0000950170-24-049964.txt : 20240429 0000950170-24-049964.hdr.sgml : 20240429 20240429163947 ACCESSION NUMBER: 0000950170-24-049964 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 43 CONFORMED PERIOD OF REPORT: 20240429 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20240429 DATE AS OF CHANGE: 20240429 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ACADIA REALTY TRUST CENTRAL INDEX KEY: 0000899629 STANDARD INDUSTRIAL CLASSIFICATION: REAL ESTATE INVESTMENT TRUSTS [6798] ORGANIZATION NAME: 05 Real Estate & Construction IRS NUMBER: 232715194 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12002 FILM NUMBER: 24891863 BUSINESS ADDRESS: STREET 1: 411 THEODORE FREMD AVENUE STREET 2: SUITE 300 CITY: RYE STATE: NY ZIP: 10580 BUSINESS PHONE: 914-288-8100 MAIL ADDRESS: STREET 1: 411 THEODORE FREMD AVENUE STREET 2: SUITE 300 CITY: RYE STATE: NY ZIP: 10580 FORMER COMPANY: FORMER CONFORMED NAME: MARK CENTERS TRUST DATE OF NAME CHANGE: 19930329 8-K 1 akr-20240429.htm 8-K 8-K
false000089962900008996292024-04-292024-04-29

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): April 29, 2024

ACADIA REALTY TRUST

(Exact name of registrant as specified in its charter)

 

Maryland

 

1-12002

 

23-2715194

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(I.R.S. Employer Identification No.)

 

411 Theodore Fremd Avenue

Suite 300

Rye, New York 10580

(Address of principal executive offices) (Zip Code)

(914) 288-8100

(Registrant’s telephone number, including area code)

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading symbol

Name of exchange on which registered

Common shares of beneficial interest, par value $0.001 per share

AKR

The New York Stock Exchange

 

Indicate by check mark whether the registrant is an emerging growth company as defined in as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 

 


 

Item 2.02. Results of Operations and Financial Condition.

On April 29, 2024, Acadia Realty Trust (the “Company”) issued a press release announcing its consolidated financial results for the quarter ended March 31, 2024. A copy of the press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and incorporated herein by reference.

 

On the same day, the Company made available supplemental reporting information regarding the financial results, operations and portfolio of the Company as of and for the quarter ended March 31, 2024. A copy of the supplemental reporting information is attached to this Current Report on Form 8-K as Exhibit 99.2 and incorporated herein by reference.

 

The information included in this Item 2.02, including the information included in Exhibits 99.1 and 99.2 attached hereto, is intended to be “furnished” pursuant to Item 2.02, and is not deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference into any filing under the Securities Act of 1933, as amended (“Securities Act”) or the Exchange Act, or otherwise subject to the liabilities of Sections 11 and 12 (a)(2) of the Securities Act.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

 

 

 

 

Exhibit

Number

 Description

99.1

Press release dated April 29, 2024

99.2

Supplemental Reporting Information as of and for the quarter ended March 31, 2024

104

Cover Page Interactive Data File (formatted as inline XBRL with applicable taxonomy extension information contained in Exhibits 101.)

 

 

 


 

SIGNATURES

Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

ACADIA REALTY TRUST

Dated:

 

(Registrant)

 

 

 

 

 

 

 

By:

 

/s/ John Gottfried

 

 

Name:

 

John Gottfried

April 29, 2024

 

Title:

 

Executive Vice President and Chief Financial Officer

 

 

 


EX-99.1 2 akr-ex99_1.htm EX-99.1 EX-99.1

 

 

 

img225797853_0.jpg 

 

 

Exhibit 99.1

Jennifer Han

(914) 288-8100

 

ACADIA REALTY TRUST REPORTS FIRST QUARTER OPERATING RESULTS

 

GAAP Net Earnings of $0.03
FFO Before Special Items of $0.33
Same-Property NOI Growth of 5.7% Driven by the Street Portfolio
Street Rent Spreads of 37% (16% Overall Core Portfolio)

RYE, NY (April 29, 2024) - Acadia Realty Trust (NYSE: AKR) (“Acadia” or the “Company”) today reported operating results for the quarter ended March 31, 2024. For the quarter ended March 31, 2024, net earnings per share was $0.03. All per share amounts are on a fully-diluted basis, where applicable. Acadia operates a high-quality core real estate portfolio ("Core" or "Core Portfolio"), in the nation's most dynamic retail corridors, along with a fund business ("Funds") that targets opportunistic and value-add investments.

 

Kenneth F. Bernstein, President and CEO of Acadia Realty Trust, commented:

“Once again, we delivered same-property NOI growth in excess of 5% which we have achieved for the past twelve quarters. With the ongoing rebound playing out in the nation's must-have street retail corridors, we are well poised for above trend multi-year internal growth. Additionally, we are in active discussions on several exciting and actionable investment opportunities. Through the equity raise completed during the quarter along with the extension and expansion of our corporate facility, our balance sheet positions us well to go on offense."

first Quarter and recent Highlights

 

NAREIT FFO per share of $0.28 and FFO Before Special Items per share of $0.33
Reaffirmed 2024 guidance for FFO Before Special Items
Same-property NOI growth was 5.7% for the first quarter driven by the Street Portfolio
New Core GAAP and cash rent spreads of 34% and 16%, respectively, for the first quarter, driven by a 37% cash spread on a Street lease in Washington, D.C.
Core Signed Not Open ("SNO") Pipeline (excluding redevelopments) increased to $7.7 million of annual base rents at March 31, 2024 (compared to $7.0 million at December 31, 2023), representing approximately 5.5% of in-place rents
Balance Sheet:
o
Post quarter-end, the Company completed an extension and expansion of its unsecured credit facility at existing credit spreads
o
No significant Core debt maturities until 2028, along with interest rate swap protection until mid-2027

1

 


 

 

 

img225797853_0.jpg 

 

 

o
Improved its Core Net Debt-to-EBITDA by 0.6x during the quarter

FINANCIAL RESULTS

A complete reconciliation, in dollars and per share amounts, of (i) net income attributable to Acadia to FFO (as defined by NAREIT and Before Special Items) attributable to common shareholders and common OP Unit holders and (ii) operating income to NOI is included in the financial tables of this release. Amounts discussed below are net of noncontrolling interests and all per share amounts are on a fully-diluted basis.

 

Net Income

Net income for the quarter ended March 31, 2024 was $3.0 million, or $0.03 per share.
This compares with net income of $13.1 million, or $0.14 per share for the quarter ended March 31, 2023.

 

NAREIT FFO

NAREIT FFO for the quarter ended March 31, 2024 was $31.0 million, or $0.28 per share.
This compares with NAREIT FFO of $40.7 million, or $0.40 per share, for the quarter ended March 31, 2023.

 

FFO Before Special Items

FFO Before Special Items for the quarter ended March 31, 2024 was $37.0 million, or $0.33 per share, which includes $4.0 million, or $0.04 per share, of realized investment gains (175,000 shares of Albertsons' stock sold at an average price of $22.86 per share).
This compares with FFO Before Special Items of $40.7 million, or $0.40 per share for the quarter ended March 31, 2023.

Amounts reflected in the above Net Income, NAREIT FFO and FFO Before Special Items include $0.11 per share for the quarter ended March 31, 2023 from the receipt of Acadia's share of the Albertsons Special Dividend and $0.03 per share for the quarter ended March 31, 2024 from a previously anticipated payment related to a terminated disposition.

 

 

2

 


 

 

 

img225797853_0.jpg 

 

 

CORE PORTFOLIO PERFORMANCE

 

Same-Property NOI

Same-property NOI growth, excluding redevelopments, increased 5.7% for the first quarter, driven by the Street Portfolio.

Leasing and Occupancy Update

For the quarter ended March 31, 2024, conforming GAAP and cash leasing spreads on new leases were 34% and 16%, respectively, driven by a 37% cash spread in Washington, D.C.
As of March 31, 2024, the Core Portfolio was 94.4% leased and 91.8% occupied compared to 95.0% leased and 93.0% occupied as of December 31, 2023. Approximately 70 bps of the decline in occupancy was due to the expiration of a locally operated anchor in a suburban shopping center. The leased rate includes space that is leased but not yet occupied and excludes development and redevelopment properties.
Core SNO (excluding redevelopments) increased to $7.7 million of annual base rents at March 31, 2024 (compared to $7.0 million at December 31, 2023), representing approximately 5.5% of in-place rents.

 

BALANCE SHEET

Extension and Expansion of $750 Million Unsecured Credit Facility: Completed in April 2024, the new four-year term extends the maturity to 2028 (with two additional six-month extension options to 2029). The facility was oversubscribed and maintained the pricing spread and improved its financial covenant package.
No Significant Core Debt Maturities until 2028: 4.1%, 5.9%, and 5.8% of Core debt maturing in 2024, 2025 and 2026, respectively, after giving effect for the credit facility recast.
Limited Interest Rate Exposure: $845 million of Core notional swap agreements with various maturities through 2030 provide the Company with virtually no base interest rate exposure within its Core Portfolio until 2027.
Debt-to-EBITDA Metrics Improved: Core Net Debt-to-EBITDA declined to 6.1x at March 31, 2024 from 6.7x at December 31, 2023. Refer to the first quarter 2024 supplemental information package for reconciliations and details on ratios.
Equity Issuance Activity: Issued approximately 7 million shares for net proceeds of approximately $115 million.

 

TRANSACTIONAL ACTIVITY

The Company is under contract to sell one of its Core suburban assets for a gross purchase price of approximately $50 million to an institutional investor. The Company

3

 


 

 

 

img225797853_0.jpg 

 

 

anticipates closing in the second quarter of 2024. Acadia expects to retain a 5% ownership interest along with continued management responsibilities, entitling it to earn customary fees in addition to a promoted interest. The Company and the institutional partner intend to pursue additional retail investment opportunities.
In addition, the Company has one asset under agreement for purchase that it intends to fund through its institutional relationships.
2207 & 2208-2216 Fillmore, San Francisco, California. In April 2024, Fund IV completed the disposition of 2207 & 2208-2216 Fillmore, two street retail assets, for $14.1 million and repaid the mortgage of $6.4 million.

 

The above-mentioned property transactions are subject to customary closing conditions and market uncertainty. No assurance can be given that the Company will successfully close on any of these transactions.

CONFERENCE CALL

Management will conduct a conference call on Tuesday, April 30, 2024 at 11:00 AM ET to review the Company’s earnings and operating results. Participant registration and webcast information is listed below.

