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

 

 

Exhibit 99.2

EALTY TRUST—img226721374_0.jpgQ220SUPPLEMENTAL REPFORMATIO

 

 

 


 

 

 

 

Table of Contents

 

 

Supplemental Report – September 30, 2022

 

 

 

 

 

 

Section I – Third Quarter 2022 Earnings Press Release

 

 

 

 

 

Section II – Financial Information

 

 

Section III – Core Portfolio Information

 

 

 

 

 

 

 

 

Company Information

3

 

Core Properties

 

29

Market Capitalization

4

 

Core Top Tenants

 

33

Operating Statements

 

 

Core Lease Expirations

 

34

Consolidated Income Statements

5

 

Core New and Renewal Rent Spreads

 

35

Income Statement - Pro-rata Adjustments

7

 

Core Capital Expenditures

 

36

Consolidated Balance Sheet

8

 

 

 

 

Balance Sheet - Pro-rata Adjustments

9

 

 

 

 

Funds from Operations (“FFO”), Adjusted FFO (“AFFO”)

11

 

Section IV – Fund Information

 

 

EBITDA

12

 

 

 

 

Same Property Net Operating Income

14

 

Fund Overview

 

37

Fee Income

15

 

Fund Properties

 

39

Structured Financing

16

 

Fund Lease Expirations

 

42

Other Information

 

 

Development and Redevelopment Activity

 

43

Transactional Activity

17

 

 

 

 

2022 Guidance

19

 

 

 

 

Net Asset Valuation Information

20

 

 

 

 

Selected Financial Ratios

21

 

Section V – Other Information

 

 

Debt Analysis

 

 

 

 

 

Summary

24

 

Important Notes

 

45

Detail

25

 

 

 

 

Maturities

27

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 


 

 

 

 

Supplemental Report – September 30, 2022

 

Company Information

 

 

 

 

 

 

 

 

Acadia Realty Trust is a fully-integrated equity real estate investment trust, focused on the ownership, acquisition, redevelopment and management of high-quality retail properties located in key street and urban retail corridors as well as suburban locations within high-barrier-to-entry, densely-populated metropolitan areas. Acadia owns, or has an ownership interest in, these properties through its Core Portfolio and through a series of opportunistic/value-add investment funds. Additional information may be found on the Company’s website at www.acadiarealty.com.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contact Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Headquarters

 

Investor Relations

 

New York Stock Exchange

 

 

411 Theodore Fremd Avenue

 

Jennifer Han

 

Symbol AKR

 

 

Suite 300

 

Assistant Controller

 

 

 

 

Rye, NY 10580

 

(914) 288-8100

 

 

 

 

 

 

investorrelations@acadiarealty.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Analyst Coverage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bank of America / Merrill Lynch

 

Citigroup - Global Markets

 

  KeyBanc Capital Markets, Inc.

 

 

Craig Schmidt - (646) 855-3640

 

Craig Mailman - (212) 816-4471

 

  Todd Thomas - (917) 368-2286

 

 

craig.schmidt@bofa.com

 

craig.mailman@citi.com

 

tthomas@key.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Green Street Advisors

 

Compass Point Research & Trading

 

  J.P. Morgan Securities, Inc.

 

 

Paulina Rojas Schmidt - (949) 640-8780

 

Floris van Dijkum - (646) 757-2621

 

  Michael W. Mueller, CFA - (212) 622-6689

 

 

projasschmidt@greenstreet.com

 

fvandijkum@compasspointllc.com

 

michael.w.mueller@jpmorgan.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jefferies

 

Truist

 

 

Linda Tsai - (212) 778-8011

 

Ki Bin Kim, CFA - (212) 303-4124

 

 

 

 

ltsai@jefferies.com

 

kibin.kim@truist.com

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 


 

 

 

 

 

img226721374_1.jpg 

 

Market Capitalization

Supplemental Report – September 30, 2022

(Including pro-rata share of Fund debt, in thousands)

 

 

 

 

 

 

 

 

 

 

Changes in Total Outstanding Common

 

 

Weighted Average

 

 

 

Total Market

 

 

 

 

Capitalization

 

Shares and OP Units (in thousands)

 

 

Diluted EPS

 

 

FFO

 

 

 

Capitalization
($)

 

 

%

 

Based on Net
Debt
1

 

 

 

Common
Shares

 

 

Common OP Units

 

 

Total

 

 

Quarter

 

 

YTD

 

 

Quarter

 

 

YTD

 

Equity Capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares

 

 

94,951

 

 

 

 

 

 

Balance at 12/31/2021

 

 

89,304

 

 

 

5,059

 

 

 

94,363

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Operating Partnership ("OP") Units

 

 

5,296

 

 

 

 

 

 

ATM issuance

 

 

5,151

 

 

 

 

 

 

5,151

 

 

 

 

 

 

 

 

 

 

 

 

 

Combined Common Shares and OP Units

 

 

100,247

 

 

 

 

 

 

Vesting RS and LTIPs

 

 

11

 

 

 

279

 

 

 

290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Conversions

 

 

36

 

 

 

(36

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Price at September 30, 2022

 

$

12.62

 

 

 

 

 

 

Other

 

 

6

 

 

 

 

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 3/31/2022

 

 

94,508

 

 

 

5,302

 

 

 

99,810

 

 

 

93,310

 

 

 

93,310

 

 

 

99,103

 

 

 

99,103

 

Equity Capitalization - Common Shares and OP Units

 

$

1,265,117

 

 

 

 

 

 

ATM issuance

 

 

375

 

 

 

 

 

 

375

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred OP Units 2

 

 

5,864

 

 

 

 

 

 

Vesting RS and LTIPs

 

 

34

 

 

 

30

 

 

 

64

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity Capitalization

 

 

1,270,981

 

 

47%

 

47%

 

OP Conversions

 

 

16

 

 

 

(16

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

(4

)

 

 

 

 

 

(4

)

 

 

 

 

 

 

 

 

 

 

 

 

Debt Capitalization

 

 

 

 

 

 

 

 

Balance at 6/30/2022

 

 

94,929

 

 

 

5,316

 

 

 

100,245

 

 

 

94,945

 

 

 

94,120

 

 

 

100,281

 

 

 

99,898

 

Consolidated debt 3

 

 

1,831,231

 

 

 

 

 

 

ATM issuance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect pro-rata share of debt

 

 

(390,329

)

 

 

 

 

 

Vesting RS and LTIPs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt Capitalization

 

 

1,440,902

 

 

53%

 

53%

 

OP Conversions

 

 

20

 

 

 

(20

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

2

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

$

2,711,883

 

 

100%

 

100%

 

Balance at 9/30/2022

 

 

94,951

 

 

 

5,296

 

 

 

100,247

 

 

 

95,251

 

 

 

94,849

 

 

 

100,313

 

 

 

100,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

1.
Reflects debt net of Core Portfolio cash of $14,899 and pro-rata share of Funds cash of $4,670 for total cash netted against debt of $19,569.
2.
Represents 188 Series A and 126,593 Series C Preferred OP Units convertible into 25,067 and 439,556 Common OP Units, respectively, multiplied by the Common Share price at quarter end.
3.
Reflects consolidated debt excluding $13,399 of unamortized premium and unamortized loan costs.

 

 

 

4

 

 

 


 

 

 

 

img226721374_2.jpg 

 

Consolidated Income Statement

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

 

 

 

 

 

 

 

September 30, 2022 1

 

CONSOLIDATED INCOME STATEMENT

 

Quarter

 

 

Year to Date

 

Revenues

 

 

 

 

 

 

Rental income

 

$

78,453

 

 

$

238,479

 

Other

 

 

1,493

 

 

 

7,233

 

Total revenues

 

 

79,946

 

 

 

245,712

 

Operating expenses

 

 

 

 

 

 

Depreciation and amortization

 

 

33,744

 

 

 

102,428

 

General and administrative

 

 

10,170

 

 

 

32,768

 

Real estate taxes

 

 

11,749

 

 

 

34,657

 

Property operating

 

 

13,810

 

 

 

40,727

 

Impairment charges

 

 

33,311

 

 

 

33,311

 

Total operating expenses

 

 

102,784

 

 

 

243,891

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

8,885

 

 

 

49,916

 

Operating (loss) income

 

 

(13,953

)

 

 

51,737

 

Equity in losses of unconsolidated affiliates

 

 

(50,579

)

 

 

(46,169

)

Interest and other income

 

 

3,994

 

 

 

9,890

 

Realized and unrealized holding losses on investments and other

 

 

(7,862

)

 

 

(18,415

)

Interest expense

 

 

(21,162

)

 

 

(58,309

)

Loss from continuing operations before income taxes

 

 

(89,562

)

 

 

(61,266

)

Income tax benefit (provision)

 

 

17

 

 

 

(7

)

Net loss

 

 

(89,545

)

 

 

(61,273

)

Net loss attributable to redeemable noncontrolling interests

 

 

3,193

 

 

 

3,193

 

Net loss attributable to noncontrolling interests

 

 

30,461

 

 

 

18,653

 

Net loss attributable to Acadia

 

$

(55,891

)

 

$

(39,427

)

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 


 

 

 

 

img226721374_3.jpg 

 

Consolidated Income Statement - Detail

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

 

 

 

 

 

 

 

September 30, 2022 1

 

CORE PORTFOLIO AND FUND INCOME

 

Quarter

 

 

Year to Date

 

PROPERTY REVENUES

 

 

 

 

 

 

Minimum rents

 

$

59,743

 

 

$

180,132

 

Percentage rents

 

 

661

 

 

 

2,113

 

Expense reimbursements - CAM

 

 

6,148

 

 

 

19,816

 

Expense reimbursements - Taxes

 

 

7,984

 

 

 

24,419

 

Other property income

 

 

548

 

 

 

1,791

 

Total Property Revenues

 

 

75,084

 

 

 

228,271

 

 

 

 

 

 

 

 

PROPERTY EXPENSES

 

 

 

 

 

 

Property operating - CAM

 

 

10,604

 

 

 

31,611

 

Other property operating (Non-CAM)

 

 

3,024

 

 

 

8,618

 

Real estate taxes

 

 

11,749

 

 

 

34,657

 

Total Property Expenses

 

 

25,377

 

 

 

74,886

 

 

 

 

 

 

 

 

NET OPERATING INCOME - PROPERTIES

 

 

49,707

 

 

 

153,385

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

Interest income

 

 

3,994

 

 

 

9,890

 

Straight-line rent income (expense)

 

 

1,320

 

 

 

7,324

 

Above/below-market rent income (expense)

 

 

2,613

 

 

 

6,782

 

Interest expense 2

 

 

(19,496

)

 

 

(54,151

)

Amortization of finance costs

 

 

(1,602

)

 

 

(3,969

)

Above/below-market interest income (expense)

 

 

26

 

 

 

78

 

Finance lease interest expense

 

 

(90

)

 

 

(267

)

Asset and property management income (expense)

 

 

(179

)

 

 

(516

)

Other income (expense)

 

 

102

 

 

 

2,148

 

Impairment charges

 

 

(33,311

)

 

 

(33,311

)

CORE PORTFOLIO AND FUND INCOME

 

 

3,084

 

 

 

87,393

 

 

 

 

 

 

 

 

FEE AND OTHER INCOME

 

 

 

 

 

 

Asset and property management fees

 

 

186

 

 

 

549

 

Net promote and other transactional income

 

 

 

 

 

1,473

 

Realized and unrealized holding losses on investments and other

 

 

(7,257

)

 

 

(20,545

)

Transactional fees 3

 

 

33

 

 

 

150

 

Income tax benefit (provision)

 

 

17

 

 

 

(7

)

Total Fee and Other Income (Loss)

 

 

(7,021

)

 

 

(18,380

)

 

 

 

 

 

 

 

General and Administrative

 

 

(10,170

)

 

 

(30,746

)

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(33,654

)

 

 

(102,141

)

Non-real estate depreciation and amortization

 

 

(90

)

 

 

(287

)

Gain (loss) on change of control and other

 

 

 

 

 

(859

)

Gain on disposition of properties

 

 

8,885

 

 

 

49,916

 

(Loss) before equity in earnings and noncontrolling interests

 

 

(38,966

)

 

 

(15,104

)

 

 

 

 

 

 

 

Equity in losses of unconsolidated affiliates

 

 

(50,579

)

 

 

(46,169

)

Noncontrolling interests (including redeemable noncontrolling interests)

 

 

33,654

 

 

 

21,846

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO ACADIA

 

$

(55,891

)

 

$

(39,427

)

 

 

 

 

 

 

 

 

 

 

6

 

 

 


 

 

 

img226721374_4.jpg 

 

Income Statement – Pro Rata Adjustments

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30, 2022

 

 

Year to Date September 30, 2022

 

CORE PORTFOLIO AND FUND INCOME

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
4

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
5

 

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
5

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
6

 

PROPERTY REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

(23,855

)

 

$

11,971

 

 

$

(71,708

)

 

$

33,449

 

Percentage rents

 

 

(81

)

 

 

98

 

 

 

(723

)

 

 

402

 

Expense reimbursements - CAM

 

 

(2,852

)

 

 

1,199

 

 

 

(9,530

)

 

 

3,960

 

Expense reimbursements - Taxes

 

 

(2,560

)

 

 

2,519

 

 

 

(7,511

)

 

 

6,933

 

Other property income

 

 

(234

)

 

 

83

 

 

 

(831

)

 

 

223

 

Total Property Revenues

 

 

(29,582

)

 

 

15,870

 

 

 

(90,303

)

 

 

44,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROPERTY EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Property operating - CAM

 

 

(4,656

)

 

 

1,644

 

 

 

(14,524

)

 

 

4,299

 

Other property operating (Non-CAM)

 

 

(869

)

 

 

238

 

 

 

(2,526

)

 

 

710

 

Real estate taxes

 

 

(4,096

)

 

 

2,995

 

 

 

(11,965

)

 

 

8,276

 

Total Property Expenses

 

 

(9,621

)

 

 

4,877

 

 

 

(29,015

)

 

 

13,285

 

NET OPERATING INCOME - PROPERTIES

 

 

(19,961

)

 

 

10,993

 

 

 

(61,288

)

 

 

31,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(5

)

 

 

5

 

 

 

(10

)

 

 

12

 

Straight-line rent income (expense)

 

 

(391

)

 

 

438

 

 

 

(3,506

)

 

 

1,176

 

Above/below-market rent income (expense)

 

 

(567

)

 

 

1,031

 

 

 

(1,408

)

 

 

2,851

 

Interest expense 2

 

 

8,737

 

 

 

(4,106

)

 

 

26,339

 

 

 

(9,939

)

Amortization of finance costs

 

 

853

 

 

 

(298

)

 

 

2,170

 

 

 

(823

)

Above/below-market interest income (expense)

 

 

 

 

 

21

 

 

 

 

 

 

63

 

Finance lease interest expense

 

 

38

 

 

 

 

 

 

167

 

 

 

 

Asset and property management income (expense)

 

 

405

 

 

 

(483

)

 

 

1,120

 

 

 

(1,320

)

Other income (expense)

 

 

62

 

 

 

1

 

 

 

(911

)

 

 

36

 

Impairment charges

 

 

25,609

 

 

 

(50,779

)

 

 

25,609

 

 

 

(50,779

)

CORE PORTFOLIO AND FUND INCOME

 

 

14,780

 

 

 

(43,177

)

 

 

(11,718

)

 

 

(27,041

)

 

 

 

 

 

 

 

 

 

 

 

 

 

FEE AND OTHER INCOME

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

 

2,335

 

 

 

155

 

 

 

7,488

 

 

 

456

 

Net promote and other transactional income

 

 

 

 

 

 

 

 

 

 

 

 

Realized and unrealized holding losses on investments and other

 

 

4,354

 

 

 

 

 

 

12,610

 

 

 

 

Transactional fees 3

 

 

1,353

 

 

 

281

 

 

 

4,183

 

 

 

620

 

Income tax benefit (provision)

 

 

(3

)

 

 

(1

)

 

 

122

 

 

 

(11

)

Total Fee and Other Income (Loss)

 

 

8,039

 

 

 

435

 

 

 

24,403

 

 

 

1,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and Administrative

 

 

380

 

 

 

(192

)

 

 

1,304

 

 

 

(505

)

Depreciation and amortization

 

 

14,202

 

 

 

(7,645

)

 

 

43,822

 

 

 

(19,688

)

Non-real estate depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on change of control and other

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on disposition of properties

 

 

(6,830

)

 

 

 

 

 

(38,022

)

 

 

 

(Loss) before equity in earnings and noncontrolling interests

 

 

30,571

 

 

 

(50,579

)

 

 

19,789

 

 

 

(46,169

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in losses of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests (including redeemable noncontrolling interests) 6

 

 

3,083

 

 

 

 

 

 

2,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS ATTRIBUTABLE TO ACADIA

 

$

33,654

 

 

$

(50,579

)

 

$

21,846

 

 

$

(46,169

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

 


 

 

img226721374_5.jpg 

 

Balance Sheet

Supplemental Report – September 30, 2022

(in thousands)

 

ASSETS

 

Consolidated
Balance
Sheet

 

 

Line Item Details:

 

Real estate

 

 

 

 

 

 

 

 

Land

 

$

829,313

 

 

 The components of Real estate under development, at cost are as follows:

 

Buildings and improvements

 

 

3,211,546

 

 

 Core

 

$

53,981

 

Construction in progress

 

 

13,117

 

 

 Fund II

 

 

36,612

 

Right-of-use assets - finance leases

 

 

25,086

 

 

 Fund III

 

 

25,373

 

 

 

 

4,079,062

 

 

 Fund IV

 

 

70,394

 

Less: Accumulated depreciation and amortization

 

 

(704,609

)

 

 Total

 

$

186,360

 

Total

 

 

3,374,453

 

 

 

 

 

 

Real estate under development

 

 

186,360

 

 

 Summary of other assets, net:

 

 

 

Operating real estate, net

 

 

3,560,813

 

 

 Deferred charges, net

 

$

26,899

 

Notes receivable, net

 

 

123,966

 

 

 Accrued interest receivable

 

 

15,098

 

Investments in and advances to unconsolidated affiliates

 

 

317,422

 

 

 Due from seller

 

 

3,036

 

Lease intangibles, net

 

 

110,620

 

 

 Prepaid expenses

 

 

17,077

 

Other assets, net

 

 

123,938

 

 

 Other receivables

 

 

1,527

 

Right-of-use assets - operating leases, net

 

 

38,158

 

 

 Income taxes receivable

 

 

1,826

 

Cash and cash equivalents

 

 

18,068

 

 

 Corporate assets, net

 

 

1,376

 

Restricted cash

 

 

12,635

 

 

 Deposits

 

 

521

 

Straight-line rents receivable, net

 

 

33,361

 

 

 Derivative financial instruments

 

 

56,578

 

Rents receivable, net

 

 

13,460

 

 

 Total

 

$

123,938

 

Assets of properties held for sale

 

 

11,057

 

 

 

 

 

 

Total assets

 

$

4,363,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

945,235

 

 

 

 

 

 

Unsecured notes payable, net

 

 

694,310

 

 

 Summary of accounts payable and other liabilities:

 

 

 

Unsecured line of credit

 

 

178,287

 

 

 Lease liability - finance leases, net

 

$

6,917

 

Accounts payable and other liabilities

 

 

120,489

 

 

 Accounts payable and accrued expenses

 

 

62,984

 

Lease liability - operating leases, net

 

