XML 59 R46.htm IDEA: XBRL DOCUMENT v3.22.0.1
Quarterly Financial Data (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2021
Quarterly Financial Information Disclosure [Abstract]  
Schedule Of quarterly financial information

 

 

 

 

March 31, 2020

 

(dollars in thousands, except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Investments in real estate, at cost

 

 

 

 

 

 

 

 

 

 

Operating real estate, net

 

$

3,331,043

 

 

$

(67,995

)

(a,b)

 

$

3,263,048

 

Real estate under development

 

 

237,831

 

 

 

(6

)

(a)

 

 

237,825

 

Net investments in real estate

 

 

3,568,874

 

 

 

(68,001

)

 

 

 

3,500,873

 

Notes receivable, net

 

 

173,159

 

 

 

 

 

 

 

173,159

 

Investments in and advances to unconsolidated affiliates

 

 

294,195

 

 

 

14,814

 

(a,b)

 

 

309,009

 

Other assets, net

 

 

179,043

 

 

 

(1,978

)

(a)

 

 

177,065

 

Right-of-use assets - operating leases, net

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

23,404

 

 

 

(1,089

)

(a)

 

 

22,315

 

Restricted cash

 

 

14,212

 

 

 

(479

)

(a)

 

 

13,733

 

Rents receivable, net

 

 

52,251

 

 

 

1,431

 

(a,b)

 

 

53,682

 

Total assets

 

$

4,305,138

 

 

$

(55,302

)

 

 

$

4,249,836

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

1,170,622

 

 

$

(57,592

)

(a,b)

 

$

1,113,030

 

Unsecured notes payable, net

 

 

480,658

 

 

 

 

 

 

 

480,658

 

Unsecured line of credit

 

 

174,700

 

 

 

 

 

 

 

174,700

 

Accounts payable and other liabilities

 

 

425,330

 

 

 

(1,643

)

(a)

 

 

423,687

 

Lease liability - operating leases, net

 

 

 

 

 

 

 

 

 

 

Dividends and distributions payable

 

 

26,811

 

 

 

 

 

 

 

26,811

 

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

 

 

15,457

 

 

 

 

 

 

 

15,457

 

Total liabilities

 

 

2,293,578

 

 

 

(59,235

)

 

 

 

2,234,343

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

Common shares, $0.001 par value, authorized 200,000,000 shares, issued and outstanding 85,989,836 shares

 

 

86

 

 

 

 

 

 

 

86

 

Additional paid-in capital

 

 

1,686,794

 

 

 

 

 

 

 

1,686,794

 

Accumulated other comprehensive loss

 

 

(85,715

)

 

 

(299

)

(b)

 

 

(86,014

)

Distributions in excess of accumulated earnings

 

 

(166,701

)

 

 

(49

)

(b)

 

 

(166,750

)

Total Acadia shareholders’ equity

 

 

1,434,464

 

 

 

(348

)

 

 

 

1,434,116

 

Noncontrolling interests

 

 

577,096

 

 

 

4,281

 

(a,b)

 

 

581,377

 

Total equity

 

 

2,011,560

 

 

 

3,933

 

 

 

 

2,015,493

 

Total liabilities and equity

 

$

4,305,138

 

 

$

(55,302

)

 

 

$

4,249,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

(in thousands except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

Revenues

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

70,457

 

 

$

676

 

(a,b)

 

$

71,133

 

Other

 

 

963

 

 

 

(1

)

(a)

 

 

962

 

Total revenues

 

 

71,420

 

 

 

675

 

 

 

 

72,095

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

33,377

 

 

 

(729

)

(a)

 

 

32,648

 

General and administrative

 

 

9,070

 

 

 

(9

)

(a)

 

 

9,061

 

Real estate taxes

 

 

10,447

 

 

 

(252

)

(a)

 

 

10,195

 

Property operating

 

 

13,320

 

 

 

(283

)

(a)

 

 

13,037

 

Impairment charges

 

 

51,549

 

 

 

 

 

 

 

51,549

 

Total operating expenses

 

 

117,763

 

 

 

(1,273

)

 

 

 

116,490

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(46,343

)

 

 

1,948

 

 

 

 

(44,395

)

Equity in earnings of unconsolidated affiliates

 

 

1,255

 

 

 

(368

)

(a)

 

 

887

 

Interest and other income

 

 

2,929

 

 

 

 

 

 

 

2,929

 

Realized and unrealized holding gains on investments and other

 

 

(530

)

 

 

 

 

 

 

(530

)

Interest expense

 

 

(18,302

)

 

 

702

 

(a,b)

 

 

(17,600

)

Loss from continuing operations before income taxes

 

 

(60,991

)

 

 

2,282

 

 

 

 

(58,709

)

Income tax benefit

 

 

952

 

 

 

2

 

(a)

 

 

954

 

Net loss

 

 

(60,039

)

 

 

2,284

 

 

 

 

(57,755

)

Net loss attributable to noncontrolling interests

 

 

51,625

 

 

 

(2,275

)

(a,b)

 

 

49,350

 

Net loss attributable to Acadia

 

$

(8,414

)

 

$

9

 

 

 

$

(8,405

)

Net income attributable to participating securities

 

$

 

 

$

 

 

 

$

 

Shares for basic loss per share

 

 

86,972

 

 

 

 

 

 

 

86,972

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss per share

 

$

(0.10

)

 

$

 

 

 

$

(0.10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(60,039

)

 

$

2,284

 

 

 

$

(57,755

)

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

Unrealized loss on valuation of swap agreements

 

 

(74,774

)

 

 

239

 

(a)

 

 

(74,535

)

Reclassification of realized interest on swap agreements

 

 

977

 

 

 

(15

)

(a)

 

 

962

 

Other comprehensive loss

 

 

(73,797

)

 

 

224

 

 

 

 

(73,573

)

Comprehensive loss

 

 

(133,836

)

 

 

2,508

 

 

 

 

(131,328

)

Comprehensive loss attributable to noncontrolling interests

 

 

70,882

 

 

 

(2,499

)

 

 

 

68,383

 

Comprehensive Loss attributable to Acadia

 

$

(62,954

)

 

$

9

 

 

 

$

(62,945

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Changes in Shareholders' Equity - Three Months Ended March 31, 2020

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts, unaudited)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at January 1, 2020

 

 

87,050

 

 

$

87

 

 

$

1,706,357

 

 

$

(31,175

)

 

$

(132,961

)

 

$

1,542,308

 

 

$

644,657

 

 

$

2,186,965

 

Cumulative effect of change in accounting principle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(389

)

 

 

(389

)

 

 

(11

)

 

 

(400

)

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

148

 

 

 

 

 

 

2,472

 

 

 

 

 

 

 

 

 

2,472

 

 

 

(2,472

)

 

 

 

Repurchase of Common Shares

 

 

(1,219

)

 

 

(1

)

 

 

(22,351

)

 

 

 

 

 

 

 

 

(22,352

)

 

 

 

 

 

(22,352

)

Dividends/distributions declared ($0.29 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,937

)

 

 

(24,937

)

 

 

(1,849

)

 

 

(26,786

)

Employee and trustee stock compensation, net

 

 

11

 

 

 

 

 

 

171

 

 

 

 

 

 

 

 

 

171

 

 

 

3,648

 

 

 

3,819

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,118

)

 

 

(3,118

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,268

 

 

 

7,268

 

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

(54,540

)

 

 

(8,414

)

 

 

(62,954

)

 

 

(70,882

)

 

 

(133,836

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

145

 

 

 

 

 

 

 

 

 

145

 

 

 

(145

)

 

 

 

Balance at March 31, 2020

 

 

85,990

 

 

$

86

 

 

$

1,686,794

 

 

$

(85,715

)

 

$

(166,701

)

 

$

1,434,464

 

 

$

577,096

 

 

$

2,011,560

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2020

 

 

 

 

$

 

 

$

 

 

$

(299

)

 

$

(58

)

 

$

(357

)

 

$

1,782

 

 

$

1,425

 

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

 

 

 

9

 

 

 

2,499

 

(a,b)

 

2,508

 

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

(299

)

 

$

(49

)

 

$

(348

)

 

$

4,281

 

 

$

3,933

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2020 - As Restated

 

 

87,050

 

 

$

87

 

 

$

1,706,357

 

 

$

(31,474

)

 

$

(133,019

)

 

$

1,541,951

 

 

$

646,439

 

 

$

2,188,390

 

Cumulative effect of change in accounting principle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(389

)

 

 

(389

)

 

 

(11

)

 

 

(400

)

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

148

 

 

 

 

 

 

2,472

 

 

 

 

 

 

 

 

 

2,472

 

 

 

(2,472

)

 

 

 

Repurchase of Common Shares

 

 

(1,219

)

 

 

(1

)

 

 

(22,351

)

 

 

 

 

 

 

 

 

(22,352

)

 

 

 

 

 

(22,352

)

Dividends/distributions declared ($0.29 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,937

)

 

 

(24,937

)

 

 

(1,849

)

 

 

(26,786

)

Employee and trustee stock compensation, net

 

 

11

 

 

 

 

 

 

171

 

 

 

 

 

 

 

 

 

171

 

 

 

3,648

 

 

 

3,819

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,118

)

 

 

(3,118

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,268

 

 

 

7,268

 

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

(54,540

)

 

 

(8,405

)

 

 

(62,945

)

 

 

(68,383

)

 

 

(131,328

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

145

 

 

 

 

 

 

 

 

 

145

 

 

 

(145

)

 

 

 

Balance at March 31, 2020 - As Restated

 

 

85,990

 

 

$

86

 

 

$

1,686,794

 

 

$

(86,014

)

 

$

(166,750

)

 

$

1,434,116

 

 

$

581,377

 

 

$

2,015,493

 

 

 

 

 

 

Three Months Ended March 31, 2020

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(60,039

)

 

 

2,284

 

 

 

$

(57,755

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

33,377

 

 

 

(729

)

(a,b)

 

 

32,648

 

Straight-line rents

 

 

 

 

 

(1,094

)

(a,c)

 

 

(1,094

)

Non-cash lease expense

 

 

 

 

 

619

 

(c)

 

 

619

 

Distributions of operating income from unconsolidated affiliates

 

 

1,898

 

 

 

 

 

 

 

1,898

 

Equity in (earnings) losses of unconsolidated affiliates

 

 

(1,255

)

 

 

368

 

(a)

 

 

(887

)

Stock compensation expense

 

 

3,819

 

 

 

 

 

 

 

3,819

 

Amortization of financing costs

 

 

1,763

 

 

 

(42

)

(a,b)

 

 

1,721

 

Impairment charges

 

 

51,549

 

 

 

 

 

 

 

51,549

 

Credit loss reserves

 

 

4,770

 

 

 

(4,770

)

(c)

 

 

 

Allowance for credit loss

 

 

 

 

 

1,238

 

(a,c)

 

 

1,238

 

Adjustments to straight-line rent reserves

 

 

 

 

 

967

 

(b,c)

 

 

967

 

Other, net

 

 

(1,107

)

 

 

1

 

(a)

 

 

(1,106

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

(6,844

)

 

 

122

 

(a)

 

 

(6,722

)

Lease liability - operating leases

 

 

 

 

 

(376

)

(c)

 

 

(376

)

Prepaid expenses and other assets

 

 

2,107

 

 

 

(177

)

(a)

 

 

1,930

 

Rents receivable

 

 

24

 

 

 

2,457

 

(a,c)

 

 

2,481

 

Accounts payable and accrued expenses

 

 

(2,327

)

 

 

24

 

(a)

 

 

(2,303

)

Net cash provided by operating activities

 

 

27,735

 

 

 

892

 

 

 

 

28,627

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Acquisition of real estate

 

 

(19,088

)

 

 

 

 

 

 

(19,088

)

Development, construction and property improvement costs

 

 

(13,333

)

 

 

489

 

(a,c)

 

 

(12,844

)

Proceeds from the disposition of properties, net

 

 

 

 

 

 

 

 

 

 

Investments in and advances to unconsolidated affiliates and other

 

 

(1,525

)

 

 

(951

)

(b)

 

 

(2,476

)

Return of capital from unconsolidated affiliates and other

 

 

5,024

 

 

 

 

 

 

 

5,024

 

Issuance of notes receivable

 

 

(59,000

)

 

 

 

 

 

 

(59,000

)

Return of deposits for properties under contract

 

 

200

 

 

 

 

 

 

 

200

 

Payment of deferred leasing costs

 

 

(2,763

)

 

 

(17

)

(a)

 

 

(2,780

)

Change in control of previously unconsolidated affiliate

 

 

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

 

(90,485

)

 

 

(479

)

 

 

 

(90,964

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Principal payments on mortgage and other notes

 

 

(1,488

)

 

 

 

 

 

 

(1,488

)

Principal payments on unsecured debt

 

 

(5,000

)

 

 

 

 

 

 

(5,000

)

Proceeds received on mortgage and other notes

 

 

689

 

 

 

 

 

 

 

689

 

Proceeds from unsecured debt

 

 

122,245

 

 

 

 

 

 

 

122,245

 

Payments of finance lease obligations

 

 

(625

)

 

 

 

 

 

 

(625

)

Proceeds from the sale (repurchase) of Common Shares

 

 

(22,352

)

 

 

 

 

 

 

(22,352

)

Capital contributions from noncontrolling interests

 

 

7,268

 

 

 

 

 

 

 

7,268

 

Distributions to noncontrolling interests

 

 

(4,914

)

 

 

 

 

 

 

(4,914

)

Dividends paid to Common Shareholders

 

 

(25,245

)

 

 

 

 

 

 

(25,245

)

Deferred financing and other costs

 

 

(222

)

 

 