 

Live Conference Call:

Date:

Tuesday, April 30, 2024

Time:

11:00 AM ET

Participant call:

First Quarter 2024 Dial-In

Participant webcast:

First Quarter 2024 Webcast

Webcast Listen-only and Replay:

www.acadiarealty.com/investors under Investors, Presentations & Events

 

The Company uses, and intends to use, the Investors page of its website, which can be found at https://www.acadiarealty.com/investors, as a means of disclosing material nonpublic information and of complying with its disclosure obligations under Regulation FD, including, without limitation, through the posting of investor presentations and certain portfolio updates. Additionally, the Company also uses its LinkedIn profile to communicate with its investors and the public. Accordingly, investors are encouraged to monitor the Investors page of the Company's website and its LinkedIn profile, in addition to following the Company’s press releases, SEC filings, public conference calls, presentations and webcasts.

 

About Acadia Realty Trust

Acadia Realty Trust is an equity real estate investment trust focused on delivering long-term, profitable growth. Acadia operates a high-quality core real estate portfolio ("Core" or "Core Portfolio"), in the nation's most dynamic retail corridors, along with a fund business ("Funds") that

4

 


 

 

 

img225797853_0.jpg 

 

 

targets opportunistic and value-add investments. Acadia Realty Trust is accomplishing this goal by building a best-in-class core real estate portfolio with meaningful concentrations of assets in the nation’s most dynamic corridors; making profitable opportunistic and value-add investments through its series of discretionary, institutional funds; and maintaining a strong balance sheet. For further information, please visit www.acadiarealty.com.

 

Safe Harbor Statement

 

Certain statements in this press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements, which are based on certain assumptions and describe the Company's future plans, strategies and expectations are generally identifiable by the use of words, such as “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend” or “project,” or the negative thereof, or other variations thereon or comparable terminology. Forward-looking statements involve known and unknown risks, uncertainties and other factors that could cause the Company's actual results and financial performance to be materially different from future results and financial performance expressed or implied by such forward-looking statements, including, but not limited to: (i) macroeconomic conditions, including due to geopolitical conditions and instability, which may lead to a disruption of or lack of access to the capital markets, disruptions and instability in the banking and financial services industries and rising inflation; (ii) the Company’s success in implementing its business strategy and its ability to identify, underwrite, finance, consummate and integrate diversifying acquisitions and investments; (iii) changes in general economic conditions or economic conditions in the markets in which the Company may, from time to time, compete, and their effect on the Company’s revenues, earnings and funding sources; (iv) increases in the Company’s borrowing costs as a result of rising inflation, changes in interest rates and other factors; (v) the Company’s ability to pay down, refinance, restructure or extend its indebtedness as it becomes due; (vi) the Company’s investments in joint ventures and unconsolidated entities, including its lack of sole decision-making authority and its reliance on its joint venture partners’ financial condition; (vii) the Company’s ability to obtain the financial results expected from its development and redevelopment projects; (viii) the ability and willingness of the Company's tenants to renew their leases with the Company upon expiration, the Company’s ability to re-lease its properties on the same or better terms in the event of nonrenewal or in the event the Company exercises its right to replace an existing tenant, and obligations the Company may incur in connection with the replacement of an existing tenant; (ix) the Company’s potential liability for environmental matters; (x) damage to the Company’s properties from catastrophic weather and other natural events, and the physical effects of climate change; (xi) the economic, political and social impact of, and uncertainty surrounding, any public health crisis, such as the COVID-19 Pandemic, which adversely affected the Company and its tenants’ business, financial condition, results of operations and liquidity; (xii) uninsured losses; (xiii) the Company’s ability and willingness to maintain its qualification as a REIT in light of economic, market, legal, tax and other considerations; (xiv) information technology security breaches, including increased cybersecurity risks relating to the use of remote technology; (xv) the loss of key executives; and (xvi) the accuracy of the Company’s methodologies and estimates regarding environmental, social and governance (“ESG”) metrics, goals and targets, tenant willingness and ability to collaborate

5

 


 

 

 

img225797853_0.jpg 

 

 

towards reporting ESG metrics and meeting ESG goals and targets, and the impact of governmental regulation on its ESG efforts.

 

The factors described above are not exhaustive and additional factors could adversely affect the Company’s future results and financial performance, including the risk factors discussed under the section captioned “Risk Factors” in the Company’s most recent Annual Report on Form 10-K and other periodic or current reports the Company files with the SEC. Any forward-looking statements in this press release speak only as of the date hereof. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any changes in the Company’s expectations with regard thereto or changes in the events, conditions or circumstances on which such forward-looking statements are based.

 

6

 


 

 

 

img225797853_0.jpg 

 

 

ACADIA REALTY TRUST AND SUBSIDIARIES

Consolidated Statements of Operations (1)

(Unaudited, Dollars and Common Shares and Units in thousands, except per share amounts)

 

 

 

Three Months Ended
March 31,

 

 

 

2024

 

 

2023

 

Revenues

 

 

 

 

 

 

Rental income

 

$

86,037

 

 

$

80,737

 

Other

 

 

5,319

 

 

 

1,102

 

Total revenues

 

 

91,356

 

 

 

81,839

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

Depreciation and amortization

 

 

34,940

 

 

 

33,173

 

General and administrative

 

 

9,768

 

 

 

9,946

 

Real estate taxes

 

 

12,346

 

 

 

11,479

 

Property operating

 

 

19,096

 

 

 

15,133

 

Total expenses

 

 

76,150

 

 

 

69,731

 

 

 

 

 

 

 

 

Loss related to a previously disposed property

 

 

(1,198

)

 

 

 

Operating income

 

 

14,008

 

 

 

12,108

 

Equity in (losses) earnings of unconsolidated affiliates

 

 

(312

)

 

 

29

 

Interest income

 

 

5,238

 

 

 

4,818

 

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

 

 

(2,051

)

 

 

26,757

 

Interest expense

 

 

(23,709

)

 

 

(21,587

)

(Loss) income from continuing operations before income taxes

 

 

(6,826

)

 

 

22,125

 

Income tax provision

 

 

(31

)

 

 

(123

)

Net (loss) income

 

 

(6,857

)

 

 

22,002

 

Net loss attributable to redeemable noncontrolling interests

 

 

2,554

 

 

 

2,075

 

Net loss (income) attributable to noncontrolling interests

 

 

7,572

 

 

 

(10,717

)

Net income attributable to Acadia shareholders

 

$

3,269

 

 

$

13,360

 

 

 

 

 

 

 

 

Less: net income attributable to participating securities

 

 

(288

)

 

 

(243

)

Net income attributable to Common Shareholders -
   basic earnings per share

 

$

2,981

 

 

$

13,117

 

Income from continuing operations net of income attributable to participating securities for diluted earnings per share

 

$

2,981

 

 

$

13,117

 

 

 

 

 

 

 

 

Weighted average shares for basic earnings per share

 

 

102,128

 

 

 

95,189

 

Weighted average shares for diluted earnings per share

 

 

102,128

 

 

 

95,189

 

 

 

 

 

 

 

 

Net earnings per share - basic (2)

 

$

0.03

 

 

$

0.14

 

Net earnings per share - diluted (2)

 

$

0.03

 

 

$

0.14

 

 

7

 


 

 

 

img225797853_0.jpg 

 

 

ACADIA REALTY TRUST AND SUBSIDIARIES

Reconciliation of Consolidated Net Income to Funds from Operations (1,3)

(Unaudited, Dollars and Common Shares and Units in thousands, except per share amounts)

 

 

 

Three Months Ended
March 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Net income attributable to Acadia

 

$

3,269

 

 

$

13,360

 

 

 

 

 

 

 

 

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

 

 

27,087

 

 

 

26,444

 

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

 

 

275

 

 

 

 

Income attributable to Common OP Unit holders

 

 

203

 

 

 

794

 

Distributions - Preferred OP Units

 

 

123

 

 

 

123

 

Funds from operations attributable to Common Shareholders and Common OP Unit holders - Diluted

 

$

30,957

 

 

$

40,721

 

 

 

 

 

 

 

 

Adjustments for Special Items:

 

 

 

 

 

 

Unrealized holding loss (gain) (net of noncontrolling interest share) (4)

 

 

2,015

 

 

 

(66

)

Realized gain

 

 

3,994

 

 

 

 

Funds from operations before Special Items attributable to Common Shareholders and Common OP Unit holders

 

$

36,966

 

 

$

40,655

 

 

 

 

 

 

 

 

Funds From Operations per Share - Diluted

 

 

 

 

 

 

Basic weighted-average shares outstanding, GAAP earnings

 

 

102,128

 

 

 

95,189

 

Weighted-average OP Units outstanding

 

 

7,717

 

 

 

6,885

 

Assumed conversion of Preferred OP Units to common shares

 

 

464

 

 

 

464

 

Assumed conversion of LTIP units and restricted share units to
   common shares

 

 

742

 

 

 

1

 

Weighted average number of Common Shares and Common OP Units

 

 

111,051

 

 

 

102,539

 

 

 

 

 

 

 

 

Diluted Funds from operations, per Common Share and Common OP Unit

 

$

0.28

 

 

$

0.40

 

 

 

 

 

 

 

 

Diluted Funds from operations before Special Items, per Common Share and Common OP Unit

 

$

0.33

 

 

$

0.40

 

 

8

 


 

 

 

img225797853_0.jpg 

 

 

ACADIA REALTY TRUST AND SUBSIDIARIES

Reconciliation of Consolidated Operating Income to Net Property Operating Income (“NOI”) (1)

(Unaudited, Dollars in thousands)

 

 

 

Three Months Ended
March 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Consolidated operating income

 

$

14,008

 

 

$

12,108

 

Add back:

 

 

 

 

 

 

General and administrative

 

 

9,768

 

 

 

9,946

 

Depreciation and amortization

 

 

34,940

 

 

 

33,173

 

Loss on disposition of properties

 

 

1,198

 

 

 

 

Less:

 

 

 

 

 

 

Above/below market rent, straight-line rent and other adjustments

 

 

(4,608

)

 

 

(2,242

)

Consolidated NOI

 

 

55,306

 

 

 

52,985

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest in consolidated NOI

 

 

(204

)

 

 

(1,217

)

Noncontrolling interest in consolidated NOI

 

 

(17,768

)

 

 

(14,475

)

Less: Operating Partnership's interest in Fund NOI included above

 

 

(5,341

)

 

 

(5,037

)

Add: Operating Partnership's share of unconsolidated
   joint ventures NOI
(5)

 

 

3,961

 

 

 

3,959

 

Core Portfolio NOI

 

$

35,954

 

 

$

36,215

 

Reconciliation of Same-Property NOI

(Unaudited, Dollars in thousands)

 

 

 

Three Months Ended
March 31,

 

 

 

2024

 

 

2023

 

Core Portfolio NOI

 

$

35,954

 

 

$

36,215

 

Less properties excluded from Same-Property NOI

 

 

(3,926

)

 

 

(5,900

)

Same-Property NOI

 