 

36,157

 

 

 Deferred income

 

 

36,073

 

Dividends and distributions payable

 

 

18,393

 

 

 Tenant security deposits, escrow and other

 

 

14,509

 

Lease intangibles, net

 

 

80,544

 

 

 Derivative financial instruments

 

 

6

 

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

 

 

8,880

 

 

 Total

 

$

120,489

 

Total liabilities

 

 

2,082,295

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

72,352

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

Common shares

 

 

95

 

 

 

 

 

 

Additional paid-in capital

 

 

1,940,033

 

 

 

 

 

 

Accumulated other comprehensive income (loss)

 

 

49,684

 

 

 

 

 

 

Distributions in excess of accumulated earnings

 

 

(287,262

)

 

 

 

 

 

Total Acadia shareholders’ equity

 

 

1,702,550

 

 

 

 

 

 

Noncontrolling interests

 

 

506,301

 

 

 

 

 

 

Total equity

 

 

2,208,851

 

 

 

 

 

 

Total liabilities, equity and redeemable noncontrolling interests

 

$

4,363,498

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 

 


 

 

 

img226721374_6.jpg 

 

Balance Sheet – Pro-rata Adjustments7

Supplemental Report – September 30, 2022

(in thousands)

 

 

ASSETS

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
5

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
6

 

Real estate

 

 

 

 

 

 

Land

 

$

(164,639

)

 

$

69,616

 

Buildings and improvements

 

 

(759,247

)

 

 

255,262

 

Construction in progress

 

 

(4,107

)

 

 

656

 

Right-of-use assets - finance leases

 

 

(2,346

)

 

 

22,473

 

 

 

 

(930,339

)

 

 

348,007

 

Less: Accumulated depreciation and amortization

 

 

108,007

 

 

 

(67,551

)

Total

 

 

(822,332

)

 

 

280,456

 

Real estate under development

 

 

(88,449

)

 

 

11,535

 

Operating real estate, net

 

 

(910,781

)

 

 

291,991

 

Notes receivable, net

 

 

65,404

 

 

 

 

Investments in and advances to unconsolidated affiliates

 

 

(171,937

)

 

 

(96,557

)

Lease intangibles, net

 

 

(36,091

)

 

 

10,151

 

Other assets, net

 

 

507

 

 

 

6,147

 

Right-of-use assets - operating leases, net

 

 

(2,103

)

 

 

 

Cash and cash equivalents

 

 

(7,663

)

 

 

9,164

 

Restricted cash

 

 

(8,792

)

 

 

5,211

 

Straight-line rents receivable, net

 

 

(7,046

)

 

 

5,254

 

Rents receivable, net

 

 

(4,045

)

 

 

1,875

 

Total assets

 

$

(1,082,547

)

 

$

233,236

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

(544,311

)

 

$

196,997

 

Unsecured notes payable, net

 

 

(39,732

)

 

 

 

Unsecured line of credit

 

 

 

 

 

 

Accounts payable and other liabilities

 

 

(28,578

)

 

 

30,229

 

Lease intangibles, net

 

 

(25,906

)

 

 

7,165

 

Lease liability - operating leases, net

 

 

(2,204

)

 

 

4

 

Dividends and distributions payable

 

 

 

 

 

 

Lease liability - finance leases

 

 

(2,864

)

 

 

7,721

 

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

 

 

 

 

 

(8,880

)

Total liabilities

 

 

(643,595

)

 

 

233,236

 

Shareholders' Equity

 

 

 

 

 

 

Common shares

 

 

 

 

 

 

Additional paid-in capital

 

 

 

 

 

 

Accumulated other comprehensive income (loss)

 

 

 

 

 

 

Distributions in excess of accumulated earnings

 

 

 

 

 

 

Total Acadia shareholders’ equity

 

 

 

 

 

 

Noncontrolling interests (including redeemable noncontrolling interests)

 

 

(438,952

)

 

 

 

Total equity

 

 

(438,952

)

 

 

 

Total liabilities, equity and redeemable noncontrolling interests

 

$

(1,082,547

)

 

$

233,236

 

 

 

 

 

 

 

 

 

 

 

 

9

 

 


 

 

img226721374_7.jpg 

 

Balance Sheet – Pro-rata Adjustments7

Supplemental Report – September 30, 2022

(in thousands)

 

__________

Notes to income statements, balance sheet and pro rata adjustments:

1.
Quarterly results are unaudited, although they reflect all adjustments, which in the opinion of management are necessary for a fair presentation of operating results for the interim periods.
2.
Net of capitalized interest of $1.1 million and $2.6 million, respectively, for the three and nine months ended September 30, 2022.
3.
Consists of development, construction, leasing and legal fees.
4.
Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities and includes redeemable noncontrolling interests.
5.
Represents the Company’s share of co-investment partnerships’ activities, of which each are included on a single line presentation in the Company’s consolidated financial statements in accordance with GAAP and includes redeemable noncontrolling interests.
6.
Adjustment to noncontrolling interests exclude (loss) income allocable to Operating Partnership Units of $(3.1) million and $(2.1) million, respectively, for the three and nine months ended September 30, 2022.
7.
The Company currently invests in Funds II, III, IV & V and Mervyns II which are consolidated within the Company's financial statements.

 

 

 

10

 

 


 

 

 

img226721374_8.jpg 

 

Funds from Operations (“FFO”), Adjusted Funds from Operations (“AFFO”)1

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Year to Date

 

 

Quarter Ended

 

 

Year to Date

 

 

 

March 31,
2022

 

 

June 30,
2022

 

 

September 30,
2022

 

 

September 30,
2022

 

 

September 30,
2021

 

 

September 30,
2021

 

Funds from operations ("FFO"):

 

 

 

 

 

 

 

 

 

 

 

 

 

(As Restated)

 

 

(As Restated)

 

Net Income (Loss)

 

$

16,838

 

 

$

(374

)

 

$

(55,891

)

 

$

(39,427

)

 

$

12,007

 

 

$

20,535

 

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

 

 

24,313

 

 

 

26,597

 

 

 

27,097

 

 

 

78,007

 

 

 

23,111

 

 

 

69,995

 

(Gain) loss on disposition on real estate properties (net of noncontrolling interest share)

 

 

(6,876

)

 

 

(2,961

)

 

 

(2,055

)

 

 

(11,892

)

 

 

 

 

 

(4,163

)

Impairment charges (net of noncontrolling interest share)

 

 

 

 

 

 

 

 

58,481

 

 

 

58,481

 

 

 

2,294

 

 

 

2,294

 

Income (loss) attributable to noncontrolling interests' share in Operating Partnership

 

 

1,121

 

 

 

151

 

 

 

(2,960

)

 

 

(1,688

)

 

 

872

 

 

 

1,740

 

FFO to Common Shareholders and Common OP Unit holders - Basic

 

$

35,396

 

 

$

23,413

 

 

$

24,672

 

 

$

83,481

 

 

$

38,284

 

 

$

90,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Impact of City point share conversion option 2

 

 

 

 

 

 

 

 

(906

)

 

 

(906

)

 

 

 

 

 

 

FFO to Common Shareholders and Common OP Unit holders - Diluted

 

$

35,396

 

 

$

23,413

 

 

$

23,766

 

 

$

82,575

 

 

$

38,284

 

 

$

90,401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add back: acquisition costs, net of bargain purchase gain

 

 

859

 

 

 

 

 

 

 

 

 

859

 

 

 

 

 

 

 

Add back: City Point recapitalization and transaction related costs

 

 

 

 

 

 

 

 

364

 

 

 

364

 

 

 

 

 

 

 

Add back: Impact of City point share conversion option 2

 

 

 

 

 

 

 

 

906

 

 

 

906

 

 

 

 

 

 

 

Less: Unrealized holding loss (gain) on investment in Albertsons and other (net of noncontrolling interest share)

 

 

(3,570

)

 

 

8,881

 

 

 

3,068

 

 

 

8,379

 

 

 

(13,198

)

 

 

(15,084

)

FFO before Special Items

 

$

32,685

 

 

$

32,294

 

 

$

28,104

 

 

$

93,083

 

 

$

25,086

 

 

$

75,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Funds from operations ("AFFO"):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

35,396

 

 

$

23,413

 

 

$

24,672

 

 

$

83,481

 

 

$

38,284

 

 

$

90,401

 

Unrealized (gains) losses

 

 

(3,570

)

 

 

8,881

 

 

 

3,068

 

 

 

8,379

 

 

 

(13,198

)

 

 

(15,084

)

Straight-line rent, net

 

 

(2,707

)

 

 

(920

)

 

 

(1,367

)

 

 

(4,994

)

 

 

(1,229

)

 

 

(2,642

)

Above/below-market rent

 

 

(1,965

)

 

 

(3,183

)

 

 

(3,077

)

 

 

(8,225

)

 

 

(1,572

)

 

 

(5,268

)

Amortization of finance costs

 

 

807

 

 

 

768

 

 

 

1,047

 

 

 

2,622

 

 

 

895

 

 

 

2,439

 

Above/below-market interest

 

 

(47

)

 

 

(47

)

 

 

(47

)

 

 

(141

)

 

 

(47

)

 

 

(141

)

Non-real estate depreciation

 

 

90

 

 

 

107

 

 

 

90

 

 

 

287

 

 

 

156

 

 

 

272

 

Stock-based compensation

 

 

3,887

 

 

 

2,255

 

 

 

1,932

 

 

 

8,074

 

 

 

2,242

 

 

 

8,340

 

Leasing commissions

 

 

(1,053

)

 

 

(1,057

)

 

 

(811

)

 

 

(2,921

)

 

 

(681

)

 

 

(1,684

)

Tenant improvements

 

 

(3,403

)

 

 

(2,250

)

 

 

(4,709

)

 

 

(10,362

)

 

 

(3,570

)

 

 

(7,526

)

Maintenance capital expenditures

 

 

(638

)

 

 

(2,049

)

 

 

(1,993

)

 

 

(4,680

)

 

 

(409

)

 

 

(1,092

)

AFFO to Common Shareholders and Common OP Unit holders

 

$

26,797

 

 

$

25,918

 

 

$

18,805

 

 

$

71,520

 

 

$

20,871

 

 

$

68,015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total weighted-average diluted shares and OP Units

 

 

99,103

 

 

 

100,281

 

 

 

100,313

 

 

 

100,534

 

 

 

94,083

 

 

 

92,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO per Common share and OP Unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$

0.36

 

 

$

0.23

 

 

$

0.24

 

 

$

0.82

 

 

$

0.41

 

 

$

0.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO before Special Items

 

$

0.33

 

 

$

0.32

 

 

$

0.28

 

 

$

0.93

 

 

$

0.27

 

 

$

0.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 


 

 

 

img226721374_9.jpg 

 

EBITDA1

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

Quarter Ended September 30, 2022

 

 

Year to Date September 30, 2022

 

 

Quarter Ended September 30, 2021

 

 

 

Core

 

 

 

 

 

 

 

 

Core

 

 

 

 

 

 

 

 

Core

 

 

 

 

 

 

 

 

 

Portfolio

 

 

Funds

 

 

Total

 

 

Portfolio

 

 

Funds

 

 

Total

 

 

Portfolio

 

 

Funds

 

 

Total

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(As Restated)

 

 

(As Restated)

 

 

(As Restated)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss Attributable to Acadia

 

$

(45,859

)

 

$

(10,032

)

 

$

(55,891

)

 

$

(37,541

)

 

$

(1,886

)

 

$

(39,427

)

 

$

15,758

 

 

$

(3,751

)

 

$

12,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

20,880

 

 

 

6,307

 

 

 

27,187

 

 

 

62,589

 

 

 

15,705

 

 

 

78,294

 

 

 

19,788

 

 

 

3,479

 

 

 

23,267

 

Interest expense

 

 

11,282

 

 

 

3,583

 

 

 

14,865

 

 

 

28,994

 

 

 

8,757

 

 

 

37,751

 

 

 

8,143

 

 

 

2,338

 

 

 

10,481

 

Amortization of finance costs

 

 

660

 

 

 

387

 

 

 

1,047

 

 

 

1,870

 

 

 

752

 

 

 

2,622

 

 

 

703

 

 

 

192

 

 

 

895

 

Above/below-market interest

 

 

(47

)

 

 

 

 

 

(47

)

 

 

(141

)

 

 

 

 

 

(141

)

 

 

(47

)

 

 

 

 

 

(47

)

Gain on disposition of properties

 

 

 

 

 

(2,055

)

 

 

(2,055

)

 

 

 

 

 

(11,894

)

 

 

(11,894

)

 

 

 

 

 

 

 

 

 

Unrealized holding losses (gains) on investment in Albertsons and other

 

 

3,068

 

 

 

 

 

 

3,068

 

 

 

8,379

 

 

 

 

 

 

8,379

 

 

 

(13,384

)

 

 

186

 

 

 

(13,198

)

(Benefit) provision for income taxes

 

 

(12

)

 

 

(1

)

 

 

(13

)

 

 

(139

)

 

 

35

 

 

 

(104

)

 

 

55

 

 

 

1

 

 

 

56

 

Impairment charges

 

 

50,779

 

 

 

7,702

 

 

 

58,481

 

 

 

50,779

 

 

 

7,702

 

 

 

58,481

 

 

 

 

 

 

2,294

 

 

 

2,294

 

Noncontrolling interest - OP

 

 

(3,083

)

 

 

 

 

 

(3,083

)

 

 

(2,057

)

 

 

 

 

 

(2,057

)

 

 

748

 

 

 

 

 

 

748

 

EBITDA

 

$

37,668

 

 

$

5,891

 

 

$

43,559

 

 

$

112,733

 

 

$

19,171

 

 

$

131,904

 

 

$

31,764

 

 

$

4,739

 

 

$

36,503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

37,668

 

 

$

5,891

 

 

$

43,559

 

 

$

112,733

 

 

$

19,171

 

 

$

131,904

 

 

$

31,764

 

 

$

4,739

 

 

$

36,503

 

Stock based compensation

 

 

1,932

 

 

 

 

 

 

1,932

 

 

 

8,074

 

 

 

 

 

 

8,074

 

 

 

2,242

 

 

 

 

 

 

2,242

 

 

 

$

39,600

 

 

$

5,891

 

 

$

45,491

 

 

$

120,807

 

 

$

19,171

 

 

$

139,978

 

 

$

34,006

 

 

$

4,739

 

 

$

38,745

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

Notes to Funds from Operations and EBITDA:

1.
See the Restatement 8-K filed with the SEC on February 15, 2022 and the Company's Form 10-K filed with the SEC on March 1, 2022 for a detailed reconciliation to previously reported amounts and a detailed description of adjustments thereon. As mentioned in the press release dated February 15, 2022, the Company has restated its prior period financial statements for the years and interim periods ended December 31, 2020 and 2019, and as of and for each of the quarterly periods ended March 31, 2021 and 2020, June 30, 2021 and 2020, September 30, 2021 and 2020 and December 31, 2020 for errors in accounting primarily related to the reclassification of two consolidated joint-venture subsidiaries. The restatement primarily impacted the classification of certain amounts within the Company’s consolidated balance sheets, statements of operations and statements of cash flows.
2.
This amount is not recognized within the Company’s Consolidated Statements of Operations. Rather, it represents a required GAAP adjustment to the numerator within its diluted earnings per share computation to reflect an assumed conversion of potential common shares that could be subsequently issued in connection with the City Point recapitalization. In September 2022, without changing the economics amongst the partners, the agreements were modified to remove the ability for the Company to settle potential future ownership increases in City Point using its common stock. Following this modification, increases in its ownership (if any) pursuant to these agreements with its partners will be payable in cash and thus no further adjustments will be required within its diluted earnings per share computation.

 

 

 

12

 

 


 

 

 

 

 

 

13

 

 


 

 

 

img226721374_10.jpg 

 

Core Portfolio – Same Property Performance 1

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

Quarter Ended

 

 

Change

 

 

Year to Date

 

 

Change

 

 

 

September 30, 2022

 

 

September 30, 2021

 

 

Favorable/
(Unfavorable)

 

 

September 30, 2022

 

 

September 30, 2021

 

 

Favorable/
(Unfavorable)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

32,257

 

 

$

31,249

 

 

 

3.2

%

 

$

99,256

 

 

$

94,457

 

 

 

5.1

%

Expense reimbursements

 

 

8,782

 

 

 

8,561

 

 

 

2.6

%

 

 

27,525

 

 

 

27,240

 

 

 

1.0

%

Other property income

 

 

707

 

 

 

458

 

 

 

54.4

%

 

 

2,003

 

 

 

1,178

 

 

 

70.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

 

41,746

 

 

 

40,268

 

 

 

3.7

%

 

 

128,784

 

 

 

122,875

 

 

 

4.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating - CAM & Real estate taxes

 

 

11,917

 

 

 

11,741

 

 

 

(1.5

)%

 

 

36,440

 

 

 

36,038

 

 

 

(1.1

)%

Other property operating (Non-CAM)

 

 

809

 

 

 

1,005

 

 

 

19.5

%

 

 

2,539

 

 

 

2,575

 

 

 

1.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Expenses

 

 

12,726

 

 

 

12,746

 

 

 

0.2

%

 

 

38,979

 

 

 

38,613

 

 

 

(0.9

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Property NOI - Core properties

 

$

29,020

 

 

$

27,522

 

 

 

5.4

%

 

$

89,805

 

 

$

84,262

 

 

 

6.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Property NOI to Core NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI of Properties excluded from Same Property NOI

 

 

6,014

 

 

 

4,357

 

 

 

 

 

 

17,241

 

 

 

10,471

 

 

 

 

Core NOI

 

$

35,034

 

 

$

31,879

 

 

 

 

 

$

107,046

 

 

$

94,733

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other same property information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Physical Occupancy at the end of the period

 

 

91.1

%

 

 

89.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Leased Occupancy at the end of the period

 

 

94.3

%

 

 

92.2

%

 

 

 

 

 

 

 

 

 

 

 

 

__________

1. The above amounts include the pro-rata activity related to the Company's Core consolidated and unconsolidated investments.