 

 

 

 

(222

)

Net cash provided by financing activities

 

 

70,356

 

 

 

 

 

 

 

70,356

 

Increase in cash and restricted cash

 

 

7,606

 

 

 

413

 

 

 

 

8,019

 

Cash of $14,149 and restricted cash of $13,880 beginning of period

 

 

30,010

 

 

 

(1,981

)

 

 

 

28,029

 

Cash of $22,315 and restricted cash of $13,733 end of period

 

$

37,616

 

 

$

(1,568

)

 

 

$

36,048

 

 

 

 

 

June 30, 2020

 

(dollars in thousands, except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Investments in real estate, at cost

 

 

 

 

 

 

 

 

 

 

Operating real estate, net

 

$

3,368,557

 

 

$

(69,895

)

(a)

 

$

3,298,662

 

Real estate under development

 

 

264,684

 

 

 

(183

)

(a)

 

 

264,501

 

Net investments in real estate

 

 

3,633,241

 

 

 

(70,078

)

 

 

 

3,563,163

 

Notes receivable, net

 

 

134,692

 

 

 

 

 

 

 

134,692

 

Investments in and advances to unconsolidated affiliates

 

 

250,825

 

 

 

15,074

 

(a)

 

 

265,899

 

Other assets, net

 

 

196,741

 

 

 

(3,353

)

(a)

 

 

193,388

 

Right-of-use assets - operating leases, net

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

34,273

 

 

 

(1,739

)

(a)

 

 

32,534

 

Restricted cash

 

 

14,074

 

 

 

(609

)

(a)

 

 

13,465

 

Rents receivable, net

 

 

64,902

 

 

 

(756

)

(a)

 

 

64,146

 

Total assets

 

$

4,328,748

 

 

$

(61,461

)

 

 

$

4,267,287

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

1,161,577

 

 

$

(58,622

)

(a,b)

 

$

1,102,955

 

Unsecured notes payable, net

 

 

472,507

 

 

 

 

 

 

 

472,507

 

Unsecured line of credit

 

 

177,400

 

 

 

 

 

 

 

177,400

 

Accounts payable and other liabilities

 

 

408,266

 

 

 

(4,953

)

(a)

 

 

403,313

 

Lease liability - operating leases, net

 

 

 

 

 

 

 

 

 

 

Dividends and distributions payable

 

 

147

 

 

 

 

 

 

 

147

 

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

 

 

15,520

 

 

 

 

 

 

 

15,520

 

Total liabilities

 

 

2,235,417

 

 

 

(63,575

)

 

 

 

2,171,842

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

Common shares, $0.001 par value, authorized 200,000,000 shares, issued and outstanding 86,264,641 shares

 

 

86

 

 

 

 

 

 

 

86

 

Additional paid-in capital

 

 

1,693,006

 

 

 

 

 

 

 

1,693,006

 

Accumulated other comprehensive loss

 

 

(90,209

)

 

 

 

 

 

 

(90,209

)

Distributions in excess of accumulated earnings

 

 

(147,291

)

 

 

(133

)

 

 

 

(147,424

)

Total Acadia shareholders’ equity

 

 

1,455,592

 

 

 

(133

)

 

 

 

1,455,459

 

Noncontrolling interests

 

 

637,739

 

 

 

2,247

 

(a)

 

 

639,986

 

Total equity

 

 

2,093,331

 

 

 

2,114

 

 

 

 

2,095,445

 

Total liabilities and equity

 

$

4,328,748

 

 

$

(61,461

)

 

 

$

4,267,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2020

 

 

Six Months Ended June 30, 2020

 

(in thousands except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

62,639

 

 

$

(3,218

)

(a,b)

 

$

59,421

 

 

$

133,096

 

 

$

(2,542

)

(a,b)

 

$

130,554

 

Other

 

 

1,134

 

 

 

(11

)

(a)

 

 

1,123

 

 

 

2,097

 

 

 

(12

)

(a)

 

 

2,085

 

Total revenues

 

 

63,773

 

 

 

(3,229

)

 

 

 

60,544

 

 

 

135,193

 

 

 

(2,554

)

 

 

 

132,639

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

33,793

 

 

 

(416

)

(a,b)

 

 

33,377

 

 

 

67,170

 

 

 

(1,145

)

(a,b)

 

 

66,025

 

General and administrative

 

 

8,720

 

 

 

(38

)

(a)

 

 

8,682

 

 

 

17,790

 

 

 

(47

)

(a)

 

 

17,743

 

Real estate taxes

 

 

10,697

 

 

 

(252

)

(a)

 

 

10,445

 

 

 

21,144

 

 

 

(504

)

(a)

 

 

20,640

 

Property operating

 

 

16,806

 

 

 

(245

)

(a)

 

 

16,561

 

 

 

30,126

 

 

 

(528

)

(a)

 

 

29,598

 

Impairment charges

 

 

 

 

 

 

 

 

 

 

 

 

51,549

 

 

 

 

 

 

 

51,549

 

Total operating expenses

 

 

70,016

 

 

 

(951

)

 

 

 

69,065

 

 

 

187,779

 

 

 

(2,224

)

 

 

 

185,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

485

 

 

 

 

 

 

 

485

 

 

 

485

 

 

 

 

 

 

 

485

 

Operating loss

 

 

(5,758

)

 

 

(2,278

)

 

 

 

(8,036

)

 

 

(52,101

)

 

 

(330

)

 

 

 

(52,431

)

Equity in losses of unconsolidated affiliates

 

 

(786

)

 

 

(394

)

(a)

 

 

(1,180

)

 

 

469

 

 

 

(762

)

(a)

 

 

(293

)

Interest and other income

 

 

2,095

 

 

 

 

 

 

 

2,095

 

 

 

5,024

 

 

 

 

 

 

 

5,024

 

Realized and unrealized holding gains on investments and other

 

 

87,811

 

 

 

 

 

 

 

87,811

 

 

 

87,281

 

 

 

 

 

 

 

87,281

 

Interest expense

 

 

(18,319

)

 

 

571

 

(a,b)

 

 

(17,748

)

 

 

(36,621

)

 

 

1,273

 

(a,b)

 

 

(35,348

)

Income from continuing operations before income taxes

 

 

65,043

 

 

 

(2,101

)

 

 

 

62,942

 

 

 

4,052

 

 

 

181

 

 

 

 

4,233

 

Income tax (provision) benefit

 

 

(137

)

 

 

 

(a)

 

 

(137

)

 

 

815

 

 

 

2

 

(a)

 

 

817

 

Net income

 

 

64,906

 

 

 

(2,101

)

 

 

 

62,805

 

 

 

4,867

 

 

 

183

 

 

 

 

5,050

 

Net (income) loss attributable to noncontrolling interests

 

 

(45,496

)

 

 

2,017

 

(a,b)

 

 

(43,479

)

 

 

6,129

 

 

 

(258

)

(a,b)

 

 

5,871

 

Net income attributable to Acadia

 

$

19,410

 

 

$

(84

)

 

 

$

19,326

 

 

$

10,996

 

 

$

(75

)

 

 

$

10,921

 

Net income attributable to participating securities

 

$

244

 

 

$

 

 

 

$

244

 

 

$

233

 

 

$

 

 

 

$

233

 

Shares for basic and diluted income per share

 

 

86,180

 

 

 

 

 

 

 

86,180

 

 

 

86,576

 

 

 

 

 

 

 

86,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted income per share

 

$

0.22

 

 

$

 

 

 

$

0.22

 

 

$

0.12

 

 

$

 

 

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2020

 

 

Six Months Ended June 30, 2020

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

64,906

 

 

$

(2,101

)

 

 

$

62,805

 

 

$

4,867

 

 

$

183

 

 

 

$

5,050

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized loss on valuation of swap agreements

 

 

(8,621

)

 

 

312

 

(a,b)

 

 

(8,309

)

 

 

(83,395

)

 

 

551

 

(a,b)

 

 

(82,844

)

Reclassification of realized interest on swap agreements

 

 

3,115

 

 

 

(30

)

(a)

 

 

3,085

 

 

 

4,092

 

 

 

(45

)

(a)

 

 

4,047

 

Other comprehensive loss

 

 

(5,506

)

 

 

282

 

 

 

 

(5,224

)

 

 

(79,303

)

 

 

506

 

 

 

 

(78,797

)

Comprehensive income (loss)

 

 

59,400

 

 

 

(1,819

)

 

 

 

57,581

 

 

 

(74,436

)

 

 

689

 

 

 

 

(73,747

)

Comprehensive (income) loss attributable to noncontrolling interests

 

 

(44,484

)

 

 

2,034

 

 

 

 

(42,450

)

 

 

26,398

 

 

 

(465

)

 

 

 

25,933

 

Comprehensive income (loss) attributable to Acadia

 

$

14,916

 

 

$

215

 

 

 

$

15,131

 

 

$

(48,038

)

 

$

224

 

 

 

$

(47,814

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Changes in Shareholders' Equity - Three Months Ended June 30, 2020

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts, unaudited)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at April 1, 2020

 

 

85,990

 

 

$

86

 

 

$

1,686,794

 

 

$

(85,715

)

 

$

(166,701

)

 

$

1,434,464

 

 

$

577,096

 

 

$

2,011,560

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

260

 

 

 

 

 

 

4,072

 

 

 

 

 

 

 

 

 

4,072

 

 

 

(4,072

)

 

 

 

Repurchase of Common Shares

 

 

 

 

 

 

 

 

(34

)

 

 

 

 

 

 

 

 

(34

)

 

 

 

 

 

(34

)

Acquisition of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

588

 

 

 

588

 

Dividends/distributions declared ($0.00 Share per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(123

)

 

 

(123

)

Employee and trustee stock compensation, net

 

 

15

 

 

 

 

 

 

175

 

 

 

 

 

 

 

 

 

175

 

 

 

2,142

 

 

 

2,317

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,418

)

 

 

(1,418

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,041

 

 

 

21,041

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

(4,494

)

 

 

19,410

 

 

 

14,916

 

 

 

44,484

 

 

 

59,400

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

1,999

 

 

 

 

 

 

 

 

 

1,999

 

 

 

(1,999

)

 

 

 

Balance at June 30, 2020

 

 

86,265

 

 

$

86

 

 

$

1,693,006

 

 

$

(90,209

)

 

$

(147,291

)

 

$

1,455,592

 

 

$

637,739

 

 

$

2,093,331

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at April 1, 2020

 

 

 

 

$

 

 

$

 

 

$

(299

)

 

$

(49

)

 

$

(348

)

 

$

4,281

 

 

$

3,933

 

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

299

 

 

 

(84

)

 

 

215

 

 

 

(2,034

)

(a,b)

 

(1,819

)

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(133

)

 

$

(133

)

 

$

2,247

 

 

$

2,114

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at April 1, 2020 - As Restated

 

 

85,990

 

 

$

86

 

 

$

1,686,794

 

 

$

(86,014

)

 

$

(166,750

)

 

$

1,434,116

 

 

$

581,377

 

 

$

2,015,493

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

260

 

 

 

 

 

 

4,072

 

 

 

 

 

 

 

 

 

4,072

 

 

 

(4,072

)

 

 

 

Repurchase of Common Shares

 

 

 

 

 

 

 

 

(34

)

 

 

 

 

 

 

 

 

(34

)

 

 

 

 

 

(34

)

Acquisition of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

588

 

 

 

588

 

Dividends/distributions declared ($0.00 Share per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(123

)

 

 

(123

)

Employee and trustee stock compensation, net

 

 

15

 

 

 

 

 

 

175

 

 

 

 

 

 

 

 

 

175

 

 

 

2,142

 

 

 

2,317

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,418

)

 

 

(1,418

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,041

 

 

 

21,041

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

(4,195

)

 

 

19,326

 

 

 

15,131

 

 

 

42,450

 

 

 

57,581

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

1,999

 

 

 

 

 

 

 

 

 

1,999

 

 

 

(1,999

)

 

 

 

Balance at June 30, 2020 - As Restated

 

 

86,265

 

 

$

86

 

 

$

1,693,006

 

 

$

(90,209

)

 

$

(147,424

)

 

$

1,455,459

 

 

$

639,986

 

 

$

2,095,445

 

 

 

 

Statement of Changes in Shareholders' Equity - Six Months Ended June 30, 2020

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts, unaudited)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at January 1, 2020

 

 

87,050

 

 

 

87

 

 

 

1,706,357

 

 

 

(31,175

)

 

 

(132,961

)

 

$

1,542,308

 

 

 

644,657

 

 

$

2,186,965

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

408

 

 

 

 

 

 

6,544

 

 

 

 

 

 

 

 

 

6,544

 

 

 

(6,544

)

 

 

 

Repurchase of Common Shares

 

 

(1,219

)

 

 

(1

)

 

 

(22,385

)

 

 

 

 

 

 

 

 

(22,386

)

 

 

 

 

 

(22,386

)

Cumulative effect of change in accounting principle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(389

)

 

 

(389

)

 

 

(11

)

 

 

(400

)

Acquisition of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

588

 

 

 

588

 

Dividends/distributions declared ($0.29 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,937

)

 

 

(24,937

)

 

 

(1,972

)

 

 

(26,909

)

Employee and trustee stock compensation, net

 

 

26

 

 

 

 

 

 

346

 

 

 

 

 

 

 

 

 

346

 

 

 

5,790

 

 

 

6,136

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,536

)

 

 

(4,536

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,309

 

 

 

28,309

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

(59,034

)

 

 

10,996

 

 

 

(48,038

)

 

 

(26,398

)

 

 

(74,436

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

2,144

 

 

 

 

 

 

 

 

 

2,144

 

 

 

(2,144

)

 

 

