062

9.9
%
11.29

8.8
%
 
56
231,571

15.8
%
26.20

9.9
%
 
65
546,633

11.8
%
17.61

9.4
%
2017
 
6
311,806

9.8
%
11.80

9.1
%
 
49
206,472

14.1
%
38.47

12.9
%
 
55
518,278

11.2
%
22.43

11.4
%
2018
 
7
416,882

13.2
%
12.97

13.4
%
 
56
179,804

12.3
%
33.23

9.7
%
 
63
596,686

12.9
%
19.08

11.2
%
2019
 
7
210,728

6.7
%
10.54

5.5
%
 
26
88,485

6.0
%
53.02

7.6
%
 
33
299,213

6.5
%
23.11

6.8
%
2020
 
6
329,713

10.4
%
12.12

9.9
%
 
21
76,841

5.2
%
46.03

5.8
%
 
27
406,554

8.8
%
18.53

7.4
%
2021
 
7
283,831

9.0
%
13.13

9.2
%
 
18
87,441

6.0
%
36.98

5.3
%
 
25
371,272

8.0
%
18.75

6.8
%
2022
 
2
69,837

2.2
%
26.15

4.5
%
 
24
97,150

6.6
%
50.65

8.0
%
 
26
166,987

3.6
%
40.41

6.6
%
2023
 
3
132,322

4.2
%
11.63

3.8
%
 
16
79,813

5.4
%
45.79

5.9
%
 
19
212,135

4.6
%
24.48

5.1
%
Thereafter
 
16
671,707

21.2
%
14.57

24.3
%
 
33
201,064

13.7
%
66.80

21.8
%
 
49
872,771

18.8
%
26.61

22.8
%
Total
 
71
3,168,774

100.0
%
$
12.73

100.0
%
 
364
1,465,239

100.0
%
$
41.97

100.0
%
 
435
4,634,013

100.0
%
$
21.98

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
254,916

Anchor GLA Owned by Tenants
 
 
 
 
 
 
 
 
254,916

Anchor GLA Owned by Tenants
 
 
 
64,852

Total Vacant
 
 
125,942

Total Vacant
 
 
190,794

Total Vacant
 
 
 
3,488,542

Total Square Feet
 
 
1,591,181

Total Square Feet
 
 
5,079,723

Total Square Feet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Leases currently under month to month or in process of renewal
 
 
 
 
 
 
 
 
 
 






Core Portfolio - New and Renewal Rent Spreads 1
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Period ended
 
3 months ended
 
3 months ended
 
 
June 30, 2014
 
June 30, 2014
 
March 31, 2014
 
 
GAAP3
 
Cash2
 
GAAP3
 
Cash2
 
GAAP3
 
Cash2
New leases
 
 
 
 
 
 
 
 
 
 
 
 
Number of new leases executed
 
5

 
5

 
          2

 
           2

 
          3

 
           3

GLA
 
22,124

 
22,124

 
     5,635

 
     5,635

 
   16,489

 
    16,489

New base rent
 
$
85.40

 
$
74.45

 
$41.67

 
$38.72

 
$100.35

 
$86.66

Previous base rent
 
$
40.32

 
$
41.20

 
$23.34

 
$25.38

 
$46.12

 
$46.61

Average cost per square foot
 
$
140.96

 
$
140.96

 
$1.62

 
$1.62

 
$188.58

 
$188.58

Weighted Average Lease Term (years)
 
13.8

 
13.8

 
        6.5

 
         6.5

 
      16.3

 
       16.3

Percentage growth in base rent
 
111.8
%
 
80.7
%
 
78.5%

 
52.6%

 
117.6%

 
85.9%

 
 
 
 
 
 
 
 
 
 
 
 
 
Renewal leases
 
 
 
 
 
 
 
 
 
 
 
 
Number of renewal leases executed
 
16

 
16

 
         13

 
          13

 
          3

 
           3

GLA
 
192,922

 
192,922

 
 185,472

 
  185,472

 
     7,450

 
     7,450

New base rent
 
$
20.45

 
$
19.23

 
$20.18

 
$18.96

 
$27.05

 
$25.99

Expiring base rent
 
$
17.73

 
$
18.13

 
$17.55

 
$17.97

 
$22.23

 
$22.23

Average cost per square foot
 
$

 
$

 
$

 
$

 
$

 
$

Weighted Average Lease Term (years)
 
4.8

 
4.8

 
        4.8

 
         4.8

 
        5.3

 
         5.3

Percentage growth in base rent
 
15.3
%
 
6.1
%
 
15.0%

 
5.5%

 
21.7%

 
16.9%

 
 
 
 
 
 
 
 
 
 
 
 
 
Total new and renewal Leases
 
 
 
 
 
 
 
 
 
 
 
 
Number of new and renewal leases executed
 
21

 
21

 
         15

 
          15

 
          6

 
           6

GLA commencing
 
215,046

 
215,046

 
 191,107

 
  191,107

 
   23,939

 
    23,939

New base rent
 
$
27.13

 
$
24.91

 
$20.81

 
$19.54

 
$77.54

 
$67.78

Expiring base rent
 
$
20.05

 
$
20.50

 
$17.72

 
$18.19

 
$38.69

 
$39.02

Average cost per square foot
 
$
14.50

 
$
14.50

 
$0.05

 
$0.05

 
$129.89

 
$129.89

Weighted Average Lease Term (years)
 
5.7

 
5.7

 
        4.8

 
         4.8

 
      12.9

 
       12.9

Percentage growth in base rent
 
35.3
%
 
21.5
%
 
17.5%

 
7.4%

 
100.4%

 
73.7%

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
1Based on lease execution dates. Does not include leased square footage and costs
  related to first generation space and the Company's major redevelopment
 
 
 
 
 
 
 
 
 
 
 
 
  projects; renewal leases include exercised options.
2Rents 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.
3Rents are calculated on a straight-line ("GAAP") basis.