$

32,028

 

 

$

30,315

 

 

 

 

 

 

 

 

Percent change from prior year period

 

 

5.7

%

 

 

 

 

 

 

 

 

 

 

Components of Same-Property NOI:

 

 

 

 

 

 

Same-Property Revenues

 

$

46,143

 

 

$

43,782

 

Same-Property Operating Expenses

 

 

(14,115

)

 

 

(13,467

)

Same-Property NOI

 

$

32,028

 

 

$

30,315

 

 

9

 


 

 

 

img225797853_0.jpg 

 

 

ACADIA REALTY TRUST AND SUBSIDIARIES

Consolidated Balance Sheets (1)

(Unaudited, Dollars in thousands, except shares)

 

 

 

As of

 

 

 

March 31,
2024

 

 

December 31,
2023

 

ASSETS

 

 

 

 

 

 

Investments in real estate, at cost

 

 

 

 

 

 

Land

 

$

871,084

 

 

$

872,228

 

Buildings and improvements

 

 

3,137,273

 

 

 

3,128,650

 

Tenant improvements

 

 

264,548

 

 

 

257,955

 

Construction in progress

 

 

22,884

 

 

 

23,250

 

Right-of-use assets - finance leases

 

 

58,637

 

 

 

58,637

 

 

 

 

4,354,426

 

 

 

4,340,720

 

Less: Accumulated depreciation and amortization

 

 

(854,731

)

 

 

(823,439

)

Operating real estate, net

 

 

3,499,695

 

 

 

3,517,281

 

Real estate under development

 

 

96,594

 

 

 

94,799

 

Net investments in real estate

 

 

3,596,289

 

 

 

3,612,080

 

Notes receivable, net ($1,416 and $1,279 of allowance for credit losses as of March 31, 2024 and December 31, 2023, respectively)

 

 

118,877

 

 

 

124,949

 

Investments in and advances to unconsolidated affiliates

 

 

198,702

 

 

 

197,240

 

Other assets, net

 

 

212,699

 

 

 

208,460

 

Right-of-use assets - operating leases, net

 

 

28,348

 

 

 

29,286

 

Cash and cash equivalents

 

 

18,795

 

 

 

17,481

 

Restricted cash

 

 

8,119

 

 

 

7,813

 

Marketable securities

 

 

27,274

 

 

 

33,284

 

Rents receivable, net

 

 

51,532

 

 

 

49,504

 

Assets of properties held for sale

 

 

11,147

 

 

 

11,057

 

Total assets

 

$

4,271,782

 

 

$

4,291,154

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

962,468

 

 

$

930,127

 

Unsecured notes payable, net

 

 

646,524

 

 

 

726,727

 

Unsecured line of credit

 

 

114,687

 

 

 

213,287

 

Accounts payable and other liabilities

 

 

218,116

 

 

 

229,375

 

Lease liability - operating leases

 

 

30,620

 

 

 

31,580

 

Dividends and distributions payable

 

 

19,978

 

 

 

18,520

 

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

 

 

7,858

 

 

 

7,982

 

Total liabilities

 

 

2,000,251

 

 

 

2,157,598

 

Commitments and contingencies

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

45,462

 

 

 

50,339

 

Equity:

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

Common shares, $0.001 par value per share, authorized 200,000,000 shares, issued and outstanding 103,155,933 and 95,361,676 shares, respectively

 

 

103

 

 

 

95

 

Additional paid-in capital

 

 

2,078,295

 

 

 

1,953,521

 

Accumulated other comprehensive income

 

 

46,942

 

 

 

32,442

 

Distributions in excess of accumulated earnings

 

 

(364,440

)

 

 

(349,141

)

Total Acadia shareholders’ equity

 

 

1,760,900

 

 

 

1,636,917

 

Noncontrolling interests

 

 

465,169

 

 

 

446,300

 

Total equity

 

 

2,226,069

 

 

 

2,083,217

 

Total liabilities, redeemable noncontrolling interests, and equity

 

$

4,271,782

 

 

$

4,291,154

 

 

10

 


 

 

 

img225797853_0.jpg 

 

 

ACADIA REALTY TRUST AND SUBSIDIARIES

Notes to Financial Highlights:

1.
For additional information and analysis concerning the Company’s balance sheet and results of operations, reference is made to the Company’s quarterly supplemental disclosures for the relevant periods furnished on the Company's Current Report on Form 8-K, which is available on the SEC's website at www.sec.gov and on the Company’s website at www.acadiarealty.com.
2.
Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common shares of the Company were exercised or converted into common shares. The effect of the conversion of units of limited partnership interest (“OP Units”) in Acadia Realty Limited Partnership, the operating partnership of the Company (the “Operating Partnership”), is not reflected in the above table; OP Units are exchangeable into common shares on a one-for-one basis. The income allocable to such OP units is allocated on the same basis and reflected as noncontrolling interests in the consolidated financial statements. As such, the assumed conversion of these OP Units would have no net impact on the determination of diluted earnings per share.
3.
The Company considers funds from operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and net property operating income (“NOI”) to be appropriate supplemental disclosures of operating performance for an equity REIT due to their widespread acceptance and use within the REIT and analyst communities. In addition, the Company believes that given the atypical nature of certain unusual items (as further described below), “FFO Before Special Items” is also an appropriate supplemental disclosure of operating performance. FFO, FFO Before Special Items and NOI are presented to assist investors in analyzing the performance of the Company. The Company believes they are helpful as they exclude various items included in net income (loss) that are not indicative of operating performance, such as (i) gains (losses) from sales of real estate properties; (ii) depreciation and amortization and (iii) impairment of depreciable real estate properties. In addition, NOI excludes interest expense and FFO Before Special Items excludes certain unusual items (as further described below). The Company’s method of calculating FFO, FFO Before Special Items and NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. Neither FFO nor FFO Before Special Items represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”), or are indicative of cash available to fund all cash needs, including distributions. Such measures should not be considered as an alternative to net income (loss) for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity.
a.
Consistent with the NAREIT definition, the Company defines FFO as net income (computed in accordance with GAAP) excluding:
i.
gains (losses) from sales of real estate properties;
ii.
depreciation and amortization;
iii.
impairment of real estate properties;
iv.
gains and losses from change in control; and
v.
after adjustments for unconsolidated partnerships and joint ventures.
b.
Also consistent with NAREIT’s definition of FFO, the Company has elected to include: the impact of the unrealized holding gains (losses) incidental to its main business, including those related to its RCP investments such as Albertsons in FFO.
c.
FFO Before Special Items begins with the NAREIT definition of FFO and adjusts FFO (or as an adjustment to the numerator within its earnings per share calculations) to take into account FFO without regard to certain unusual items including:
i.
charges, income and gains that management believes are not comparable and indicative of the results of the Company’s operating real estate portfolio;

11

 


 

 

 

img225797853_0.jpg 

 

 

ii.
the impact of the unrealized holding gains (losses) incidental to its main business, including those related to its Retailer Controlled Property Venture ("RCP") investments such as Albertsons; and
iii.
any realized income or gains from the Company’s investment in Albertsons.
4.
The Company defines Special Items to include (i) unrealized holding losses or gains (net of noncontrolling interest share) on investments and (ii) other costs that do not occur in the ordinary course of our underwriting and investing business.
5.
The pro-rata share of NOI is based upon the Operating Partnership’s stated ownership percentages in each venture or Fund’s operating agreement and does not include the Operating Partnership's share of NOI from unconsolidated partnerships and joint ventures within the Funds.

12

 


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

 

 

Exhibit 99.2

img226721374_0.jpgEALTY TRUST—Q220SUPPLEMENTAL REPFORMATIO

 

 

 


 

 

 

 

Table of Contents

 

 

Supplemental Report – March 31, 2024

 

 

 

 

 

 

Section I – First Quarter 2024 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 Statements of Operations

5

 

Core New and Renewal Rent Spreads

 

35

Statements of Operations - Pro-rata Adjustments

7

 

Core Capital Expenditures

 

36

Consolidated Balance Sheet

8

 

 

 

 

Balance Sheet - Pro-rata Adjustments

9

 

 

 

 

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

11

 

Section IV – Fund Information

 

 

EBITDA

12

 

 

 

 

Same Property Net Operating Income

13

 

Fund Overview

 

37

Fee Income

14

 

Fund Properties

 

39

Structured Financing

15

 

Fund Lease Expirations

 

42

 

 

 

Development and Redevelopment Activity

 

43

Other Information

 

 

 

 

 

Transactional Activity

16

 

 

 

 

2024 Guidance

17

 

 

 

 

Net Asset Valuation Information

18

 

 

 

 

Selected Financial Ratios

19

 

Section V – Other Information

 

 

Debt Analysis

 

 

 

 

 

Summary

23

 

Important Notes

 

44

Detail

24

 

 

 

 

Maturities

26

 

 

 

 

Interest Rate Summary

28

 

 

 

 

 

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

 

 

 

 


 

 

 

 

Supplemental Report – March 31, 2024

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

Stuart Seeley

Symbol AKR

Suite 300

Senior Managing Director of Strategy & Public Markets

Rye, NY 10580

 

Jennifer Han

Director, Reporting & Investor Relations

 

 

 

 

 

 

 

 

 

 

 

(914) 288-8100

 

 

 

 

 

 

investorrelations@acadiarealty.com

 

 

Analyst Coverage

Bank of America / Merrill Lynch

Citigroup - Global Markets

  KeyBanc Capital Markets, Inc.

Jeff Spector - (646) 855-1363

Craig Mailman - (212) 816-4471

  Todd Thomas - (917) 368-2286

jeff.spector@bofa.com

craig.mailman@citi.com

tthomas@key.com

Green Street Advisors

Compass Point Research & Trading

  J.P. Morgan Securities, Inc.