 

Balance at June 30, 2020

 

 

86,265

 

 

$

86

 

 

$

1,693,006

 

 

$

(90,209

)

 

$

(147,291

)

 

$

1,455,592

 

 

$

637,739

 

 

$

2,093,331

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2020

 

 

 

 

$

 

 

$

 

 

$

(299

)

 

$

(58

)

 

$

(357

)

 

$

1,782

 

 

$

1,425

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

299

 

 

 

(75

)

 

 

224

 

 

 

465

 

(a,b)

 

689

 

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(133

)

 

$

(133

)

 

$

2,247

 

 

$

2,114

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2020 - As Restated

 

 

87,050

 

 

 

87

 

 

 

1,706,357

 

 

 

(31,474

)

 

 

(133,019

)

 

$

1,541,951

 

 

 

646,439

 

 

$

2,188,390

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

408

 

 

 

 

 

 

6,544

 

 

 

 

 

 

 

 

 

6,544

 

 

 

(6,544

)

 

 

 

Repurchase of Common Shares

 

 

(1,219

)

 

 

(1

)

 

 

(22,385

)

 

 

 

 

 

 

 

 

(22,386

)

 

 

 

 

 

(22,386

)

Cumulative effect of change in accounting principle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(389

)

 

 

(389

)

 

 

(11

)

 

 

(400

)

Acquisition of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

588

 

 

 

588

 

Dividends/distributions declared ($0.29 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,937

)

 

 

(24,937

)

 

 

(1,972

)

 

 

(26,909

)

Employee and trustee stock compensation, net

 

 

26

 

 

 

 

 

 

346

 

 

 

 

 

 

 

 

 

346

 

 

 

5,790

 

 

 

6,136

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,536

)

 

 

(4,536

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,309

 

 

 

28,309

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

(58,735

)

 

 

10,921

 

 

 

(47,814

)

 

 

(25,933

)

 

 

(73,747

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

2,144

 

 

 

 

 

 

 

 

 

2,144

 

 

 

(2,144

)

 

 

 

Balance at June 30, 2020 - As Restated

 

 

86,265

 

 

$

86

 

 

$

1,693,006

 

 

$

(90,209

)

 

$

(147,424

)

 

$

1,455,459

 

 

$

639,986

 

 

$

2,095,445

 

 

 

 

 

Six Months Ended June 30, 2020

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4,867

 

 

 

183

 

 

 

$

5,050

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

67,170

 

 

 

(1,145

)

(a,b)

 

 

66,025

 

Straight-line rents

 

 

 

 

 

(2,807

)

(a,c)

 

 

(2,807

)

Non-cash lease expense

 

 

 

 

 

1,368

 

(c)

 

 

1,368

 

Net unrealized holding gains on investments

 

 

(64,937

)

 

 

 

 

 

 

(64,937

)

Distributions of operating income from unconsolidated affiliates

 

 

2,206

 

 

 

 

 

 

 

2,206

 

Equity in (earnings) losses of unconsolidated affiliates

 

 

(469

)

 

 

762

 

(a)

 

 

293

 

Stock compensation expense

 

 

6,136

 

 

 

 

 

 

 

6,136

 

Amortization of financing costs

 

 

2,920

 

 

 

(71

)

(a,b)

 

 

2,849

 

Impairment charges

 

 

51,549

 

 

 

 

 

 

 

51,549

 

Gain on disposition of properties

 

 

(485

)

 

 

 

 

 

 

(485

)

Credit loss reserves

 

 

16,175

 

 

 

(16,175

)

(c)

 

 

 

Allowance for credit loss

 

 

 

 

 

9,620

 

(a,c)

 

 

9,620

 

Adjustments to straight-line rent reserves

 

 

 

 

 

6,404

 

(a,c)

 

 

6,404

 

Other, net

 

 

(2,780

)

 

 

3

 

(a)

 

 

(2,777

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

(6,684

)

 

 

175

 

(a)

 

 

(6,509

)

Lease liability - operating leases

 

 

 

 

 

(807

)

(c)

 

 

(807

)

Prepaid expenses and other assets

 

 

(4,213

)

 

 

(343

)

(a)

 

 

(4,556

)

Rents receivable

 

 

(25,177

)

 

 

3,943

 

(a,c)

 

 

(21,234

)

Accounts payable and accrued expenses

 

 

12,222

 

 

 

(2,375

)

(a)

 

 

9,847

 

Net cash provided by operating activities

 

 

58,500

 

 

 

(1,265

)

 

 

 

57,235

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Acquisition of real estate

 

 

(21,208

)

 

 

 

 

 

 

(21,208

)

Development, construction and property improvement costs

 

 

(20,533

)

 

 

1,555

 

(a,c)

 

 

(18,978

)

Proceeds from the disposition of properties, net

 

 

13,925

 

 

 

 

 

 

 

13,925

 

Investments in and advances to unconsolidated affiliates and other

 

 

(3,270

)

 

 

(1,289

)

(a)

 

 

(4,559

)

Return of capital from unconsolidated affiliates and other

 

 

7,151

 

 

 

 

 

 

 

7,151

 

Issuance of notes receivable

 

 

(59,000

)

 

 

 

 

 

 

(59,000

)

Return of deposits for properties under contract

 

 

187

 

 

 

 

 

 

 

187

 

Payment of deferred leasing costs

 

 

(4,885

)

 

 

1,631

 

(a)

 

 

(3,254

)

Change in control of previously unconsolidated affiliate

 

 

950

 

 

 

 

 

 

 

950

 

Net cash used in investing activities

 

 

(86,683

)

 

 

1,897

 

 

 

 

(84,786

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Principal payments on mortgage and other notes

 

 

(14,360

)

 

 

 

 

 

 

(14,360

)

Principal payments on unsecured debt

 

 

(69,930

)

 

 

 

 

 

 

(69,930

)

Proceeds received on mortgage and other notes

 

 

3,340

 

 

 

(1,000

)

(a)

 

 

2,340

 

Proceeds from unsecured debt

 

 

181,700

 

 

 

 

 

 

 

181,700

 

Payments of finance lease obligations

 

 

(833

)

 

 

 

 

 

 

(833

)

Proceeds from the sale (repurchase) of Common Shares

 

 

(22,386

)

 

 

 

 

 

 

(22,386

)

Capital contributions from noncontrolling interests

 

 

28,309

 

 

 

 

 

 

 

28,309

 

Distributions to noncontrolling interests

 

 

(8,178

)

 

 

 

 

 

 

(8,178

)

Dividends paid to Common Shareholders

 

 

(50,182

)

 

 

 

 

 

 

(50,182

)

Deferred financing and other costs

 

 

(960

)

 

 

 

 

 

 

(960

)

Net cash provided by financing activities

 

 

46,520

 

 

 

(1,000

)

 

 

 

45,520

 

Increase in cash and restricted cash

 

 

18,337

 

 

 

(368

)

 

 

 

17,969

 

Cash of $14,149 and restricted cash of $13,880 beginning of period

 

 

30,010

 

 

 

(1,981

)

 

 

 

28,029

 

Cash of $32,534 and restricted cash of $13,465 end of period

 

$

48,347

 

 

$

(2,349

)

 

 

$

45,998

 

 

 

 

September 30, 2020

 

(dollars in thousands, except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Investments in real estate, at cost

 

 

 

 

 

 

 

 

 

 

Operating real estate, net

 

$

3,347,431

 

 

$

(69,825

)

(a)

 

$

3,277,606

 

Real estate under development

 

 

268,298

 

 

 

(55

)

(a)

 

 

268,243

 

Net investments in real estate

 

 

3,615,729

 

 

 

(69,880

)

 

 

 

3,545,849

 

Notes receivable, net

 

 

134,798

 

 

 

 

 

 

 

134,798

 

Investments in and advances to unconsolidated affiliates

 

 

240,414

 

 

 

15,248

 

(a)

 

 

255,662

 

Other assets, net

 

 

183,170

 

 

 

(3,466

)

(a)

 

 

179,704

 

Right-of-use assets - operating leases, net

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

16,108

 

 

 

(763

)

(a)

 

 

15,345

 

Restricted cash

 

 

13,673

 

 

 

(389

)

(a)

 

 

13,284

 

Rents receivable, net

 

 

47,516

 

 

 

(322

)

(a)

 

 

47,194

 

Total assets

 

$

4,251,408

 

 

$

(59,572

)

 

 

$

4,191,836

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

1,159,688

 

 

$

(59,560

)

(a,b)

 

$

1,100,128

 

Unsecured notes payable, net

 

 

502,500

 

 

 

 

 

 

 

502,500

 

Unsecured line of credit

 

 

127,400

 

 

 

 

 

 

 

127,400

 

Accounts payable and other liabilities

 

 

394,111

 

 

 

(2,519

)

(a)

 

 

391,592

 

Lease liability - operating leases, net

 

 

 

 

 

 

 

 

 

 

Dividends and distributions payable

 

 

147

 

 

 

 

 

 

 

147

 

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

 

 

15,462

 

 

 

 

 

 

 

15,462

 

Total liabilities

 

 

2,199,308

 

 

 

(62,079

)

 

 

 

2,137,229

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

Common shares, $0.001 par value, authorized 200,000,000 shares, issued and outstanding 86,266,122 shares

 

 

86

 

 

 

 

 

 

 

86

 

Additional paid-in capital

 

 

1,695,338

 

 

 

 

 

 

 

1,695,338

 

Accumulated other comprehensive loss

 

 

(85,873

)

 

 

 

 

 

 

(85,873

)

Distributions in excess of accumulated earnings

 

 

(156,321

)

 

 

(138

)

 

 

 

(156,459

)

Total Acadia shareholders’ equity

 

 

1,453,230

 

 

 

(138

)

 

 

 

1,453,092

 

Noncontrolling interests

 

 

598,870

 

 

 

2,645

 

(a)

 

 

601,515

 

Total equity

 

 

2,052,100

 

 

 

2,507

 

 

 

 

2,054,607

 

Total liabilities and equity

 

$

4,251,408

 

 

$

(59,572

)

 

 

$

4,191,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2020

 

 

Nine Months Ended September 30, 2020

 

(in thousands except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

50,300

 

 

$

(890

)

(a)

 

$

49,410

 

 

$

183,396

 

 

$

(3,432

)

(a,b)

 

$

179,964

 

Other

 

 

981

 

 

 

 

 

 

 

981

 

 

 

3,078

 

 

 

(12

)

(a)

 

 

3,066

 

Total revenues

 

 

51,281

 

 

 

(890

)

 

 

 

50,391

 

 

 

186,474

 

 

 

(3,444

)

 

 

 

183,030

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

34,457

 

 

 

(697

)

(a)

 

 

33,760

 

 

 

101,627

 

 

 

(1,842

)

(a,b)

 

 

99,785

 

General and administrative

 

 

8,625

 

 

 

(210

)

(a)

 

 

8,415

 

 

 

26,415

 

 

 

(257

)

(a)

 

 

26,158

 

Real estate taxes

 

 

10,689

 

 

 

(261

)

(a)

 

 

10,428

 

 

 

31,833

 

 

 

(765

)

(a)

 

 

31,068

 

Property operating

 

 

11,559

 

 

 

(210

)

(a)

 

 

11,349

 

 

 

41,685

 

 

 

(738

)

(a)

 

 

40,947

 

Impairment charges

 

 

 

 

 

 

 

 

 

 

 

 

51,549

 

 

 

 

 

 

 

51,549

 

Total operating expenses

 

 

65,330

 

 

 

(1,378

)

 

 

 

63,952

 

 

 

253,109

 

 

 

(3,602

)

 

 

 

249,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

24

 

 

 

 

 

 

 

24

 

 

 

509

 

 

 

 

 

 

 

509

 

Operating loss

 

 

(14,025

)

 

 

488

 

 

 

 

(13,537

)

 

 

(66,126

)

 

 

158

 

 

 

 

(65,968

)

Equity in losses of unconsolidated affiliates

 

 

(624

)

 

 

(612

)

(a)

 

 

(1,236

)

 

 

(155

)

 

 

(1,374

)

(a)

 

 

(1,529

)

Interest and other income

 

 

2,132

 

 

 

 

 

 

 

2,132

 

 

 

7,156

 

 

 

 

 

 

 

7,156

 

Realized and unrealized holding gains on investments and other

 

 

(7,946

)

 

 

 

 

 

 

(7,946

)

 

 

79,335

 

 

 

 

 

 

 

79,335

 

Interest expense

 

 

(17,752

)

 

 

570

 

(a,b)

 

 

(17,182

)

 

 

(54,373

)

 

 

1,843

 

(a,b)

 

 

(52,530

)

Loss from continuing operations before income taxes

 

 

(38,215

)

 

 

446

 

 

 

 

(37,769

)

 

 

(34,163

)

 

 

627

 

 

 

 

(33,536

)

Income tax (provision) benefit

 

 

(74

)

 

 

 

(a)

 

 

(74

)

 

 

741

 

 

 

2

 

(a)

 

 

743

 

Net loss

 

 

(38,289

)

 

 

446

 

 

 

 

(37,843

)

 

 

(33,422

)

 

 

629

 

 

 

 

(32,793

)

Net loss attributable to noncontrolling interests

 

 

29,259

 

 

 

(451

)

(a)

 

 

28,808

 

 

 

35,388

 

 

 

(709

)

(a,b)

 

 

34,679

 

Net (loss) income attributable to Acadia

 

$

(9,030

)

 

$

(5

)

 

 

$

(9,035

)

 

$

1,966

 

 

$

(80

)

 

 

$

1,886

 

Net income attributable to participating securities

 

$

 

 

$

 

 

 

$

 

 

$

233

 

 

$

 