Core Portfolio Capital Expenditures
 
 
 
 
 
 
 
 
Current Quarter
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year-to-Date
 
Current Quarter
 
Previous Quarter
 
 
 
 
Period ended
 
3 months ended
 
3 months ended
Prior Year ended
 
 
 
June 30, 2014
 
June 30, 2014
 
March 31, 2014
December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Leasing Commissions
 
$
577

 
$
401

 
 $ 176

 $ 1,676

 
Tenant Improvements
 
2,376

 
853

 
                   1,523

                       4,057

 
Capital Expenditures
 
590

 
146

 
                      444

                       2,592

 
Total Capital Expenditures
 
$
3,543

 
$
1,400

 
$
2.143

$
8.325

 
 
 
 
 
 
 
 
 
 
Other redevelopment and re-anchoring related activities
 

 

 
 
$
5,953

1 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
 
 
1 Consists of $2,278 of costs associated with the re-anchoring of Crossroads, $1,948 of costs associated with the re-tenanting of Merrillville Plaza, $890 of costs associated with the re-anchoring of Branch Plaza and $836k of costs associated with the installation of a new tenant at a Chicago Street Retail asset.









Property Demographics - Core
 
 
 
 
 
 
 
 
3-Mile Radius
 
 
 
 
Base
Total
 
 
Total
#
Median HH
Avg. HH
 
Property
City
State
Rent
GLA
 
 
Pop.
HH
Income
Income
 
Core - Street Retail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
664 N. Michigan Avenue
Chicago
IL
$
4,303,538

18,141

 
 
295,897

163,646

$
74,143

$
115,275

 
Rush and Walton Streets Collection - 6 properties
Chicago
IL
6,189,744

41,432

 
 
319,505

178,056

75,196

116,122

 
613-623 West Diversey Parkway
Chicago
IL

653,559

 
 
404,680

217,820

70,480

105,904

 
651-671 West Diversey
Chicago
IL
1,909,285

46,259

 
 
413,506

220,785

70,198

105,234

 
Clark Street and W. Diversey Collection - 3 properties
Chicago
IL
1,027,825

23,415

 
 
406,523

217,890

70,388

105,694

 
Halsted and Armitage Collection - 9 properties
Chicago
IL
1,824,696

44,658

 
 
443,549

238,098

72,697

108,583

 
North Lincoln Park Chicago Collection - 6 properties
Chicago
IL
1,801,722

51,255

 
 
496,377

247,811

68,233

99,096

 
 
 
 
 
 
 
 
 
 
 
 
 
83 Spring Street
Manhattan
NY
623,884

3,000

 
 
981,658

479,147

85,920

121,994

 
Mercer Street
Manhattan
NY
406,494

3,375

 
 
942,758

457,309

85,389

121,063

 
West 54th Street
Manhattan
NY
2,388,362

5,773

 
 
1,249,501

636,418

91,179

137,662

 
181 Main Street
Westport
CT
848,683

11,350

 
 
46,401

17,290

132,350

187,954

 
4401 White Plains Road
Bronx
NY
625,000

12,964

 
 
571,325

214,126

52,977

65,542

 
Bartow Avenue
Bronx
NY
460,545

14,676

 
 
578,872

215,091

47,890

58,583

 
239 Greenwich Avenue
Greenwich
CT
1,554,663

16,834

 
 
67,092

24,790

112,373

169,820

 
252-256 Greenwich Avenue
Greenwich
CT
1,202,772

9,172

 
 
67,228

25,117

110,894

176,008

 
Third Avenue
Bronx
NY
875,456

40,320

 
 
1,239,993

443,231

35,628

49,095

 
868 Broadway
Manhattan
NY
662,202

2,031

 
 
1,077,976

547,276

91,410

134,095

 
313-315 Bowery
Manhattan
NY
435,600

6,600

 
 
1,032,158

506,284

85,730

122,785

 
120 West Broadway
Manhattan
NY
1,720,569

13,638

 
 
878,321

422,645

85,293

121,409

 
152-154 Spring Street
Manhattan
NY
2,139,360

2,936

 
 
918,561

473,494

87,476

126,722

 
2520 Flatbush Avenue
Brooklyn
NY
1,049,538

29,114

 
 
553,769

211,713

56,343

68,554

 
 
 
 
 
 
 
 
 
 
 
 
 
1739-53 & 1801-03 Connecticut Avenue
Washington
DC
            1,316,844

       22,907

 
 
338,815

164,797

81,801

108,533

 
Rhode Island Place Shopping Center
Washington
DC
            1,537,929

       57,529

 
 
348,349

157,678

66,984

86,314

 
M Street and Wisconsin Corridor - 7 properties
Georgetown
DC
            2,405,471

       31,124

 
 
321,861

160,430

87,539

114,211

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
330-340 River Street
Cambridge
MA
            1,130,470

       54,226

 
 
492,750

214,634

65,037

91,540

 
 
 
 
 
 
 
 
 
 
 
 
Total Core Street Retail
 
 
 
 
 
 
 
 
 
 
Weighted Average - Based on annual base rent
 
 
 
 
 
 
509,599

251,558

 $ 79,264

 $ 115,820

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Property Demographics - Core (continued)
 
 
 
 
 
 
 
 
3-Mile Radius
 
 
 
 
Base
Total
 
 
Total
#
Median HH
Avg. HH
 
Property
City
State
Rent
GLA
 
 
Pop.
HH
Income
Income
 
 
 
 
 
 
 
 
 
 
 
 
 