Paulina Rojas Schmidt - (949) 640-8780

Floris van Dijkum - (646) 757-2621

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

projasschmidt@greenstreet.com

fvandijkum@compasspointllc.com

michael.w.mueller@jpmorgan.com

 

 

 

 

 

 

 

Jefferies

Truist

Linda Tsai - (212) 778-8011

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

 

ltsai@jefferies.com

kibin.kim@truist.com

 

 

 

 

3

 

 

 


 

 

 

 

img226721374_1.jpg 

 

Market Capitalization

Supplemental Report – March 31, 2024

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

 

 

 

 

 

 

 

 

 

 

Changes in Total Outstanding Common

 

 

Weighted Average

 

 

 

Total Market

 

 

 

 

Capitalization

 

Shares and OP Units

 

 

Diluted EPS

 

 

Diluted FFO

 

 

 

Capitalization
($)

 

 

%

 

Based on Net
Debt
1

 

 

 

Common
Shares

 

 

Common OP Units

 

 

Total

 

 

Quarter

 

 

YTD

 

 

Quarter

 

 

YTD

 

Equity Capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares

 

 

103,156

 

 

 

 

 

 

Balance at 12/31/2023

 

 

95,362

 

 

 

5,345

 

 

 

100,707

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Operating Partnership ("OP") Units

 

 

4,967

 

 

 

 

 

 

Vesting RS and LTIPs

 

 

9

 

 

 

417

 

 

 

426

 

 

 

 

 

 

 

 

 

 

 

 

 

Combined Common Shares and OP Units

 

 

108,123

 

 

 

 

 

 

OP Conversions

 

 

795

 

 

 

(795

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of Shares

 

 

6,987

 

 

 

 

 

 

6,987

 

 

 

 

 

 

 

 

 

 

 

 

 

Share Price at March 31, 2024

 

$

17.01

 

 

 

 

 

 

Other

 

 

3

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 3/31/2024

 

 

103,156

 

 

 

4,967

 

 

 

108,123

 

 

 

102,128

 

 

 

102,128

 

 

 

111,051

 

 

 

111,051

 

Equity Capitalization - Common Shares and OP Units

 

$

1,839,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred OP Units 2

 

 

7,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity Capitalization

 

 

1,847,063

 

 

58%

 

58%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt Capitalization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated debt 3

 

 

1,734,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to reflect pro-rata share of debt

 

 

(405,812

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt Capitalization

 

 

1,328,651

 

 

42%

 

42%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Market Capitalization

 

$

3,175,714

 

 

100%

 

100%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

1.
Reflects debt net of Core Portfolio cash of $11,909 and pro-rata share of Funds cash of $3,809 for $15,718 of total cash netted against debt.
2.
Represents 188 Series A and 126,384 Series C Preferred OP Units convertible into 25,067 and 438,831 Common OP Units, respectively, multiplied by the Common Share price at quarter end.
3.
Reflects consolidated debt excluding $10,784 of unamortized premium and unamortized loan costs.

 

 

4

 

 

 


 

 

 

 

img226721374_2.jpg 

 

Consolidated Statements of Operations

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

 

 

 

 

March 31, 2024 1

 

 

 

Quarter

 

Revenues

 

 

 

Rental income

 

$

86,037

 

Other

 

 

5,319

 

Total revenues

 

 

91,356

 

Expenses

 

 

 

Depreciation and amortization

 

 

34,940

 

General and administrative

 

 

9,768

 

Real estate taxes

 

 

12,346

 

Property operating

 

 

19,096

 

Total expenses

 

 

76,150

 

 

 

 

 

Loss related to a previously disposed property

 

 

(1,198

)

Operating income

 

 

14,008

 

Equity in losses of unconsolidated affiliates

 

 

(312

)

Interest income

 

 

5,238

 

Realized and unrealized holding losses on investments and other

 

 

(2,051

)

Interest expense

 

 

(23,709

)

Loss from continuing operations before income taxes

 

 

(6,826

)

Income tax provision

 

 

(31

)

Net loss

 

 

(6,857

)

Net loss attributable to redeemable noncontrolling interests

 

 

2,554

 

Net loss attributable to noncontrolling interests

 

 

7,572

 

Net income attributable to Acadia

 

$

3,269

 

 

 

 

 

 

 

 

March 31, 2024 1

 

 

 

Quarter

 

Reconciliation of Revenues to Consolidated GAAP Revenues

 

 

 

Total Revenues

 

$

85,782

 

Straight-line rent income

 

 

129

 

Above/below-market rent income

 

 

1,325

 

Asset and property management fees

 

 

185

 

Development, construction, leasing and legal fees

 

 

66

 

Other income

 

 

3,869

 

Consolidated Total Revenues

 

$

91,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Operating Expenses to Consolidated GAAP Expenses

 

 

 

Property operating - CAM and Other

 

$

15,725

 

Other property operating (Non-CAM)

 

 

3,219

 

Asset and property management expense

 

 

152

 

Consolidated Total Operating Expenses

 

$

19,096

 

 

 

 

 

 

 

 

 

 

 

 

5


 

 

 

 

img226721374_3.jpg 

 

Consolidated Statements

of Operations - Detail

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

 

 

 

 

March 31, 2024 1

 

CORE PORTFOLIO AND FUND INCOME

 

Quarter

 

REVENUES

 

 

 

Minimum rents

 

$

66,532

 

Percentage rents

 

 

685

 

Expense reimbursements - CAM

 

 

8,896

 

Expense reimbursements - Taxes

 

 

8,483

 

Other property income

 

 

1,186

 

Total Revenues

 

 

85,782

 

 

 

 

 

EXPENSES

 

 

 

Property operating - CAM

 

 

14,759

 

Other property operating (Non-CAM)

 

 

3,219

 

Real estate taxes

 

 

12,346

 

Asset and property management expense

 

 

152

 

Total Expenses

 

 

30,476

 

 

 

 

 

NET OPERATING INCOME - PROPERTIES

 

 

55,306

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

Interest income

 

 

5,238

 

Straight-line rent income

 

 

129

 

Above/below-market rent income

 

 

1,325

 

Interest expense 2

 

 

(21,433

)

Amortization of finance costs

 

 

(1,766

)

Above/below-market interest income

 

 

12

 

Finance lease interest expense

 

 

(522

)

Other income

 

 

2,867

 

CORE PORTFOLIO AND FUND INCOME

 

 

41,156

 

 

 

 

 

FEE AND OTHER INCOME 3

 

 

 

Asset and property management fees

 

 

185

 

Development, construction, leasing and legal fees

 

 

66

 

Total Fund Fee Income

 

 

251

 

 

 

 

 

Net promote and other transactional income

 

 

 

Total Fund Fee Income, Net Promote and Other Transactional Income

 

 

251

 

 

 

 

 

Realized gains on marketable securities, net

 

 

3,994

 

Less: previously recognized unrealized gains on marketable securities sold

 

 

(3,994

)

Unrealized losses on marketable securities

 

 

(2,015

)

Income tax provision

 

 

(31

)

Total Fee and Other Loss

 

 

(1,795

)

 

 

 

 

General and Administrative

 

 

(9,768

)

 

 

 

 

Depreciation and amortization

 

 

(34,849

)

Non-real estate depreciation and amortization

 

 

(91

)

Loss related to a previously disposed property

 

 

(1,198

)

(Loss) gain before equity in earnings and noncontrolling interests

 

 

(6,545

)

 

 

 

 

Equity in losses of unconsolidated affiliates

 

 

(312

)

Noncontrolling interests (including redeemable noncontrolling interests)

 

 

10,126

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO ACADIA

 

$

3,269

 

 

 

 

 

 

 

6


 

 

 

img226721374_4.jpg 

 

Statements of Operations –

Pro-Rata Adjustments

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

 

 

 

 

 

 

 

Quarter Ended March 31, 2024

 

CORE PORTFOLIO AND FUND INCOME

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
4

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
5

 

REVENUES

 

 

 

 

 

 

Minimum rents

 

$

(28,944

)

 

$

14,697

 

Percentage rents

 

 

(190

)

 

 

110

 

Expense reimbursements - CAM

 

 

(4,286

)

 

 

1,885

 

Expense reimbursements - Taxes

 

 

(3,414

)

 

 

2,122

 

Other property income

 

 

(337

)

 

 

68

 

Total Revenues

 

 

(37,171

)

 

 

18,882

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

Property operating - CAM

 

 

(6,847

)

 

 

2,411

 

Other property operating (Non-CAM)

 

 

(891

)

 

 

300

 

Real estate taxes

 

 

(4,669

)

 

 

3,132

 

Asset and property management expense

 

 

(435

)

 

 

584

 

Total Expenses

 

 

(12,842

)

 

 

6,427

 

NET OPERATING INCOME - PROPERTIES

 

 

(24,329

)

 

 

12,455

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

Interest income

 

 

(47

)

 

 

7

 

Straight-line rent income

 

 

(337

)

 

 

404

 

Above/below-market rent income (expense)

 

 

(644

)

 

 

494

 

Interest expense

 

 

12,331

 

 

 

(4,739

)

Amortization of finance costs

 

 

1,017

 

 

 

(347

)

Above/below-market interest income

 

 

 

 

 

31

 

Finance lease interest expense

 

 

340

 

 

 

(100

)

Other income (expense)

 

 

(238

)

 

 

29

 

CORE PORTFOLIO AND FUND INCOME

 

 

(11,907

)

 

 

8,234

 

 

 

 

 

 

 

 

FEE AND OTHER INCOME 3

 

 

 

 

 

 

Asset and property management fees

 

 

2,695

 

 

 

141

 

Development, construction, leasing and legal fees

 

 

1,786

 

 

 

65

 

Total Fund Fee Income

 

 

4,481

 

 

 

206

 

 

 

 

 

 

 

 

Net promote and other transactional income

 

 

 

 

 

 

Total Fund Fee Income, Net Promote and Other Transactional Income

 

 

4,481

 

 

 

206

 

 

 

 

 

 

 

 

Realized gains on marketable securities, net

 

 

 

 

 

 

Less: previously recognized unrealized gains on marketable securities sold

 

 

 

 

 

 

Unrealized gains on marketable securities

 

 

 

 

 

 

Income tax provision

 

 

(17

)

 

 

(6

)

Total Fee and Other Loss

 

 

4,464

 

 

 

200

 

 

 

 

 

 

 

 

General and Administrative

 

 

579

 

 

 

(238

)

Depreciation and amortization

 

 

16,270

 

 

 

(8,508

)

Loss related to a previously disposed property

 

 

923

 

 

 

 

(Loss) gain before equity in earnings and noncontrolling interests

 

 

10,329

 

 

 

(312

)

 

 

 

 

 

 

 

Equity in losses of unconsolidated affiliates

 

 

 

 

 

 

Noncontrolling interests (including redeemable noncontrolling interests) 6

 

 

(203

)

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO ACADIA

 

$

10,126

 

 

$

(312

)

 

 

 

 

 

 

 

 

 

 

7

 

 


 

 

 

img226721374_5.jpg 

 

Balance Sheet

Supplemental Report – March 31, 2024

(in thousands)

 

ASSETS

 

Consolidated
Balance
Sheet

 

 

Line Item Details:

 

Real estate

 

 

 

 

 

 

 

 

Land

 

$

871,084

 

 

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

 

Buildings and improvements

 

 

3,137,273

 

 

 Core

 

$

67,698

 

Tenant improvements

 

 

264,548

 

 

 Fund III

 

 

28,896

 

Construction in progress

 

 

22,884

 

 

 Total

 

$

96,594

 

Right-of-use assets - finance leases

 

 

58,637

 

 

 

 

 

 

 

 

 

4,354,426

 

 

 

 

 

 

Less: Accumulated depreciation and amortization

 