 

 

$

233

 

Shares for basic (loss) and diluted income per share

 

 

86,309

 

 

 

 

 

 

 

86,309

 

 

 

86,486

 

 

 

 

 

 

 

86,486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) diluted income per share

 

$

(0.10

)

 

$

 

 

 

$

(0.10

)

 

$

0.02

 

 

$

 

 

 

$

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months September 30, 2020

 

 

Nine Months Ended September 30, 2020

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(38,289

)

 

$

446

 

 

 

$

(37,843

)

 

$

(33,422

)

 

$

629

 

 

 

$

(32,793

)

Other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain (loss) on valuation of swap agreements

 

 

952

 

 

 

(3

)

(a)

 

 

949

 

 

 

(82,444

)

 

 

548

 

(a,b)

 

 

(81,896

)

Reclassification of realized interest on swap agreements

 

 

5,506

 

 

 

(50

)

(a)

 

 

5,456

 

 

 

9,598

 

 

 

(95

)

(a)

 

 

9,503

 

Other comprehensive income (loss)

 

 

6,458

 

 

 

(53

)

 

 

 

6,405

 

 

 

(72,846

)

 

 

453

 

 

 

 

(72,393

)

Comprehensive loss

 

 

(31,831

)

 

 

393

 

 

 

 

(31,438

)

 

 

(106,268

)

 

 

1,082

 

 

 

 

(105,186

)

Comprehensive loss attributable to noncontrolling interests

 

 

27,137

 

 

 

(398

)

 

 

 

26,739

 

 

 

53,536

 

 

 

(863

)

 

 

 

52,673

 

Comprehensive loss attributable to Acadia

 

$

(4,694

)

 

$

(5

)

 

 

$

(4,699

)

 

$

(52,732

)

 

$

219

 

 

 

$

(52,513

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Changes in Shareholders' Equity - Three Months Ended September 30, 2020

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts, unaudited)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at July 1, 2020

 

 

86,265

 

 

$

86

 

 

$

1,693,006

 

 

$

(90,209

)

 

$

(147,291

)

 

$

1,455,592

 

 

$

637,739

 

 

$

2,093,331

 

Dividends/distributions declared ($0.00 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(123

)

 

 

(123

)

Employee and trustee stock compensation, net

 

 

1

 

 

 

 

 

 

232

 

 

 

 

 

 

 

 

 

232

 

 

 

2,181

 

 

 

2,413

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,117

)

 

 

(20,117

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,427

 

 

 

8,427

 

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

4,336

 

 

 

(9,030

)

 

 

(4,694

)

 

 

(27,137

)

 

 

(31,831

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

2,100

 

 

 

 

 

 

 

 

 

2,100

 

 

 

(2,100

)

 

 

 

Balance at September 30, 2020

 

 

86,266

 

 

$

86

 

 

$

1,695,338

 

 

$

(85,873

)

 

$

(156,321

)

 

$

1,453,230

 

 

$

598,870

 

 

$

2,052,100

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at July 1, 2020

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(133

)

 

$

(133

)

 

$

2,247

 

 

$

2,114

 

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5

)

 

 

(5

)

 

 

398

 

(a,b)

 

393

 

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(138

)

 

$

(138

)

 

$

2,645

 

 

$

2,507

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at July 1, 2020 - As Restated

 

 

86,265

 

 

$

86

 

 

$

1,693,006

 

 

$

(90,209

)

 

$

(147,424

)

 

$

1,455,459

 

 

$

639,986

 

 

$

2,095,445

 

Dividends/distributions declared ($0.00 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(123

)

 

 

(123

)

Employee and trustee stock compensation, net

 

 

1

 

 

 

 

 

 

232

 

 

 

 

 

 

 

 

 

232

 

 

 

2,181

 

 

 

2,413

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,117

)

 

 

(20,117

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,427

 

 

 

8,427

 

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

4,336

 

 

 

(9,035

)

 

 

(4,699

)

 

 

(26,739

)

 

 

(31,438

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

2,100

 

 

 

 

 

 

 

 

 

2,100

 

 

 

(2,100

)

 

 

 

Balance at September 30, 2020

 

 

86,266

 

 

$

86

 

 

$

1,695,338

 

 

$

(85,873

)

 

$

(156,459

)

 

$

1,453,092

 

 

$

601,515

 

 

$

2,054,607

 

 

 

 

Statement of Changes in Shareholders' Equity - Nine Months Ended September 30, 2020

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at January 1, 2020

 

 

87,050

 

 

$

87

 

 

$

1,706,357

 

 

$

(31,175

)

 

$

(132,961

)

 

$

1,542,308

 

 

$

644,657

 

 

$

2,186,965

 

Cumulative effect of change in accounting principle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(389

)

 

 

(389

)

 

 

(11

)

 

 

(400

)

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

408

 

 

 

 

 

 

6,544

 

 

 

 

 

 

 

 

 

6,544

 

 

 

(6,544

)

 

 

 

Repurchase of Common Shares

 

 

(1,219

)

 

 

(1

)

 

 

(22,385

)

 

 

 

 

 

 

 

 

(22,386

)

 

 

 

 

 

(22,386

)

Issuance of Common Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

588

 

 

 

588

 

Dividends/distributions declared ($0.29 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,937

)

 

 

(24,937

)

 

 

(2,095

)

 

 

(27,032

)

Employee and trustee stock compensation, net

 

 

27

 

 

 

 

 

 

578

 

 

 

 

 

 

 

 

 

578

 

 

 

7,973

 

 

 

8,551

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,654

)

 

 

(24,654

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,736

 

 

 

36,736

 

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

(54,698

)

 

 

1,966

 

 

 

(52,732

)

 

 

(53,536

)

 

 

(106,268

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

4,244

 

 

 

 

 

 

 

 

 

4,244

 

 

 

(4,244

)

 

 

-

 

Balance at September 30, 2020

 

 

86,266

 

 

$

86

 

 

$

1,695,338

 

 

$

(85,873

)

 

$

(156,321

)

 

$

1,453,230

 

 

$

598,870

 

 

$

2,052,100

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2020

 

 

 

 

$

 

 

$

 

 

$

(299

)

 

$

(58

)

 

$

(357

)

 

$

1,782

 

 

$

1,425

 

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

299

 

 

 

(80

)

 

 

219

 

 

 

863

 

(a,b)

 

1,082

 

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(138

)

 

$

(138

)

 

$

2,645

 

 

$

2,507

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2020 - As Restated

 

 

87,050

 

 

$

87

 

 

$

1,706,357

 

 

$

(31,474

)

 

$

(133,019

)

 

$

1,541,951

 

 

$

646,439

 

 

$

2,188,390

 

Cumulative effect of change in accounting principle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(389

)

 

 

(389

)

 

 

(11

)

 

 

(400

)

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

408

 

 

 

 

 

 

6,544

 

 

 

 

 

 

 

 

 

6,544

 

 

 

(6,544

)

 

 

 

Repurchase of Common Shares

 

 

(1,219

)

 

 

(1

)

 

 

(22,385

)

 

 

 

 

 

 

 

 

(22,386

)

 

 

 

 

 

(22,386

)

Acquisition of noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

588

 

 

 

588

 

Dividends/distributions declared ($0.29 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,937

)

 

 

(24,937

)

 

 

(2,095

)

 

 

(27,032

)

Employee and trustee stock compensation, net

 

 

27

 

 

 

 

 

 

578

 

 

 

 

 

 

 

 

 

578

 

 

 

7,973

 

 

 

8,551

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,654

)

 

 

(24,654

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,736

 

 

 

36,736

 

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

(54,399

)

 

 

1,886

 

 

 

(52,513

)

 

 

(52,673

)

 

 

(105,186

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

4,244

 

 

 

 

 

 

 

 

 

4,244

 

 

 

(4,244

)

 

 

 

Balance at September 30, 2020 - As Restated

 

 

86,266

 

 

$

86

 

 

$

1,695,338

 

 

$

(85,873

)

 

$

(156,459

)

 

$

1,453,092

 

 

$

601,515

 

 

$

2,054,607

 

 

 

 

 

Nine Months Ended September 30, 2020

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(33,422

)

 

 

629

 

 

 

$

(32,793

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

101,627

 

 

 

(1,842

)

(a,b)

 

 

99,785

 

Straight-line rents

 

 

 

 

 

(3,861

)

(a,c)

 

 

(3,861

)

Non-cash lease expense

 

 

 

 

 

2,382

 

(c)

 

 

2,382

 

Net unrealized holding gains on investments

 

 

(57,031

)

 

 

 

 

 

 

(57,031

)

Distributions of operating income from unconsolidated affiliates

 

 

2,829

 

 

 

 

 

 

 

2,829

 

Equity in (earnings) losses of unconsolidated affiliates

 

 

155

 

 

 

1,374

 

(a)

 

 

1,529

 

Stock compensation expense

 

 

8,551

 

 

 

 

 

 

 

8,551

 

Amortization of financing costs

 

 

4,040

 

 

 

(99

)

(a,b)

 

 

3,941

 

Impairment charges

 

 

51,549

 

 

 

 

 

 

 

51,549

 

Gain on disposition of properties

 

 

(509

)

 

 

 

 

 

 

(509

)

Credit loss and straight-line rent reserves

 

 

39,882

 

 

 

(39,882

)

(c)

 

 

 

Allowance for credit loss

 

 

 

 

 

20,381

 

(a,c)

 

 

20,381

 

Adjustments to straight-line rent reserves

 

 

 

 

 

19,483

 

(a,c)

 

 

19,483

 

Other, net

 

 

(2,923

)

 

 

(306

)

(a,c)

 

 

(3,229

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

(7,736

)

 

 

153

 

(a)

 

 

(7,583

)

Lease liability - operating leases

 

 

 

 

 

(957

)

(c)

 

 

(957

)

Prepaid expenses and other assets

 

 

(1,435

)

 

 

(164

)

(a)

 

 

(1,599

)

Rents receivable

 

 

(31,511

)

 

 

4,735

 

(a,c)

 

 

(26,776

)

Accounts payable and accrued expenses

 

 

7,015

 

 

 

53

 

(a)

 

 

7,068

 

Net cash provided by operating activities

 

 

81,081

 

 

 

2,079

 

 

 

 

83,160

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Acquisition of real estate

 

 

(21,208

)

 

 

 

 

 

 

(21,208

)

Development, construction and property improvement costs

 

 

(27,949

)

 

 

1,064

 

(a,c)

 

 

(26,885

)

Proceeds from the disposition of properties, net

 

 

14,182

 

 

 

 

 

 

 

14,182

 

Investments in and advances to unconsolidated affiliates and other

 

 

(3,662

)

 

 

(2,023

)

(a)

 

 

(5,685

)

Return of capital from unconsolidated affiliates and other

 

 

9,054

 

 

 

 

 

 

 

9,054

 

Issuance of notes receivable

 

 

(59,000

)

 

 

 

 

 

 

(59,000

)

Return of deposits for properties under contract

 

 

187

 

 

 

 

 

 

 

187

 

Payment of deferred leasing costs

 

 

(5,422

)

 

 

1,620

 

(a)

 

 

(3,802

)

Change in control of previously unconsolidated affiliate

 

 

950

 

 

 

 

 

 

 

950

 

Net cash used in investing activities

 

 

(92,868

)

 

 

661

 

 

 

 

(92,207

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Principal payments on mortgage and other notes

 

 

(18,981

)

 

 

 

 

 

 

(18,981

)

Principal payments on unsecured debt

 

 

(123,750

)

 

 

 

 

 

 

(123,750

)

Proceeds received on mortgage and other notes

 

 

5,523

 

 

 

(1,910

)

(a)

 

 

3,613

 

Proceeds from unsecured debt

 

 

215,554

 

 

 

 

 

 

 

215,554

 

Payments of finance lease obligations

 

 

(903

)

 

 

 

 

 

 

(903

)

Proceeds from the sale (repurchase) of Common Shares

 

 

(22,386

)

 

 

 

 

 

 

(22,386

)

Capital contributions from noncontrolling interests

 

 

36,736

 

 

 

 

 

 

 

36,736

 

Distributions to noncontrolling interests

 

 

(28,418

)

 

 

 

 

 

 

(28,418

)

Dividends paid to Common Shareholders

 

 

(50,182

)

 

 

 

 

 

 

(50,182

)

Deferred financing and other costs

 

 

(1,635

)

 

 

 

 

 

 

(1,635

)

Net cash provided by financing activities

 

 

11,558

 

 

 

(1,910

)

 

 

 

9,648

 

(Decrease) increase in cash and restricted cash

 

 

(229

)

 

 

830

 

 

 

 

601

 

Cash of $14,149 and restricted cash of $13,880 beginning of period

 

 

30,010

 

 

 

(1,981

)

 

 

 

28,029

 

Cash of $15,345 and restricted cash of $13,284 end of period

 

$

29,781

 

 

$

(1,151

)

 

 

$

28,630

 

 

 

 

 

Three Months Ended December 31, 2020

 

(in thousands except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

Revenues

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

67,606

 

 

$

(1,138

)

(a)

 

$

66,468

 

Other

 

 

1,404

 

 

 

6

 

(a)

 

 

1,410

 

Total revenues

 

 

69,010

 

 

 

(1,132

)

 

 

 

67,878

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

48,166

 

 

 

(722

)

(a)

 

 

47,444

 

General and administrative

 

 

9,640

 

 

 

 

 

 

 

9,640

 

Real estate taxes

 

 

11,672

 

 

 

(263

)

(a)

 

 

11,409

 

Property operating

 

 

14,910

 

 

 

(306

)

(a)

 

 

14,604

 

Impairment charges

 

 

34,049

 

 

 

 