Core - Suburban Properties
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Elmwood Park Shopping Center
Elmwood Park
NJ
 $ 3,678,349

     149,070

 
 
252,982

84,585

 $ 60,290

 $ 69,299

 
Marketplace of Absecon
Absecon
NJ
            1,421,546

     104,556

 
 
32,668

11,471

61,717

73,395

 
60 Orange Street
Bloomfield
NJ
               695,000

     101,715

 
 
338,909

125,166

56,211

67,492

 
Village Commons Shopping Center
Smithtown
NY
            2,733,855

       87,330

 
 
67,473

22,922

109,170

123,046

 
Branch Plaza
Smithtown
NY
            2,434,147

     126,273

 
 
67,554

22,991

108,660

122,359

 
Amboy Center
Staten Island
NY
            1,946,877

       63,290

 
 
151,900

55,451

87,868

98,504

 
Pacesetter Park Shopping Center
Pomona
NY
            1,089,882

       97,604

 
 
36,144

11,216

112,281

126,247

 
LA Fitness
Staten Island
NY
            1,391,500

       55,000

 
 
128,131

45,167

79,348

89,832

 
Crossroads Shopping Center
White Plains
NY
            6,565,452

     310,657

 
 
109,134

42,516

96,092

118,263

 
New Loudon Center
Latham
NY
            1,989,333

     255,673

 
 
42,827

17,479

67,391

81,548

 
28 Jericho Turnpike
Westbury
NY
            1,650,000

       96,363

 
 
95,953

29,144

108,872

129,163

 
Town Line Plaza
Rocky Hill
CT
            1,650,467

     206,346

 
 
46,399

19,437

72,685

86,521

 
Methuen Shopping Center
Methuen
MA
            1,027,936

     130,021

 
 
99,701

34,864

50,705

60,706

 
Crescent Plaza
Brockton
MA
            1,762,526

     218,148

 
 
98,838

34,781

57,332

64,961

 
The Gateway Shopping Center
So. Burlington
VT
            2,012,739

     101,655

 
 
48,384

19,261

51,446

63,537

 
Hobson West Plaza
Naperville
IL
            1,143,717

       99,137

 
 
94,989

34,059

103,910

126,405

 
Merrillville Plaza
Hobart
IN
            3,203,334

     236,087

 
 
26,123

10,805

47,909

58,578

 
Bloomfield Towne Square
Bloomfield Hills
MI
            3,548,369

     235,786

 
 
56,773

22,617

62,547

94,909

 
Mad River Station
Dayton
OH
            1,326,780

     123,335

 
 
65,307

28,938

56,592

69,153

 
Mark Plaza
Edwardsville
PA
               240,664

     106,856

 
 
86,196

36,839

37,495

45,983

 
Plaza 422
Lebanon
PA
               835,956

     156,279

 
 
45,792

18,157

44,301

52,611

 
Route 6 Plaza
Honesdale
PA
            1,266,178

     175,589

 
 
6,832

2,962

37,786

44,999

 
Chestnut Hill
Philadelphia
PA
               904,845

       37,646

 
 
147,436

62,292

58,777

77,506

 
Abington Towne Center
Abington
PA
            1,159,706

     216,278

 
 
89,439

35,119

78,159

95,124

 
 
 
 
 
 
 
 
 
 
 
 
Total Core Suburban Properties
 
 
 
 
 
 
 
 
 
 
Weighted Average - Based on annual base rent
 
 
 
 
 
 
93,495

34,221

 $ 75,389

 $ 90,793

 
 
 
 
 
 
 
 
 
 
 
 
Total Core Properties
 
 
 
 
 
 
 
 
 
 
 
Weighted Average - Based on annual base rent
 
 
 
 
 
 
283,644

133,539

 $ 77,160

 $ 102,230

 
 
 
 
 
 
 
 
 
 
 
 
 
Brandywine/Mkt Sq./Naamans Rd 1
Wilmington
DE
 $ 17,384,515

  1,022,900

 
 
507,575

193,705

 $ 72,923

 $ 88,573

 
 
 
 
 
 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
 
 
 
 
 
1 Based on 10 mile radius demographics given the unique trade market for this asset. This has been excluded from the average calculations of 3-mile radius due to its unique trade market.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





Property Demographics - Funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3-Mile Radius
 
 
 
 
Base
Total
 
 
Total
#
Median HH
Avg. HH
 
Property
City
State
Rent
GLA
 
 
Pop.
HH
Income
Income
 
 
 
 
 
 
 
 
 
 
 
 
 
Fund II
 
 
 
 
 
 
 
 
 
 
 
216th Street
Manhattan
NY
 $ 2,574,000

       60,000

 
 
963,175

337,894

 $ 37,629

 $ 48,228

 
161st Street
Bronx
NY
            6,002,214

     232,252

 
 
1,274,128

450,383

33,329

45,066

 
Liberty Avenue
Queens
NY
               937,724

       26,125

 
 
639,405

213,464

55,561

67,368

 
 
 
 
 
 
 
 
 
 
 
 
Fund II
 
 
 
 
 
 
 
 
 
 
 
Weighted Average - Based on annual base rent
 
 
 
 
 
 
1,180,801

416,621

 $ 34,620

 $ 46,015

 
 
 
 
 
 
 
 
 
 
 
 
 
Fund III
 
 
 
 
 
 
 
 
 
 
 
Cortlandt Towne Center
Mohegan Lake
NY
9,809,539

639,353

 
 
49,966

17,759

 $ 84,926

 $ 97,340

 
640 Broadway
Manhattan
NY
               874,566

         4,145

 
 
1,006,693

496,773

86,613

124,108

 
654 Broadway
Manhattan
NY
               550,000

         2,896

 
 