 

(854,731

)

 

 

 

 

 

Operating real estate, net

 

 

3,499,695

 

 

 

 

 

 

Real estate under development

 

 

96,594

 

 

 Summary of other assets, net:

 

 

 

Net investments in real estate

 

 

3,596,289

 

 

 Deferred charges, net

 

$

30,617

 

Notes receivable, net ($1,416 of allowance for credit losses)

 

 

118,877

 

 

 Accrued interest receivable

 

 

27,004

 

Investments in and advances to unconsolidated affiliates

 

 

198,702

 

 

 Due from seller

 

 

2,389

 

Lease intangibles, net

 

 

93,679

 

 

 Prepaid expenses

 

 

12,802

 

Other assets, net

 

 

119,020

 

 

 Other receivables

 

 

2,121

 

Right-of-use assets - operating leases, net

 

 

28,348

 

 

 Income taxes receivable

 

 

1,839

 

Cash and cash equivalents

 

 

18,795

 

 

 Corporate assets, net

 

 

833

 

Restricted cash

 

 

8,119

 

 

 Deposits

 

 

574

 

Marketable securities

 

 

27,274

 

 

 Derivative financial instruments

 

 

40,841

 

Straight-line rents receivable, net

 

 

37,537

 

 

 Total

 

$

119,020

 

Rents receivable, net

 

 

13,995

 

 

 

 

 

 

Assets of properties held for sale

 

 

11,147

 

 

 

 

 

 

Total assets

 

$

4,271,782

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

 

962,468

 

 

 

 

 

 

Unsecured notes payable, net

 

 

646,524

 

 

 Summary of accounts payable and other liabilities:

 

 

 

Unsecured line of credit

 

 

114,687

 

 

 Lease liability - finance leases, net

 

$

32,696

 

Accounts payable and other liabilities

 

 

145,980

 

 

 Accounts payable and accrued expenses

 

 

58,163

 

Lease liability - operating leases

 

 

30,620

 

 

 Deferred income

 

 

36,248

 

Dividends and distributions payable

 

 

19,978

 

 

 Tenant security deposits, escrow and other

 

 

14,181

 

Lease intangibles, net

 

 

72,136

 

 

 Derivative financial instruments

 

 

4,692

 

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

 

 

7,858

 

 

 Total

 

$

145,980

 

Total liabilities

 

 

2,000,251

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

45,462

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

Common shares

 

 

103

 

 

 

 

 

 

Additional paid-in capital

 

 

2,078,295

 

 

 

 

 

 

Accumulated other comprehensive income

 

 

46,942

 

 

 

 

 

 

Distributions in excess of accumulated earnings

 

 

(364,440

)

 

 

 

 

 

Total Acadia shareholders’ equity

 

 

1,760,900

 

 

 

 

 

 

Noncontrolling interests

 

 

465,169

 

 

 

 

 

 

Total equity

 

 

2,226,069

 

 

 

 

 

 

Total liabilities, redeemable noncontrolling interests, and equity

 

$

4,271,782

 

 

 

 

 

 

 

 

8

 

 


 

 

 

img226721374_6.jpg 

 

Balance Sheet – Pro-rata Adjustments7

Supplemental Report – March 31, 2024

(in thousands)

 

 

ASSETS

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
4

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
5

 

Real estate

 

 

 

 

 

 

Land

 

$

(203,959

)

 

$

69,033

 

Buildings and improvements

 

 

(811,124

)

 

 

268,210

 

Tenant improvements

 

 

(55,912

)

 

 

20,809

 

Construction in progress

 

 

(5,228

)

 

 

1,670

 

Right-of-use assets - finance leases

 

 

(22,571

)

 

 

22,198

 

 

 

 

(1,098,794

)

 

 

381,920

 

Less: Accumulated depreciation and amortization

 

 

145,906

 

 

 

(77,423

)

Operating real estate, net

 

 

(952,888

)

 

 

304,497

 

Real estate under development

 

 

(21,805

)

 

 

(16

)

Net investments in real estate

 

 

(974,693

)

 

 

304,481

 

Notes receivable, net ($1,416 of allowance for credit losses)

 

 

66,046

 

 

 

 

Investments in and advances to unconsolidated affiliates

 

 

(72,056

)

 

 

(122,288

)

Lease intangibles, net

 

 

(41,520

)

 

 

7,061

 

Other assets, net

 

 

13,331

 

 

 

8,067

 

Right-of-use assets - operating leases, net

 

 

(1,600

)

 

 

 

Cash and cash equivalents

 

 

(9,856

)

 

 

6,779

 

Restricted cash

 

 

(4,329

)

 

 

2,020

 

Marketable securities

 

 

 

 

 

 

Straight-line rents receivable, net

 

 

(9,114

)

 

 

5,492

 

Rents receivable, net

 

 

(4,745

)

 

 

1,936

 

Assets of properties held for sale

 

 

(8,591

)

 

 

 

Total assets

 

$

(1,047,127

)

 

$

213,548

 

 

 

 

 

 

 

 

LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

(572,729

)

 

$

185,695

 

Unsecured notes payable, net

 

 

 

 

 

 

Unsecured line of credit

 

 

 

 

 

 

Accounts payable and other liabilities

 

 

(32,172

)

 

 

21,784

 

Lease intangibles, net

 

 

(31,518

)

 

 

5,718

 

Lease liability - operating leases

 

 

(1,674

)

 

 

4

 

Dividends and distributions payable

 

 

 

 

 

 

Lease liability - finance leases

 

 

(20,907

)

 

 

8,026

 

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

 

 

 

 

 

(7,679

)

Total liabilities

 

 

(659,000

)

 

 

213,548

 

Shareholders' Equity

 

 

 

 

 

 

Common shares

 

 

 

 

 

 

Additional paid-in capital

 

 

 

 

 

 

Accumulated other comprehensive income

 

 

 

 

 

 

Distributions in excess of accumulated earnings

 

 

 

 

 

 

Total Acadia shareholders’ equity

 

 

 

 

 

 

Noncontrolling interests (including redeemable noncontrolling interests)

 

 

(388,127

)

 

 

 

Total equity

 

 

(388,127

)

 

 

 

Total liabilities, redeemable noncontrolling interests, and equity

 

$

(1,047,127

)

 

$

213,548

 

 

 

 

 

 

 

 

 

 

 

9

 

 


 

 

img226721374_7.jpg 

 

 Notes to Income Statements,

Balance Sheet and Pro-rata Adjustments7

Supplemental Report – March 31, 2024

(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 consolidated capitalized interest of $1.6 million for the three months ended March 31, 2024.
3.
Refer to Fee Income by Fund page in the Supplemental Report.
4.
Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities and includes redeemable noncontrolling interests.
5.
Represents the Company’s pro-rata share of unconsolidated investments, of which each are included on a single line presentation in the Company’s consolidated financial statements in accordance with GAAP.
6.
This represents the (loss) income allocable to Operating Partnership Units of $0.2 million for the three months ended March 31, 2024.
7.
The Company currently has controlling ownership interests in Funds II, III, IV & V and Mervyns II, as well as controlling interests in non-wholly owned partnerships, which are consolidated within the Company's financial statements.

 

 

 

 

10

 

 


 

 

 

img226721374_8.jpg 

 

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

Adjusted Funds from Operations (“AFFO”)

Supplemental Report – March 31, 2024

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Quarter Ended

 

 

 

 

March 31,
2024

 

 

March 31,
2023

 

 

Funds from operations ("FFO"):

 

 

 

 

 

 

 

Net Income (Loss) attributable to Acadia

 

$

3,269

 

 

$

13,360

 

 

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

 

 

27,087

 

 

 

26,444

 

 

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

 

 

275

 

 

 

 

 

Income attributable to noncontrolling interests' share in Operating Partnership

 

 

326

 

 

 

917

 

 

FFO to Common Shareholders and Common OP Unit holders - Diluted

 

$

30,957

 

 

$

40,721

 

 

 

 

 

 

 

 

 

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

 

 

2,015

 

 

 

(66

)

 

Realized gain

 

 

3,994

 

 

 

 

 

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

 

$

36,966

 

 

$

40,655

 

 

 

 

 

 

 

 

 

 

Adjusted Funds from operations ("AFFO"):

 

 

 

 

 

 

 

FFO

 

$

30,957

 

 

$

40,721

 

 

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

 

 

2,015

 

 

 

(66

)

 

Realized gain

 

 

3,994

 

 

 

 

 

Straight-line rent, net

 

 

(196

)

 

 

(193

)

 

Above/below-market rent

 

 

(1,175

)

 

 

(2,087

)

 

Amortization of finance costs

 

 

1,096

 

 

 

1,085

 

 

Above/below-market interest

 

 

(43

)

 

 

(47

)

 

Non-real estate depreciation

 

 

91

 

 

 

87

 

 

Stock-based compensation

 

 

3,938

 

 

 

3,776

 

 

Leasing commissions

 

 

(560

)

 

 

(1,507

)

 

Tenant improvements

 

 

(1,212

)

 

 

(4,805

)

 

Maintenance capital expenditures

 

 

(1,640

)

 

 

(690

)

 

AFFO to Common Shareholders and Common OP Unit holders

 

$

37,265

 

 

$

36,274

 

 

 

 

 

 

 

 

 

Total weighted-average diluted shares and OP Units

 

 

111,051

 

 

 

102,539

 

 

 

 

 

 

 

 

 

Diluted FFO per Common share and OP Unit:

 

 

 

 

 

 

 

FFO

 

$

0.28

 

 

$

0.40

 

 

 

 

 

 

 

 

 

 

FFO before Special Items

 

$

0.33

 

 

$

0.40

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

1.
The Company defines Special Items to include (i) unrealized holding losses or gains (net of noncontrolling interest share) on investments and (ii) other costs that do not occur in the ordinary course of the Company's underwriting and investing business.