 

 

 

34,049

 

Total operating expenses

 

 

118,437

 

 

 

(1,291

)

 

 

 

117,146

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

174

 

 

 

 

 

 

 

174

 

Operating loss

 

 

(49,253

)

 

 

159

 

 

 

 

(49,094

)

Equity in losses of unconsolidated affiliates

 

 

(1,082

)

 

 

(446

)

(a)

 

 

(1,528

)

Interest and other income

 

 

1,823

 

 

 

 

 

 

 

1,823

 

Realized and unrealized holding gains on investments and other

 

 

34,595

 

 

 

(568

)

(b)

 

 

34,027

 

Interest expense

 

 

(17,687

)

 

 

546

 

(a,b)

 

 

(17,141

)

Loss from continuing operations before income taxes

 

 

(31,604

)

 

 

(309

)

 

 

 

(31,913

)

Income tax provision

 

 

(1,012

)

 

 

 

 

 

 

(1,012

)

Net (loss) income

 

 

(32,616

)

 

 

(309

)

 

 

 

(32,925

)

Net loss attributable to noncontrolling interests

 

 

21,891

 

 

 

172

 

(a,b)

 

 

22,063

 

Net loss attributable to Acadia

 

$

(10,725

)

 

$

(137

)

 

 

$

(10,862

)

Net income attributable to participating securities

 

$

 

 

$

 

 

 

$

 

Shares for basic loss per share

 

 

86,311

 

 

 

 

 

 

 

86,311

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss per share

 

$

(0.12

)

 

$

(0.01

)

 

 

$

(0.13

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2021

 

(dollars in thousands, except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Investments in real estate, at cost

 

 

 

 

 

 

 

 

 

 

Operating real estate, net

 

$

3,238,031

 

 

$

(70,111

)

(a)

 

$

3,167,920

 

Real estate under development

 

 

234,338

 

 

 

 

(a)

 

 

234,338

 

Net investments in real estate

 

 

3,472,369

 

 

 

(70,111

)

 

 

 

3,402,258

 

Notes receivable, net

 

 

101,410

 

 

 

(1,950

)

(b)

 

 

99,460

 

Investments in and advances to unconsolidated affiliates

 

 

256,332

 

 

 

22,028

 

(a)

 

 

278,360

 

Other assets, net

 

 

162,596

 

 

 

(3,774

)

(a)

 

 

158,822

 

Right-of-use assets - operating leases, net

 

 

74,803

 

 

 

 

 

 

 

74,803

 

Cash and cash equivalents

 

 

15,424

 

 

 

(1,339

)

(a)

 

 

14,085

 

Restricted cash

 

 

15,723

 

 

 

(3,620

)

(a)

 

 

12,103

 

Rents receivable, net

 

 

46,356

 

 

 

(1,159

)

(a)

 

 

45,197

 

Assets of properties held for sale

 

 

8,669

 

 

 

 

 

 

 

8,669

 

Total assets

 

$

4,153,682

 

 

$

(59,925

)

 

 

$

4,093,757

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

1,188,695

 

 

$

(59,003

)

(a,b)

 

$

1,129,692

 

Unsecured notes payable, net

 

 

420,960

 

 

 

 

 

 

 

420,960

 

Unsecured line of credit

 

 

105,400

 

 

 

 

 

 

 

105,400

 

Accounts payable and other liabilities

 

 

237,058

 

 

 

(2,361

)

(a)

 

 

234,697

 

Lease liability - operating leases, net

 

 

87,910

 

 

 

 

 

 

 

87,910

 

Dividends and distributions payable

 

 

14,018

 

 

 

 

 

 

 

14,018

 

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

 

 

15,272

 

 

 

 

 

 

 

15,272

 

Total liabilities

 

 

2,069,313

 

 

 

(61,364

)

 

 

 

2,007,949

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

Common shares, $0.001 par value, authorized 200,000,000 shares, issued and outstanding 86,302,352 shares

 

 

86

 

 

 

 

 

 

 

86

 

Additional paid-in capital

 

 

1,683,552

 

 

 

 

 

 

 

1,683,552

 

Accumulated other comprehensive loss

 

 

(41,962

)

 

 

 

 

 

 

(41,962

)

Distributions in excess of accumulated earnings

 

 

(174,829

)

 

 

(620

)

(b)

 

 

(175,449

)

Total Acadia shareholders’ equity

 

 

1,466,847

 

 

 

(620

)

 

 

 

1,466,227

 

Noncontrolling interests

 

 

617,522

 

 

 

2,059

 

(a,b)

 

 

619,581

 

Total equity

 

 

2,084,369

 

 

 

1,439

 

 

 

 

2,085,808

 

Total liabilities and equity

 

$

4,153,682

 

 

$

(59,925

)

 

 

$

4,093,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2021

 

(in thousands except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

Revenues

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

67,205

 

 

$

(1,207

)

(a)

 

$

65,998

 

Other

 

 

2,189

 

 

 

 

 

 

 

2,189

 

Total revenues

 

 

69,394

 

 

 

(1,207

)

 

 

 

68,187

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

31,390

 

 

 

(750

)

(a)

 

 

30,640

 

General and administrative

 

 

8,996

 

 

 

(4

)

(a)

 

 

8,992

 

Real estate taxes

 

 

11,462

 

 

 

(256

)

(a)

 

 

11,206

 

Property operating

 

 

13,477

 

 

 

(268

)

(a)

 

 

13,209

 

Impairment charges

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

65,325

 

 

 

(1,278

)

 

 

 

64,047

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

4,612

 

 

 

 

 

 

 

4,612

 

Operating income

 

 

8,681

 

 

 

71

 

 

 

 

8,752

 

Equity in earnings of unconsolidated affiliates

 

 

2,263

 

 

 

(381

)

(a)

 

 

1,882

 

Interest and other income

 

 

1,700

 

 

 

 

 

 

 

1,700

 

Realized and unrealized holding gains on investments and other

 

 

6,507

 

 

 

(1,382

)

(b)

 

 

5,125

 

Interest expense

 

 

(17,141

)

 

 

527

 

(a,b)

 

 

(16,614

)

Income from continuing operations before income taxes

 

 

2,010

 

 

 

(1,165

)

 

 

 

845

 

Income tax provision

 

 

(150

)

 

 

2

 

(a)

 

 

(148

)

Net income

 

 

1,860

 

 

 

(1,163

)

 

 

 

697

 

Net loss attributable to noncontrolling interests

 

 

3,302

 

 

 

818

 

(a,b)

 

 

4,120

 

Net income attributable to Acadia

 

$

5,162

 

 

$

(345

)

 

 

$

4,817

 

Net income attributable to participating securities

 

$

156

 

 

$

 

 

 

$

156

 

Shares for basic and diluted income per share

 

 

86,346

 

 

 

 

 

 

 

86,346

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted income per share

 

$

0.06

 

 

$

(0.01

)

 

 

$

0.05

 

 

 

 

 

Three Months Ended March 31, 2021

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,860

 

 

$

(1,163

)

 

 

$

697

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

Unrealized gain on valuation of swap agreements

 

 

33,556

 

 

 

 

(a)

 

 

33,556

 

Reclassification of realized interest on swap agreements

 

 

5,317

 

 

 

(49

)

(a)

 

 

5,268

 

Other comprehensive income

 

 

38,873

 

 

 

(49

)

 

 

 

38,824

 

Comprehensive income

 

 

40,733

 

 

 

(1,212

)

 

 

 

39,521

 

Comprehensive income attributable to noncontrolling interests

 

 

(2,642

)

 

 

867

 

 

 

 

(1,775

)

Comprehensive Income attributable to Acadia

 

$

38,091

 

 

$

(345

)

 

 

$

37,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Changes in Shareholders' Equity - Three Months Ended March 31, 2021

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts, unaudited)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at January 1, 2021

 

 

86,269

 

 

$

86

 

 

$

1,683,165

 

 

$

(74,891

)

 

$

(167,046

)

 

$

1,441,314

 

 

$

607,239

 

 

$

2,048,553

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

19

 

 

 

 

 

 

294

 

 

 

 

 

 

 

 

 

294

 

 

 

(294

)

 

 

 

Dividends/distributions declared ($0.15 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,945

)

 

 

(12,945

)

 

 

(1,048

)

 

 

(13,993

)

Employee and trustee stock compensation, net

 

 

14

 

 

 

 

 

 

462

 

 

 

 

 

 

 

 

 

462

 

 

 

4,049

 

 

 

4,511

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,676

)

 

 

(6,676

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,241

 

 

 

11,241

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

32,929

 

 

 

5,162

 

 

 

38,091

 

 

 

2,642

 

 

 

40,733

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

(369

)

 

 

 

 

 

 

 

 

(369

)

 

 

369

 

 

 

 

Balance at March 31, 2021

 

 

86,302

 

 

$

86

 

 

$

1,683,552

 

 

$

(41,962

)

 

$

(174,829

)

 

$

1,466,847

 

 

$

617,522

 

 

$

2,084,369

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2021

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(275

)

 

$

(275

)

 

$

1,926

 

 

$

1,651

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,000

 

(a)

 

1,000

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(345

)

 

 

(345

)

 

 

(867

)

(a,b)

 

(1,212

)

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(620

)

 

$

(620

)

 

$

2,059

 

 

$

1,439

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2021 - As Restated

 

 

86,269

 

 

$

86

 

 

$

1,683,165

 

 

$

(74,891

)

 

$

(167,321

)

 

$

1,441,039

 

 

$

609,165

 

 

$

2,050,204

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

19

 

 

 

 

 

 

294

 

 

 

 

 

 

 

 

 

294

 

 

 

(294

)

 

 

 

Dividends/distributions declared ($0.15 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,945

)

 

 

(12,945

)

 

 

(1,048

)

 

 

(13,993

)

Employee and trustee stock compensation, net

 

 

14

 

 

 

 

 

 

462

 

 

 

 

 

 

 

 

 

462

 

 

 

4,049

 

 

 

4,511

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,676

)

 

 

(5,676

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,241

 

 

 

11,241

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

32,929

 

 

 

4,817

 

 

 

37,746

 

 

 

1,775

 

 

 

39,521

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

(369

)

 

 

 

 

 

 

 

 

(369

)

 

 

369

 

 

 

 

Balance at March 31, 2021 - As Restated

 

 

86,302

 

 

$

86

 

 

$

1,683,552

 

 

$

(41,962

)

 

$

(175,449

)

 

$

1,466,227

 

 

$

619,581

 

 

$

2,085,808

 

 

 

 

 

Three Months Ended March 31, 2021

 

(in thousands)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,860

 

 

 

(1,163

)

 

 

$

697

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

31,390

 

 

 

(750

)

(a)

 

 

30,640

 

Straight-line rents

 

 

(1,128

)

 

 

36

 

(a)

 

 

(1,092

)

Non-cash lease expense

 

 

1,041

 

 

 

 

 

 

 

1,041

 

Net unrealized holding gains on investments

 

 

(6,135

)

 

 

 

 

 

 

(6,135

)

Distributions of operating income from unconsolidated affiliates

 

 

390

 

 

 

 

 

 

 

390

 

Equity in (earnings) losses of unconsolidated affiliates

 

 

(2,263

)

 

 

381

 

(a)

 

 

(1,882

)

Stock compensation expense

 

 

4,511

 

 

 

 

 

 

 

4,511

 

Amortization of financing costs

 

 

1,269

 

 

 

(18

)

(a,b)

 

 

1,251

 

Gain on disposition of properties

 

 

(4,612

)

 

 

 

 

 

 

(4,612

)

Allowance for credit loss

 

 

3,065

 

 

 

(123

)

(a)

 

 

2,942

 

Adjustments to straight-line rent reserves

 

 

817

 

 

 

79

 

(a)

 

 

896

 

Other, net

 

 

(2,312

)

 

 

1,386

 

(a,b)

 

 

(926

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

3,847

 

 

 

(48

)

(a)

 

 

3,799

 

Lease liability - operating leases

 

 

(494

)

 

 

 

 

 

 

(494

)

Prepaid expenses and other assets

 

 

1,859

 

 

 

(105

)

(a)

 

 

1,754

 

Rents receivable

 

 

(2,408

)

 

 

90

 

(a)

 

 

(2,318

)

Accounts payable and accrued expenses

 

 

237

 

 

 

275

 

(a)

 

 

512

 

Net cash provided by operating activities

 

 

30,934

 

 

 

40

 

 

 

 

30,974

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Development, construction and property improvement costs

 

 

(5,425

)

 

 

46

 

(a)

 

 

(5,379

)

Proceeds from the disposition of properties, net

 

 

15,703

 

 

 

 

 

 

 

15,703

 

Investments in and advances to unconsolidated affiliates and other

 

 

(1,725

)

 

 

(336

)

(a)

 

 

(2,061

)

Return of capital from unconsolidated affiliates and other

 

 

4,377

 

 

 

1,000

 

(a)

 

 

5,377

 

Payment of deferred leasing costs

 

 

(1,438

)

 

 

410

 

(a)

 

 

(1,028

)

Net cash provided by investing activities

 

 

11,492

 

 

 

1,120

 

 

 

 

12,612

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Principal payments on mortgage and other notes

 

 

(20,406

)

 

 

 

 

 

 

(20,406

)

Principal payments on unsecured debt

 

 

(33,250

)

 

 

 

 

 

 

(33,250

)

Proceeds received on mortgage and other notes

 

 

3,809

 

 

 

(2,990

)

(a)

 

 

819

 

Proceeds from unsecured debt

 

 

536

 

 

 

 

 

 

 

536

 

Capital contributions from noncontrolling interests

 

 

11,241

 

 

 

 

 

 

 

11,241

 