1,007,518

497,906

86,836

124,507

 
New Hyde Park Shopping Center
New Hyde Park
NY
1,227,624

32,602

 
 
199,698

70,745

102,010

122,658

 
White City
Shrewsbury
MA
4,000,307

180,379

 
 
99,189

39,649

51,215

62,391

 
Parkway Crossing
Parkville
MD
1,837,311

260,241

 
 
185,935

74,271

59,022

68,972

 
Lincoln Road
Miami Beach
FL
2,586,411

59,677

 
 
58,869

33,379

52,126

85,417

 
Heritage Shops
Chicago
IL
3,140,685

81,730

 
 
288,116

154,272

71,414

110,831

 
Lincoln Park Centre
Chicago
IL
2,331,200

61,761

 
 
431,527

230,716

73,011

109,736

 
Nostrand Avenue
Brooklyn
NY
1,428,327

40,315

 
 
544,351

203,713

51,528

65,388

 
Arundel Plaza
Glen Burnie
MD
1,318,478

265,116

 
 
77,759

29,166

59,786

64,793

 
 
 
 
 
 
 
 
 
 
 
 
Fund III
 
 
 
 
 
 
 
 
 
 
 
Weighted Average - Based on annual base rent
 
 
 
 
 
 
194,180

88,635

79,165

101,054

 
 
 
 
 
 
 
 
 
 
 
 
 
Fund IV
 
 
 
 
 
 
 
 
 
 
 
1701 Belmont Avenue
Catonsville
MD
936,166

58,674

 
 
110,450

43,613

60,575

68,732

 
Lincoln Road
Miami Beach
FL
4,590,048

54,864

 
 
58,869

33,379

52,126

85,417

 
2819 Kennedy Boulevard
North Bergen
NJ
100,000

41,477

 
 
526,721

241,698

78,834

110,806

 
Promenade at Manassas
Manassas
VA
3,348,312

265,442

 
 
57,996

18,940

74,390

84,467

 
Paramus Plaza
Paramus
NJ
1,781,178

152,060

 
 
106,906

37,209

119,131

132,518

 
1151 Third Avenue
Manhattan
NY
534,396

12,881

 
 
1,270,132

636,996

87,522

131,326

 
Lake Montclair
Prince William County
VA
1,885,609

105,850

 
 
55,900

18,373

93,338

103,028

 
938 W. North Avenue
Chicago
IL
928,510

33,228

 
 
453,690

239,813

72,447

108,382

 
 
 
 
 
 
 
 
 
 
 
 
Fund IV
 
 
 
 
 
 
 
 
 
 
 
Weighted Average - Based on annual base rent
 
 
 
 
 
 
112,294

51,028

100,412

136,377

 
 
 
 
 
 
 
 
 
 
 
 
Total - Funds
 
 
 
 
 
 
 
 
 
 
 
Weighted Average - Based on annual base rent
 
 
 
 
 
 
352,678

140,763

66,026

84,815

 
 
 
 
 
 
 
 
 
 
 
 







Overview of Acadia Funds
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As of June 30, 2014
FUND I
FUND II
FUND III
FUND IV
 
 
 
 
 
Date formed
September 2001
June 2004
May 2007
May 2012
 
 
 
 
 
Capital committed
$86.6 million
$300.0 million
$475.0 million
$540.6 million
 
 
 
 
 
Capital funded
Fully funded
Fully funded 2
$366.6 million
$121.0 million
As a percentage of commitments
100.0%
100.0%
77.2%
22.4%
 
 
 
All unfunded capital is anticipated to be used to
 
 
 
 
complete existing projects
 
 
 
 
 
 
Distributions
$191.5 million
$131.6 million
$262.6 million
$0
As a percentage of funded capital
221.1%
43.9%
71.6%
—%
 
 
 
 
 
 
All original capital and accumulated preferred return
 
 
 
 
has been paid. Acadia is entitled to a Promote
 
 
 
 
on all future distributions.
 
 
 
 
 
 
 
 
Fund structure
 
 
 
 
 
 
 
 
 
Equity contribution and
22.2% - Acadia
20.0% - Acadia
19.9% - Acadia
23.1% - Acadia
Cash flow distribution:
77.8% - Four institutional investors
80.0% - Six institutional investors
80.1% - 14 institutional investors
76.9% - 17 institutional investors
 
 
 
 
 
Distributions:
20% to Acadia once all partners (including Acadia) have received cumulative preferred return and return of equity
 
 
 
 
 
 
Remaining 80% is distributed pro-rata to all the partners (including Acadia)
 
 
 
 
 
Preferred return rate:
9%
8%
6%
6%
 
 
 
 
 
Fees/Priority Distributions to Acadia
 
 
 
 
 
 
 
 
 
 
Asset management fee/Priority distribution equal to 1.5% of implied capital1
 
 
 
 
 
 
Property management fee/Priority distribution equal to 4% of gross property revenues
 
 
 
 
 
 
Market rate leasing fees
 
 
 
 
 
 
Market rate construction/project management fees
 
 
 
 
 
 
 
 
Development fee equal to 3% of total project cost
Notes:
 
 
 
 
1 Committed capital as reduced by capital attributed to sold investments.
 
 
2 During the fourth quarter of 2013, a distribution of $47.1 million was made to the Fund II investors. Until December 2016, this amount is subject to recontribution to Fund II by the investors, if needed to fund the on-going redevelopment of existing projects.
 