 

11


 

 

 

img226721374_9.jpg 

 

EBITDA

Supplemental Report – March 31, 2024

(in thousands)

 

 

Quarter Ended March 31, 2024

 

 

Quarter Ended March 31, 2023

 

 

Core

 

 

 

 

 

 

 

 

Core

 

 

 

 

 

 

 

 

Portfolio

 

 

Funds

 

 

Total

 

 

Portfolio

 

 

Funds

 

 

Total

 

EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Acadia

 

$

7,669

 

 

$

(4,400

)

 

$

3,269

 

 

$

5,160

 

 

$

8,200

 

 

$

13,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

20,344

 

 

 

6,834

 

 

 

27,178

 

 

 

20,043

 

 

 

6,488

 

 

 

26,531

 

Interest expense

 

 

9,452

 

 

 

4,389

 

 

 

13,841

 

 

 

11,653

 

 

 

3,506

 

 

 

15,159

 

Amortization of finance costs

 

 

624

 

 

 

472

 

 

 

1,096

 

 

 

681

 

 

 

404

 

 

 

1,085

 

Above/below-market interest

 

 

(43

)

 

 

 

 

 

(43

)

 

 

(47

)

 

 

 

 

 

(47

)

Loss on disposition of properties

 

 

 

 

 

275

 

 

 

275

 

 

 

 

 

 

 

 

 

 

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

 

 

2,015

 

 

 

 

 

 

2,015

 

 

 

(66

)

 

 

 

 

 

(66

)

Realized gain

 

 

3,994

 

 

 

 

 

 

3,994

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

52

 

 

 

2

 

 

 

54

 

 

 

22

 

 

 

17

 

 

 

39

 

Noncontrolling interest - OP

 

 

203

 

 

 

 

 

 

203

 

 

 

794

 

 

 

 

 

 

794

 

EBITDA

 

$

44,310

 

 

$

7,572

 

 

$

51,882

 

 

$

38,240

 

 

$

18,615

 

 

$

56,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$

44,310

 

 

$

7,572

 

 

$

51,882

 

 

$

38,240

 

 

$

18,615

 

 

$

56,855

 

Stock based compensation

 

 

3,938

 

 

 

 

 

 

3,938

 

 

 

3,776

 

 

 

 

 

 

3,776

 

Adjusted EBITDA

 

$

48,248

 

 

$

7,572

 

 

$

55,820

 

 

$

42,016

 

 

$

18,615

 

 

$

60,631

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core EBITDA excluding realized gains

 

$

40,316

 

 

 

 

 

 

 

 

$

38,240

 

 

 

 

 

 

 

 

 

 

 

 

12


 

 

 

img226721374_10.jpg 

 

Core Portfolio – Same Property Performance 1

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

Quarter Ended

 

 

Change

 

 

 

March 31, 2024

 

 

March 31, 2023

 

 

Favorable/
(Unfavorable)

 

 

 

 

 

 

 

 

 

 

 

Summary

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

35,870

 

 

$

33,851

 

 

 

6.0

%

Expense reimbursements

 

 

9,069

 

 

 

8,691

 

 

 

4.3

%

Other property income

 

 

1,204

 

 

 

1,240

 

 

 

(2.9

)%

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

 

46,143

 

 

 

43,782

 

 

 

5.4

%

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

Property operating - CAM & Real estate taxes

 

 

12,654

 

 

 

11,890

 

 

 

(6.4

)%

Other property operating (Non-CAM)

 

 

1,461

 

 

 

1,577

 

 

 

7.4

%

 

 

 

 

 

 

 

 

 

 

Total Expenses

 

 

14,115

 

 

 

13,467

 

 

 

(4.8

)%

 

 

 

 

 

 

 

 

 

 

Same Property NOI - Core properties

 

$

32,028

 

 

$

30,315

 

 

 

5.7

%

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Property NOI to Core NOI

 

 

 

 

 

 

 

 

 

NOI of Properties excluded from Same Property NOI

 

 

3,926

 

 

 

5,900

 

 

 

 

Core NOI

 

$

35,954

 

 

$

36,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other same property information

 

 

 

 

 

 

 

 

 

Physical Occupancy at the end of the period

 

 

91.8

%

 

 

92.8

%

 

 

 

Leased Occupancy at the end of the period

 

 

94.4

%

 

 

94.6

%

 

 

 

__________

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

13


 

 

 

img226721374_11.jpg 

 

Fee Income by Fund 1

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

Fund II

 

 

Fund III

 

 

Fund IV

 

 

Fund V

 

 

Other

 

 

Total

 

Quarter Ended March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

75

 

 

$

21

 

 

$

865

 

 

$

1,904

 

 

$

156

 

 

$

3,021

 

Transactional fees

 

 

119

 

 

 

15

 

 

 

283

 

 

 

1,447

 

 

 

53

 

 

 

1,917

 

Total fees

 

$

194

 

 

$

36

 

 

$

1,148

 

 

$

3,351

 

 

$

209

 

 

$

4,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

1.
Fees are shown at the Company's pro-rata share and can be derived from the Consolidated Statements of Operations - Detail and Statements of Operations - Pro-Rata Adjustments. The components of the total fee income to the Company are derived by the fees included on the Consolidated Statements of Operations and the Company's share of fees from the Noncontrolling Interests in Consolidated Subsidiaries and the Company' share of fee income from Unconsolidated Subsidiaries.

 

14


 

 

 

img226721374_12.jpg

 

Structured Financing Portfolio

Supplemental Report – March 31, 2024

(in thousands)

 

 

December 31, 2023

 

 

Quarter Ended March 31, 2024

 

 

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 3

First mortgage notes 1,2

 

$

59,801

 

 

$

3,809

 

 

$

63,610

 

 

$

 

 

$

 

 

$

59,801

 

 

$

3,809

 

 

$

63,610

 

 

 

5.99

%

 

 

6.39

%

 

Sept-24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other notes2

 

 

133,167

 

 

 

32,279

 

 

 

165,446

 

 

 

66

 

 

 

(6,000

)

 

 

127,233

 

 

 

36,165

 

 

 

163,398

 

 

 

11.63

%

 

 

11.74

%

 

Sep-24 to Dec-27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core notes receivable

 

$

192,968

 

 

$

36,088

 

 

$

229,056

 

 

$

66

 

 

$

(6,000

)

 

$

187,034

 

 

$

39,974

 

 

$

227,008

 

 

 

9.83

%

 

 

10.03

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Notes Receivable per above

 

 

$

187,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit loss

 

 

 

(2,111

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total pro-rata Notes Receivable

 

 

$

184,923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

________

1.
One Core note which matured on April 20, 2020 in the amount of $17.8 million with accrued interest of $3.8 million was in default at March 31, 2024.
2.
Certain of the first mortgage notes and other notes enable the borrower to prepay or convert its obligations prior to the stated maturity date without penalty.
3.
Certain first mortgage notes have extension options subject to customary conditions.

 

 

 

 

 

 

 

 

 

15


 

 

 

img226721374_13.jpg 

 

Transactional Activity

Supplemental Report – March 31, 2024

(in thousands)

 

PROPERTY ACQUISITIONS AND DISPOSITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Name

 

Location

 

Date of
Transaction

 

Transaction
Amount

 

 

Ownership % 1

 

 

Fund Share

 

 

Acadia Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DISPOSITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2207 & 2208-2216 Fillmore

 

San Francisco, CA

 

April 3, 2024

 

 

14,060

 

 

 

90.00

%

 

 

12,654

 

 

 

2,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

14,060

 

 

 

 

 

$

12,654

 

 

$

2,926

 

 

 

________

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

 

 

 

16


 

img226721374_14.jpg 

 

2024 Guidance

Supplemental Report – March 31, 2024

 (in millions, except per share amounts)

 

 

The Company reaffirmed 2024 guidance for FFO Before Special Items.

 

 

 

2024 Guidance

 

 

 

As of 3/31/2024

 

As of 12/31/2023

 

 

 

 

 

 

 

Net earnings per share attributable to Acadia

 

$0.07-$0.13

 

$0.09-$0.15

 

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

 

1.01

 

1.01

 

Noncontrolling interest in Operating Partnership

 

0.01

 

0.01

 

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

 

$1.09-$1.15

 

$1.11-$1.17

 

Net unrealized holding loss 1,2

 

0.02

 

 

Realized gains and promotes2

 

0.13-0.15

 

0.13-0.15

 

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

 

$1.24-$1.32

 

$1.24-$1.32

 

 

________

 

1.
This represents the unrealized mark-to-market holding loss related to the Company’s investment in Albertsons, which was recognized in NAREIT FFO for the three months ended March 31, 2024. The Company has not reflected any forward-looking estimates involving future unrealized holding gains or losses (i.e. changes in share price) on Albertsons in its 2024 guidance assumptions.
2.
It is the Company’s policy to exclude unrealized gains and losses from FFO Before Special Items and to include and provide guidance for any anticipated realized gains related to the Company’s investment in Albertsons within FFO Before Special Items. The Company realized investment gains of $4.0 million on 175,000 shares for the three months ended March 31, 2024.

 

 

17


 

 

 

img226721374_15.jpg 

 

Net Asset Valuation Information

Supplemental Report – March 31, 2024

(in thousands)

 

 

CORE

 

 

FUND II 3

 

 

FUND III

 

 

FUND IV

 

 

FUND V

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Ownership Percentage

 

N/A

 

 

 

61.67

%

 

 

24.54

%

 

 

23.12

%

 

 

20.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Quarter NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At Pro-Rata 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Operating Income 2

 

$

35,954

 

 

N/A5

 

 

$

108

 

 

$

872

 

 

$

5,007

 

 

$

41,941

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

N/A5

 

 

 

(5

)

 

 

4

 

 

 

 

 

 

(1

)

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

 

 

(3,908

)

 

N/A 5

 

 

 

(103

)

 

 

(186

)

 

 

 

 

 

(4,197

)

Net Operating Income of stabilized assets

 

$

32,046

 

 

N/A 5

 

 

$

 

 

$

690

 

 

$

5,007

 

 

$

37,743

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs to Date (Pro-Rata)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale

 

$

 

 

N/A 5

 

 

$

 

 

$

 

 

$

 

 

$

 

Pre-stabilized assets 4

 

 

 

 

N/A 5

 

 

 

14,337

 

 

 

30,969

 

 

 

 

 

 

45,306

 

Development and redevelopment projects

 

 

718,900

 

 

N/A 5

 

 

 

7,100

 

 

 

27,800

 

 

 

 

 

 

753,800

 

Total Costs to Date

 

$

718,900

 

 

N/A 5

 

 

$

21,437

 

 

$

58,769

 

 

$

 

 

$

799,106

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt (Pro-Rata)

 

$

1,050,689

 

 

$

79,887

 

 

$

8,098

 

 

$

38,006

 

 

$

151,971

 

 

$

1,328,651

 

_________

1.
This Net Asset Valuation Information page shows Acadia’s pro-rata portion of the Fund’s Net Operating Income.
2.
Does not include a full quarter of NOI for any assets purchased during the current quarter. See Transactional Activity page in this Supplemental Report for descriptions of those acquisitions.
3.
Fund II has been substantially liquidated except for its investment in City Point.
4.
Pre-stabilized assets consist of the following projects for Fund II: City Point; Fund III: 640 Broadway; Fund IV: 210 Bowery, 801 Madison, 27 E 61st Street and 1035 Third Avenue.
5.
Amounts omitted as only remaining asset is City Point.