Distributions to noncontrolling interests

 

 

(6,800

)

 

 

1,000

 

(a)

 

 

(5,800

)

Deferred financing and other costs

 

 

(333

)

 

 

 

 

 

 

(333

)

Net cash used in financing activities

 

 

(45,203

)

 

 

(1,990

)

 

 

 

(47,193

)

Decrease in cash and restricted cash

 

 

(2,777

)

 

 

(830

)

 

 

 

(3,607

)

Cash of $18,699 and restricted cash of $11,096 beginning of period

 

 

33,924

 

 

 

(4,129

)

 

 

 

29,795

 

Cash of $14,085 and restricted cash of $12,103 end of period

 

$

31,147

 

 

$

(4,959

)

 

 

$

26,188

 

 

 

 

 

June 30, 2021

 

(dollars in thousands, except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Investments in real estate, at cost

 

 

 

 

 

 

 

 

 

 

Operating real estate, net

 

$

3,201,172

 

 

$

(69,819

)

(a)

 

$

3,131,353

 

Real estate under development

 

 

217,620

 

 

 

 

(a)

 

 

217,620

 

Net investments in real estate

 

 

3,418,792

 

 

 

(69,819

)

 

 

 

3,348,973

 

Notes receivable, net

 

 

117,280

 

 

 

(2,819

)

(b)

 

 

114,461

 

Investments in and advances to unconsolidated affiliates

 

 

258,063

 

 

 

22,177

 

(a)

 

 

280,240

 

Other assets, net

 

 

159,592

 

 

 

(3,798

)

(a)

 

 

155,794

 

Right-of-use assets - operating leases, net

 

 

42,398

 

 

 

 

 

 

 

42,398

 

Cash and cash equivalents

 

 

34,645

 

 

 

(1,566

)

(a)

 

 

33,079

 

Restricted cash

 

 

15,094

 

 

 

(3,432

)

(a)

 

 

11,662

 

Rents receivable, net

 

 

43,748

 

 

 

(1,062

)

(a)

 

 

42,686

 

Total assets

 

$

4,089,612

 

 

$

(60,319

)

 

 

$

4,029,293

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

1,162,617

 

 

$

(59,021

)

(a,b)

 

$

1,103,596

 

Unsecured notes payable, net

 

 

440,088

 

 

 

 

 

 

 

440,088

 

Unsecured line of credit

 

 

61,405

 

 

 

 

 

 

 

61,405

 

Accounts payable and other liabilities

 

 

239,056

 

 

 

(1,910

)

(a)

 

 

237,146

 

Lease liability - operating leases, net

 

 

40,861

 

 

 

 

 

 

 

40,861

 

Dividends and distributions payable

 

 

14,339

 

 

 

 

 

 

 

14,339

 

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

 

 

14,896

 

 

 

 

 

 

 

14,896

 

Total liabilities

 

 

1,973,262

 

 

 

(60,931

)

 

 

 

1,912,331

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

Common shares, $0.001 par value, authorized 200,000,000 shares, issued and outstanding 88,419,303 shares

 

 

88

 

 

 

 

 

 

 

88

 

Additional paid-in capital

 

 

1,730,686

 

 

 

 

 

 

 

1,730,686

 

Accumulated other comprehensive loss

 

 

(47,909

)

 

 

 

 

 

 

(47,909

)

Distributions in excess of accumulated earnings

 

 

(184,174

)

 

 

(827

)

(b)

 

 

(185,001

)

Total Acadia shareholders’ equity

 

 

1,498,691

 

 

 

(827

)

 

 

 

1,497,864

 

Noncontrolling interests

 

 

617,659

 

 

 

1,439

 

(a,b)

 

 

619,098

 

Total equity

 

 

2,116,350

 

 

 

612

 

 

 

 

2,116,962

 

Total liabilities and equity

 

$

4,089,612

 

 

$

(60,319

)

 

 

$

4,029,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2021

 

 

Six Months Ended June 30, 2021

 

(in thousands except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

73,666

 

 

$

(1,597

)

(a)

 

$

72,069

 

 

$

140,871

 

 

$

(2,804

)

(a)

 

$

138,067

 

Other

 

 

994

 

 

 

(6

)

(a)

 

 

988

 

 

 

3,183

 

 

 

(6

)

(a)

 

 

3,177

 

Total revenues

 

 

74,660

 

 

 

(1,603

)

 

 

 

73,057

 

 

 

144,054

 

 

 

(2,810

)

 

 

 

141,244

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

31,345

 

 

 

(805

)

(a)

 

 

30,540

 

 

 

62,735

 

 

 

(1,555

)

(a)

 

 

61,180

 

General and administrative

 

 

10,671

 

 

 

(18

)

(a)

 

 

10,653

 

 

 

19,667

 

 

 

(22

)

(a)

 

 

19,645

 

Real estate taxes

 

 

12,504

 

 

 

(290

)

(a)

 

 

12,214

 

 

 

23,966

 

 

 

(546

)

(a)

 

 

23,420

 

Property operating

 

 

12,890

 

 

 

(254

)

(a)

 

 

12,636

 

 

 

26,367

 

 

 

(522

)

(a)

 

 

25,845

 

Impairment charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

 

67,410

 

 

 

(1,367

)

 

 

 

66,043

 

 

 

132,735

 

 

 

(2,645

)

 

 

 

130,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

5,909

 

 

 

 

 

 

 

5,909

 

 

 

10,521

 

 

 

 

 

 

 

10,521

 

Operating income

 

 

13,159

 

 

 

(236

)

 

 

 

12,923

 

 

 

21,840

 

 

 

(165

)

 

 

 

21,675

 

Equity in earnings of unconsolidated affiliates

 

 

1,106

 

 

 

(207

)

(a)

 

 

899

 

 

 

3,369

 

 

 

(588

)

(a)

 

 

2,781

 

Interest and other income

 

 

2,054

 

 

 

 

 

 

 

2,054

 

 

 

3,754

 

 

 

 

 

 

 

3,754

 

Realized and unrealized holding gains on investments and other

 

 

2,711

 

 

 

(869

)

(b)

 

 

1,842

 

 

 

9,218

 

 

 

(2,251

)

(b)

 

 

6,967

 

Interest expense

 

 

(17,605

)

 

 

531

 

(a,b)

 

 

(17,074

)

 

 

(34,746

)

 

 

1,058

 

(a,b)

 

 

(33,688

)

Income from continuing operations before income taxes

 

 

1,425

 

 

 

(781

)

 

 

 

644

 

 

 

3,435

 

 

 

(1,946

)

 

 

 

1,489

 

Income tax provision

 

 

(194

)

 

 

2

 

(a)

 

 

(192

)

 

 

(344

)

 

 

4

 

(a)

 

 

(340

)

Net income

 

 

1,231

 

 

 

(779

)

 

 

 

452

 

 

 

3,091

 

 

 

(1,942

)

 

 

 

1,149

 

Net loss attributable to noncontrolling interests

 

 

2,687

 

 

 

572

 

(a,b)

 

 

3,259

 

 

 

5,989

 

 

 

1,390

 

(a,b)

 

 

7,379

 

Net income attributable to Acadia

 

$

3,918

 

 

$

(207

)

 

 

$

3,711

 

 

$

9,080

 

 

$

(552

)

 

 

$

8,528

 

Net income attributable to participating securities

 

$

156

 

 

$

 

 

 

$

156

 

 

$

312

 

 

$

 

 

 

$

312

 

Shares for basic and diluted income per share

 

 

86,824

 

 

 

 

 

 

 

86,824

 

 

 

86,575

 

 

 

 

 

 

 

86,575

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted income per share

 

$

0.04

 

 

$

 

 

 

$

0.04

 

 

$

0.10

 

 

$

(0.01

)

 

 

$

0.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2021

 

 

Six Months Ended June 30, 2021

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1,231

 

 

$

(779

)

 

 

$

452

 

 

$

3,091

 

 

$

(1,942

)

 

 

$

1,149

 

Other comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized (loss) gain on valuation of swap agreements

 

 

(10,073

)

 

 

4

 

(a)

 

 

(10,069

)

 

 

23,483

 

 

 

4

 

(a)

 

 

23,487

 

Reclassification of realized interest on swap agreements

 

 

5,324

 

 

 

(52

)

(a)

 

 

5,272

 

 

 

10,641

 

 

 

(101

)

(a)

 

 

10,540

 

Other comprehensive (loss) income

 

 

(4,749

)

 

 

(48

)

 

 

 

(4,797

)

 

 

34,124

 

 

 

(97

)

 

 

 

34,027

 

Comprehensive (loss) income

 

 

(3,518

)

 

 

(827

)

 

 

 

(4,345

)

 

 

37,215

 

 

 

(2,039

)

 

 

 

35,176

 

Comprehensive loss attributable to noncontrolling interests

 

 

1,489

 

 

 

620

 

 

 

 

2,109

 

 

 

(1,153

)

 

 

1,487

 

 

 

 

334

 

Comprehensive (loss) income attributable to Acadia

 

$

(2,029

)

 

$

(207

)

 

 

$

(2,236

)

 

$

36,062

 

 

$

(552

)

 

 

$

35,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Changes in Shareholders' Equity - Three Months Ended June 30, 2021

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts, unaudited)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at April 1, 2021

 

 

86,302

 

 

 

86

 

 

 

1,683,552

 

 

 

(41,962

)

 

 

(174,829

)

 

 

1,466,847

 

 

 

617,522

 

 

 

2,084,369

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

7

 

 

 

 

 

 

115

 

 

 

 

 

 

 

 

 

115

 

 

 

(115

)

 

 

 

Repurchase of Common Shares

 

 

2,072

 

 

 

2

 

 

 

45,675

 

 

 

 

 

 

 

 

 

45,677

 

 

 

 

 

 

45,677

 

Dividends/distributions declared ($0.15 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,263

)

 

 

(13,263

)

 

 

(1,052

)

 

 

(14,315

)

Employee and trustee stock compensation, net

 

 

38

 

 

 

 

 

 

225

 

 

 

 

 

 

 

 

 

225

 

 

 

2,399

 

 

 

2,624

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,355

)

 

 

(4,355

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,868

 

 

 

5,868

 

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

(5,947

)

 

 

3,918

 

 

 

(2,029

)

 

 

(1,489

)

 

 

(3,518

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

1,119

 

 

 

 

 

 

 

 

 

1,119

 

 

 

(1,119

)

 

 

 

Balance at June 30, 2021

 

 

88,419

 

 

$

88

 

 

$

1,730,686

 

 

$

(47,909

)

 

$

(184,174

)

 

$

1,498,691

 

 

$

617,659

 

 

$

2,116,350

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at April 1, 2021

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(620

)

 

$

(620

)

 

$

2,059

 

 

$

1,439

 

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(207

)

 

 

(207

)

 

 

(620

)

(a,b)

 

(827

)

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(827

)

 

$

(827

)

 

$

1,439

 

 

$

612

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at April 1, 2021 - As Restated

 

 

86,302

 

 

$

86

 

 

$

1,683,552

 

 

$

(41,962

)

 

$

(175,449

)

 

$

1,466,227

 

 

$

619,581

 

 

$

2,085,808

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

7

 

 

 

 

 

 

115

 

 

 

 

 

 

 

 

 

115

 

 

 

(115

)

 

 

 

Issuance of Common Shares

 

 

2,072

 

 

 

2

 

 

 

45,675

 

 

 

 

 

 

 

 

 

45,677

 

 

 

 

 

 

45,677

 

Dividends/distributions declared ($0.15 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,263

)

 

 

(13,263

)

 

 

(1,052

)

 

 

(14,315

)

Employee and trustee stock compensation, net

 

 

38

 

 

 

 

 

 

225

 

 

 

 

 

 

 

 

 

225

 

 

 

2,399

 

 

 

2,624

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,355

)

 

 

(4,355

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,868

 

 

 

5,868

 

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

(5,947

)

 

 

3,711

 

 

 

(2,236

)

 

 

(2,109

)

 

 

(4,345

)

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

1,119

 

 

 

 

 

 

 

 

 

1,119

 

 

 

(1,119

)

 

 

 

Balance at June 30, 2021 -As Restated

 

 

88,419

 

 

$

88

 

 

$

1,730,686

 

 

$

(47,909

)

 

$

(185,001

)

 

$

1,497,864

 

 

$

619,098

 

 

$

2,116,962

 

 

 

Statement of Changes in Shareholders' Equity - Six Months Ended June 30, 2021

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts, unaudited)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at January 1, 2021

 

 

86,269

 

 

$

86

 

 

$

1,683,165

 

 

$

(74,891

)

 

$

(167,046

)

 

$

1,441,314

 

 

$

607,239

 

 

$

2,048,553

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

26

 

 

 

 

 

 

409

 

 

 

 

 

 

 

 

 

409

 

 

 

(409

)

 

 

 

Issuance of Common Shares

 

 

2,072

 

 

 

2

 

 

 

45,675

 

 

 

 

 

 

 

 

 

45,677

 

 

 

 

 

 

45,677

 

Dividends/distributions declared ($0.30 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,208

)

 

 

(26,208

)

 

 

(2,100

)

 

 

(28,308

)

Employee and trustee stock compensation, net

 

 

52

 

 

 

 

 

 

687

 

 

 

 

 

 

 

 

 

687

 

 

 

6,448

 

 

 

7,135

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,031

)

 

 

(11,031

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,109

 

 

 

17,109

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

26,982

 

 

 

9,080

 

 

 

36,062

 

 

 

1,153

 

 

 

37,215

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

750

 

 

 

 

 

 

 

 

 

750

 

 

 

(750

)

 

 

 

Balance at June 30, 2021

 

 