 
 
 
 





Fund Retail Properties - Detail
 
 
 
 
 
 
 
 
 
 
Leased
 
 
 
 
 
Year
Ownership
 
Gross Leasable Area
 
 
In Place Occupancy
 
Occupancy
 
 
Annualized Base Rent PSF
 
Anchors
Acquired
%
 
Anchors
Shops
Total
 
 
Anchors
Shops
Total
 
Total
 
 
Anchors
Shops
Total
Fund I Portfolio Detail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
VARIOUS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total - Fund I
Kroger/Safeway Portfolio (3 Properties)
2003
60.0%
 
97,500


97,500

 
 
34.9
%

34.9
%
 
34.9
%
 
 
$
3.03


$
3.03

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fund II Portfolio Detail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NEW YORK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New York
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liberty Avenue
CVS
2005
99.1%
 
10,880

15,245

26,125

 
 
100.0
%
100.0
%
100.0
%
 
100.0
%
 
 
$
39.75

$
37.23

$
35.89

216th Street
NYC Human Resources Administration
2005
99.1%
 
60,000


60,000

 
 
100.0
%

100.0
%
 
100.0
%
 
 
42.90


42.90

161st Street 1
Various New York City & State agencies
2005
99.1%
 
107,026

125,226

232,252

 
 
100.0
%
87.6
%
93.3
%
 
93.3
%
 
 
26.50

28.85

27.69

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total - Fund II
 
 
 
 
177,906

140,471

318,377

 
 
100.0
%
89.0
%
95.1
%
 
95.1
%
 
 
$
32.84

$
29.38

$
31.41

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fund III Portfolio Detail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NEW YORK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New York
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cortlandt Towne Center
Wal-Mart, Best Buy, A&P
2009
100.0%
 
472,420

166,933

639,353

 
 
95.7
%
83.7
%
92.6
%
 
96.7
%
 
 
$
14.05

$
24.71

$
16.57

654 Broadway
Penguin (Perry Ellis)
2011
100.0%
 

2,896

2,896

 
 

100.0
%
100.0
%
 
100.0
%
 
 

189.92

189.92

640 Broadway
Swatch
2012
50.0%
 

4,145

4,145

 
 

91.8
%
91.8
%
 
100.0
%
 
 

229.91

229.91

New Hyde Park Shopping Center
PetSmart
2011
100.0%
 
13,507

19,095

32,602

 
 
100.0
%
80.4
%
88.5
%
 
88.5
%
 
 
35.00

49.18

42.54

Nostrand Avenue
2013
100.0%
 

40,315

40,315

 
 

75.9
%
75.9
%
 
75.9
%
 
 

46.67

46.67

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NEW ENGLAND
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Massachusetts
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
White City Shopping Center
Shaw's (Supervalu)
2010
84.0%
 
131,839

125,936

257,775

 
 
85.6
%
98.7
%
92
%
 
92.0
%
 
 
15.6

35.05

25.8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MID-ATLANTIC
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maryland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Parkway Crossing
Home Depot, Shop Rite
2011
94.3%
 
192,836

67,405

260,241

 
 
100.0
%
82.1
%
95.4
%
 
95.4
%
 
 
3.65

20.48

7.4

Arundel Plaza
Giant Food, Lowe's
2012
94.3%
 
231,920

33,196

265,116

 
 
100.0
%
58.8
%
94.8
%
 
94.8
%
 
 
3.90

21.18

5.24

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SOUTHEAST
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lincoln Road
Starbucks, Sushi Samba
2011
95.0%
 

59,677

59,677

 
 

34.2
%
34.2
%
 
36.2
%
 
 

126.57

126.57

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MIDWEST
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Illinois
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Heritage Shops
LA Fitness, Ann Taylor Loft
2011
100.0%
 
49,878

31,852

81,730

 
 
100.0
%
89.7
%
96.0
%
 
96.0
%
 
 
21.61

72.18

40.03

Lincoln Park Centre
Design Within Reach
2012
100.0%
 

61,761

61,761

 
 

87.6
%
87.6
%
 
100.0
%
 
 

43.09

43.09

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total - Fund III
 
 
 
 
1,092,400
613,211
1,705,611
 
 
96.4
%
80.7
%
90.8
%
 
92.8
%
 
 
$
10.71

$
40.32

$
20.17

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





Fund IV Portfolio Detail
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NEW YORK
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New York
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1151 Third Avenue
 
2013
100.0%
 

12,881

12,881

 
 

36.0
%
36.0
%
 
100.0
%
 
 
$

$
115.34

$
115.34

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
New Jersey
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Paramus Plaza
Babies R Us, Ashley Furniture
2013
50.0%
 
76,222

75,838

152,060

 
 
100.0
%
29.5
%
64.8
%
 
64.8
%
 
 
20.80

8.75

18.07

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MID-ATLANTIC
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Virginia
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Promenade at Manassas
Home Depot, HH Gregg
2013
98.6%
 
194,038

71,404

265,442

 
 
100.0
%
92.5
%
98.0
%
 
98.4
%
 
 
9.73

22.11

12.87

Lake Montclair
Food Lion
2013
100.0%
 
33,000

72,850

105,850

 
 
100.0
%
93.4
%
95.5
%
 
95.5
%
 
 
9.50

23.10

18.66

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maryland
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1701 Belmont Avenue
Best Buy
2012
98.6%
 
58,674


58,674

 
 
100
%

100
%
 
100.0
%
 
 
15.96


15.96

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MIDWEST
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Illinois
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
938 W. North Avenue
Restoration Hardware, Sephora
2013
80.0%
 

33,228

33,228

 
 

62.6
%
62.6
%
 
62.6
%
 
 

44.66

44.66

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SOUTHEAST
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Florida
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lincoln Road
Aldo, Fossil, Spris
2012
95.0%
 

54,864

54,864

 
 

68.9
%
68.9
%
 
71.1
%
 
 

121.46

121.46

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total - Fund IV
 
 
 
 
361,934
321,065
682,999
 
 
100
%
68.4
%
85.2
%
 
86.7
%
 
 
$
13.05

$
42.25

$
24.08

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General note - The above occupancy and rent amounts do not include space which is currently leased, other than "leased occupancy", but for which rent payment has not yet commenced. Residential and office GLA is excluded.
 