 

 

18


 

 

 

img226721374_16.jpg 

 

Selected Financial Ratios

Supplemental Report – March 31, 2024

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended March 31,

 

 

 

 

Quarter Ended

 

COVERAGE RATIOS 1

 

2024

 

 

2023

 

 

LEVERAGE RATIOS

 

March 31, 2024

 

 

December 31, 2023

 

Fixed-Charge Coverage Ratios

 

 

 

 

 

 

 

Debt/Market Capitalization Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA 2 divided by:

 

$

44,310

 

 

$

38,240

 

 

Debt + Preferred Equity (Preferred OP Units)

 

$

1,336,542

 

 

$

1,452,214

 

Interest expense

 

 

9,452

 

 

 

11,653

 

 

Total Market Capitalization

 

 

3,175,714

 

 

 

3,163,226

 

Principal Amortization

 

 

2,442

 

 

 

877

 

 

Debt + Preferred Equity/

 

 

 

 

 

 

Preferred Dividends 3

 

 

123

 

 

 

123

 

 

  Total Market Capitalization

 

 

42

%

 

 

46

%

Fixed-Charge Coverage Ratio - Core Portfolio

 

 

3.7

x

 

 

3.0

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA divided by:

 

$

51,882

 

 

$

56,855

 

 

Net debt 6

 

$

1,320,824

 

 

$

1,433,551

 

Interest expense

 

 

13,841

 

 

 

15,159

 

 

Total Market Capitalization

 

 

3,175,714

 

 

 

3,163,226

 

Principal Amortization

 

 

2,832

 

 

 

1,242

 

 

Net Debt + Preferred Equity/

 

 

 

 

 

 

Preferred Dividends

 

 

123

 

 

 

123

 

 

  Total Market Capitalization

 

 

42

%

 

 

45

%

Fixed-Charge Coverage Ratio - Core Portfolio and Funds

 

 

3.1

x

 

 

3.4

x

 

Debt/EBITDA Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core:

 

 

 

 

 

 

Payout Ratios

 

 

 

 

 

 

 

Debt

 

$

944,643

 

 

$

1,052,475

 

 

 

 

 

 

 

 

 

Net debt 5

 

 

932,734

 

 

 

1,036,837

 

Dividends declared (per share/OP Unit)

 

$

0.18

 

 

$

0.18

 

 

EBITDA

 

 

169,695

 

 

 

159,260

 

 

 

 

 

 

 

 

 

EBITDA excluding Realized Gains (net of noncontrolling share)

 

 

153,719

 

 

 

154,624

 

Dividends (Shares) & Distributions (OP Units) declared

 

$

20,021

 

 

$

18,474

 

 

Debt/EBITDA - Core Portfolio

 

 

5.6

x

 

 

6.6

x

FFO

 

 

30,957

 

 

 

40,721

 

 

Debt/EBITDA excluding Realized Gains - Core Portfolio

 

 

6.1

x

 

 

6.8

x

FFO Payout Ratio 8

 

 

65

%

 

 

45

%

 

Net Debt/EBITDA - Core Portfolio

 

 

5.5

x

 

 

6.5

x

 

 

 

 

 

 

 

 

Net Debt/EBITDA excluding Realized Gains - Core Portfolio

 

 

6.1

x

 

 

6.7

x

AFFO 7

 

 

37,265

 

 

 

36,274

 

 

Core and Funds:

 

 

 

 

 

 

AFFO Payout Ratio

 

 

54

%

 

 

51

%

 

Debt 4

 

$

1,328,651

 

 

$

1,444,332

 

 

 

 

 

 

 

 

 

Net debt 6

 

 

1,312,933

 

 

 

1,425,669

 

FFO Before Special Items

 

 

36,966

 

 

 

40,655

 

 

EBITDA

 

 

199,983

 

 

 

201,570

 

FFO Before Special Items Payout Ratio

 

 

54

%

 

 

45

%

 

EBITDA excluding Realized Gains (net of noncontrolling share)

 

 

184,007

 

 

 

196,934

 

 

 

 

 

 

 

 

 

Debt/EBITDA - Core and Funds

 

 

6.6

x

 

 

7.2

x

 

 

 

 

 

 

 

 

Debt/EBITDA excluding Realized Gains - Core and Funds

 

 

7.2

x

 

 

7.3

x

 

 

 

 

 

 

 

 

Net Debt/EBITDA - Core and Funds

 

 

6.6

x

 

 

7.1

x

 

 

 

 

 

 

 

 

Net Debt/EBITDA excluding Realized Gains - Core and Funds

 

 

7.1

x

 

 

7.2

x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19


 

 

img226721374_17.jpg 

 

Selected Financial Ratios

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

EBITDA

 

 

ADJUSTED EBITDA

 

 

 

EBITDA

 

 

Year Ended

 

 

Quarter Ended

 

 

Year Ended

 

Reconciliation of EBITDA to Annualized EBITDA

 

March 31, 2024

 

 

December 31, 2023

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core EBITDA as reported

 

$

44,310

 

 

$

159,260

 

 

$

44,310

 

 

$

159,260

 

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

 

 

 

 

 

 

 

 

2,048

 

 

 

10,581

 

Subtract: Nonrecurring Termination Payment

 

 

(2,515

)

 

 

 

 

 

(2,515

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

41,795

 

 

 

159,260

 

 

 

43,843

 

 

 

169,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Core EBITDA

 

$

167,180

 

 

$

159,260

 

 

$

175,372

 

 

$

169,841

 

Add: Nonrecurring Termination Payment

 

 

2,515

 

 

 

 

 

 

2,515

 

 

 

 

Add: Employee election to receive equity in lieu of cash in Q1

 

 

 

 

 

 

 

 

1,890

 

 

 

 

Annualized Core EBITDA

 

 

169,695

 

 

 

159,260

 

 

 

179,777

 

 

 

169,841

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized gain

 

 

3,994

 

 

 

4,636

 

 

 

3,994

 

 

 

4,636

 

Annualized realized gain

 

 

15,976

 

 

 

4,636

 

 

 

15,976

 

 

 

4,636

 

Annualized Core EBITDA excluding realized gains

 

 

153,719

 

 

 

154,624

 

 

 

163,801

 

 

 

165,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Funds EBITDA as reported

 

 

7,572

 

 

 

42,310

 

 

 

7,572

 

 

 

42,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Funds EBITDA

 

 

30,288

 

 

 

42,310

 

 

 

30,288

 

 

 

42,310

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Core and Funds

 

$

199,983

 

 

$

201,570

 

 

$

210,065

 

 

$

212,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Core and Funds excluding realized gains

 

$

184,007

 

 

$

196,934

 

 

$

194,089

 

 

$

207,515

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20


 

 

 

img226721374_17.jpg 

 

Selected Financial Ratios

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

 

Quarter Ended

 

Reconciliation of Core Portfolio Debt

 

March 31, 2024

 

 

 

 

 

Core Portfolio Debt per Debt Summary

 

$1,050,689

 

Incremental Core Debt Attributable to City Point8

 

(106,046)

 

Adjusted Core Debt for purposes of computing Debt/EBITDA

 

944,643

 

 

 

 

 

Fund Portfolio Debt per Debt Summary

 

277,962

 

Incremental Core Debt Attributable to City Point8

 

106,046

 

Adjusted Fund Debt per EBITDA

 

384,008

 

 

 

 

 

Total Core and Fund Debt for purposes of computing Debt/EBITDA

 

$1,328,651

 

 

 

 

 

 

 

 

21


 

 

img226721374_17.jpg 

 

Selected Financial Ratios

Supplemental Report – March 31, 2024

(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.

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. Amount represents the Company's reallocation of its pro-rata portion of the de-leveraging of Fund II's property-level debt in August 2022 associated with the City Point refinancing to align with the inclusion of the associated EBITDA derived from its investment.

5. See Funds from Operations (“FFO”), Adjusted Funds from Operations (“AFFO”) for a reconciliation of AFFO to Net Income attributable to Acadia.

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

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

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

22


 

 

img226721374_18.jpg 

 

Portfolio Debt – Summary

Supplemental Report – March 31, 2024

(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

 

$

764,687

 

 

 

4.3

 %

 

 

2.6

 

 

$

 

 

 

%

 

 

 

 

$

764,687

 

 

 

58

%

 

 

4.3

%

 

 

2.6

 

 

$

 

 

$

 

 

$

764,687

 

Variable-Rate Debt 5

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage and Other Notes Payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt 1

 

 

276,738

 

 

 

4.0

%

 

 

2.9

 

 

 

185,619

 

 

 

5.4

%

 

 

1.8

 

 

 

462,357

 

 

 

35

%

 

 

4.6

%

 

 

2.5

 

 

 

368,297

 

 

 

(149,384

)

 

 

681,270

 

Variable-Rate Debt 5

 

 

9,264

 

 

 

9.2

%

 

 

0.4

 

 

 

92,343

 

 

 

8.1

%

 

 

1.4

 

 

 

101,607

 

 

 

7

%

 

 

8.2

%

 

 

1.3

 

 

 

208,975

 

 

 

(22,076

)

 

 

288,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,050,689

 

 

 

4.3

%

 

 

2.7

 

 

$

277,962

 

 

 

6.3

%

 

 

1.7

 

 

$

1,328,651

 

 

 

100

%

 

 

4.7

%

 

 

2.4

 

 

$

577,272

 

 

$

(171,460

)

 

 

1,734,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

228

 

Net unamortized loan costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,399

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,012

)

Contingent loan obligation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,336,645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,723,679

 

_________

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

23


img226721374_18.jpg 

 

Portfolio Debt – Detail

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

 

 

 

 

Principal
Balance at

 

 

Acadia's Pro-rata Share

 

 

Interest

 

 

 

Extension

Property

 

 

 

March 31, 2024

 

 

Percent

 

 

Amount

 

 

Rate

 

Maturity Date

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CORE PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Crossroads Shopping Center

 

 

 

$

59,030

 

 

 

49.00

%

 

$

28,925

 

 

3.94%

 

10/06/24

 

None

555 9th Street

 

 

 

 

60,000

 

 

 

100.00

%

 

 

60,000

 

 

3.99%

 

01/01/25

 

None

840 N. Michigan

 

 

 

 

35,625

 

 

 

91.85

%

 

 

32,722

 

 

N/A5

 

12/10/26

 

None

239 Greenwich Avenue

 

 

 

 

26,000

 

 

 

75.00

%

 

 

19,500

 

 

4.00%

 

07/10/27

 

1x60 mos.