 

 

 

14

 

 


 

 

 

img226721374_11.jpg 

 

Fee Income by Fund

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

Fund II

 

 

Fund III

 

 

Fund IV

 

 

Fund V

 

 

Other

 

 

Total

 

Year to Date September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

703

 

 

$

57

 

 

$

2,937

 

 

$

4,337

 

 

$

459

 

 

$

8,493

 

Transactional fees

 

 

531

 

 

 

341

 

 

 

1,077

 

 

 

2,916

 

 

 

88

 

 

 

4,953

 

Total fees

 

$

1,234

 

 

$

398

 

 

$

4,014

 

 

$

7,253

 

 

$

547

 

 

$

13,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

142

 

 

$

12

 

 

$

915

 

 

$

1,454

 

 

$

153

 

 

$

2,676

 

Transactional fees

 

 

246

 

 

 

56

 

 

 

342

 

 

 

996

 

 

 

27

 

 

 

1,667

 

Total fees

 

$

388

 

 

$

68

 

 

$

1,257

 

 

$

2,450

 

 

$

180

 

 

$

4,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

275

 

 

$

13

 

 

$

967

 

 

$

1,420

 

 

$

168

 

 

$

2,843

 

Transactional fees

 

 

164

 

 

 

68

 

 

 

384

 

 

 

1,061

 

 

 

33

 

 

 

1,710

 

Total fees

 

$

439

 

 

$

81

 

 

$

1,351

 

 

$

2,481

 

 

$

201

 

 

$

4,553

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

286

 

 

$

32

 

 

$

1,055

 

 

$

1,463

 

 

$

138

 

 

$

2,974

 

Transactional fees

 

 

121

 

 

 

217

 

 

 

351

 

 

 

859

 

 

 

28

 

 

 

1,576

 

Total fees

 

$

407

 

 

$

249

 

 

$

1,406

 

 

$

2,322

 

 

$

166

 

 

$

4,550

 

 

 

 

 

15

 

 


 

 

 

img226721374_12.jpg  

 

Structured Financing Portfolio

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

June 30, 2022

 

 

Quarter Ended September 30, 2022

 

 

Stated

 

 

Effective

 

 

 

 

 

Principal

 

 

Accrued

 

 

Ending

 

 

 

 

 

Repayments/

 

 

Current

 

 

Accrued

 

 

Ending

 

 

Interest

 

 

Interest

 

 

Maturity

Investment

 

Balance

 

 

Interest

 

 

Balance

 

 

Issuances 1

 

 

Conversions

 

 

Principal

 

 

Interest

 

 

Balance

 

 

Rate

 

 

Rate

 

 

Dates

First mortgage notes 2,3

 

$

73,331

 

 

$

4,085

 

 

$

77,416

 

 

$

 

 

$

(13,530

)

 

$

59,801

 

 

$

3,809

 

 

$

63,610

 

 

 

5.99

%

 

 

6.39

%

 

Apr-20 to Sept-24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other notes3,4

 

 

65,000

 

 

 

14,698

 

 

 

79,698

 

 

 

65,945

 

 

 

 

 

 

130,945

 

 

 

12,192

 

 

 

143,137

 

 

 

11.28

%

 

 

11.28

%

 

Jan-23 to Dec-27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core notes receivable

 

$

138,331

 

 

$

18,783

 

 

$

157,114

 

 

$

65,945

 

 

$

(13,530

)

 

$

190,746

 

 

$

16,001

 

 

$

206,747

 

 

 

9.62

%

 

 

9.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Notes Receivable per above

 

 

$

190,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund Notes Receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit loss

 

 

 

(1,376

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Pro-rata Notes Receivable

 

 

$

189,370

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

________

1.
See Transactional Activity page that follows.
2.
One Core note which matured on April 20, 2020 in the amount of $17.8 million with accrued interest of $3.8 million was in default at September 30, 2022.
3.
Certain of the first mortgage notes and other notes enable the borrower to prepay or convert its obligations prior to the stated maturity date without penalty.
4.
During the third quarter 2022, the Company funded a loan to investors in Fund II for $65.9 million.

 

 

 

 

 

 

 

 

 

 

 

16

 

 


 

 

 

img226721374_13.jpg 

 

Transactional Activity

Supplemental Report – September 30, 2022

(in thousands)

 

PROPERTY ACQUISITIONS AND DISPOSITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Name

 

Location

 

Date of
Transaction

 

Transaction
Amount

 

 

Ownership % 1

 

 

Fund Share

 

 

Acadia Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACQUISITIONS 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

121 Spring Street

 

New York, NY

 

January 12, 2022

 

$

39,637

 

 

 

100.00

%

 

$

 

 

$

39,637

 

Williamsburg Collection 3

 

Brooklyn, NY

 

February 18, 2022

 

 

97,750

 

 

 

100.00

%

 

 

 

 

 

97,750

 

8833 Beverly Boulevard

 

Hollywood, CA

 

March 2, 2022

 

 

24,117

 

 

 

100.00

%

 

 

 

 

 

24,117

 

Henderson Portfolio 4

 

Dallas, TX

 

April 18, 2022

 

 

85,192

 

 

 

100.00

%

 

 

 

 

 

85,192

 

 

 

 

 

 

 

 

246,696

 

 

 

 

 

 

 

 

 

246,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Ridge Plaza

 

Houston, TX

 

March 21, 2022

 

 

49,317

 

 

 

90.00

%

 

 

44,385

 

 

 

8,921

 

La Frontera

 

Round Rock, TX

 

March 30, 2022

 

 

81,358

 

 

 

90.00

%

 

 

73,222

 

 

 

14,718

 

Shoppes at South Hills

 

Poughkeepsie, NY

 

August 22, 2022

 

 

47,609

 

 

 

90.00

%

 

 

42,848

 

 

 

8,612

 

 

 

 

 

 

 

 

178,284

 

 

 

 

 

 

160,455

 

 

 

32,251

 

 

 

 

 

 

 

$

424,980

 

 

 

 

 

$

160,455

 

 

$

278,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISPOSITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund III:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cortlandt Crossing

 

Mohegan Lake, NY

 

February 9, 2022

 

$

65,533

 

 

 

100.00

%

 

 

65,533

 

 

$

16,082

 

Self Storage Management

 

 

 

March 9, 2022

 

 

6,000

 

 

 

50.00

%

 

 

 

 

 

1,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mayfair

 

Philadelphia, PA

 

January 26, 2022

 

 

23,700

 

 

 

100.00

%

 

 

23,700

 

 

 

5,479

 

Dauphin

 

Harrisburg, PA

 

March 4, 2022

 

 

21,650

 

 

 

100.00

%

 

 

21,650

 

 

 

5,005

 

Lincoln Place

 

Fairview Heights, IL

 

May 25, 2022

 

 

40,670

 

 

 

100.00

%

 

 

40,670

 

 

 

9,403

 

Wake Forest Crossing

 

Wake Forest, NC

 

August 24, 2022

 

 

38,919

 

 

 

100.00

%

 

 

38,919

 

 

 

8,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Town Center (Land Parcel)

 

Canton, MI

 

February 1, 2022

 

 

2,231

 

 

 

89.43

%

 

 

1,995

 

 

 

401

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

198,703

 

 

 

 

 

$

192,467

 

 

$

46,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STRUCTURED FINANCING ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note Description

 

Transaction Type

 

Date of
Transaction

 

Transaction
Amount

 

 

Ownership % 1

 

 

Fund Share

 

 

Acadia Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

White Oak

 

Repayment

 

May 26, 2022

 

$

(16,000

)

 

 

100.00

%

 

$

 

 

$

(16,000

)

 

 

 

 

 

 

 

(16,000

)

 

 

 

 

 

 

 

 

(16,000

)

Core:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Point Loan

 

Recapitalization

 

August 1, 2022

 

$

65,945

 

 

 

100.00

%

 

$

65,945

 

 

$

65,945

 

 

 

 

 

 

 

 

65,945

 

 

 

 

 

 

65,945

 

 

 

65,945

 

Fund III:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

640 Broadway Note Receivable

 

Foreclosure

 

January 26, 2022

 

 

(5,307

)

 

 

100.00

%

 

 

(5,307

)

 

 

(1,302

)

 

 

 

 

 

 

$

44,638

 

 

 

 

 

$

60,638

 

 

$

48,643

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17

 

 


 

 

img226721374_13.jpg 

 

Transactional Activity

Supplemental Report – September 30, 2022

(in thousands)

________

1.
Ownership percentages for Fund transactional activities represent the respective Fund’s ownership, not the Company’s proportionate share.

 

2.
Acquisition amounts include capitalized acquisition costs, where applicable. Refer to the Company’s latest Form 10-Q or 10-K for further discussion of any such transactions.

 

3.
The Company’s stated legal ownership is 49.99%. However, given the preferences embedded in its interests, the Company did not attribute any value to the 50.01% non-controlling interest holders.

 

4.
The Henderson Avenue Portfolio comprises 14 operating retail assets, one residential building and two development and redevelopment sites.

 

 

 

18

 

 


 

img226721374_14.jpg 

 

2022 Revised Guidance 1

Supplemental Report – September 30, 2022

(in millions)

 

 

 

2022 Annual Guidance

 

 

Initial

 

Updated Q1

 

Updated Q2

 

Revised Q3

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to Common Shareholders

 

$0.19 to $0.32

 

$0.25 to $0.37

 

$0.27 to $0.36

 

($0.19) to ($0.14)

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

 

1.01 to 1.04

 

1.01 to 1.04

 

1.01 to 1.04

 

1.06 to 1.03

Impairment charges (net of noncontrolling interest share)

 

 

 

 

0.58

Gain on disposition of properties (net of noncontrolling interests' share)

 

(0.07)

 

(0.07)

 

(0.15)

 

(0.27)

Noncontrolling interest in Operating Partnership

 

0.02

 

0.02

 

0.02

 

0.02

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

 

$1.15 to $1.31

 

$1.21 to $1.36

 

$1.15 to $1.27

 

$1.20 to $1.22

Net Promote and other Core and Fund profits (2)

 

(0.06) to (0.10)

 

(0.06) to (0.11)

 

(0.06) to (0.12)

 

(0.12)

Less: Albertsons unrealized holding losses (gains) (net of noncontrolling interest share) for the nine months ended September 30, 2022

 

  —

 

(0.04)

 

0.05

 

0.08

Funds from operations Before Special Items, excluding Net Promote and other Core and Fund profits

 

$1.09 to $1.21

 

$1.11 to $1.21

 

$1.14 to $1.20

 

$1.16 to $1.18

Net Promote and other Core and Fund profits (2)

 

0.06 to 0.10

 

0.06 to 0.11

 

0.06 to 0.12

 

0.12

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

 

$1.15 to $1.31

 

$1.17 to $1.32

 

$1.20 to $1.32

 

$1.28 to $1.30

 

 

1.
The Company updated its annual 2022 guidance of net earnings (loss), NAREIT Funds from Operations and FFO Before Special Items attributable to Common Shareholders and Common OP Unit holders. Additionally, the Company updated its net earnings (loss) and FFO to reflect the unrealized holding (losses) gains recognized related to its investment in Albertsons through September 30, 2022. The Company has not reflected any forward-looking estimates involving future unrealized holding gains or losses (i.e. changes in share price) on Albertsons in its net earnings (loss) and NAREIT FFO guidance assumptions. Unrealized holding (losses) or gains on Albertson's shares are excluded from FFO Before Special Items. The revised guidance is based upon Acadia's current view of existing market conditions and assumptions for the year ending December 31, 2022. Updated first quarter guidance was previously announced on May 2, 2022 and updated second quarter guidance was previously announced on August 2, 2022. There can be no assurance that the Company’s actual results will not differ from the guidance set forth above. The Company assumes no obligation to update publicly any forward-looking statements, including the earnings guidance above, whether as a result of new information, future events or otherwise. Please refer to the “Safe Harbor Statement” disclosure in this press release and “Risk Factors” disclosed in the Company's annual and quarterly reports filed with the Securities and Exchange Commission for more information.
2.
Reflects a special cash dividend of $6.85 per share of Class A common stock of Albertsons that the Company expects to receive on November 7, 2022 as a shareholder on the record date of October 24, 2022. The dividend was declared by the board of directors of Albertsons on October 13, 2022 in connection with Albertsons entering into an Agreement and Plan of Merger, dated October 13, 2022, with The Kroger Company. The merger and related transactions (including the declaration and payment of the special dividend) are subject to regulatory and other approvals, and potential litigation, any of which could affect their expected timing and likelihood of completion.

 

 

 

 

 

 

19

 

 


 

 

 

img226721374_15.jpg 

 

Net Asset Valuation Information

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

CORE

 

 

FUND II 2

 

 

FUND III

 

 

FUND IV

 

 

FUND V

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ownership Percentage

 

N/A

 

 

 

61.67

%

 

 

24.54

%

 

 

23.12

%

 

 

20.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Quarter NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income 1, 2

 

$

35,034

 

 

N/A5

 

 

$

383

 

 

$

4,581

 

 

$

18,736

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating (income) loss from properties sold or under contract

 

 

 

 

N/A5

 

 

 

12

 

 

 

(685

)

 

 

 

Net operating (income) loss from pre-stabilized assets, development and redevelopment projects 3, 4

 

 

(3,216

)

 

N/A5

 

 

 

(395

)

 

 

(328

)

 

 

 

Net Operating Income of stabilized assets

 

$

31,818

 

 

N/A

 

 

$

 

 

$

3,568

 

 

$

18,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs to Date (Pro Rata)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-stabilized assets 3

 

$

 

 

N/A5

 

 

$

13,529

 

 

$

41,447

 

 

$

 

Development and redevelopment projects 4

 

 

354,867

 

 

N/A5

 

 

 

4,591

 

 

 

17,866

 

 

 

 

Total Costs to Date

 

$

354,867

 

 

N/A5

 

 

$

18,120

 

 

$

59,313

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt (Pro Rata)

 

$

1,170,634

 

 

$

76,786

 

 

$

8,827

 

 

$

53,079

 

 

$

131,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance Lease (Pro Rata)

 

$

41,895

 

 

$

3,318

 

 

$

 

 

$

 

 

$

 

__________

1.
Does not include a full quarter of NOI for any assets purchased during the current quarter. NOI represents the Fund's share. See “Transactional Activity” page in this Supplemental Report for descriptions of those acquisitions.
2.
Fund II has been substantially liquidated except for its investment in City Point. During the second quarter 2022, the Company increased its ownership in Fund II and Mervyn's II from 28% to 40%. Additionally, during the third quarter 2022, the Company increased its ownership in Fund II from 40% to 61.7%.
3.
Pre-stabilized assets consist of the following projects for Fund II: City Point; Fund III: 640 Broadway; Fund IV: Paramus Plaza, 210 Bowery, 801 Madison, 27 E 61st Street, 146 Geary Street and 1035 Third Avenue.
4.
Includes incremental costs; excludes initial carrying value. See “Development and Redevelopment Activity” page in this Supplemental Report.
5.
Amounts omitted as only remaining asset is City Point.

 

 

 

20

 

 


 

 

img226721374_16.jpg 

 

Selected Financial Ratios

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended September 30,

 

 

Year to Date September 30,

 

 

 

 

Quarter Ended

 

COVERAGE RATIOS 1

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

LEVERAGE RATIOS

 

September 30, 2022

 

 

June 30, 2022

 

Fixed-Charge Coverage Ratios

 

 

 

 

(As Restated)

 

 

 

 

 

(As Restated)

 

 

Debt/Market Capitalization Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA 2 divided by:

 

$

37,668

 

 

$

31,764

 

 

$

112,733

 

 

$

95,364

 

 

Debt + Preferred Equity (Preferred OP Units)

 

$

1,446,766

 

 

$

1,325,408

 

Interest expense

 

 

11,282

 

 

 

8,143

 

 

 

28,994

 

 

 

24,365

 

 

Total Market Capitalization

 

 

2,711,883

 

 

 

2,891,235

 

Principal Amortization

 

 

666

 

 

 

1,074

 

 

 

2,662

 

 

 

3,155

 

 

Debt + Preferred Equity/

 

 

 

 

 

 

Preferred Dividends 3

 

 

123

 

 

 

123

 

 

 

369

 

 

 

369

 

 

  Total Market Capitalization

 

 

53

%

 

 

46

%

Fixed-Charge Coverage Ratio - Core Portfolio

 

 

3.1

x

 

 

3.4

x

 

 

3.5

x

 

 

3.4

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA divided by:

 

$

43,559

 

 

$

36,503

 

 

$

131,904

 

 

$

107,979

 

 

Debt 6

 

$

1,427,197

 

 

$

1,307,354

 

Interest expense

 

 

14,865

 

 

 

10,481

 

 

 

37,751

 

 

 

31,461

 

 

Total Market Capitalization

 

 

2,711,883

 

 

 

2,891,235

 

Principal Amortization

 

 

1,254

 

 

 

1,381

 

 

 

3,928

 

 

 

4,212

 

 

Net Debt + Preferred Equity/

 

 

 

 

 

 

Preferred Dividends

 

 

123

 

 

 

123

 

 

 

369

 

 

 

369

 

 

  Total Market Capitalization

 

 

53

%

 

 

45

%

Fixed-Charge Coverage Ratio - Core Portfolio and Funds

 

 

2.7

x

 

 

3.0

x

 

 

3.1

x

 

 

3.0

x

 

Debt/EBITDA Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core:

 

 

 

 

 

 

Payout Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

1,064,588

 

 

$

1,014,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt 5

 

 

1,049,689

 

 

 

1,002,057

 

Dividends declared (per share/OP Unit)

 

$

0.18

 

 

$

0.15

 

 

$

0.54

 

 

$

0.45

 

 

EBITDA

 

 

150,672

 

 

 

157,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

158,400

 

 

 

166,584

 

Dividends (Shares) & Distributions (OP Units) declared

 

$

18,367

 

 

$

14,437

 

 

$

55,035

 

 

$

42,745

 

 

Debt/EBITDA - Core Portfolio

 

 

7.1

x

 

 

6.4

x

FFO

 

 

24,672

 

 

 

38,284

 

 

 

83,481

 

 

 

90,401

 

 

Debt/Adjusted EBITDA - Core Portfolio

 

 

6.7

x

 

 

6.1

x

FFO Payout Ratio 8

 

 

74

%

 

 

38

%

 

 

66

%

 

 

47

%

 

Net Debt/EBITDA - Core Portfolio

 

 

7.0

x

 

 

6.4

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt/ Adjusted EBITDA - Core Portfolio

 

 

6.6

x

 

 

6.0

x

AFFO 7

 

 

18,805

 

 

 

20,871

 

 

 

71,520

 

 

 

68,015

 

 

Core and Funds:

 

 

 

 

 

 

AFFO Payout Ratio

 

 

98

%

 

 

69

%

 

 

77

%

 

 

63

%

 

Debt 4

 

$

1,440,902

 

 

$

1,318,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt 6

 

 

1,421,333

 

 

 

1,300,097

 

FFO Before Special Items

 

 

28,104

 

 

 

25,086

 

 

 

93,083

 

 

 

75,317

 

 

EBITDA

 

 

175,709

 

 

 

182,193

 

FFO Before Special Items Payout Ratio

 

 

65

%

 

 

58

%

 

 

59

%

 

 

57

%

 

Adjusted EBITDA

 

 

183,437

 

 

 

191,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt/EBITDA - Core and Funds

 

 

8.2

x

 

 

7.2

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt/Adjusted EBITDA - Core and Funds

 

 

7.9

x

 

 

6.9

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt/EBITDA - Core and Funds

 

 

8.1

x

 

 

7.1

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt/ Adjusted EBITDA - Core and Funds

 

 

7.7

x

 

 

6.8

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

 

 


 

 

img226721374_17.jpg 

 

Selected Financial Ratios

Supplemental Report – September 30, 2022

(in thousands)

__________

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

2. See EBITDA page in this Supplemental Report for a reconciliation of EBITDA to Net Income attributable to Acadia.

3. Represents preferred distributions on Preferred Operating Partnership Units.

4. Includes the Company's pro-rata share of consolidated and unconsolidated joint venture debt. Excludes capital lease obligations.

5. Reflects debt net of the current Core Portfolio cash balance at end of period.

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

7. See Funds from Operations (“FFO”), Adjusted Funds from Operations (“AFFO”) for a reconciliation of AFFO to net income attributable to Acadia.

8. Amount represents the Company's reallocation of its pro-rata portion of the de-leveraging of Fund II's property-level debt associated with the City Point refinancing to align with the inclusion of the associated EBITDA derived from its investment.