 
 
 
The following Fund II, Fund III and Fund IV properties are currently under redevelopment as further detailed under "Redevelopment Activity."
Property
Fund Ownership %
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Sherman Avenue
99.1%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
City Point
94.2%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cortlandt Crossing
100.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Broad Hollow Commons
100.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3104 M Street
100.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
210 Bowery
100.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2819 Kennedy Boulevard
98.6%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Broughton Street Portfolio
50.0%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1Currently operating, but redevelopment activities have commenced.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 






Funds Lease Expirations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fund I:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Anchor Tenants
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gross Leased Area
 
Base Rent
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
No. of Leases
Expiring
Percent
 
 
Percent
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year
 
Expiring
SF
of Total
 
PSF
of Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
1

34,000

100.0
%
 
$
3.03

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
1

34,000

100.0
%
 
$
3.03

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
63,500

Total Vacant
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
97,500

Total Square Feet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fund II:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Anchor Tenants
 
Shop Tenants
 
Total Tenants
 
 
 
Gross Leased Area
 
Base Rent
 
 
Gross Leased Area
 
Base Rent
 
 
Gross Leased Area
 
Base Rent
 
 
No. of Leases
Expiring
Percent
 
 
Percent
 
No. of Leases
Expiring
Percent
 
 
Percent
 
No. of Leases
Expiring
Percent
 
 
Percent
Year
 
Expiring
SF
of Total
 
PSF
of Total
 
Expiring
SF
of Total
 
PSF
of Total
 
Expiring
SF
of Total
 
PSF
of Total
M to M1
 
 


 
$


 
1

9,967

8.0
%
 
$
10.00

2.7
%
 
1

9,967

3.3
%
 
$
10.00

1.0
%
2014
 
1

107,026

60.2
%
 
26.50

48.5
%
 



 


 
1

107,026

35.3
%
 
26.50

29.8
%
2015
 



 


 



 


 



 


2016
 



 


 



 


 



 


2017
 



 


 



 


 



 


2018
 



 


 



 


 



 


2019
 



 


 
1

4,575

3.7
%
 
27.81

3.5
%
 
1

4,575

1.5
%
 
27.81

1.3
%
2020
 



 


 



 


 



 


2021
 



 


 



 


 



 


2022
 



 


 
1

4,462

3.6
%
 
31.00

3.8
%
 
1

4,462

1.5
%
 
31.00

1.5
%
2023
 



 


 



 


 



 


Thereafter
 
2

70,880

39.8
%
 
42.42

51.5
%
 
6

105,967

84.7
%
 
31.2

90.1
%
 
8

176,847

58.4
%
 
35.69

66.4
%
Total
 
3

177,906

100.0
%
 
$
32.84

100.0
%
 
9

124,971

100.0
%
 
$
29.38

100.0
%
 
12

302,877

100.0
%
 
$
31.41

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Total Vacant
 
 
 
 
 
15,500

Total Vacant
 
 
 
 
 
15,500

Total Vacant
 
 
 
 
 
 
177,906

Total Square Feet
 
 
 
 
 
140,471

Total Square Feet
 
 
 
 
 
318,377

Total Square Feet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fund III:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Anchor Tenants
 
Shop Tenants
 
Total Tenants
 
 
 
Gross Leased Area
 
Base Rent
 
 
Gross Leased Area
 
Base Rent
 
 
Gross Leased Area
 
Base Rent
 
 
No. of Leases
Expiring
Percent
 
 
Percent
 
No. of Leases
Expiring
Percent
 
 
Percent
 
No. of Leases
Expiring
Percent
 
 
Percent
Year
 
Expiring
SF
of Total
 
PSF
of Total
 
Expiring
SF
of Total
 
PSF
of Total
 
Expiring
SF
of Total
 
PSF
of Total
M to M1
 



 
$


 
                      2

        4,000

0.8
%
 
$
22.23

0.4%

 
                      2

            4,000

0.3
%
 
$
22.23

0.3%

2014
 



 


 
12

44,416

9.0
%
 
27.01

6
%
 
12

44,416

2.9
%
 
27.01

3.8
%
2015
 
3

81,465

7.7
%
 
7.11

5.1
%
 
12

23,069

4.7
%
 
42.28

4.9
%
 
15

104,534

6.8
%
 
14.87

5.0
%
2016
 
1

26,561

2.5
%
 
8.00

1.9
%
 
23

54,548

11.0
%
 
40.21

11
%
 
24

81,109

5.2
%
 
29.66

7.7
%
2017
 
2

52,131

4.9
%
 
18.36

8.5
%
 
13

54,065

10.9
%
 
28.12

7.6
%
 
15

106,196

6.9
%
 
23.33

7.9
%
2018
 
5

287,562

27.3
%
 
12.54

32.0
%
 
23

82,228

16.6
%
 
30.44

12.5
%
 
28

369,790

23.9
%
 
16.52

19.6
%
2019
 
3

236,323

22.4
%
 
7.57

15.9
%
 
12

37,437

7.6
%
 
67.09

12.6
%
 
15

273,760

17.7
%
 
15.71

13.8
%
2020
 



 