88,419

 

 

$

88

 

 

$

1,730,686

 

 

$

(47,909

)

 

$

(184,174

)

 

$

1,498,691

 

 

$

617,659

 

 

$

2,116,350

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2021

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(275

)

 

$

(275

)

 

$

1,926

 

 

$

1,651

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,000

 

(a)

 

1,000

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(552

)

 

 

(552

)

 

 

(1,487

)

(a,b)

 

(2,039

)

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(827

)

 

$

(827

)

 

$

1,439

 

 

$

612

 

Balance at January 1, 2021 - Restated

 

 

86,269

 

 

$

86

 

 

$

1,683,165

 

 

$

(74,891

)

 

$

(167,321

)

 

$

1,441,039

 

 

$

609,165

 

 

$

2,050,204

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

26

 

 

 

 

 

 

409

 

 

 

 

 

 

 

 

 

409

 

 

 

(409

)

 

 

 

Issuance of Common Shares

 

 

2,072

 

 

 

2

 

 

 

45,675

 

 

 

 

 

 

 

 

 

45,677

 

 

 

 

 

 

45,677

 

Dividends/distributions declared ($0.30 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,208

)

 

 

(26,208

)

 

 

(2,100

)

 

 

(28,308

)

Employee and trustee stock compensation, net

 

 

52

 

 

 

 

 

 

687

 

 

 

 

 

 

 

 

 

687

 

 

 

6,448

 

 

 

7,135

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,031

)

 

 

(10,031

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,109

 

 

 

17,109

 

Comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

26,982

 

 

 

8,528

 

 

 

35,510

 

 

 

(334

)

 

 

35,176

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

750

 

 

 

 

 

 

 

 

 

750

 

 

 

(750

)

 

 

 

Balance at June 31, 2021 - Restated

 

 

88,419

 

 

$

88

 

 

$

1,730,686

 

 

$

(47,909

)

 

$

(185,001

)

 

$

1,497,864

 

 

$

619,098

 

 

$

2,116,962

 

 

 

 

 

Six Months Ended June 30, 2021

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,091

 

 

 

(1,942

)

 

 

$

1,149

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

62,735

 

 

 

(1,555

)

(a)

 

 

61,180

 

Straight-line rents

 

 

(2,765

)

 

 

80

 

(a)

 

 

(2,685

)

Non-cash lease expense

 

 

2,066

 

 

 

 

 

 

 

2,066

 

Net unrealized holding gains on investments

 

 

(8,565

)

 

 

 

 

 

 

(8,565

)

Distributions of operating income from unconsolidated affiliates

 

 

1,387

 

 

 

 

 

 

 

1,387

 

Equity in (earnings) losses of unconsolidated affiliates

 

 

(3,369

)

 

 

588

 

(a)

 

 

(2,781

)

Stock compensation expense

 

 

7,135

 

 

 

 

 

 

 

7,135

 

Amortization of financing costs

 

 

2,546

 

 

 

(36

)

(a,b)

 

 

2,510

 

Gain on disposition of properties

 

 

(10,521

)

 

 

 

 

 

 

(10,521

)

Allowance for credit loss

 

 

1,238

 

 

 

(144

)

(a)

 

 

1,094

 

Termination of ground lease

 

 

(3,615

)

 

 

 

 

 

 

(3,615

)

Adjustments to straight-line rent reserves

 

 

511

 

 

 

73

 

(a)

 

 

584

 

Other, net

 

 

(4,127

)

 

 

2,258

 

(a,b)

 

 

(1,869

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

3,114

 

 

 

(74

)

(a)

 

 

3,040

 

Lease liability - operating leases

 

 

(1,533

)

 

 

 

 

 

 

(1,533

)

Prepaid expenses and other assets

 

 

(487

)

 

 

37

 

(a)

 

 

(450

)

Rents receivable

 

 

2,801

 

 

 

(24

)

(a)

 

 

2,777

 

Accounts payable and accrued expenses

 

 

(609

)

 

 

267

 

(a)

 

 

(342

)

Net cash provided by operating activities

 

 

51,033

 

 

 

(472

)

 

 

 

50,561

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Development, construction and property improvement costs

 

 

(16,620

)

 

 

880

 

(a)

 

 

(15,740

)

Proceeds from the disposition of properties, net

 

 

63,901

 

 

 

 

 

 

 

63,901

 

Investments in and advances to unconsolidated affiliates and other

 

 

(3,976

)

 

 

(647

)

(a)

 

 

(4,623

)

Return of capital from unconsolidated affiliates and other

 

 

7,717

 

 

 

1,000

 

(a)

 

 

8,717

 

Issuance of notes receivable

 

 

(15,995

)

 

 

 

 

 

 

(15,995

)

Return of deposits for properties under contract

 

 

(1,000

)

 

 

 

 

 

 

(1,000

)

Payment of deferred leasing costs

 

 

(3,080

)

 

 

360

 

(a)

 

 

(2,720

)

Net cash provided by investing activities

 

 

30,947

 

 

 

1,593

 

 

 

 

32,540

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Principal payments on mortgage and other notes

 

 

(52,408

)

 

 

 

 

 

 

(52,408

)

Principal payments on unsecured debt

 

 

(102,800

)

 

 

 

 

 

 

(102,800

)

Proceeds received on mortgage and other notes

 

 

8,818

 

 

 

(2,990

)

(a)

 

 

5,828

 

Proceeds from unsecured debt

 

 

49,295

 

 

 

 

 

 

 

49,295

 

Proceeds from the sale (repurchase) of Common Shares

 

 

45,675

 

 

 

 

 

 

 

45,675

 

Capital contributions from noncontrolling interests

 

 

17,109

 

 

 

 

 

 

 

17,109

 

Distributions to noncontrolling interests

 

 

(12,202

)

 

 

1,000

 

(a)

 

 

(11,202

)

Dividends paid to Common Shareholders

 

 

(12,945

)

 

 

 

 

 

 

(12,945

)

Deferred financing and other costs

 

 

(6,707

)

 

 

 

 

 

 

(6,707

)

Net cash used in financing activities

 

 

(66,165

)

 

 

(1,990

)

 

 

 

(68,155

)

Increase in cash and restricted cash

 

 

15,815

 

 

 

(869

)

 

 

 

14,946

 

Cash of $18,699 and restricted cash of $11,096 beginning of period

 

 

33,924

 

 

 

(4,129

)

 

 

 

29,795

 

Cash of $33,079 and restricted cash of $11,662 end of period

 

$

49,739

 

 

$

(4,998

)

 

 

$

44,741

 

 

 

 

 

September 30, 2021

 

(dollars in thousands, except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

ASSETS

 

 

 

 

 

 

 

 

 

 

Investments in real estate, at cost

 

 

 

 

 

 

 

 

 

 

Operating real estate, net

 

$

3,268,573

 

 

$

(69,334

)

(a)

 

$

3,199,239

 

Real estate under development

 

 

219,037

 

 

 

 

(a)

 

 

219,037

 

Net investments in real estate

 

 

3,487,610

 

 

 

(69,334

)

 

 

 

3,418,276

 

Notes receivable, net

 

 

158,468

 

 

 

(3,619

)

(b)

 

 

154,849

 

Investments in and advances to unconsolidated affiliates

 

 

305,668

 

 

 

21,828

 

(a)

 

 

327,496

 

Other assets, net

 

 

174,750

 

 

 

(3,477

)

(a)

 

 

171,273

 

Right-of-use assets - operating leases, net

 

 

41,577

 

 

 

 

 

 

 

41,577

 

Cash and cash equivalents

 

 

17,359

 

 

 

(1,201

)

(a)

 

 

16,158

 

Restricted cash

 

 

14,827

 

 

 

(3,463

)

(a)

 

 

11,364

 

Rents receivable, net

 

 

44,386

 

 

 

(1,094

)

(a)

 

 

43,292

 

Total assets

 

$

4,244,645

 

 

$

(60,360

)

 

 

$

4,184,285

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

1,181,028

 

 

$

(59,205

)

(a,b)

 

$

1,121,823

 

Unsecured notes payable, net

 

 

503,966

 

 

 

53

 

(b)

 

 

504,019

 

Unsecured line of credit

 

 

102,905

 

 

 

 

 

 

 

102,905

 

Accounts payable and other liabilities

 

 

245,697

 

 

 

(1,686

)

(a)

 

 

244,011

 

Lease liability - operating leases, net

 

 

39,743

 

 

 

 

 

 

 

39,743

 

Dividends and distributions payable

 

 

14,339

 

 

 

 

 

 

 

14,339

 

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

 

 

15,456

 

 

 

 

 

 

 

15,456

 

Total liabilities

 

 

2,103,134

 

 

 

(60,838

)

 

 

 

2,042,296

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

Common shares, $0.001 par value, authorized 200,000,000 shares, issued and outstanding 88,451,668 shares

 

 

88

 

 

 

 

 

 

 

88

 

Additional paid-in capital

 

 

1,733,448

 

 

 

 

 

 

 

1,733,448

 

Accumulated other comprehensive loss

 

 

(43,169

)

 

 

 

 

 

 

(43,169

)

Distributions in excess of accumulated earnings

 

 

(185,373

)

 

 

(889

)

(b)

 

 

(186,262

)

Total Acadia shareholders’ equity

 

 

1,504,994

 

 

 

(889

)

 

 

 

1,504,105

 

Noncontrolling interests

 

 

636,517

 

 

 

1,367

 

(a,b)

 

 

637,884

 

Total equity

 

 

2,141,511

 

 

 

478

 

 

 

 

2,141,989

 

Total liabilities and equity

 

$

4,244,645

 

 

$

(60,360

)

 

 

$

4,184,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2021

 

 

Nine Months Ended September 30, 2021

 

(in thousands except per share amounts, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

71,852

 

 

$

(1,550

)

(a)

 

$

70,302

 

 

$

212,723

 

 

$

(4,354

)

(a)

 

$

208,369

 

Other

 

 

1,594

 

 

 

 

 

 

 

1,594

 

 

 

4,777

 

 

 

(6

)

(a)

 

 

4,771

 

Total revenues

 

 

73,446

 

 

 

(1,550

)

 

 

 

71,896

 

 

 

217,500

 

 

 

(4,360

)

 

 

 

213,140

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

30,866

 

 

 

(802

)

(a)

 

 

30,064

 

 

 

93,601

 

 

 

(2,357

)

(a)

 

 

91,244

 

General and administrative

 

 

9,978

 

 

 

(68

)

(a)

 

 

9,910

 

 

 

29,645

 

 

 

(90

)

(a)

 

 

29,555

 

Real estate taxes

 

 

11,320

 

 

 

(292

)

(a)

 

 

11,028

 

 

 

35,286

 

 

 

(838

)

(a)

 

 

34,448

 

Property operating

 

 

12,698

 

 

 

(255

)

(a)

 

 

12,443

 

 

 

39,065

 

 

 

(777

)

(a)

 

 

38,288

 

Impairment charges

 

 

9,925

 

 

 

 

 

 

 

9,925

 

 

 

9,925

 

 

 

 

 

 

 

9,925

 

Total operating expenses

 

 

74,787

 

 

 

(1,417

)

 

 

 

73,370

 

 

 

207,522

 

 

 

(4,062

)

 

 

 

203,460

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

 

 

 

 

 

 

 

 

 

 

10,521

 

 

 

 

 

 

 

10,521

 

Operating (loss) gain

 

 

(1,341

)

 

 

(133

)

 

 

 

(1,474

)

 

 

20,499

 

 

 

(298

)

 

 

 

20,201

 

Equity in earnings of unconsolidated affiliates

 

 

644

 

 

 

(272

)

(a)

 

 

372

 

 

 

4,013

 

 

 

(860

)

(a)

 

 

3,153

 

Interest and other income

 

 

2,354

 

 

 

 

 

 

 

2,354

 

 

 

6,108

 

 

 

 

 

 

 

6,108

 

Realized and unrealized holding gains on investments and other

 

 

47,293

 

 

 

(800

)

(b)

 

 

46,493

 

 

 

56,511

 

 

 

(3,051

)

(b)

 

 

53,460

 

Interest expense

 

 

(17,334

)

 

 

720

 

(a,b)

 

 

(16,614

)

 

 

(52,080

)

 

 

1,778

 

(a,b)

 

 

(50,302

)

Income from continuing operations before income taxes

 

 

31,616

 

 

 

(485

)

 

 

 

31,131

 

 

 

35,051

 

 

 

(2,431

)

 

 

 

32,620

 

Income tax provision

 

 

(59

)

 

 

 

 

 

 

(59

)

 

 

(403

)

 

 

4

 

(a)

 

 

(399

)

Net income

 

 

31,557

 

 

 

(485

)

 

 

 

31,072

 

 

 

34,648

 

 

 

(2,427

)

 

 

 

32,221

 

Net income attributable to noncontrolling interests

 

 

(19,488

)

 

 

423

 

(a,b)

 

 

(19,065

)

 

 

(13,499

)

 

 

1,813

 

(a,b)

 

 

(11,686

)

Net income attributable to Acadia

 

 

12,069

 

 

$

(62

)

 

 

$

12,007

 

 

$

21,149

 

 

$

(614

)

 

 

$

20,535

 

Net income attributable to participating securities

 

$

156

 

 

$

 

 

 

$

156

 

 

$

468

 

 

$

 

 

 

$

468

 

Shares for basic and diluted income per share

 

 

88,481

 

 

 

 

 

 

 

88,481

 

 

 

87,217

 

 

 

 

 

 

 

87,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted income per share

 

$

0.13

 

 

$

 

 

 

$

0.13

 

 

$

0.24

 

 

$

(0.01

)

 

 

$

0.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months September 30, 2021

 