 

 

 

 

22

 

 


 

 

img226721374_17.jpg 

 

Selected Financial Ratios

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

 

EBITDA

 

 

ADJUSTED EBITDA

 

 

 

Quarter Ended

 

 

Year Ended

 

 

Quarter Ended

 

 

Year Ended

 

Reconciliation of EBITDA to Annualized EBITDA

 

September 30, 2022

 

 

December 31, 2021

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core EBITDA as reported

 

$

37,668

 

 

$

127,360

 

 

$

37,668

 

 

$

127,360

 

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

 

 

 

 

 

 

 

 

1,932

 

 

 

10,583

 

Subtotal

 

 

37,668

 

 

 

127,360

 

 

 

39,600

 

 

 

137,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Core EBITDA

 

 

150,672

 

 

 

127,360

 

 

 

158,400

 

 

 

137,943

 

Annualized Core EBITDA

 

 

150,672

 

 

 

127,360

 

 

 

158,400

 

 

 

137,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds EBITDA as reported

 

 

5,891

 

 

 

18,829

 

 

 

5,891

 

 

 

18,829

 

Subtotal

 

 

5,891

 

 

 

18,829

 

 

 

5,891

 

 

 

18,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Fund EBITDA

 

 

23,564

 

 

 

18,829

 

 

 

23,564

 

 

 

18,829

 

Add back: Promote YTD

 

 

1,473

 

 

 

 

 

 

1,473

 

 

 

 

Annualized Fund EBITDA

 

 

25,037

 

 

 

18,829

 

 

 

25,037

 

 

 

18,829

 

Annualized EBITDA Core and Funds

 

$

175,709

 

 

$

146,189

 

 

$

183,437

 

 

$

156,772

 

 

 

 

 

Quarter Ended

 

Reconciliation of Core Portfolio Debt

 

September 30, 2022

 

 

 

 

 

Core Portfolio Debt per Debt Summary

 

$1,170,634

 

Incremental Core Debt Attributable to City Point8

 

                    (106,046)

 

Adjusted Core Debt per EBITDA

 

                  1,064,588

 

 

 

 

 

Fund Portfolio Debt per Debt Summary

 

                     270,268

 

Incremental Core Debt Attributable to City Point8

 

                     106,046

 

Adjusted Fund Debt per EBITDA

 

                     376,314

 

 

 

 

 

Total Core and Fund Debt per EBITDA

 

$1,440,902

 

 

 

 

 

 

 

 

23

 

 


 

 

img226721374_18.jpg 

 

Portfolio Debt – Summary

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

Acadia Pro-Rata Share of Debt 2

 

 

 

 

 

 

Core Portfolio

 

 

Funds

 

 

Total

 

 

Reconciliation to Consolidated Debt as Reported

 

Unsecured Debt

 

Principal
Balance

 

 

Interest
Rate

 

 

WA Years
to
Maturity
6

 

 

Principal
Balance

 

 

Interest
Rate

 

 

WA Years
to
Maturity
6

 

 

Principal
Balance

 

 

%

 

 

Interest
Rate

 

 

WA Years
to
Maturity
6

 

 

Add:
Noncontrolling
Interest Share
of Debt
3

 

 

Less: Pro-rata
Share of
Unconsolidated
Debt
4

 

 

Acadia
Consolidated
Debt as
Reported

 

Fixed-Rate Debt 1

 

$

766,237

 

 

 

4.3

%

 

 

4.4

 

 

$

 

 

 

 

 

 

 

 

$

766,237

 

 

 

53

%

 

 

4.3

%

 

 

4.4

 

 

$

 

 

$

 

 

$

766,237

 

Variable-Rate Debt 5

 

 

62,050

 

 

 

4.0

%

 

 

2.8

 

 

 

9,995

 

 

 

4.9

%

 

 

0.6

 

 

 

72,045

 

 

 

5

%

 

 

4.1

%

 

 

2.5

 

 

 

39,734

 

 

 

 

 

 

111,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage and Other Notes Payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt 1

 

 

325,510

 

 

 

4.2

%

 

 

3.7

 

 

 

96,270

 

 

 

3.6

%

 

 

1.5

 

 

 

421,780

 

 

 

29

%

 

 

4.0

%

 

 

3.2

 

 

 

302,447

 

 

 

(149,109

)

 

 

575,118

 

Variable-Rate Debt 5

 

 

16,837

 

 

 

4.4

%

 

 

1.7

 

 

 

164,003

 

 

 

5.5

%

 

 

2.2

 

 

 

180,840

 

 

 

13

%

 

 

5.4

%

 

 

2.2

 

 

 

245,874

 

 

 

(48,617

)

 

 

378,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,170,634

 

 

 

4.2

%

 

 

4.1

 

 

$

270,268

 

 

 

4.8

%

 

 

1.9

 

 

$

1,440,902

 

 

 

100

%

 

 

4.3

%

 

 

3.6

 

 

$

588,055

 

 

$

(197,726

)

 

 

1,831,231

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

369

 

Net unamortized loan costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,739

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,768

)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,430,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,817,832

 

_________

1.
Fixed-rate debt includes notional principal fixed through swap transactions.
2.
Represents the Company's pro-rata share of debt based on its percent ownership.
3.
Represents the noncontrolling interest pro-rata share of consolidated partnership debt based on its percent ownership.
4.
Represents the Company's pro-rata share of unconsolidated partnership debt based on its percent ownership.
5.
Variable rate debt includes certain borrowings that are subject to interest rate cap agreements.
6.
Based on debt maturity date without regard to swap expirations (which may exceed the maturity of the debt) or available extension options.

 

 

24

 

 


 

img226721374_18.jpg 

 

Portfolio Debt – Detail

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

 

 

 

 

Principal
Balance at

 

 

Acadia's Pro-rata Share

 

 

Interest

 

 

 

Extension

Property

 

 

 

September 30, 2022

 

 

Percent

 

 

Amount

 

 

Rate

 

Maturity

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORE PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

163 Highland Avenue

 

 

 

$

7,768

 

 

 

100.00

%

 

 

7,768

 

 

4.66%

 

02/01/24

 

None

Crossroads Shopping Center

 

 

 

 

61,231

 

 

 

49.00

%

 

 

30,003

 

 

3.94%

 

10/06/24

 

None

555 9th Street

 

 

 

 

60,000

 

 

 

100.00

%

 

 

60,000

 

 

3.99%

 

01/01/25

 

None

840 N. Michigan

 

 

 

 

73,500

 

 

 

88.43

%

 

 

64,996

 

 

4.36%

 

02/10/25

 

None

239 Greenwich Avenue

 

 

 

 

26,000

 

 

 

75.00

%

 

 

19,500

 

 

3.88%

 

07/10/27

 

None

Georgetown Portfolio (2008 Investment)

 

 

 

 

15,056

 

 

 

50.00

%

 

 

7,528

 

 

4.72%

 

12/10/27

 

None

State & Washington

 

 

 

 

22,213

 

 

 

100.00

%

 

 

22,213

 

 

4.40%

 

09/05/28

 

None

North & Kingsbury

 

 

 

 

11,003

 

 

 

100.00

%

 

 

11,003

 

 

4.01%

 

11/05/29

 

None

151 North State Street

 

 

 

 

12,658

 

 

 

100.00

%

 

 

12,658

 

 

4.03%

 

12/01/29

 

None

Concord & Milwaukee

 

 

 

 

2,417

 

 

 

100.00

%

 

 

2,417

 

 

4.40%

 

06/01/30

 

None

California & Armitage

 

 

 

 

2,267

 

 

 

100.00

%

 

 

2,267

 

 

5.89%

 

04/15/35

 

None

Unsecured interest rate swaps 1

 

 

 

 

766,237

 

 

 

100.00

%

 

 

766,237

 

 

4.26%

 

Various

 

 

Secured interest rate swaps 1

 

 

 

 

158,282

 

 

 

53.80

%

 

 

85,157

 

 

4.08%

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Fixed-Rate Debt

 

 

 

 

1,218,632

 

 

 

 

 

 

1,091,747

 

 

4.23%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gotham Plaza

 

 

 

 

17,892

 

 

 

49.00

%

 

 

8,767

 

 

LIBOR+160

 

06/10/23

 

None

Georgetown Portfolio (2016 Investment)

 

 

 

 

160,000

 

 

 

20.00

%

 

 

32,000

 

 

LIBOR+170

 

08/01/23

 

None

3104 M Street 2

 

 

 

 

4,186

 

 

 

20.00

%

 

 

837

 

 

Prime+0

 

01/01/24

 

None

330-340 River Street

 

 

 

 

10,390

 

 

 

100.00

%

 

 

10,390

 

 

LIBOR+170

 

06/01/26

 

None

Sullivan Center

 

 

 

 

50,000

 

 

 

100.00

%

 

 

50,000

 

 

LIBOR+150

 

11/16/28

 

None

Secured interest rate swaps 1

 

 

 

 

(158,282

)

 

 

53.80

%

 

 

(85,157

)

 

4.08%

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Line of Credit 3

 

 

 

 

178,287

 

 

 

100.00

%

 

 

178,287

 

 

LIBOR+140

 

06/29/25

 

2 x 6 mos.

Unsecured Term Loan

 

 

 

 

400,000

 

 

 

100.00

%

 

 

400,000

 

 

LIBOR+155

 

06/29/26

 

None

Unsecured $175 Million Term Loan

 

 

 

 

175,000

 

 

 

100.00

%

 

 

175,000

 

 

SOFR+150

 

04/06/27

 

None

Unsecured $75 Million Term Loan

 

 

 

 

75,000

 

 

 

100.00

%

 

 

75,000

 

 

SOFR+205

 

07/29/29

 

1 x 12 mos.

Unsecured interest rate swaps 1

 

 

 

 

(766,237

)

 

 

100.00

%

 

 

(766,237

)

 

4.26%

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Variable-Rate Debt

 

 

 

 

146,236

 

 

 

 

 

 

78,887

 

 

LIBOR+149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt - Core Portfolio

 

 

 

$

1,364,868

 

 

 

 

 

$

1,170,634

 

 

4.21%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canton Marketplace

 

Fund V

 

$

31,801

 

 

 

20.10

%

 

 

6,392

 

 

3.35%

 

05/01/23

 

None

2207 Fillmore Street 4

 

Fund IV

 

 

1,120

 

 

 

20.80

%

 

 

233

 

 

4.50%

 

10/31/25

 

None

650 Bald Hill Road 4

 

Fund IV

 

 

15,905

 

 

 

20.81

%

 

 

3,310

 

 

3.75%

 

06/01/26

 

None

Interest rate swaps 1

 

Funds II, IV & V

 

 

439,922

 

 

 

19.63

%

 

 

86,335

 

 

3.66%

 

Various

 

 

Sub-Total Fixed-Rate Debt

 

 

 

 

488,748

 

 

 

 

 

 

96,270

 

 

3.65%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broughton Street Portfolio 5

 

Fund IV

 

 

25,520

 

 

 

23.12

%

 

 

5,900

 

 

LIBOR+300

 

10/31/22

 

None

Restaurants at Fort Point

 

Fund IV

 

 

5,864

 

 

 

23.12

%

 

 

1,356

 

 

LIBOR+235

 

11/25/22

 

1 x 12 mos.

Promenade at Manassas 4

 

Fund IV

 

 

27,250

 

 

 

22.78

%

 

 

6,208

 

 

LIBOR+175

 

12/05/22

 

2 x 12 mos.

717 N. Michigan Avenue

 

Fund IV

 

 

52,000

 

 

 

23.12

%

 

 

12,022

 

 

LIBOR+310

 

12/09/22

 

1 x 12 mos.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

 

 


 

img226721374_18.jpg 

 

Portfolio Debt – Detail

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

 

 

 

Principal
Balance at

 

 

Acadia's Pro-rata Share

 

 

Interest

 

 

 

Extension

Property

 

 

 

September 30, 2022

 

 

Percent

 

 

Amount

 

 

Rate

 

Maturity

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Strategic Opportunity IV LLC

 

Fund IV

 

 

 

 

 

23.12

%

 

 

 

 

SOFR+201

 

12/29/22

 

None

Elk Grove Commons

 

Fund V

 

 

41,121

 

 

 

20.10

%

 

 

8,265

 

 

LIBOR+150

 

01/01/23

 

1 x 12 mos.

New Towne Center

 

Fund V

 

 

14,829

 

 

 

20.10

%

 

 

2,981

 

 

LIBOR+220

 

02/01/23

 

None

Eden Square 4

 

Fund IV

 

 

22,375

 

 

 

22.78

%

 

 

5,097

 

 

SOFR+235

 

03/01/23

 

None

Acadia Strategic Opportunity Fund V LLC

 

Fund V

 

 

49,727

 

 

 

20.10

%

 

 

9,995

 

 

SOFR+187

 

05/01/23

 

None

Riverdale 4

 

Fund V

 

 

24,361

 

 

 

17.97

%

 

 

4,379

 

 

LIBOR+170

 

05/28/23

 

1 x 12 mos.

Fairlane Green

 

Fund V

 

 

33,030

 

 

 

20.10

%

 

 

6,639

 

 

LIBOR+190

 

06/05/23

 

None

Trussville Promenade

 

Fund V

 

 

28,920

 

 

 

20.10

%

 

 

5,813

 

 

LIBOR+185

 

06/15/23

 

None

640 Broadway 4

 

Fund III

 

 

35,970

 

 

 

24.54

%

 

 

8,827

 

 

LIBOR+310

 

07/09/23

 

1 x 12 mos.

146 Geary Street

 

Fund IV

 

 

19,338

 

 

 

23.12

%

 

 

4,471

 

 

LIBOR+365

 

07/15/23

 

None

Acadia Strategic Opportunity IV LLC

 

Fund IV

 

 

42,200

 

 

 

23.12

%

 

 

9,757

 

 

SOFR+256

 

12/29/23

 

None

Hiram Pavilion

 

Fund V

 

 

28,504

 

 

 

20.10

%

 

 

5,729

 

 

LIBOR+190

 

03/05/24

 

None

Hickory Ridge

 

Fund V

 

 

28,549

 

 

 

20.10

%

 

 

5,738

 

 

LIBOR+190

 

10/05/24

 

None

Tri-City Plaza 4

 

Fund V

 

 

38,670

 

 

 

18.09

%

 

 

6,995

 

 

LIBOR+190

 

10/18/24

 

1 x 12 mos.

Landstown Commons

 

Fund V

 

 

60,900

 

 

 

20.10

%

 

 

12,241

 

 

LIBOR+170

 

10/24/24

 

None

Lincoln Commons

 

Fund V

 

 

38,820

 

 

 

20.10

%

 

 

7,803

 

 

LIBOR+170

 

10/24/24

 

None

Palm Coast Landing

 

Fund V

 

 

26,500

 

 

 

20.10

%

 

 

5,327

 

 

LIBOR+175

 

11/01/24

 

None

Frederick Crossing 4

 

Fund V

 

 

24,290

 

 

 

18.09

%

 

 

4,394

 

 

LIBOR+175

 

12/02/24

 

1 x 12 mos.

Plaza Santa Fe

 

Fund V

 

 

22,893

 

 

 

20.10

%

 

 

4,601

 

 

LIBOR+190

 

12/20/24

 

None

Paramus Plaza 4

 

Fund IV

 

 

28,620

 

 

 

11.56

%

 

 

3,308

 

 

SOFR+225

 

12/28/24

 

2 x 12 mos.

Frederick County Square 4

 

Fund V

 

 

22,185

 

 

 

18.09

%

 

 

4,013

 

 

LIBOR+240

 

01/01/25

 

1 x 12 mos.

Wood Ridge Plaza4

 

Fund V

 

 

32,338

 

 

 

18.09

%

 

 

5,850

 

 

Prime+013

 

03/21/25

 

2 x 12 mos.

Midstate Mall

 

Fund V

 

 

42,400

 

 

 

20.10

%

 

 

8,522

 

 

SOFR+250

 

04/28/25

 

2 x 12 mos.

City Point 4

 

Fund II

 

 

132,259

 

 

 

58.06

%

 

 

76,786

 

 

SOFR+261

 

08/01/25

 

1 x 12 mos.

1964 Union Street 4

 

Fund IV

 

 

1,388

 

 

 

20.80

%

 

 

289

 

 

LIBOR+225

 

10/01/25

 

None

2208-2216 Fillmore Street 4

 

Fund IV

 

 

5,425

 

 

 

20.80

%

 

 

1,128

 

 

LIBOR+225

 

06/01/26

 

None

Monroe Marketplace

 

Fund V

 

 

29,150

 

 

 

20.10

%

 

 

5,859

 

 

SOFR+265

 

11/12/26

 

None

La Frontera Village4

 

Fund V

 

 

55,500

 

 

 

18.09

%

 

 

10,040

 

 

SOFR+250

 

06/10/27

 

2 x 12 mos.

Interest rate swaps 1

 

Funds II, IV & V

 

 

(439,922

)

 

 

19.63

%

 

 

(86,335

)

 

3.66%

 

Various

 

 

Sub-Total Variable-Rate Debt

 

 

 

 

600,974

 

 

 

 

 

 

173,998

 

 

LIBOR+291

 

 

 

 

Total Debt - Funds

 

 

 

 

1,089,722

 

 

 

 

 

 

270,268

 

 

4.82%

 

 

 

 

Total Debt - Core Portfolio and Funds

 

 

 

$

2,454,590

 

 

 

 

 

$

1,440,902

 

 

4.33%

 

 

 

 

_________

1.
The Company has hedged a portion of its variable-rate debt with variable to fixed-rate swap agreements. Maturity reflects the weighted-average years to maturity of the swapped loans without regard to the expiration of the related swap agreements.
2.
Bears interest at the greater of 3.25% or the Prime Rate.
3.
The interest rate on the unsecured revolving credit facility excludes a 20-basis point facility fee.
4.
Acadia's interest in this Fund debt is reflected net of additional JV interests.
5.
Bears interest at the greater of 0.25% or the LIBOR, plus the indicated spread.