 
5

15,546

3.1
%
 
21.48

1.7
%
 
5

15,546

1.0
%
 
21.48

1.1
%
2021
 
1

35,601

3.4
%
 
10.76

3.4
%
 
7

28,392

5.7
%
 
36.22

5.2
%
 
8

63,993

4.1
%
 
22.05

4.5
%
2022
 
1

65,028

6.2
%
 
17.00

9.8
%
 
10

32,038

6.5
%
 
45.79

7.4
%
 
11

97,066

6.3
%
 
26.5

8.2
%
2023
 
2

38,836

3.7
%
 
15.49

5.3
%
 
12

43,421

8.8
%
 
56.61

12.3
%
 
14

82,257

5.3
%
 
37.19

9.8
%
Thereafter
 
3

229,660

21.8
%
 
8.89

18.1
%
 
16

75,481

15.3
%
 
48.56

18.4
%
 
19

305,141

19.7
%
 
18.71

18.3
%
Total
 
21

1,053,167

100.0
%
 
$
10.71

100.0
%
 
147

494,641

100.0
%
 
$
40.32

100.0
%
 
168

1,547,808

100.0
%
 
$
20.17

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
39,233

Total Vacant
 
 
 
 
 
118,570

Total Vacant
 
 
 
 
 
157,803

Total Vacant
 
 
 
 
 
 
1,092,400

Total Square Feet
 
 
 
 
 
613,211

Total Square Feet
 
 
 
 
 
1,705,611

Total Square Feet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





Fund IV:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Anchor Tenants
 
Shop Tenants
 
Total Tenants
 
 
 
Gross Leased Area
 
Base Rent
 
 
Gross Leased Area
 
Base Rent
 
 
Gross Leased Area
 
Base Rent
 
 
No. of Leases
Expiring
Percent
 
 
Percent
 
No. of Leases
Expiring
Percent
 
 
Percent
 
No. of Leases
Expiring
Percent
 
 
Percent
Year
 
Expiring
SF
of Total
 
PSF
of Total
 
Expiring
SF
of Total
 
PSF
of Total
 
Expiring
SF
of Total
 
PSF
of Total
M to M1
 



 
$


 
                      3

        5,587

2.5%

 
$
41.69

2.5%

 
                      3

            5,587

1.0
%
 
$
41.69

1.7
%
2014
 



 


 
                      4

      19,699

9.0%

 
79.21

16.8
%
 
                      4

          19,699

3.4
%
 
79.21

11.1
%
2015
 



 


 
2

2,726

1.2
%
 
116.92

3.4
%
 
2

2,726

0.5
%
 
116.92

2.3
%
2016
 



 


 
6

16,800

7.6
%
 
37.90

6.9
%
 
6

16,800

2.9
%
 
37.90

4.5
%
2017
 
1

58,674

16.2
%
 
15.96

19.8
%
 
5

21,188

9.6
%
 
40.04

9.1
%
 
6

79,862

13.7
%
 
22.35

12.7
%
2018
 



 


 
13

38,816

17.7
%
 
26.80

11.2
%
 
13

38,816

6.7
%
 
26.80

7.4
%
2019
 
1

39,220

10.8
%
 
19.52

16.2
%
 
9

54,938

25
%
 
24.29

14.4
%
 
10

94,158

16.2
%
 
22.30

15.0
%
2020
 
1

27,926

7.7
%
 
12.00

7.1
%
 
3

18,364

8.4
%
 
17.55

3.5
%
 
4

46,290

8.0
%
 
14.20

4.7
%
2021
 
1

32,144

8.9
%
 
11.50

7.8
%
 
3

5,235

2.4
%
 
93.49

5.3
%
 
4

37,379

6.4
%
 
22.98

6.1
%
2022
 
1

26,568

7.3
%
 
10.14

5.7
%
 
5

16,009

7.3
%
 
109.99

19.0
%
 
6

42,577

7.3
%
 
47.68

14.5
%
2023
 
1

33,000

9.1
%
 
9.50

6.6
%
 
3

14,063

6.4
%
 
27.50

4.2
%
 
4

47,063

8.1
%
 
14.88

5.0
%
Thereafter
 
2

144,402

40.0
%
 
12.00

36.7
%
 
2

6,250

2.8
%
 
56.10

3.8
%
 
4

150,652

25.9
%
 
13.83

14.9
%
Total
 
8

361,934

100.0
%
 
$
13.05

100.0
%
 
58

219,675

100.0
%
 
$
42.25

100.0
%
 
66

581,609

100.0
%
 
$
24.08

100.0
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Total Vacant
 
 
 
 
 
101,390

Total Vacant
 
 
 
 
 
101,390

Total Vacant
 
 
 
 
 
 
361,934

Total Square Feet
 
 
 
 
 
321,065

Total Square Feet
 
 
 
 
 
682,999

Total Square Feet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Note:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Leases currently under month to month or in process of renewal
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 






Development Activity
 
($ in millions)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Estimated
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction
Estimated Sq.Ft.
 
 
Acquisition & Development Costs
 
Outstanding
 
Property
Ownership
Location
Completion
Upon Completion
Leased Rate 6
Key Tenants
Incurred
 
Estimated Future Range
 
Estimated Total Range
 
Debt
 
FUND II
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
City Point 1
94.2
%
Brooklyn, NY
2015
                 675,000

65% 2
 Century 21, CityTarget, Alamo Drafthouse, Armani Exchange
$
305.6

 
 $ (25.6)

to
 $ 4.4

3 

 $ 280.0

to
 $ 310.0

3 

$
264.4

 
Sherman Plaza
99.1
%
New York, NY
 TBD
 TBD

 TBD
35.1

 
 TBD

 
 TBD

 
 TBD

 
 TBD

 

 
 
 
 
 
 
 
 
$
340.7

 
 TBD

 
 TBD

 
 TBD

 
 TBD

 
$
264.4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FUND III
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
723 N. Lincoln Lane 4
95.0
%
Miami Beach, FL
 TBD
 TBD