 

Nine Months Ended September 30, 2021

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

31,557

 

 

$

(485

)

 

 

$

31,072

 

 

$

34,648

 

 

$

(2,427

)

 

 

$

32,221

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain on valuation of swap agreements

 

 

1,045

 

 

 

3

 

(a)

 

 

1,048

 

 

 

24,528

 

 

 

7

 

(a)

 

 

24,535

 

Reclassification of realized interest on swap agreements

 

 

5,528

 

 

 

(52

)

(a)

 

 

5,476

 

 

 

16,169

 

 

 

(153

)

(a)

 

 

16,016

 

Other comprehensive income

 

 

6,573

 

 

 

(49

)

 

 

 

6,524

 

 

 

40,697

 

 

 

(146

)

 

 

 

40,551

 

Comprehensive income

 

 

38,130

 

 

 

(534

)

 

 

 

37,596

 

 

 

75,345

 

 

 

(2,573

)

 

 

 

72,772

 

Comprehensive income attributable to noncontrolling interests

 

 

(21,321

)

 

 

472

 

 

 

 

(20,849

)

 

 

(22,474

)

 

 

1,959

 

 

 

 

(20,515

)

Comprehensive income attributable to Acadia

 

$

16,809

 

 

$

(62

)

 

 

$

16,747

 

 

$

52,871

 

 

$

(614

)

 

 

$

52,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statement of Changes in Shareholders' Equity - Three Months Ended September 30, 2021

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts, unaudited)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at July 1, 2021

 

 

88,419

 

 

$

88

 

 

$

1,730,686

 

 

$

(47,909

)

 

$

(184,174

)

 

$

1,498,691

 

 

$

617,659

 

 

$

2,116,350

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

18

 

 

 

 

 

 

288

 

 

 

 

 

 

 

 

 

288

 

 

 

(288

)

 

 

 

Cancellation of OP Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(479

)

 

 

(479

)

Issuance of Common Shares

 

 

13

 

 

 

 

 

 

189

 

 

 

 

 

 

 

 

 

189

 

 

 

 

 

 

189

 

Dividends/distributions declared ($0.15 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,268

)

 

 

(13,268

)

 

 

(1,046

)

 

 

(14,314

)

Employee and trustee stock compensation, net

 

 

2

 

 

 

 

 

 

225

 

 

 

 

 

 

 

 

 

225

 

 

 

2,419

 

 

 

2,644

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,527

)

 

 

(10,527

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,518

 

 

 

9,518

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

4,740

 

 

 

12,069

 

 

 

16,809

 

 

 

21,321

 

 

 

38,130

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

2,060

 

 

 

 

 

 

 

 

 

2,060

 

 

 

(2,060

)

 

 

 

Balance at September 30, 2021

 

 

88,452

 

 

$

88

 

 

$

1,733,448

 

 

$

(43,169

)

 

$

(185,373

)

 

$

1,504,994

 

 

$

636,517

 

 

$

2,141,511

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at July 1, 2021

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(827

)

 

$

(827

)

 

$

1,439

 

 

$

612

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

400

 

(a)

 

400

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(62

)

 

 

(62

)

 

 

(472

)

(a,b)

 

(534

)

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(889

)

 

$

(889

)

 

$

1,367

 

 

$

478

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at July 1, 2021 - As Restated

 

 

88,419

 

 

$

88

 

 

$

1,730,686

 

 

$

(47,909

)

 

$

(185,001

)

 

$

1,497,864

 

 

$

619,098

 

 

$

2,116,962

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

18

 

 

 

 

 

 

288

 

 

 

 

 

 

 

 

 

288

 

 

 

(288

)

 

 

 

Cancellation of OP Units

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

(479

)

 

 

(479

)

Issuance of Common Shares

 

 

13

 

 

 

 

 

 

189

 

 

 

 

 

 

 

 

 

189

 

 

 

 

 

 

189

 

Dividends/distributions declared ($0.15 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,268

)

 

 

(13,268

)

 

 

(1,046

)

 

 

(14,314

)

Employee and trustee stock compensation, net

 

 

2

 

 

 

 

 

 

225

 

 

 

 

 

 

 

 

 

225

 

 

 

2,419

 

 

 

2,644

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,127

)

 

 

(10,127

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,518

 

 

 

9,518

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

4,740

 

 

 

12,007

 

 

 

16,747

 

 

 

20,849

 

 

 

37,596

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

2,060

 

 

 

 

 

 

 

 

 

2,060

 

 

 

(2,060

)

 

 

 

Balance at September 30, 2021 - As Restated

 

 

88,452

 

 

$

88

 

 

$

1,733,448

 

 

$

(43,169

)

 

$

(186,262

)

 

$

1,504,105

 

 

$

637,884

 

 

$

2,141,989

 

 

 

Statement of Changes in Shareholders' Equity - Nine Months Ended September 30, 2021

 

As Previously Reported

 

Acadia Shareholders

 

 

 

 

 

 

 

(in thousands, except per share amounts, unaudited)

 

Common
Shares

 

 

Share
Amount

 

 

Additional
Paid-in
Capital

 

 

Accumulated
Other
Comprehensive
Income (Loss)

 

 

Distributions
in Excess of
Accumulated
Earnings

 

 

Total
Common
Shareholders’
Equity

 

 

Noncontrolling
Interests

 

 

Total
Equity

 

Balance at January 1, 2021

 

 

86,269

 

 

$

86

 

 

$

1,683,165

 

 

$

(74,891

)

 

$

(167,046

)

 

$

1,441,314

 

 

$

607,239

 

 

$

2,048,553

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

44

 

 

 

 

 

 

697

 

 

 

 

 

 

 

 

 

697

 

 

 

(697

)

 

 

 

Cancellation of OP Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(479

)

 

 

(479

)

Issuance of Common Shares

 

 

2,085

 

 

 

2

 

 

 

45,863

 

 

 

 

 

 

 

 

 

45,865

 

 

 

 

 

 

45,865

 

Dividends/distributions declared ($0.45 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(39,476

)

 

 

(39,476

)

 

 

(3,146

)

 

 

(42,622

)

Employee and trustee stock compensation, net

 

 

54

 

 

 

 

 

 

914

 

 

 

 

 

 

 

 

 

914

 

 

 

8,866

 

 

 

9,780

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(21,558

)

 

 

(21,558

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,627

 

 

 

26,627

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

31,722

 

 

 

21,149

 

 

 

52,871

 

 

 

22,474

 

 

 

75,345

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

2,809

 

 

 

 

 

 

 

 

 

2,809

 

 

 

(2,809

)

 

 

 

Balance at September 30, 2021

 

 

88,452

 

 

$

88

 

 

$

1,733,448

 

 

$

(43,169

)

 

$

(185,373

)

 

$

1,504,994

 

 

$

636,517

 

 

$

2,141,511

 

Adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2021

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(275

)

 

$

(275

)

 

$

1,926

 

 

$

1,651

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,400

 

(a)

 

1,400

 

Comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(614

)

 

 

(614

)

 

 

(1,959

)

(a,b)

 

(2,573

)

Total Adjustments

 

 

 

 

$

 

 

$

 

 

$

 

 

$

(889

)

 

$

(889

)

 

$

1,367

 

 

$

478

 

As Restated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1, 2021 Restated

 

 

86,269

 

 

$

86

 

 

$

1,683,165

 

 

$

(74,891

)

 

$

(167,321

)

 

$

1,441,039

 

 

$

609,165

 

 

$

2,050,204

 

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership

 

 

44

 

 

 

 

 

 

697

 

 

 

 

 

 

 

 

 

697

 

 

 

(697

)

 

 

 

Cancellation of OP Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(479

)

 

 

(479

)

Issuance of Common Shares

 

 

2,085

 

 

 

2

 

 

 

45,863

 

 

 

 

 

 

 

 

 

45,865

 

 

 

 

 

 

45,865

 

Dividends/distributions declared ($0.45 per Common Share/OP Unit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(39,476

)

 

 

(39,476

)

 

 

(3,146

)

 

 

(42,622

)

Employee and trustee stock compensation, net

 

 

54

 

 

 

 

 

 

914

 

 

 

 

 

 

 

 

 

914

 

 

 

8,866

 

 

 

9,780

 

Noncontrolling interest distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,158

)

 

 

(20,158

)

Noncontrolling interest contributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,627

 

 

 

26,627

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

31,722

 

 

 

20,535

 

 

 

52,257

 

 

 

20,515

 

 

 

72,772

 

Reallocation of noncontrolling interests

 

 

 

 

 

 

 

 

2,809

 

 

 

 

 

 

 

 

 

2,809

 

 

 

(2,809

)

 

 

 

Balance at September 30, 2021 - Restated

 

 

88,452

 

 

$

88

 

 

$

1,733,448

 

 

$

(43,169

)

 

$

(186,262

)

 

$

1,504,105

 

 

$

637,884

 

 

$

2,141,989

 

 

 

 

 

Nine Months Ended September 30, 2021

 

(in thousands, unaudited)

 

As Reported

 

 

Adjustments

 

 

 

As Restated

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Net income

 

$

34,648

 

 

 

(2,427

)

 

 

$

32,221

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

93,601

 

 

 

(2,357

)

(a)

 

 

91,244

 

Straight-line rents

 

 

(4,244

)

 

 

137

 

(a)

 

 

(4,107

)

Non-cash lease expense

 

 

2,887

 

 

 

 

 

 

 

2,887

 

Net unrealized holding gains on investments

 

 

(55,796

)

 

 

 

 

 

 

(55,796

)

Distributions of operating income from unconsolidated affiliates

 

 

2,004

 

 

 

 

 

 

 

2,004

 

Equity in (earnings) losses of unconsolidated affiliates

 

 

(4,013

)

 

 

860

 

(a)

 

 

(3,153

)

Stock compensation expense

 

 

9,780

 

 

 

 

 

 

 

9,780

 

Amortization of financing costs

 

 

3,901

 

 

 

(239

)

(a,b)

 

 

3,662

 

Impairment charges

 

 

9,925

 

 

 

 

 

 

 

9,925

 

Gain on disposition of properties

 

 

(10,521

)

 

 

 

 

 

 

(10,521

)

Allowance for credit loss

 

 

973

 

 

 

(200

)

(a)

 

 

773

 

Termination of ground lease

 

 

(3,615

)

 

 

 

 

 

 

(3,615

)

Adjustments to straight-line rent reserves

 

 

254

 

 

 

66

 

(a)

 

 

320

 

Other, net

 

 

(5,319

)

 

 

3,060

 

(a,b)

 

 

(2,259

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

1,833

 

 

 

(85

)

(a)

 

 

1,748

 

Lease liability - operating leases

 

 

(2,653

)

 

 

 

 

 

 

(2,653

)

Prepaid expenses and other assets

 

 

(5,579

)

 

 

(102

)

(a)

 

 

(5,681

)

Rents receivable

 

 

4,104

 

 

 

14

 

(a)

 

 

4,118

 

Accounts payable and accrued expenses

 

 

220

 

 

 

269

 

(a)

 

 

489

 

Net cash provided by operating activities

 

 

72,390

 

 

 

(1,004

)

 

 

 

71,386

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Acquisition of real estate

 

 

(63,425

)

 

 

 

 

 

 

(63,425

)

Development, construction and property improvement costs

 

 

(27,197

)

 

 

1,262

 

(a)

 

 

(25,935

)

Proceeds from the disposition of properties, net

 

 

63,901

 

 

 

 

 

 

 

63,901

 

Investments in and advances to unconsolidated affiliates and other

 

 

(6,111

)

 

 

(921

)

(a)

 

 

(7,032

)

Return of capital from unconsolidated affiliates and other

 

 

10,671

 

 

 

1,400

 

(a)

 

 

12,071

 

Issuance of notes receivable

 

 

(57,957

)

 

 

 

 

 

 

(57,957

)

Payment of deferred leasing costs

 

 

(3,509

)

 

 

318

 

(a)

 

 

(3,191

)

Net cash used in investing activities

 

 

(83,627

)

 

 

2,059

 

 

 

 

(81,568

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Principal payments on mortgage and other notes

 

 

(69,766

)

 

 

 

 

 

 

(69,766

)

Principal payments on unsecured debt

 

 

(160,387

)

 

 

 

 

 

 

(160,387

)

Proceeds received on mortgage and other notes

 

 

12,654

 

 

 

(2,990

)

(a)

 

 

9,664

 

Proceeds from unsecured debt

 

 

211,854

 

 

 

 

 

 

 

211,854

 

Payments of finance lease obligations

 

 

(63

)

 

 

 

 

 

 

(63

)

Proceeds from the sale (repurchase) of Common Shares

 

 

45,865

 

 

 

 

 

 

 

45,865

 

Capital contributions from noncontrolling interests

 

 

26,627

 

 

 

 

 

 

 

26,627

 

Distributions to noncontrolling interests

 

 

(23,781

)

 

 

1,400

 

(a)

 

 

(22,381

)

Dividends paid to Common Shareholders

 

 

(26,208

)

 

 

 

 

 

 

(26,208

)

Deferred financing and other costs

 

 

(7,296

)

 

 

 

 

 

 

(7,296

)

Net cash provided by financing activities

 

 

9,499

 

 

 

(1,590

)

 

 

 

7,909

 

Decrease in cash and restricted cash

 

 

(1,738

)

 

 

(535

)

 

 

 

(2,273

)

Cash of $18,699 and restricted cash of $11,096 beginning of period

 

 

33,924

 

 

 

(4,129

)

 

 

 

29,795

 

Cash of $16,158 and restricted cash of $11,364 end of period

 

$

32,186

 

 

$

(4,664

)

 

 

$

27,522