 

 

 

26

 

 


 

 

 

 

img226721374_19.jpg 

 

Future Debt Maturities 1

Supplemental Report – September 30, 2022

(in thousands)

 

Core Portfolio

 

Contractual Debt Maturities

 

 

Acadia's Pro-Rata Share

 

 

Weighted Average Effective Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

Total

 

Rate

 

Variable-

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Total

 

 

Debt

 

Debt

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022 (Remainder)

 

$

1,194

 

 

$

 

 

$

1,194

 

 

$

872

 

 

$

 

 

$

872

 

 

n/a

 

n/a

 

n/a

2023

 

 

4,470

 

 

 

177,496

 

 

 

181,966

 

 

 

3,369

 

 

 

40,573

 

 

 

43,942

 

 

4.08%

 

4.08%

 

n/a

2024

 

 

3,671

 

 

 

69,862

 

 

 

73,533

 

 

 

2,866

 

 

 

36,759

 

 

 

39,625

 

 

4.14%

 

4.09%

 

6.25%

2025

 

 

2,885

 

 

 

311,787

 

 

 

314,672

 

 

 

2,578

 

 

 

303,283

 

 

 

305,861

 

 

4.13%

 

4.13%

 

n/a

2026

 

 

3,053

 

 

 

409,273

 

 

 

412,326

 

 

 

2,674

 

 

 

409,273

 

 

 

411,947

 

 

4.08%

 

4.08%

 

n/a

Thereafter

 

 

7,069

 

 

 

374,108

 

 

 

381,177

 

 

 

6,763

 

 

 

361,624

 

 

 

368,387

 

 

4.21%

 

4.21%

 

n/a

Total

 

$

22,342

 

 

$

1,342,526

 

 

$

1,364,868

 

 

$

19,122

 

 

$

1,151,512

 

 

$

1,170,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

Contractual Debt Maturities

 

 

Acadia's Pro-Rata Share

 

 

Weighted Average Effective Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

Total

 

Rate

 

Variable-

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Total

 

 

Debt

 

Debt

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022 (Remainder)

 

$

1,942

 

 

$

110,556

 

 

$

112,498

 

 

$

388

 

 

$

25,469

 

 

$

25,857

 

 

5.33%

 

n/a

 

5.33%

2023

 

 

6,620

 

 

 

342,396

 

 

 

349,016

 

 

 

1,274

 

 

 

72,350

 

 

 

73,624

 

 

4.75%

 

3.97%

 

5.42%

2024

 

 

5,244

 

 

 

288,167

 

 

 

293,411

 

 

 

987

 

 

 

54,329

 

 

 

55,316

 

 

3.30%

 

3.20%

 

4.83%

2025

 

 

748

 

 

 

229,962

 

 

 

230,710

 

 

 

153

 

 

 

95,378

 

 

 

95,531

 

 

5.11%

 

4.76%

 

5.17%

2026

 

 

257

 

 

 

48,330

 

 

 

48,587

 

 

 

50

 

 

 

9,850

 

 

 

9,900

 

 

4.74%

 

3.75%

 

5.17%

Thereafter

 

 

 

 

 

55,500

 

 

 

55,500

 

 

 

 

 

 

10,040

 

 

 

10,040

 

 

5.08%

 

n/a

 

5.08%

Total

 

$

14,811

 

 

$

1,074,911

 

 

$

1,089,722

 

 

$

2,852

 

 

$

267,416

 

 

$

270,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

1.
Does not include any applicable extension options or subsequent refinancing.

 

 

 

 

 

27

 

 


 

 

 

 

img226721374_20.jpg 

 

Future Debt Maturities – As Extended 1

Supplemental Report – September 30, 2022

(in thousands)

 

Core Portfolio

 

Extended Debt Maturities 1

 

 

Acadia's Pro-Rata Share

 

 

Weighted Average Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

Total

 

Rate

 

Variable-

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Total

 

 

Debt

 

Debt

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022 (Remainder)

 

$

1,194

 

 

$

 

 

$

1,194

 

 

$

872

 

 

$

 

 

$

872

 

 

n/a

 

n/a

 

n/a

2023

 

 

4,470

 

 

 

177,496

 

 

 

181,966

 

 

 

3,369

 

 

 

40,573

 

 

 

43,942

 

 

4.08%

 

4.08%

 

n/a

2024

 

 

3,671

 

 

 

69,862

 

 

 

73,533

 

 

 

2,866

 

 

 

36,759

 

 

 

39,625

 

 

4.14%

 

4.09%

 

6.25%

2025

 

 

2,885

 

 

 

133,500

 

 

 

136,385

 

 

 

2,578

 

 

 

124,996

 

 

 

127,574

 

 

4.18%

 

4.18%

 

n/a

2026

 

 

3,052

 

 

 

587,561

 

 

 

590,613

 

 

 

2,674

 

 

 

587,561

 

 

 

590,235

 

 

4.08%

 

4.08%

 

n/a

Thereafter

 

 

9,664

 

 

 

371,513

 

 

 

381,177

 

 

 

8,709

 

 

 

359,677

 

 

 

368,386

 

 

4.21%

 

4.21%

 

n/a

Total

 

$

24,936

 

 

$

1,339,932

 

 

$

1,364,868

 

 

$

21,068

 

 

$

1,149,566

 

 

$

1,170,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

Extended Debt Maturities 1

 

 

Acadia's Pro-Rata Share

 

 

Weighted Average Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

Scheduled

 

 

 

 

 

 

 

 

Total

 

Rate

 

Variable-

Year

 

Amortization

 

 

Maturities

 

 

Total

 

 

Amortization

 

 

Maturities

 

 

Total

 

 

Debt

 

Debt

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022 (Remainder)

 

$

1,942

 

 

$

25,493

 

 

$

27,435

 

 

$

388

 

 

$

5,894

 

 

$

6,282

 

 

5.55%

 

n/a

 

5.55%

2023

 

 

6,619

 

 

 

362,108

 

 

 

368,727

 

 

 

1,274

 

 

 

79,308

 

 

 

80,582

 

 

5.01%

 

4.02%

 

5.37%

2024

 

 

5,242

 

 

 

264,813

 

 

 

270,055

 

 

 

987

 

 

 

52,709

 

 

 

53,696

 

 

3.39%

 

3.39%

 

n/a

2025

 

 

748

 

 

 

63,367

 

 

 

64,115

 

 

 

153

 

 

 

11,528

 

 

 

11,681

 

 

3.17%

 

3.13%

 

4.80%

2026

 

 

258

 

 

 

229,793

 

 

 

230,051

 

 

 

54

 

 

 

93,728

 

 

 

93,782

 

 

4.99%

 

3.89%

 

5.08%

Thereafter

 

 

 

 

 

129,339

 

 

 

129,339

 

 

 

 

 

 

24,245

 

 

 

24,245

 

 

5.40%

 

5.11%

 

5.55%

Total

 

$

14,809

 

 

$

1,074,913

 

 

$

1,089,722

 

 

$

2,856

 

 

$

267,412

 

 

$

270,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

1.
Includes the effect of all available extension options (subject to customary conditions), excludes any subsequent refinancing.

 

 

 

28

 

 


 

img226721374_16.jpg 

 

Core Portfolio Retail Properties - Detail

Supplemental Report – September 30, 2022

(in thousands)

 

 

 

 

 

 

 

 

 

Year

 

Acadia's

 

 

Gross Leasable Area (GLA)

 

 

In Place Occupancy

 

 

Leased
Occupancy

 

 

Annualized
Base Rent

 

 

ABR

 

Property

 

Key Tenants

 

Acquired

 

Interest

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Total

 

 

(ABR)

 

 

PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STREET AND URBAN RETAIL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chicago Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

664 N. Michigan Avenue

 

Tommy Bahama,
   Ann Taylor Loft

 

2013

 

 

100.0

%

 

 

18,141

 

 

 

 

 

 

 

 

 

18,141

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

$

3,350,038

 

 

$

184.67

 

840 N. Michigan Avenue

 

H & M, Verizon
   Wireless

 

2014

 

 

88.4

%

 

 

87,135

 

 

 

 

 

 

 

 

 

87,135

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

8,521,951

 

 

 

97.80

 

Rush and Walton Streets
   Collection (6 properties)

 

Lululemon, BHLDN,
   Reformation,
   Sprinkles

 

2011
 2012

 

 

100.0

%

 

 

40,384

 

 

 

 

 

 

 

 

 

40,384

 

 

 

88.2

%

 

 

%

 

 

%

 

 

88.2

%

 

 

88.2

%

 

 

6,766,398

 

 

 

190.04

 

Clark Street and W. Diversey
   Collection (4 properties)

 

Starbucks;TJ Maxx; J Crew Factory

 

2011
2012

 

 

100.0

%

 

 

53,277

 

 

 

 

 

 

 

 

 

53,277

 

 

 

68.3

%

 

 

%

 

 

%

 

 

68.3

%

 

 

76.1

%

 

 

1,452,248

 

 

 

39.93

 

Halsted and Armitage
   Collection (13 properties)

 

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

 

2011
2012
2019
2020

 

 

100.0

%

 

 

51,596

 

 

 

 

 

 

 

 

 

51,596

 

 

 

97.6

%

 

 

%

 

 

%

 

 

97.6

%

 

 

100.0

%

 

 

2,475,407

 

 

 

49.16

 

North Lincoln Park Chicago
   Collection (6 properties)

 

Champion,
   Carhartt

 

2011
2014

 

 

100.0

%

 

 

22,125

 

 

 

 

 

 

27,796

 

 

 

49,921

 

 

 

27.7

%

 

 

%

 

 

100.0

%

 

 

67.9

%

 

 

67.9

%

 

 

1,062,570

 

 

 

31.32

 

State and Washington

 

Nordstrom Rack,
   Uniqlo

 

2016

 

 

100.0

%

 

 

78,771

 

 

 

 

 

 

 

 

 

78,771

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

3,346,235

 

 

 

42.48

 

151 N. State Street

 

Walgreens

 

2016

 

 

100.0

%

 

 

27,385

 

 

 

 

 

 

 

 

 

27,385

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,573,000

 

 

 

57.44

 

North and Kingsbury

 

Old Navy, Backcountry

 

2016

 

 

100.0

%

 

 

41,791

 

 

 

 

 

 

 

 

 

41,791

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,837,987

 

 

 

43.98

 

Concord and Milwaukee

 

  —

 

2016

 

 

100.0

%

 

 

13,147

 

 

 

 

 

 

 

 

 

13,147

 

 

 

80.8

%

 

 

%

 

 

%

 

 

80.8

%

 

 

100.0

%

 

 

357,370

 

 

 

33.63

 

California and Armitage

 

  —

 

2016

 

 

100.0

%

 

 

 

 

 

 

 

 

18,275

 

 

 

18,275

 

 

 

%

 

 

%

 

 

70.5

%

 

 

70.5

%

 

 

78.8

%

 

 

687,120

 

 

 

53.29

 

Roosevelt Galleria

 

Petco, Vitamin
   Shoppe

 

2015

 

 

100.0

%

 

 

 

 

 

 

 

 

37,995

 

 

 

37,995

 

 

 

%

 

 

%

 

 

47.7

%

 

 

47.7

%

 

 

89.7

%

 

 

613,881

 

 

 

33.86

 

Sullivan Center

 

Target

 

2016

 

 

100.0

%

 

 

176,181

 

 

 

 

 

 

 

 

 

176,181

 

 

 

78.9

%

 

 

%

 

 

%

 

 

78.9

%

 

 

78.9

%

 

 

5,009,637

 

 

 

36.05

 

 

 

 

 

 

 

 

 

 

 

609,933

 

 

 

 

 

 

84,066

 

 

 

693,999

 

 

 

87.1

%

 

 

%

 

 

70.0

%

 

 

85.0

%

 

 

88.7

%

 

 

37,053,842

 

 

 

62.79

 

New York Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho Collection
   (12 properties)

 

Faherty, ALC
   Stone Island, Taft,
   Frame, Theory;
   Bang & Olufsen

 

2011
2014
2019
2020
2022

 

 

100.0

%

 

 

36,389

 

 

 

 

 

 

 

 

 

36,389

 

 

 

70.2

%

 

 

%

 

 

%

 

 

70.2

%

 

 

90.7

%

 

 

8,355,335

 

 

 

327.08

 

5-7 East 17th Street

 

  —

 

2008

 

 

100.0

%

 

 

8,488

 

 

 

 

 

 

 

 

 

8,488

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

46.8

%

 

 

 

 

 

 

200 West 54th Street

 

  —

 

2007

 

 

100.0

%

 

 

5,862

 

 

 

 

 

 

 

 

 

5,862

 

 

 

70.6

%

 

 

%

 

 

%

 

 

70.6

%

 

 

100.0

%

 

 

1,098,019

 

 

 

265.35

 

61 Main Street

 

  —

 

2014

 

 

100.0

%

 

 

3,470

 

 

 

 

 

 

 

 

 

3,470

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

303,798

 

 

 

87.55

 

181 Main Street

 

TD Bank

 

2012

 

 

100.0

%

 

 

11,514

 

 

 

 

 

 

 

 

 

11,514

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

980,044

 

 

 

85.12

 

4401 White Plains Road

 

Walgreens

 

2011

 

 

100.0

%

 

 

 

 

 

12,964

 

 

 

 

 

 

12,964

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

625,000

 

 

 

48.21

 

Bartow Avenue

 

  —

 

2005

 

 

100.0

%

 

 

 

 

 

 

 

 

14,590

 

 

 

14,590

 

 

 

%

 

 

%

 

 

80.0

%

 

 

80.0

%

 

 

80.0

%

 

 

396,697

 

 

 

33.97

 

 

 

 

29

 

 


 

img226721374_16.jpg 

 

Core Portfolio Retail Properties - Detail

Supplemental Report – September 30, 2022

(in thousands)

 

 

239 Greenwich Avenue

 

Watches of Switzerland

 

1998

 

 

75.0

%

 

 

16,621

 

 

 

 

 

 

 

 

 

16,621

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,793,298

 

 

 

107.89

 

252-256 Greenwich Avenue

 

Veronica Beard,
   The RealReal,
   Blue Mercury

 

2014

 

 

100.0

%

 

 

7,986

 

 

 

 

 

 

 

 

 

7,986

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

910,725

 

 

 

114.04

 

2914 Third Avenue

 

Planet Fitness

 

2006

 

 

100.0

%

 

 

 

 

 

21,650

 

 

 

18,953

 

 

 

40,603

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,099,431

 

 

 

27.08

 

868 Broadway

 

Dr. Martens

 

2013

 

 

100.0

%

 

 

2,031

 

 

 

 

 

 

 

 

 

2,031

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

838,855

 

 

 

413.03

 

313-315 Bowery 2

 

John Varvatos

 

2013

 

 

100.0

%

 

 

6,600

 

 

 

 

 

 

 

 

 

6,600

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

527,076

 

 

 

79.86

 

120 West Broadway

 

Citizens Bank

 

2013

 

 

100.0

%

 

 

13,838

 

 

 

 

 

 

 

 

 

13,838

 

 

 

79.8

%

 

 

%

 

 

%

 

 

79.8

%

 

 

100.0

%

 

 

2,089,073

 

 

 

189.25

 

2520 Flatbush Avenue

 

Bob's Disc. Furniture,
   Capital One

 

2014

 

 

100.0

%

 

 

 

 

 

 

 

 

29,114

 

 

 

29,114

 

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,181,175

 

 

 

40.57

 

Williamsburg

 

Sephora, SweetGreen,
   Levain Bakery

 

2022

 

 

100.0

%

 

 

50,842

 

 

 

 

 

 

 

 

 

50,842

 

 

 

100.0

%

 

 

%

 

 

 

 

 

100.0

%

 

 

100.0

%

 

 

5,021,426

 

 

 

98.77

 

991 Madison Avenue

 

Vera Wang,
   Gabriella Hearst

 

2016

 

 

100.0

%

 

 

7,513

 

 

 

 

 

 

 

 

 

7,513

 

 

 

91.1

%

 

 

%

 

 

%

 

 

91.1

%

 

 

91.1

%

 

 

3,007,496

 

 

 

439.24

 

Shops at Grand

 

Stop & Shop (Ahold)

 

2014

 

 

100.0

%

 

 

 

 

 

52,336

 

 

 

47,349

 

 

 

99,685

 

 

 

%

 

 

100.0

%

 

 

87.9

%

 

 

94.2

%

 

 

100.0

%

 

 

3,166,201

 

 

 

33.71

 

Gotham Plaza

 

Bank of America,
   Footlocker, Taco Bell

 

2016

 

 

49.0

%

 

 

 

 

 

 

 

 

25,922

 

 

 

25,922

 

 

 

%

 

 

%

 

 

73.9

%

 

 

73.9

%

 

 

91.6

%

 

 

1,506,196

 

 

 

78.64

 

 

 

 

 

 

 

 

 

 

 

171,154

 

 

 

86,950

 

 

 

135,928

 

 

 

394,032

 

 

 

85.7

%

 

 

100.0

%

 

 

88.6

%

 

 

89.9

%

 

 

96.5

%

 

 

32,899,845

 

 

 

92.92

 

Los Angeles Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8833 Beverly Blvd

 

Luxury Living

 

2022

 

 

100.0

%

 

 

9,757

 

 

 

 

 

 

 

 

 

9,757

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,272,860

 

 

 

130.46

 

Melrose Place Collection

 

The Row, Chloe,
   Oscar de la Renta

 

2019

 

 

100.0

%

 

 

14,000

 

 

 

 

 

 

 

 

 

14,000

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

2,667,090

 

 

 

190.51

 

 

 

 

 

 

 

 

 

 

 

23,757

 

 

 

 

 

 

 

 

 

23,757

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

3,939,950

 

 

 

165.84

 

District of Columbia Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1739-53 & 1801-03
   Connecticut Avenue

 

TD Bank

 

2012

 

 

100.0

%

 

 

20,669

 

 

 

 

 

 

 

 

 

20,669

 

 

 

58.7

%

 

 

%

 

 

%

 

 

58.7

%

 

 

66.7

%

 

 

792,815

 

 

 

65.37

 

14th Street Collection (3 properties)

 

Mitchell Gold and Bob Williams, Verizon

 

2021

 

 

100.0

%

 

 

19,461

 

 

 

 

 

 

 

 

 

19,461

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,394,030

 

 

 

71.63

 

Rhode Island Place
   Shopping Center

 

Ross Dress for Less

 

2012

 

 

100.0

%

 

 

 

 

 

25,134

 

 

 

32,533

 

 

 

57,667

 

 

 

%

 

 

100.0

%

 

 

88.4

%

 

 

93.4

%

 

 

100.0

%

 

 

1,882,009

 

 

 

34.93

 

M Street and Wisconsin Corridor
   (26 Properties)
 3

 

Lululemon, Duxiana,
Rag and Bone,
Reformation, Glossier

 

2011
2016
2019

 

 

24.8

%

 

 

245,289

 

 

 

 

 

 

 

 

 

245,289

 

 

 

74.2

%

 

 

%

 

 

%

 

 

74.2

%

 

 

84.1

%

 

 

12,312,536

 

 

 

67.68

 

 

 

 

 

 

 

 

 

 

 

285,419

 

 

 

25,134

 

 

 

32,533

 

 

 

343,086

 

 

 

74.8

%

 

 

100.0

%

 

 

88.4

%

 

 

77.9

%

 

 

86.6

%

 

 

16,381,390

 

 

 

61.26

 

Boston Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330-340 River Street

 

Whole Foods

 

2012

 

 

100.0

%

 

 

 

 

 

40,800

 

 

 

13,426

 

 

 

54,226

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,320,045

 

 

 

24.34

 

165 Newbury Street

 

Starbucks

 

2016

 

 

100.0

%

 

 

1,050

 

 

 

 

 

 

 

 

 

1,050

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

294,632

 

 

 

280.60

 

 

 

 

 

 

 

 

 

 

 

1,050

 

 

 

40,800

 

 

 

13,426

 

 

 

55,276

 

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,614,677

 

 

 

29.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dallas Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30

 

 


 

img226721374_16.jpg 

 

Core Portfolio Retail Properties - Detail

Supplemental Report – September 30, 2022

(in thousands)

 

 

Henderson Avenue Portfolio (14 properties)

 

Sprouts Market

 

2022

 

 

100.0

%

 

 

90,080

 

 

 

31,635

 

 

 

 

 

 

121,715

 

 

 

86.8

%

 

 

100.0

%

 

 

%

 

 

90.2

%

 

 

93.1

%

 

 

4,115,910

 

 

 

37.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Street and Urban Retail

 

 

 

 

 

 

 

1,181,393

 

 

 

184,519

 

 

 

265,953

 

 

 

1,631,865

 

 

 

84.2

%

 

 

100.0

%

 

 

83.3

%

 

 

85.8

%

 

 

91.0

%

 

$

96,005,614

 

 

$

68.55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Street and Urban Retail

 

 

 

 

 

 

 

982,596

 

 

 

184,519

 

 

 

252,733

 

 

 

1,419,848

 

 

 

86.1

%

 

 

100.0

%

 