 TBD
$
6.7

 
 TBD

 
 TBD

 
 TBD

 
 TBD

 
$

5 

Cortlandt Crossing
100.0
%
Mohegan Lake, NY
2016
 150,000 - 170,000

 TBD
12.8

 
34.2

 to
43.2

 
47.0

 to
56.0

 

 
3104 M Street NW
80.0
%
Washington, D.C.
 TBD
10,000

 TBD
3.2

 
3.8

 to
5.3

 
7.0

 to
8.5

 

 
Broad Hollow Commons
100.0
%
Farmingdale, NY
2016
 180,000 - 200,000

 TBD
13.8

 
36.2

 to
46.2

 
50.0

 to
60.0

 

 
 
 
 
 
 
 
 
$
36.5

 
 TBD

 
 TBD

 
 TBD

 
 TBD

 
$

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
FUND IV
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
210 Bowery
100.0
%
New York, NY
2016
10,000

 TBD
$
7.9

 
$
3.6

to
$
4.1

 
$
11.5

to
$
12.0

 
$
4.6

 
Broughton Street Portfolio 7
50.0
%
Savannah, GA
 2016
                 200,000

 TBD
30.4

 
      31.6

to
      37.6

 
      62.0

to
      68.0

 

 
 
 
 
 
 
 
 
$
38.3

 
 $ 35.2

 
 $ 41.7

 
 $ 73.5

 
 $ 80.0

 
$
4.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1 Acquired a leasehold interest in this property.
 
2 Leased rate calculated on approximately 475,000 rentable square feet.
 
3 Net of anticipated reimbursements from retail tenants and proceeds from residential tower sales.
 
4 This property is part of a three-property portfolio. The other two are operating properties.
 
5 The loan on Fund III's Lincoln Road Portfolio includes this property as collateral. For the purpose of this schedule, the outstanding debt was not allocated among the Portfolio's three properties.
 
6 The leased rate excludes pre-redevelopment tenants.
 
7 The portfolio will be acquired through a series of transactions. Costs incurred are for those acquisitions completed as of June 30, 2014 (18 buildings). Estimated total costs reflect acquisition costs for the remaining 6 buildings as well as development costs to complete the entire portfolio.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reconciles to Consolidated Balance Sheet as follows:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Development costs above
 
 
$
415.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Less development held as operating real estate
(7.9
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Less development costs of unconsolidated properties
(40.3
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Less deferred costs and other amounts
 
              (2.9)

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total per consolidated balance sheet
 
$
364.4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





Retailer Controlled Property ("RCP") Venture - Overview 1
 
 
 
 
 
 
 
 
 
 
 
 
 
Item
 
Description
Date formed
 
August 2004
 
 
 
 
 
 
 
 
 
 
 
 
 
Partnership structure
 
 
 
 
 
 
 
 
 
 
 
 
Equity Contribution:
 
$300 million of total equity - Fully invested
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
20% ($63 million) - AKR Fund I ($15 million) and Fund II ($48 million)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
80% - Klaff Realty LP and Lubert-Adler
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash flow distribution:
 
20% - AKR Funds
 
 
80% - Four institutional investors
 
 
 
 
 
 
 
 
 
 
 
 
 
Promote:
 
20% to Klaff once all partners (including Klaff) have received 10% preferred return and return
 
 
of equity (50% of first $40 million of AKR Fund equity is not subject to this promote)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Remaining 80% is distributed to all the partners (including Klaff)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RCP Venture - Investments
 
 
 
 
 
 
 
 
 
 
 
 
 
The following table summarizes the RCP Venture investments from inception through June 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Distributions
 
 
 
 
 
 
Years
 
Invested
 
Current
 
From
 
Equity
Investor
 
Investment
 
acquired
 
capital
 
year-to-date
 
inception
 
Multiple
 
 
 
 
 
 
 
 
 
 
 
 
 
Mervyns I and Mervyns II
 
Mervyns
 
2004 through
 
$
33,605

 
$
601

 
$
52,851

 
1.6x
 
 
 
 
2007
 
 
 
 
 
 
 
 
Mervyns II
 
Albertson’s
 
2006 through
 
23,133

 

 
86,458

 
3.7x
 
 
 
 
2007
 
 
 
 
 
 
 
 
Fund II and Mervyns II
 
Other investments 2
 
2006 through
 
6,476

 
429

 
7,484

 
1.2x
 
 
 
 
2008
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
$
63,214

 
$
1,030

 
$
146,793

 
2.3x
 
 
 
 
 
 
 
 
 
 
 
 
 
Notes:
 
 
 
 
 
 
 
 
 
 
 
 
1 The RCP Venture is not a separate AKR Fund, rather it is a venture
in which AKR, Funds I and II have invested approximately $63 million in equity.
2 Represents investments in Shopko, Marsh and Rex Stores.








Important Notes

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. However, the Company’s method of calculating FFO may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. FFO does not represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”) and is not indicative of cash available to fund all cash needs, including distributions. It 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. Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. In addition, the Company also discloses FFO as adjusted to include the extraordinary gain from its RCP investment in Albertson's. The Company believes that income or gains derived from its RCP investments, including its investment in Albertson's, are private-equity investments and, as such, should be treated as operating income and therefore FFO. The Company believes that this supplement adjustment more appropriately reflects the results of its operations. The Company also provides two other supplemental disclosures of operating performance, adjusted funds from operations ("AFFO") and funds available for distribution ("FAD"). The Company defines AFFO as FFO adjusted for straight line rent, non-real estate depreciation, amortization of finance costs and costs of management contracts, tenant improvements, leasing commissions and capital expenditures. The Company defines FAD as AFFO adjusted for scheduled debt principal payments.


USE OF EBITDA AND NOI AS NON-GAAP FINANCIAL MEASURES

EBITDA and NOI 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. The Company’s method of calculating EBITDA and NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. EBITDA and 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.