 

83.8

%

 

 

87.5

%

 

 

92.0

%

 

$

85,136,707

 

 

$

68.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUBURBAN PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elmwood Park Shopping Center

 

Walgreens, Lidl

 

1998

 

 

100.0

%

 

 

 

 

 

43,531

 

 

 

100,379

 

 

 

143,910

 

 

 

%

 

 

100.0

%

 

 

76.6

%

 

 

83.7

%

 

 

96.9

%

 

 

3,215,942

 

 

 

26.71

 

Marketplace of Absecon

 

Walgreens, Dollar Tree

 

1998

 

 

100.0

%

 

 

 

 

 

46,724

 

 

 

57,832

 

 

 

104,556

 

 

 

%

 

 

100.0

%

 

 

85.9

%

 

 

92.2

%

 

 

92.2

%

 

 

1,442,524

 

 

 

14.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Village Commons
   Shopping Center

 

  —

 

1998

 

 

100.0

%

 

 

 

 

 

 

 

 

87,128

 

 

 

87,128

 

 

 

%

 

 

%

 

 

90.2

%

 

 

90.2

%

 

 

92.1

%

 

 

2,699,755

 

 

 

34.35

 

Branch Plaza

 

LA Fitness,
   The Fresh Market

 

1998

 

 

100.0

%

 

 

 

 

 

76,264

 

 

 

47,081

 

 

 

123,345

 

 

 

%

 

 

100.0

%

 

 

88.4

%

 

 

95.6

%

 

 

98.8

%

 

 

3,173,817

 

 

 

26.92

 

Amboy Center

 

Stop & Shop (Ahold)

 

2005

 

 

100.0

%

 

 

 

 

 

37,266

 

 

 

26,024

 

 

 

63,290

 

 

 

%

 

 

100.0

%

 

 

71.9

%

 

 

88.4

%

 

 

88.4

%

 

 

1,875,858

 

 

 

33.51

 

Crossroads Shopping Center

 

HomeGoods,Pet-
   Smart

 

1998

 

 

49.0

%

 

 

 

 

 

202,727

 

 

 

108,928

 

 

 

311,655

 

 

 

%

 

 

50.3

%

 

 

57.9

%

 

 

53.0

%

 

 

85.3

%

 

 

5,724,365

 

 

 

34.67

 

New Loudon Center

 

Price Chopper,
   Marshalls

 

1993

 

 

100.0

%

 

 

 

 

 

242,058

 

 

 

16,643

 

 

 

258,701

 

 

 

%

 

 

94.8

%

 

 

100.0

%

 

 

95.2

%

 

 

95.2

%

 

 

2,237,910

 

 

 

9.09

 

28 Jericho Turnpike

 

Kohl's

 

2012

 

 

100.0

%

 

 

 

 

 

96,363

 

 

 

 

 

 

96,363

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,996,500

 

 

 

20.72

 

Bedford Green

 

Shop Rite, CVS

 

2014

 

 

100.0

%

 

 

 

 

 

37,981

 

 

 

52,608

 

 

 

90,589

 

 

 

%

 

 

100.0

%

 

 

57.1

%

 

 

75.1

%

 

 

75.1

%

 

 

2,366,064

 

 

 

34.79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Town Line Plaza 4

 

Wal-Mart, Stop
   & Shop (Ahold)

 

1998

 

 

100.0

%

 

 

 

 

 

163,159

 

 

 

42,930

 

 

 

206,089

 

 

 

%

 

 

100.0

%

 

 

94.2

%

 

 

98.8

%

 

 

98.8

%

 

 

1,869,859

 

 

 

17.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Methuen Shopping Center

 

Wal-Mart,
   Market Basket

 

1998

 

 

100.0

%

 

 

 

 

 

120,004

 

 

 

10,017

 

 

 

130,021

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,467,752

 

 

 

11.29

 

Crescent Plaza

 

Home Depot, Shaw's
   (Supervalu)

 

1993

 

 

100.0

%

 

 

 

 

 

156,985

 

 

 

61,163

 

 

 

218,148

 

 

 

%

 

 

100.0

%

 

 

85.7

%

 

 

96.0

%

 

 

96.0

%

 

 

2,066,246

 

 

 

9.87

 

201 Needham Street

 

Michael's

 

2014

 

 

100.0

%

 

 

 

 

 

20,409

 

 

 

 

 

 

20,409

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

646,965

 

 

 

31.70

 

163 Highland Avenue

 

Staples, Petco

 

2015

 

 

100.0

%

 

 

 

 

 

40,505

 

 

 

 

 

 

40,505

 

 

 

%

 

 

100.0

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,490,575

 

 

 

36.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vermont

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Gateway Shopping Center

 

Shaw's (Supervalu)

 

1999

 

 

100.0

%

 

 

 

 

 

73,184

 

 

 

28,290

 

 

 

101,474

 

 

 

%

 

 

100.0

%

 

 

94.9

%

 

 

98.6

%

 

 

98.6

%

 

 

2,205,414

 

 

 

22.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hobson West Plaza

 

Garden Fresh
   Markets

 

1998

 

 

100.0

%

 

 

 

 

 

51,692

 

 

 

47,270

 

 

 

98,962

 

 

 

%

 

 

100.0

%

 

 

97.4

%

 

 

98.7

%

 

 

98.7

%

 

 

1,334,056

 

 

 

13.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indiana

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31

 

 


 

img226721374_16.jpg 

 

Core Portfolio Retail Properties - Detail

Supplemental Report – September 30, 2022

(in thousands)

 

 

Merrillville Plaza

 

Jo-Ann Fabrics,
  TJ Maxx

 

1998

 

 

100.0

%

 

 

 

 

 

123,144

 

 

 

112,782

 

 

 

235,926

 

 

 

%

 

 

82.3

%

 

 

75.1

%

 

 

78.8

%

 

 

88.1

%

 

 

2,707,700

 

 

 

14.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bloomfield Town Square

 

HomeGoods,
   TJ Maxx

 

1998

 

 

100.0

%

 

 

 

 

 

153,332

 

 

 

81,619

 

 

 

234,951

 

 

 

%

 

 

100.0

%

 

 

93.3

%

 

 

97.7

%

 

 

99.4

%

 

 

4,110,310

 

 

 

17.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Town Center and Other
   (2 properties)

 

Lowes, Bed Bath &
   Beyond, Target

 

2003

 

 

100.0

%

 

 

 

 

 

751,455

 

 

 

48,608

 

 

 

800,063

 

 

 

%

 

 

94.2

%

 

 

91.4

%

 

 

94.0

%

 

 

94.0

%

 

 

12,798,543

 

 

 

17.02

 

Market Square Shopping Center

 

Trader Joe's,
   TJ Maxx

 

2003

 

 

100.0

%

 

 

 

 

 

42,850

 

 

 

59,197

 

 

 

102,047

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

3,270,246

 

 

 

32.05

 

Naamans Road

 

  —

 

2006

 

 

100.0

%

 

 

 

 

 

 

 

 

19,850

 

 

 

19,850

 

 

 

%

 

 

%

 

 

63.9

%

 

 

63.9

%

 

 

63.9

%

 

 

698,462

 

 

 

55.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark Plaza

 

Kmart

 

1993

 

 

100.0

%

 

 

 

 

 

104,956

 

 

 

1,900

 

 

 

106,856

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

246,274

 

 

 

2.30

 

Plaza 422

 

Home Depot

 

1993

 

 

100.0

%

 

 

 

 

 

139,968

 

 

 

16,311

 

 

 

156,279

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

909,901

 

 

 

5.82

 

Chestnut Hill

 

  —

 

2006

 

 

100.0

%

 

 

 

 

 

 

 

 

36,492

 

 

 

36,492

 

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

961,735

 

 

 

26.35

 

Abington Towne Center 5

 

Target, TJ Maxx

 

1998

 

 

100.0

%

 

 

 

 

 

184,616

 

 

 

32,255

 

 

 

216,871

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

1,310,553

 

 

 

22.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Suburban Properties

 

 

 

 

 

 

 

 

 

 

2,909,173

 

 

 

1,095,307

 

 

 

4,004,480

 

 

 

%

 

 

93.8

%

 

 

83.5

%

 

 

91.0

%

 

 

94.8

%

 

$

62,827,326

 

 

$

18.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Suburban Properties

 

 

 

 

 

 

 

 

 

 

2,805,782

 

 

 

1,039,754

 

 

 

3,845,536

 

 

 

%

 

 

95.5

%

 

 

84.9

%

 

 

92.6

%

 

 

95.2

%

 

$

59,907,900

 

 

$

18.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core Properties

 

 

 

 

 

 

 

1,181,393

 

 

 

3,093,692

 

 

 

1,361,260

 

 

 

5,636,345

 

 

 

84.2

%

 

 

94.2

%

 

 

83.5

%

 

 

89.5

%

 

 

93.7

%

 

$

158,832,940

 

 

$

32.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Core Properties

 

 

 

 

 

 

 

982,596

 

 

 

2,990,301

 

 

 

1,292,487

 

 

 

5,265,384

 

 

 

86.1

%

 

 

95.7

%

 

 

84.7

%

 

 

91.2

%

 

 

94.3

%

 

$

145,044,607

 

 

$

31.73

 

__________

1.
Excludes properties under development, redevelopment and pre-stabilized, see Development and Redevelopment Activity page of this Supplemental Report. The above occupancy and rent amounts do not include space which is currently leased, other than "leased occupancy," but for which rent payment has not yet commenced.
2.
Represents the annual base rent paid to Acadia pursuant to a master lessee and does not reflect the rent paid by the retail tenants at the property.
3.
Excludes 94,000 square feet of office GLA.
4.
Anchor GLA includes a 97,300 square foot Wal-Mart store which is not owned by the Company. This square footage has been excluded for calculating annualized base rent per square foot.
5.
Anchor GLA includes a 157,616 square foot Target store which is not owned by the Company. This square footage has been excluded for calculating annualized base rent per square foot.

 

 

 

32

 

 


 

 

img226721374_21.jpg 

 

Core Portfolio – Top Tenants 1

Supplemental Report – September 30, 2022

(Pro Rata Basis)

 

 

 

Number of

 

 

Combined

 

 

Percentage of Total

 

Tenant

 

Stores

 

 

GLA

 

 

ABR

 

 

GLA

 

 

ABR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Target

 

 

3

 

 

 

408,895

 

 

$

8,126,134

 

 

 

7.8

%

 

 

5.6

%

Walgreens

 

 

6

 

 

 

95,189

 

 

 

4,197,379

 

 

 

1.8

%

 

 

2.9

%

Bed, Bath, and Beyond 2

 

 

3

 

 

 

172,432

 

 

 

3,942,421

 

 

 

3.3

%

 

 

2.7

%

Royal Ahold 3

 

 

3

 

 

 

155,461

 

 

 

3,475,460

 

 

 

3.0

%

 

 

2.4

%

TJX Companies 4

 

 

8

 

 

 

229,043

 

 

 

2,765,292

 

 

 

4.3

%

 

 

1.9

%

PetSmart, Inc.

 

 

4

 

 

 

76,257

 

 

 

2,760,241

 

 

 

1.4

%

 

 

1.9

%

Verizon

 

 

2

 

 

 

26,054

 

 

 

2,754,366

 

 

 

0.5

%

 

 

1.9

%

Lululemon

 

 

2

 

 

 

7,533

 

 

 

2,547,222

 

 

 

0.1

%

 

 

1.8

%

Trader Joe's

 

 

3

 

 

 

40,862

 

 

 

2,499,318

 

 

 

0.8

%

 

 

1.7

%

Fast Retailing 5

 

 

2

 

 

 

32,013

 

 

 

2,369,223

 

 

 

0.6

%

 

 

1.6

%

Gap 6

 

 

3

 

 

 

44,895

 

 

 

2,191,532

 

 

 

0.9

%

 

 

1.5

%

Albertsons Companies7

 

 

2

 

 

 

123,409

 

 

 

1,980,640

 

 

 

2.3

%

 

 

1.4

%

Bob's Discount Furniture

 

 

2

 

 

 

68,793

 

 

 

1,843,336

 

 

 

1.3

%

 

 

1.3

%

Tapestry8

 

 

2

 

 

 

4,250

 

 

 

1,696,218

 

 

 

0.1

%

 

 

1.2

%

Watches of Switzerland9

 

 

2

 

 

 

13,863

 

 

 

1,624,974

 

 

 

0.3

%

 

 

1.1

%

Ulta Salon Cosmetic & Fragrance

 

 

3

 

 

 

31,497

 

 

 

1,550,757

 

 

 

0.6

%

 

 

1.1

%

Dick's Sporting Goods, Inc

 

 

2

 

 

 

98,805

 

 

 

1,519,874

 

 

 

1.9

%

 

 

1.0

%

Citibank

 

 

4

 

 

 

16,160

 

 

 

1,337,924

 

 

 

0.3

%

 

 

0.9

%

The Home Depot

 

 

2

 

 

 

187,914

 

 

 

1,307,040

 

 

 

3.6

%

 

 

0.9

%

Michael's

 

 

2

 

 

 

45,285

 

 

 

1,219,113

 

 

 

0.9

%

 

 

0.8

%

TOTAL

 

 

60

 

 

 

1,878,610

 

 

$

51,708,464

 

 

 

35.8

%

 

 

35.6

%

__________

1.
Does not include tenants that operate at only one Acadia Core location
2.
Bed Bath and Beyond (2 locations), Christmas Tree Shops (1 location)
3.
Stop and Shop (3 locations)
4.
TJ Maxx (5 locations), HomeGoods (2 locations), Marshalls (1 location)
5.
Uniqlo (1 location), Theory (1 location)
6.
Old Navy (2 locations), Banana Republic (1 location)
7.
Shaw’s (2 locations)
8.
Kate Spade (2 locations)
9.
Grand Seiko (1 location), Betteridge Jewelers (1 location)

 

 

 

33

 

 


 

 

img226721374_22.jpg 

 

Core Portfolio – Lease Expirations

Supplemental Report – September 30, 2022

(Pro Rata Basis)

 

 

 

Street Tenants

 

 

Anchor Tenants

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

 

 

GLA

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

M to M 1

 

 

1

 

 

 

1,600

 

 

 

0.2

%

 

$

22.50

 

 

 

%

 

 

 

 

 

 

 

 

%

 

$

 

 

 

%

 2022

 

 

2

 

 

 

2,243

 

 

 

0.3

%

 

 

38.34

 

 

 

0.1

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

%

 2023

 

 

21

 

 

 

104,147

 

 

 

12.3

%

 

 

81.36

 

 

 

11.7

%

 

 

3

 

 

 

95,734

 

 

 

3.7

%

 

 

15.63

 

 

 

3.8

%

 2024

 

 

20

 

 

 

75,712

 

 

 

8.9

%

 

 

87.53

 

 

 

9.2

%

 

 

14

 

 

 

523,842

 

 

 

20.1

%

 

 

14.45

 

 

 

19.4

%

 2025

 

 

27

 

 

 

119,572

 

 

 

14.1

%

 

 

97.88

 

 

 

16.2

%

 

 

10

 

 

 

391,435

 

 

 

15.0

%

 

 

19.63

 

 

 

19.7

%

 2026

 

 

26

 

 

 

73,178

 

 

 

8.6

%

 

 

137.67

 

 

 

14.0

%

 

 

10

 

 

 

444,889

 

 

 

17.1

%

 

 

10.93

 

 

 

12.4

%

 2027

 

 

14

 

 

 

26,074

 

 

 

3.1

%

 

 

143.02

 

 

 

5.2

%

 

 

2

 

 

 

74,188

 

 

 

2.8

%

 

 

15.37

 

 

 

2.9

%

 2028

 

 

14

 

 

 

64,966

 

 

 

7.7

%

 

 

127.14

 

 

 

11.4

%

 

 

9

 

 

 

513,514

 

 

 

19.7

%

 

 

11.57

 

 

 

15.2

%

 2029

 

 

16

 

 

 

47,879

 

 

 

5.7

%

 

 

80.61

 

 

 

5.3

%

 

 

5

 

 

 

182,205

 

 

 

7.0

%

 

 

16.04

 

 

 

7.5

%

 2030

 

 

8

 

 

 

63,747

 

 

 

7.5

%

 

 

60.73

 

 

 

5.4

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

%

 2031

 

 

7

 

 

 

41,177

 

 

 

4.9

%

 

 

68.76

 

 

 

3.9

%

 

 

2

 

 

 

50,566

 

 

 

1.9

%

 

 

13.94

 

 

 

1.8

%

Thereafter

 

 

21

 

 

 

226,025

 

 

 

26.7

%

 

 

55.96

 

 

 

17.6

%

 

 

8

 

 

 

331,419

 

 

 

12.7

%

 

 

20.48

 

 

 

17.3

%

Total

 

 

177

 

 

 

846,320

 

 

 

100.0

%

 

$

85.31

 

 

 

100.0

%

 

 

63

 

 

 

2,607,792

 

 

 

100.0

%

 

$

14.94

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

 

 

 

 

Total Vacant

 

 

 

136,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

127,593

 

 

 

 

 

 

 

 

 

 

Total Square Feet

 

 

 

982,596

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,990,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shop Tenants

 

 

Total Tenants

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

 

 

GLA

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

M to M 1

 

 

1

 

 

 

1,400

 

 

 

0.1

%

 

$

24.40

 

 

 

0.1

%

 

 

2

 

 

 

3,000

 

 

 

0.1

%

 

$

23.39

 

 

 

0.0

%

 2022

 

 

4

 

 

 

13,658

 

 

 

1.2

%

 

 

29.55

 

 

 

1.2

%

 

 

6

 

 

 

15,901

 

 

 

0.3

%

 

 

30.79

 

 

 

0.3

%

 2023

 

 

39

 

 

 

127,151

 

 

 

11.6

%

 

 

29.78

 

 

 

11.2

%

 

 

63

 

 

 

327,032

 

 

 

7.2

%

 

 

42.06

 

 

 

9.5

%

 2024

 

 

33

 

 

 

144,346

 

 

 

13.2

%

 

 

25.22

 

 

 

10.8

%

 

 

67

 

 

 

743,900

 

 

 

16.4

%

 

 

23.97

 

 

 

12.3

%

 2025

 

 

34

 

 

 

115,867

 

 

 

10.6

%

 

 

28.41

 

 

 

9.8

%

 

 

71

 

 

 

626,874

 

 

 

13.8

%

 

 

36.18

 

 

 

15.6

%

 2026

 

 

36

 

 

 

137,392

 

 

 

12.6

%

 

 

25.38

 

 

 

10.3

%

 

 

72

 

 

 

655,459

 

 

 

14.4

%

 

 

28.11

 

 

 

12.7

%

 2027

 

 

36

 

 

 

129,839

 

 

 

11.9

%

 

 

35.56

 

 

 

13.7

%

 

 

52

 

 

 

230,101

 

 

 

5.1

%

 

 

41.22

 

 

 

6.5

%

 2028

 

 

23

 

 

 

106,276

 

 

 

9.7

%

 

 

37.52

 

 

 

11.8

%

 

 

46

 

 

 

684,756

 

 

 

15.1

%

 

 

26.56

 

 

 

12.5

%

 2029

 

 

15

 

 

 

44,239

 

 

 

4.0

%

 

 

29.76

 

 

 

3.9

%

 

 

36

 

 

 

274,323

 

 

 

6.0

%

 

 

29.52

 

 

 

5.6

%

 2030

 

 

12

 

 

 

35,348

 

 

 

3.2

%

 

 

34.04

 

 

 

3.6

%

 

 

20

 

 

 

99,095

 

 

 

2.2

%

 

 

51.21

 

 

 

3.5

%

 2031

 

 

17

 

 

 

86,236

 

 

 

7.9

%

 

 

28.82

 

 

 

7.4

%

 

 

26

 

 

 

177,979

 

 

 

3.9

%

 

 

33.83

 

 

 

4.2

%

Thereafter

 

 

36

 

 

 

152,844

 

 

 

14.0

%

 

 

35.90

 

 

 

16.2

%

 

 

65

 

 

 

710,288

 

 

 

15.5

%

 

 

35.09

 

 

 

17.3

%

Total

 

 

286

 

 

 

1,094,596

 

 

 

100.0

%

 

$

30.82

 

 

 

100.0

%

 

 

526

 

 

 

4,548,708

 

 

 

100.0

%

 

$

31.73

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

 

 

 

 

Total Vacant

 

 

 

197,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

461,760

 

 

 

 

 

 

 

 

 

 

Total Square Feet

 

 

 

1,292,487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,265,384

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_________

 

1. Leases currently under month to month or in process of renewal

 

 

 

34

 

 


 

 

img226721374_23.jpg 

 

Core Portfolio – New and Renewal Rent Spreads 1

Supplemental Report – September 30, 2022

 

 

 

 

Quarter Ended

 

 

Year to Date

 

 

 

March 31, 2022

 

 

June 30, 2022

 

 

September 30, 2022

 

 

September 30, 2022

 

 

 

GAAP 2

 

 

Cash 3

 

 

GAAP 2

 

 

Cash 3

 

 

GAAP 2

 

 

Cash 3

 

 

GAAP 2

 

 

Cash 3

 

New Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of new leases executed

 

 

4

 

 

 

4

 

 

 

2

 

 

 

2

 

 

 

3

 

 

 

3

 

 

 

9

 

 

 

9

 

GLA

 

 

12,970

 

 

 

12,970

 

 

 

11,000

 

 

 

11,000

 

 

 

4,544

 

 

 

4,544

 

 

 

28,514

 

 

 

28,514

 

New base rent

 

$

37.83

 

 

$

34.10

 

 

$

113.70

 

 

$

99.38

 

 

$

78.62

 

 

$

70.12

 

 

$

73.60

 

 

$

65.02

 

Previous base rent

 

$

34.75

 

 

$

35.01

 

 

$

98.17

 

 

$

99.15

 

 

$

60.47

 

 

$

62.72

 

 

$

63.31

 

 

$

64.17

 

Average cost per square foot

 

$

42.51

 

 

$

42.51

 

 

$

161.05

 

 

$

161.05

 

 

$

63.39

 

 

$

63.39

 

 

$

91.57

 

 

$

91.57

 

Weighted Average Lease Term (years)

 

 

12.0

 

 

 

12.0

 

 

 

11.8

 

 

 

11.8

 

 

 

10.0

 

 

 

10.0

 

 

 

11.6

 

 

 

11.6

 

Percentage growth in base rent

 

 

8.9

%

 

 

(2.6

)%

 

 

15.8

%

 

 

0.2

%

 

 

30.0

%

 

 

11.8

%

 

 

16.3

%

 

 

1.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewal Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of renewal leases executed

 

 

21

 

 

 

21

 

 

 

12

 

 

 

12

 

 

 

17

 

 

 

17

 

 

 

50

 

 

 

50

 

GLA

 

 

284,858

 

 

 

284,858

 

 

 

71,026

 

 

 

71,026

 

 

 

176,463

 

 

 

176,463

 

 

 

532,347

 

 

 

532,347

 

New base rent

 

$

32.60

 

 

$

32.29

 

 

$

45.44

 

 

$

44.21

 

 

$

38.88

 

 

$

37.18

 

 

$

36.39

 

 

$

35.50

 

Expiring base rent

 

$

29.45

 

 

$

29.81

 

 

$

39.43

 

 

$

41.79

 

 

$

30.56

 

 

$

30.56

 

 

$

31.15

 

 

$

31.66

 

Average cost per square foot

 

$

21.29

 

 

$

21.29

 

 

$

6.34

 

 

$

6.34

 

 

$

6.89

 

 

$

6.89

 

 

$

14.52

 

 

$

14.52

 

Weighted Average Lease Term (years)

 

 

5.8

 

 

 

5.8

 

 

 

5.1

 

 

 

5.1

 

 

 

4.6

 

 

 

4.6

 

 

 

5.3

 

 

 

5.3

 

Percentage growth in base rent

 

 

10.7

%

 

 

8.3

%

 

 

15.2

%

 

 

5.8

%

 

 

27.2

%

 

 

21.7

%

 

 

16.8

%

 

 

12.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New and Renewal Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of new and renewal leases executed

 

 

25

 

 

 

25

 

 

 

14

 

 

 

14

 

 

 

20

 

 

 

20

 

 

 

59

 

 

 

59

 

GLA commencing

 

 

297,828

 

 

 

297,828

 

 

 

82,026

 

 

 

82,026

 

 

 

181,007

 

 

 

181,007

 

 

 

560,861

 

 

 

560,861

 

New base rent

 

$

32.83

 

 

$

32.37

 

 

$

54.59

 

 

$

51.61

 

 

$

39.88

 

 

$

38.01

 

 

$

38.28

 

 

$

37.00

 

Expiring base rent

 

$

29.68

 

 

$

30.04

 

 

$

47.31

 

 

$

49.48

 

 

$

31.31

 

 

$

31.37

 

 

$

32.79

 

 

$

33.31

 

Average cost per square foot

 

$

22.21

 

 

$

22.21

 

 

$

27.09

 

 

$

27.09

 

 

$

8.31

 

 

$

8.31

 

 

$

18.44

 

 

$

18.44

 

Weighted Average Lease Term (years)

 

 

6.1

 

 

 

6.1

 

 

 

6.0

 

 

 

6.0

 

 

 

4.7

 

 

 

4.7

 

 

 

5.6

 

 

 

5.6

 

Percentage growth in base rent

 

 

10.6

%

 

 

7.8

%

 

 

15.4

%

 

 

4.3

%

 

 

27.4

%

 

 

21.2

%

 

 

16.8

%

 

 

11.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

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

 

 

 

 

 

35

 

 


 

 

img226721374_24.jpg 

 

Core Portfolio – Capital Expenditures

Supplemental Report – September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Year to Date

 

 

 

March 31,
 2022

 

 

June 30,
2022

 

 

September 30, 2022

 

 

September 30, 2022

 

 

December 31, 2021

 

Leasing Commissions

 

$

1,053

 

 

$

1,057

 

 

$

811

 

 

$

2,921

 

 

$

2,360

 

Tenant Improvements

 

 

3,403

 

 

 

2,250

 

 

 

4,709

 

 

 

10,362

 

 

 

10,059

 

Maintenance Capital Expenditures

 

 

638

 

 

 

2,049

 

 

 

1,993

 

 

 

4,680

 

 

 

4,060

 

Total Capital Expenditures

 

$

5,094

 

 

$

5,356

 

 

$

7,513

 

 

$

17,963

 

 

$

16,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36

 

 


 

 

img226721374_25.jpg 

 

Fund Overview

Supplemental Report – September 30, 2022

 

 

I. KEY METRICS

 

Fund I

 

Fund II

 

Fund III

 

Fund IV

 

Fund V

 

Total

General Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vintage

 

 

Sep-2001

 

 

Jun-2004

 

 

May-2007

 

 

May-2012

 

 

Aug-2016

 

 

 

Fund Size

 

$

 

90.0

 

 Million

 

$

 

472.0

 

 Million 2

 

$

 

502.5

 

 Million

 

$

 

540.6

 

 Million

 

$

 

520.0

 

 Million

 

$

 

2,125.1

 

 Million

Acadia's Commitment

 

$

 

20.0

 

 Million

 

$

 

291.2

 

 Million

 

$

 

123.3

 

 Million

 

$

 

125.0

 

 Million

 

$

 

104.5

 

 Million

 

$

 

664.0

 

 Million

Acadia's Pro Rata Share

 

 

 

22.2

 

%

 

 

 

 

61.7

 

% 2

 

 

 

 

24.5

 

%

 

 

 

 

23.1

 

%

 

 

 

 

20.1

 

%

 

 

 

 

31.2

 

%

 

Acadia's Promoted Share 1

 

 

 

37.8

 

%

 

 

 

 

69.4

 

%

 

 

 

 

39.6

 

%

 

 

 

 

38.5

 

%

 

 

 

 

36.1

 

%

 

 

 

 

45.0

 

%

 

Preferred Return

 

 

 

9.0

 

%

 

 

 

 

8.0

 

%

 

 

 

 

6.0

 

%

 

 

 

 

6.0

 

%

 

 

 

 

6.0

 

%

 

 

 

6.4

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-Quarter, Fund-Level Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Contributions 2

 

$

 

86.6

 

 Million

 

$

 

557.3

 

 Million

 

$

 

448.1

 

 Million

 

$

 

488.1

 

 Million

 

$

 

347.9

 

 Million

 

$

 

1,928.1

 

 Million

Cumulative Net Distributions 3

 

$

 

195.4

 

 Million

 

$

 

172.5

 

 Million

 

$

 

603.5

 

 Million

 

$

 

221.4

 

 Million

 

$

 

79.6

 

 Million

 

$

 

1,272.3

 

 Million

Net Distributions/Contributions

 

 

 

225.6

 

%

 

 

 

 

31.0

 

%

 

 

 

 

134.7

 

%

 

 

 

 

45.3

 

%

 

 

 

 

22.9

 

%

 

 

 

 

66.0

 

%

 

Unfunded Commitment 4

 

$

 

0.0

 

 Million

 

$

 

0.0

 

 Million

 

$

 

1.9

 

 Million

 

$

 

41.9

 

 Million

 

$

 

172.1

 

 Million

 

$

 

215.8

 

 Million

Acquisition Dry Powder 5

 

 

N/A

 

 

 

 

 

N/A

 

 

 

 

 

N/A

 

 

 

 

 

N/A

 

 

 

 

$

 

104.0

 

 Million

 

$

 

104.0

 

 Million

Investment Period Closes

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Aug-2023

 

 

 

 

 

 

 

 

 

Currently in a Promote Position? (Yes/No)

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

II. FEES & PRIORITY DISTRIBUTIONS EARNED BY ACADIA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Type:

 

 

Applicable to

 

 

Description

Asset Management 6

 

 

Fund I & II

 

 

0.75% in 2022, 0% in 2023

Asset Management

 

 

Fund III

 

 

Currently 0%

Asset Management 6

 

 

Fund IV

 

 

1.5% of Implied Capital during the investment period; 1.25% of Implied Capital post-investment period

Asset Management 7

 

 

Fund V

 

 

1.5% of Implied Capital for Year 1-4 of the investment period; 1.5% of Allocated Capital Commitments for Year 5 of the investment period (August 26, 2020-August 25, 2021); 1.0% of Allocated Capital Commitments for Year 6-7 of the investment period (August 26, 2021-August 25, 2023); 1.25% of Implied Capital post-investment period

Property Management

 

 

All funds

 

 

4.0% of gross property revenues

Leasing

 

 

All funds

 

 

Market-rate leasing commissions

Construction/Project Management

 

 

All funds

 

 

Market-rate fees

Development

 

 

Fund III, IV & V

 

 

3.0% of total project costs

 

 

 

 

37

 

 


 

 

img226721374_25.jpg 

 

Fund Overview

Supplemental Report – September 30, 2022

 

_________

1.
Acadia's "Promoted Share" reflects Acadia's share of fund profits once all partners (including Acadia) have received a return of their cumulative contributions plus their cumulative preferred return. Acadia's Promoted Share equals a 20% promote plus Acadia's pro rata share of the remaining 80%.
2.
With regard to Fund II, the additional contributions over original Fund Size reflects prior-period distributions that were re-contributed to the Fund during 2016, 2020, 2021 and 2022 to fund the on-going redevelopment of existing Fund II investments. The $472 million reflects an incremental $172 million of capital contributed in connection with the City Point recapitalization. Fund II contains two remaining investments - City Point and Albertsons, the latter of which is held in a parallel vehicle. During the second quarter 2022, the Company increased its ownership in Fund II and Mervyn's II from 28% to 40%. Additionally, during the third quarter 2022, the Company increased its ownership in Fund II from 40% to 61.7%; its ownership in Albertsons remains at 40%.
3.
Net of fees and promote. Fund I has made its final distribution and was fully liquidated in 2018.
4.
Unfunded Commitments are set aside to complete leasing and development at existing fund investments and to make new Fund V investments. The Unfunded Commitment will not equal Fund Size less Cumulative Contributions in those instances where certain fund distributions have been marked as recallable or where the fund has released commitments due to, among other reasons, the closing of the fund's investment period or accelerated asset sales.
5.
Unfunded Commitments available to deploy into new unidentified investments.
6.
Implied Capital is Fund Size less capital attributed to sold investments or released. Post-investment period, Fund IV Implied Capital also excludes $41.9 million of general reserves.
7.
Implied Capital is Fund Size less capital attributed to sold investments or released. Allocated Capital Commitments are computed as the Fund Size less Acquisition Dry Powder.

 

 

38

 

 


 

img226721374_26.jpg 

 

Fund Portfolio Retail Properties – Detail 1

Supplemental Report – September 30, 2022

 

 

 

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

Property

 

Key Tenants

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund II Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Point 2

 

Target, Basis Schools,
Alamo Drafthouse

 

2007

 

 

94.2

%

 

 

 

 

 

332,404

 

 

 

208,666

 

 

 

541,070

 

 

 

%

 

 

68.1

%

 

 

25.5

%

 

 

51.7

%

 

 

82.0

%

 

$

10,450,369

 

 

$

37.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund II

 

 

 

 

 

 

 

 

 

 

 

 

332,404

 

 

 

208,666

 

 

 

541,070

 

 

 

%

 

 

68.1

%

 

 

25.5

%

 

 

51.7

%

 

 

82.0

%

 

$

10,450,369

 

 

$

37.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund III Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

640 Broadway

 

Swatch

 

2012

 

 

100.0

%

 

 

4,637

 

 

 

 

 

 

 

 

 

4,637

 

 

 

91.6

%

 

 

%

 

 

%

 

 

91.6

%

 

 

91.6

%

 

$

1,075,151

 

 

$

253.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund III

 

 

 

 

 

 

 

 

 

4,637

 

 

 

 

 

 

 

 

 

4,637

 

 

 

91.6

%

 

 

%

 

 

%

 

 

91.6

%

 

 

91.6

%

 

$

1,075,151

 

 

$

253.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801 Madison Avenue

 

 

2015

 

 

100.0

%

 

 

2,522

 

 

 

 

 

 

 

 

 

2,522

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

$

 

 

$

 

210 Bowery

 

 

2012

 

 

100.0

%

 

 

2,538

 

 

 

 

 

 

 

 

 

2,538

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

27 East 61st Street

 

 

2014

 

 

100.0

%

 

 

4,177

 

 

 

 

 

 

 

 

 

4,177

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

17 East 71st Street

 

The Row

 

2014

 

 

100.0

%

 

 

8,432

 

 

 

 

 

 

 

 

 

8,432

 

 

 

82.2

%

 

 

%

 

 

%

 

 

82.2

%

 

 

82.2

%

 

 

1,878,913

 

 

 

271.05

 

1035 Third Avenue 3

 

 

2015

 

 

100.0

%

 

 

7,634

 

 

 

 

 

 

 

 

 

7,634

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,265,746

 

 

 

165.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus Plaza

 

Ashley Furniture, Marshalls

 

2013

 

 

50.0

%

 

 

 

 

 

87,539

 

 

 

65,955

 

 

 

153,494

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

3,233,834

 

 

 

21.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BOSTON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurants at Fort Point

 

 

2016

 

 

100.0

%

 

 

15,711

 

 

 

 

 

 

 

 

 

15,711

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,050,946

 

 

 

66.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rhode Island

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650 Bald Hill Road

 

Dick's Sporting Goods,
Burlington Coat Factory

 

2015

 

 

90.0

%

 

 

 

 

 

55,000

 

 

 

105,448

 

 

 

160,448

 

 

 

%

 

 

100.0

%

 

 

77.7

%

 

 

85.4

%

 

 

85.4

%

 

 

2,052,672

 

 

 

14.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MID-ATLANTIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virginia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Promenade at Manassas

 

Home Depot

 

2013

 

 

98.6

%

 

 

 

 

 

209,356

 

 

 

71,404

 

 

 

280,760

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

3,710,514

 

 

 

13.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eden Square

 

Giant Food, LA Fitness

 

2014

 

 

98.6

%

 

 

 

 

 

116,003

 

 

 

113,933

 

 

 

229,936

 

 

 

%

 

 

100.0

%

 

 

78.4

%

 

 

89.3

%

 

 

92.7

%

 

 

3,246,996

 

 

 

15.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39

 

 


 

img226721374_26.jpg 

 

Fund Portfolio Retail Properties – Detail 1

Supplemental Report – September 30, 2022

 

 

Broughton Street Portfolio
   (13 properties)

 

H&M, Lululemon,
Kendra Scott, Starbucks

 

2014

 

 

100.0

%

 

 

95,201

 

 

 

 

 

 

 

 

 

95,201

 

 

 

87.7

%

 

 

%

 

 

%

 

 

87.7

%

 

 

95.4

%

 

 

2,970,279

 

 

 

35.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

Property

 

Key Tenants

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

146 Geary Street

 

 

2015

 

 

100.0

%

 

 

10,151

 

 

 

 

 

 

 

 

 

10,151

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

Union and Fillmore
Collection (3 properties)

 

Eileen Fisher, Bonobos

 

2015

 

 

90.0

%

 

 

7,148

 

 

 

 

 

 

 

 

 

7,148

 

 

 

77.9

%

 

 

%

 

 

%

 

 

77.9

%

 

 

77.9

%

 

 

636,247

 

 

 

114.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund IV

 

 

 

 

 

 

 

 

 

153,514

 

 

 

467,898

 

 

 

356,740

 

 

 

978,152

 

 

 

77.8

%

 

 

100.0

%

 

 

86.5

%

 

 

91.6

%

 

 

93.1

%

 

$

20,046,147

 

 

$

22.38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Mexico

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plaza Santa Fe

 

TJ Maxx, Best Buy,
Ross Dress for Less

 

2017

 

 

100.0

%

 

 

 

 

 

153,983

 

 

 

70,169

 

 

 

224,152

 

 

 

%

 

 

100.0

%

 

 

91.5

%

 

 

97.3

%

 

 

97.3

%

 

$

3,988,358

 

 

$

18.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Ridge Plaza

 

Kirkland's, Office Depot

 

2022

 

 

90.0

%

 

 

 

 

 

 

 

 

211,183

 

 

 

211,183

 

 

 

%

 

 

%

 

 

84.7

%

 

 

84.7

%

 

 

85.3

%

 

 

3,746,487

 

 

 

20.96

 

La Frontera Plaza

 

Kohl's, Hobby Lobby

 

2022

 

 

90.0

%

 

 

 

 

 

203,500

 

 

 

330,930

 

 

 

534,430

 

 

 

%

 

 

100.0

%

 

 

81.8

%

 

 

88.7

%

 

 

92.8

%

 

 

6,519,161

 

 

 

13.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MIDWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Towne Center

 

Kohl's, Jo-Ann's, DSW

 

2017

 

 

100.0

%

 

 

 

 

 

145,389

 

 

 

45,141

 

 

 

190,530

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

2,344,851

 

 

 

12.31

 

Fairlane Green

 

TJ Maxx, Michaels

 

2017

 

 

100.0

%

 

 

 

 

 

109,952

 

 

 

160,235

 

 

 

270,187

 

 

 

%

 

 

74.5

%

 

 

91.9

%

 

 

84.8

%

 

 

95.2

%

 

 

4,672,366

 

 

 

20.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frederick County (2 properties)

 

Kohl's, Best Buy,
Ross Dress for Less

 

2019

 

 

90.0

%

 

 

 

 

 

251,988

 

 

 

278,828

 

 

 

530,816

 

 

 

%

 

 

100.0

%

 

 

75.2

%

 

 

87.0

%

 

 

90.6

%

 

 

6,775,898

 

 

 

14.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tri-City Plaza

 

TJ Maxx, HomeGoods, ShopRite

 

2019

 

 

90.0

%

 

 

 

 

 

129,940

 

 

 

172,948

 

 

 

302,888

 

 

 

%

 

 

100.0

%

 

 

79.9

%

 

 

88.5

%

 

 

91.5

%

 

 

3,810,683

 

 

 

14.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstate

 

ShopRite, Best Buy, DSW, PetSmart

 

2021

 

 

100.0

%

 

 

 

 

 

253,779

 

 

 

131,337

 

 

 

385,116

 

 

 

%

 

 

90.5

%

 

 

70.8

%

 

 

83.8

%

 

 

86.2

%

 

 

6,220,936

 

 

 

19.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shoppes at South Hills

 

ShopRite, At Home, Ashley Furniture

 

2022

 

 

90.0

%

 

 

 

 

 

416,804

 

 

 

95,414

 

 

 

512,218

 

 

 

%

 

 

80.7

%

 

 

46.2

%

 

 

74.3

%

 

 

74.3

%

 

 

4,375,401

 

 

 

11.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40

 

 


 

img226721374_26.jpg 

 

Fund Portfolio Retail Properties – Detail 1

Supplemental Report – September 30, 2022

 

 

Monroe Marketplace

 

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

 

2021

 

 

100.0

%

 

 

 

 

 

263,376

 

 

 

108,276

 

 

 

371,652

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

4,231,262

 

 

 

11.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rhode Island

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lincoln Commons

 

Stop and Shop, Marshalls,
HomeGoods

 

2019

 

 

100.0

%

 

 

 

 

 

194,470

 

 

 

267,551

 

 

 

462,021

 

 

 

%

 

 

100.0

%

 

 

79.3

%

 

 

88.0

%

 

 

88.0

%

 

 

5,457,042

 

 

 

13.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virginia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landstown Commons

 

Best Buy, Burlington Coat Factory,
Ross Dress for Less

 

2019

 

 

100.0

%

 

 

 

 

 

87,883

 

 

 

298,532

 

 

 

386,415

 

 

 

%

 

 

100.0

%

 

 

87.2

%

 

 

90.1

%

 

 

91.0

%

 

 

7,449,844

 

 

 

21.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

Property

 

Key Tenants

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Palm Coast Landing

 

TJ Maxx, PetSmart,
Ross Dress for Less

 

2019

 

 

100.0

%

 

 

 

 

 

73,241

 

 

 

98,558

 

 

 

171,799

 

 

 

%

 

 

100.0

%

 

 

94.6

%

 

 

96.9

%

 

 

96.9

%

 

 

3,426,590

 

 

 

20.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hickory Ridge

 

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

 

2017

 

 

100.0

%

 

 

 

 

 

266,584

 

 

 

113,981

 

 

 

380,565

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

4,728,944

 

 

 

12.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alabama

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trussville Promenade

 

Wal-Mart, Regal Cinemas

 

2018

 

 

100.0

%

 

 

 

 

 

366,010

 

 

 

97,671

 

 

 

463,681

 

 

 

%

 

 

100.0

%

 

 

72.3

%

 

 

94.2

%

 

 

95.6

%

 

 

4,447,125

 

 

 

10.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canton Marketplace

 

Dick's Sporting Goods, TJ Maxx, Best Buy

 

2021

 

 

100.0

%

 

 

 

 

 

132,569

 

 

 

219,409

 

 

 

351,978

 

 

 

%

 

 

100.0

%

 

 

83.6

%

 

 

89.8

%

 

 

92.0

%

 

 

5,462,290

 

 

 

17.29

 

Hiram Pavilion

 

Kohl's, HomeGoods

 

2018

 

 

100.0

%

 

 

 

 

 

209,423

 

 

 

153,252

 

 

 

362,675

 

 

 

%

 

 

100.0

%

 

 

98.6

%

 

 

99.4

%

 

 

99.4

%

 

 

4,559,438

 

 

 

12.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elk Grove Commons

 

Kohl's, HomeGoods

 

2018

 

 

100.0

%

 

 

 

 

 

132,489

 

 

 

109,589

 

 

 

242,078

 

 

 

%

 

 

100.0

%

 

 

93.4

%

 

 

97.0

%

 

 

99.1

%

 

 

5,069,120

 

 

 

21.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utah

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Family Center at Riverdale

 

Target, Sportman's
Warehouse

 

2019

 

 

89.4

%

 

 

 

 

 

256,673

 

 

 

115,802

 

 

 

372,475

 

 

 

%

 

 

80.5

%

 

 

97.7

%

 

 

85.9

%

 

 

97.9

%

 

 

3,352,616

 

 

 

10.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund V

 

 

 

 

 

 

 

 

 

 

 

 

3,648,053

 

 

 

3,078,806

 

 

 

6,726,859

 

 

 

%

 

 

95.0

%

 

 

84.4

%

 

 

90.2

%

 

 

92.5

%

 

$

90,638,412

 

 

$

14.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FUND PROPERTIES

 

 

 

158,151

 

 

 

4,448,355

 

 

 

3,644,212

 

 

 

8,250,718

 

 

 

78.2

%

 

 

93.5

%

 

 

81.3

%

 

 

87.8

%

 

 

91.9

%

 

$

122,210,079

 

 

$

16.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share of Total Fund Properties

 

 

 

36,433

 

 

 

996,727

 

 

 

787,698

 

 

 

1,820,858

 

 

 

78.2

%

 

 

90.4

%

 

 

75.6

%

 

 

83.8

%

 

 

90.8

%

 

$

28,154,491

 

 

$

18.46

 

__________

1.
Excludes properties under development, see Development and Redevelopment Activity page of this Supplemental Report. The above occupancy and rent amounts do not include space which is currently leased, other than "leased occupancy," but for which rent payment has not yet commenced. Residential and office GLA is excluded.
2.
In place occupancy excludes short-term percentage rent.
3.
Property also includes 12,371 sf of 2nd floor office space and 29,760 sf parking garage (131 spaces).

 

 

 

41

 

 


 

 

 

img226721374_27.jpg 

 

Fund Lease Expirations

Supplemental Report – September 30, 2022

(Pro Rata Basis)

 

 

 

FUND II

 

 

 

 

 

 

 

 

FUND III

 

 

 

 

 

 

 

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

 2022

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 2023

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

159

 

 

 

15.3

%

 

 

64,320

 

 

 

404.53

 

 

 

24.4

%

 2024

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 2025

 

 

1

 

 

 

1,426

 

 

 

0.9

%

 

 

155,105

 

 

 

108.77

 

 

 

2.6

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 2026

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 2027

 

 

3

 

 

 

15,294

 

 

 

9.4

%

 

 

1,139,686

 

 

 

74.52

 

 

 

18.8

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 2028

 

 

1

 

 

 

552

 

 

 

0.3

%

 

 

107,630

 

 

 

194.98

 

 

 

1.8

%

 

 

1

 

 

 

306

 

 

 

29.4

%

 

 

72,073

 

 

 

235.53

 

 

 

27.4

%

 2029

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 2030

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

177

 

 

 

17.0

%

 

 

40,854

 

 

 

230.81

 

 

 

15.5

%

 2031

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

226

 

 

 

21.7

%

 

 

53,825

 

 

 

238.16

 

 

 

20.4

%

Thereafter

 

 

6

 

 

 

145,261

 

 

 

89.4

%

 

 

4,669,244

 

 

 

32.14

 

 

 

76.8

%

 

 

1

 

 

 

173

 

 

 

16.6

%

 

 

32,340

 

 

 

186.94

 

 

 

12.3

%

Total

 

 

11

 

 

 

162,533

 

 

 

100.0

%

 

$

6,071,665

 

 

$

37.36

 

 

 

100.0

%

 

 

5

 

 

 

1,041

 

 

 

100.0

%

 

$

263,412

 

 

$

253.15

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

151,829

 

 

Total Vacant

 

 

 

 

 

 

 

 

 

 

 

 

95

 

 

Total Vacant

 

 

 

 

 

 

 

 

 

 

 

 

 

314,362

 

 

Total Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

1,136

 

 

Total Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND IV

 

 

 

 

 

 

 

 

FUND V

 

 

 

 

 

 

 

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

 

 

11

 

 

 

4,106

 

 

 

0.3

%

 

$

88,860

 

 

$

21.64

 

 

 

0.5

%

 2022

 

 

1

 

 

 

867

 

 

 

0.5

%

 

 

13,141

 

 

 

15.16

 

 

 

0.3

%

 

 

10

 

 

 

8,604

 

 

 

0.7

%

 

 

174,446

 

 

 

20.27

 

 

 

1.0

%

 2023

 

 

7

 

 

 

2,381

 

 

 

1.3

%

 

 

92,593

 

 

 

38.89

 

 

 

2.2

%

 

 

60

 

 

 

75,469

 

 

 

6.4

%

 

 

1,361,543

 

 

 

18.04

 

 

 

7.7

%

 2024

 

 

4

 

 

 

1,687

 

 

 

0.9

%

 

 

46,207

 

 

 

27.39

 

 

 

1.1

%

 

 

87

 

 

 

182,004

 

 

 

15.5

%

 

 

2,711,937

 

 

 

14.90

 

 

 

15.4

%

 2025

 

 

8

 

 

 

3,132

 

 

 

1.7

%

 

 

536,164

 

 

 

171.19

 

 

 

12.8

%

 

 

83

 

 

 

193,346

 

 

 

16.4

%

 

 

2,774,482

 

 

 

14.35

 

 

 

15.7

%

 2026

 

 

15

 

 

 

20,662

 

 

 

11.2

%

 

 

548,853

 

 

 

26.56

 

 

 

13.1

%

 

 

80

 

 

 

109,389

 

 

 

9.3

%

 

 

2,081,816

 

 

 

19.03

 

 

 

11.8

%

 2027

 

 

14

 

 

 

9,536

 

 

 

5.2

%

 

 

300,219

 

 

 

31.48

 

 

 

7.2

%

 

 

57

 

 

 

135,267

 

 

 

11.5

%

 

 

1,793,153

 

 

 

13.26

 

 

 

10.2

%

 2028

 

 

7

 

 

 

5,366

 

 

 

2.9

%

 

 

156,409

 

 

 

29.15

 

 

 

3.7

%

 

 

38

 

 

 

101,033

 

 

 

8.6

%

 

 

1,719,224

 

 

 

17.02

 

 

 

9.7

%

 2029

 

 

7

 

 

 

40,666

 

 

 

22.0

%

 

 

694,262

 

 

 

17.07

 

 

 

16.6

%

 

 

29

 

 

 

73,207

 

 

 

6.2

%

 

 

873,739

 

 

 

11.94

 

 

 

5.0

%

 2030

 

 

2

 

 

 

4,567

 

 

 

2.5

%

 

 

79,582

 

 

 

17.43

 

 

 

1.9

%

 

 

27

 

 

 

76,460

 

 

 

6.5

%

 

 

1,033,550

 

 

 

13.52

 

 

 

5.9

%

 2031

 

 

11

 

 

 

47,319

 

 

 

25.6

%

 

 

694,795

 

 

 

14.68

 

 

 

16.8

%

 

 

31

 

 

 

79,889

 

 

 

6.8

%

 

 

1,156,807

 

 

 

14.48

 

 

 

6.6

%

Thereafter

 

 

14

 

 

 

48,377

 

 

 

26.2

%

 

 

1,013,826

 

 

 

20.96

 

 

 

24.3

%

 

 

42

 

 

 

138,319

 

 

 

11.8

%

 

 

1,873,806

 

 

 

13.55

 

 

 

10.5

%

Total

 

 

90

 

 

 

184,560

 

 

 

100.0

%

 

$

4,176,051

 

 

$

22.63

 

 

 

100.0

%

 

 

555

 

 

 

1,177,093

 

 

 

100.0

%

 

$

17,643,363

 

 

$

14.99

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,355

 

 

Total Vacant

 

 

 

 

 

 

 

 

 

 

 

 

125,353

 

 

Total Vacant

 

 

 

 

 

 

 

 

 

 

 

 

 

202,915

 

 

Total Square Feet

 

 

 

 

 

 

 

 

 

 

 

 

1,302,446

 

 

Total Square Feet

 

 

 

 

 

 

 

__________

1. Leases currently under month to month or in process of renewal

 

 

 

42

 

 


 

 

img226721374_28.jpg 

 

Development and Redevelopment Activity

Supplemental Report – September 30, 2022

 

 

 

 

 

 

 

 

 

 

Est. SQFT

 

 

 

 

 

 

 

 

Acquisition & Development Costs 1

 

Property

 

Ownership 1

 

Location

 

Estimated
Stabilization

 

Upon
Completion

 

 

Occupied/
Leased Rate

 

Key
Tenants

 

Description

 

Incurred 2

 

 

Estimated Future Range

 

 

Estimated Total Range

 

Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1238 Wisconsin

 

80.0%

 

Washington DC

 

2023

 

 

29,000

 

 

0%/65%

 

Wolford, Everbody

 

Redevelopment/addition to existing building with ground level retail, upper floor office and residential units upon completion. Discretionary spend upon securing tenant(s)

 

$

14.7

 

 

$

18.0

 

 

to

 

$

18.8

 

 

$

32.7

 

 

to

 

$

33.5

 

Henderson - Development 1 & 2

 

100.0%

 

Dallas, TX

 

TBD

 

 

160,000

 

 

 

TBD

 

Ground up development for mixed-use street-level retail spaces and upper level office spaces.

 

$

10.1

 

 

TBD

 

 

to

 

TBD

 

 

TBD

 

 

 

 

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND III

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broad Hollow Commons

 

100.0%

 

Farmingdale, NY

 

TBD

 

TBD

 

 

 

TBD

 

Discretionary spend upon securing necessary approvals and tenant(s) for lease up

 

 

25.4

 

 

 

24.6

 

 

to

 

 

34.6

 

 

 

50.0

 

 

to

 

 

60.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND IV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

717 N. Michigan Avenue

 

100.0%

 

Chicago, IL

 

TBD

 

TBD

 

 

14%/14%

 

TBD

 

Discretionary spend upon securing tenant(s) for lease up

 

 

116.5

 

 

TBD

 

 

to

 

TBD

 

 

TBD

 

 

to

 

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

166.7

 

 

$

42.6

 

 

 

 

$

53.4

 

 

$

82.7

 

 

 

 

$

93.5

 

Major Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Center

 

100.0%

 

San Francisco, CA

 

2024

 

 

241,000

 

 

75%/99%

 

Target, Whole Foods, PetSmart

 

Ground up development of pad sites and street level retail and re-tenanting/redevelopment for Whole Foods

 

$

202.8

 

 

$

7.2

 

 

to

 

$

10.2

 

 

$

210.0

 

 

to

 

$

213.0

 

555 9th Street

 

100.0%

 

San Francisco, CA

 

TBD

 

 

149,000

 

 

67%/67%

 

TBD

 

Re-tenanting and potential split of former 46,000 square foot Nordstrom; façade upgrade and possible vertical expansion

 

 

 

 

TBD

 

 

to

 

TBD

 

 

TBD

 

 

to

 

TBD

 

651-671 West Diversey

 

100.0%

 

Chicago, IL

 

TBD

 

 

46,000

 

 

86%/86%

 

TBD

 

'Discretionary spend for future re-tenanting and re-configuration of approximately 30,000 sf.

 

 

 

 

TBD

 

 

to

 

TBD

 

 

TBD

 

 

 

 

TBD

 

Route 6 Mall

 

100.0%

 

Honesdale, PA

 

TBD

 

TBD

 

 

30%/47%

 

TBD

 

Discretionary spend for re-tenanting former 120,000 square foot Kmart anchor space once tenant(s) are secured

 

 

 

 

 

6.0

 

 

to

 

 

9.0

 

 

 

6.0

 

 

to

 

 

9.0

 

Mad River

 

100.0%

 

Dayton, OH

 

TBD

 

TBD

 

 

74%/74%

 

TBD

 

Discretionary spend for the re-tenanting former 33,000 square foot Babies R Us space once tenant(s) are secured

 

 

 

 

 

1.9

 

 

to

 

 

2.3

 

 

 

1.9

 

 

to

 

 

2.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

202.8

 

 

$

15.1

 

 

 

 

$

21.5

 

 

$

217.9

 

 

 

 

$

224.3

 

_________

 

 

 

43

 

 


 

 

img226721374_29.jpg  

Development and Redevelopment Activity

Supplemental Report – September 30, 2022

 

__________

 

1.
Ownership percentages and costs represent the Core or Fund level ownership and not Acadia’s pro rata share.
2.
Incurred amounts include costs associated with the initial carrying value. Refer to “ Net Asset Valuation Information ” for pro-rata costs incurred. Reconciles to Consolidated Balance Sheet at September 30, 2022 as follows:

 

Development costs above

 

 

 

 

 

$

166.7

 

Unconsolidated projects (a)

 

 

(14.7

)

Projects in redevelopment or partial development (b)

 

 

76.2

 

Deferred costs and other amounts

 

 

(5.7

)

Impairment charges taken

 

 

(36.1

)

Total per consolidated balance sheet

 

$

186.4

 

 

(a)
Relates to 1238 Wisconsin Avenue
(b)
Primarily relates to the portion of City Center that is still in Major Redevelopment. Total incurred amount of $202.8 reflects the historical carrying value of the entire property (including its initial acquisition cost).

 

 

44

 

 


 

 

img226721374_30.jpg 

 

Important Notes

Supplemental Report – September 30, 2022

 

 

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

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

 

USE OF FUNDS FROM OPERATIONS AS NON-GAAP FINANCIAL MEASURE

 

The Company considers funds from operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) to be an appropriate supplemental disclosure of operating performance for an equity REIT due to its widespread acceptance and use within the REIT and analyst communities. FFO is presented to assist investors in analyzing the performance of the Company. It is helpful as it excludes various items included in net income that are not indicative of the operating performance, such as gains (or losses) from sales of property and depreciation and amortization. Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Also consistent with NAREIT’s definition of FFO, the Company has elected to include gains and losses incidental to its main business (including those related to its RCP investments such as Albertsons) in FFO.

 

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

 

The Company may also provide from time to time another supplemental disclosure of operating performance, FFO Before Special Items. The Company defines FFO Before Special Items as FFO adjusted for certain unusual items including charges, income and gains that management believes are not comparable and indicative of the results of the Company’s operating real estate portfolio.

 

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

 

USE OF NON-GAAP FINANCIAL MEASURES

 

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

 

 

 

45