Georgetown Portfolio (2008 Investment)

 

 

 

 

14,314

 

 

 

50.00

%

 

 

7,157

 

 

4.72%

 

12/10/27

 

None

State & Washington

 

 

 

 

21,214

 

 

 

100.00

%

 

 

21,214

 

 

4.40%

 

09/05/28

 

None

North & Kingsbury

 

 

 

 

10,314

 

 

 

100.00

%

 

 

10,314

 

 

4.01%

 

11/05/29

 

None

151 North State Street

 

 

 

 

12,114

 

 

 

100.00

%

 

 

12,114

 

 

4.03%

 

12/01/29

 

None

Concord & Milwaukee

 

 

 

 

2,277

 

 

 

100.00

%

 

 

2,277

 

 

4.40%

 

06/01/30

 

None

California & Armitage

 

 

 

 

2,115

 

 

 

100.00

%

 

 

2,115

 

 

5.89%

 

04/15/35

 

None

Unsecured interest rate swaps 1

 

 

 

 

764,687

 

 

 

100.00

%

 

 

764,687

 

 

N/A

 

Various

 

 

Secured interest rate swaps 1

 

 

 

 

202,000

 

 

 

39.80

%

 

 

80,400

 

 

N/A

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Fixed-Rate Debt

 

 

 

 

1,209,690

 

 

 

 

 

 

1,041,425

 

 

4.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gotham Plaza

 

 

 

 

17,203

 

 

 

49.00

%

 

 

8,430

 

 

SOFR+4.00%

 

06/04/24

 

None

Georgetown Portfolio (2016 Investment)

 

 

 

 

152,000

 

 

 

20.00

%

 

 

30,400

 

 

SOFR+2.65%

 

11/06/26

 

2x12 mos.

3104 M Street 2

 

 

 

 

4,174

 

 

 

20.00

%

 

 

834

 

 

PRIME

 

01/01/27

 

2x12 mos.

Sullivan Center

 

 

 

 

50,000

 

 

 

100.00

%

 

 

50,000

 

 

SOFR+1.60%

 

11/16/28

 

None

Secured interest rate swaps 1

 

 

 

 

(202,000

)

 

 

39.80

%

 

 

(80,400

)

 

N/A

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured Revolving Credit Facility 3

 

 

 

 

114,687

 

 

 

100.00

%

 

 

114,687

 

 

SOFR+1.45%

 

06/29/25

 

2x6 mos.

Unsecured Term Loan

 

 

 

 

400,000

 

 

 

100.00

%

 

 

400,000

 

 

SOFR+1.60%

 

06/29/26

 

None

Unsecured $175 Million Term Loan

 

 

 

 

175,000

 

 

 

100.00

%

 

 

175,000

 

 

SOFR+1.60%

 

04/06/27

 

None

Unsecured $75 Million Term Loan

 

 

 

 

75,000

 

 

 

100.00

%

 

 

75,000

 

 

SOFR+1.95%

 

07/29/29

 

None

Unsecured interest rate swaps 1

 

 

 

 

(764,687

)

 

 

100.00

%

 

 

(764,687

)

 

N/A

 

Various

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total Variable-Rate Debt

 

 

 

 

21,377

 

 

 

 

 

 

9,264

 

 

9.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Debt - Core Portfolio

 

 

 

$

1,231,067

 

 

 

 

 

$

1,050,689

 

 

4.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2207 Fillmore Street 4

 

Fund IV

 

$

1,120

 

 

 

20.81

%

 

$

233

 

 

4.50%

 

10/31/25

 

None

650 Bald Hill Road 4

 

Fund IV

 

 

15,306

 

 

 

20.81

%

 

 

3,185

 

 

3.75%

 

06/01/26

 

None

Shoppes at South Hills 4

 

Fund V

 

 

32,087

 

 

 

18.09

%

 

 

5,804

 

 

5.95%

 

03/01/28

 

1 x 12 mos.

Broughton Street Portfolio

 

Fund IV

 

 

25,939

 

 

 

23.12

%

 

 

5,997

 

 

5.62%

 

06/01/28

 

None

Canton Marketplace

 

Fund V

 

 

36,000

 

 

 

20.10

%

 

 

7,236

 

 

6.29%

 

06/01/28

 

None

Interest rate swaps 1

 

Funds II, IV & V

 

 

662,026

 

 

 

24.65

%

 

 

163,164

 

 

N/A

 

Various

 

 

Sub-Total Fixed-Rate Debt

 

 

 

 

772,478

 

 

 

 

 

 

185,619

 

 

5.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elk Grove Commons

 

Fund V

 

 

40,107

 

 

 

20.10

%

 

 

8,061

 

 

SOFR+2.10%

 

07/08/24

 

1x6 mos.

Eden Square 4

 

Fund IV

 

 

23,882

 

 

 

20.81

%

 

 

4,969

 

 

SOFR+2.35%

 

09/01/24

 

None

Hickory Ridge

 

Fund V

 

 

27,338

 

 

 

20.10

%

 

 

5,495

 

 

SOFR+2.00%

 

10/05/24

 

None

Tri-City Plaza 4

 

Fund V

 

 

38,066

 

 

 

18.09

%

 

 

6,886

 

 

SOFR+2.00%

 

10/18/24

 

1x12 mos.

Lincoln Commons

 

Fund V

 

 

37,987

 

 

 

20.10

%

 

 

7,635

 

 

SOFR+1.80%

 

10/24/24

 

None

Landstown Commons

 

Fund V

 

 

59,559

 

 

 

20.10

%

 

 

11,971

 

 

SOFR+1.80%

 

10/24/24

 

None

Palm Coast Landing

 

Fund V

 

 

25,722

 

 

 

20.10

%

 

 

5,170

 

 

SOFR+1.86%

 

11/01/24

 

None

Frederick Crossing 4

 

Fund V

 

 

23,502

 

 

 

18.09

%

 

 

4,251

 

 

SOFR+1.75%

 

12/02/24

 

1x12 mos.

Plaza Santa Fe

 

Fund V

 

 

22,894

 

 

 

20.10

%

 

 

4,601

 

 

SOFR+2.00%

 

12/20/24

 

None

Paramus Plaza 4

 

Fund IV

 

 

28,003

 

 

 

11.56

%

 

 

3,237

 

 

SOFR+2.36%

 

12/28/24

 

2x12 mos.

Frederick County Square 4

 

Fund V

 

 

24,012

 

 

 

18.09

%

 

 

4,344

 

 

SOFR+2.51%

 

01/01/25

 

1x12 mos.

Acadia Strategic Opportunity Fund IV Term Loan

 

Fund IV

 

 

36,200

 

 

 

23.12

%

 

 

8,369

 

 

SOFR+2.56%

 

03/31/25

 

None

Midstate Mall

 

Fund V

 

 

44,553

 

 

 

20.10

%

 

 

8,955

 

 

SOFR+2.50%

 

04/28/25

 

2x12 mos.

24


img226721374_18.jpg 

 

Portfolio Debt – Detail

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

 

 

 

Principal
Balance at

 

 

Acadia's Pro-rata Share

 

 

Interest

 

 

 

Extension

Property

 

 

 

March 31, 2024

 

 

Percent

 

 

Amount

 

 

Rate

 

Maturity Date

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Towne Center

 

Fund V

 

 

16,262

 

 

 

20.10

%

 

 

3,269

 

 

SOFR+2.20%

 

05/01/25

 

1x12 mos.

Fairlane Green

 

Fund V

 

 

32,105

 

 

 

20.10

%

 

 

6,453

 

 

SOFR+2.30%

 

06/05/25

 

1x12 mos.

Trussville Promenade

 

Fund V

 

 

28,381

 

 

 

20.10

%

 

 

5,705

 

 

SOFR+2.30%

 

06/15/25

 

1x12 mos.

City Point 4

 

Fund II

 

 

137,485

 

 

 

58.10

%

 

 

79,887

 

 

SOFR+2.61%

 

08/01/25

 

1x12 mos.

Cypress Creek

 

Fund V

 

 

32,200

 

 

 

20.10

%

 

 

6,472

 

 

SOFR+2.80%

 

09/01/25

 

2x12 mos.

640 Broadway

 

Fund III

 

 

33,000

 

 

 

24.54

%

 

 

8,098

 

 

SOFR+3.75%

 

10/01/25

 

3x12 mos.

1964 Union 4

 

Fund IV

 

 

1,350

 

 

 

20.81

%

 

 

281

 

 

SOFR+2.25%

 

10/01/25

 

None

717 N Michigan Avenue

 

Fund IV

 

 

46,000

 

 

 

23.12

%

 

 

10,635

 

 

SOFR+3.33%

 

12/09/25

 

None

Hiram Pavilion

 

Fund V

 

 

27,553

 

 

 

20.10

%

 

 

5,538

 

 

SOFR+2.30%

 

03/05/26

 

1x12 mos.

2208-2216 Fillmore Street 4

 

Fund IV

 

 

5,286

 

 

 

20.81

%

 

 

1,100

 

 

SOFR+2.25%

 

06/01/26

 

None

Monroe Marketplace

 

Fund V

 

 

25,300

 

 

 

20.10

%

 

 

5,085

 

 

SOFR+2.76%

 

11/12/26

 

None

Maple Tree Place

 

Fund V

 

 

43,400

 

 

 

20.10

%

 

 

8,723

 

 

SOFR+2.85%

 

02/14/27

 

2x12 mos.

Wood Ridge Plaza 4

 

Fund V

 

 

34,172

 

 

 

18.09

%

 

 

6,183

 

 

SOFR+2.90%

 

03/21/27

 

None

La Frontera Village 4

 

Fund V

 

 

55,500

 

 

 

18.09

%

 

 

10,041

 

 

SOFR+2.61%

 

06/10/27

 

None

Family Center at Riverdale 4

 

Fund V

 

 

38,500

 

 

 

17.97

%

 

 

6,920

 

 

SOFR+2.46%

 

11/01/27

 

None

Mohawk Commons 4

 

Fund V

 

 

39,650

 

 

 

18.09

%

 

 

7,173

 

 

SOFR+2.00%

 

03/01/28

 

None

Interest rate swaps 1

 

Funds II, IV & V

 

 

(662,026

)

 

 

24.65

%

 

 

(163,164

)

 

N/A

 

Various

 

 

Sub-Total Variable-Rate Debt

 

 

 

 

365,943

 

 

 

 

 

 

92,343

 

 

8.1%

 

 

 

 

Total Debt - Funds

 

 

 

 

1,138,421

 

 

 

 

 

 

277,962

 

 

6.3%

 

 

 

 

Total Debt - Core Portfolio and Funds

 

 

 

$

2,369,488

 

 

 

 

 

$

1,328,651

 

 

4.7%

 

 

 

 

_________

1.
The Company has hedged a portion of its variable-rate debt with multiple variable to fixed-rate swap agreements which have various maturities (see Swap Interest Rate Summary of this Supplemental report which highlights the notional and actual locked base rate). The indicated maturity for each loan reflects the contractual maturity date of the loan without regard to the expiration of the related swap agreements.
2.
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 joint venture interests.
5.
The Company makes cash payments at a stated interest rate of 6.5% on the outstanding principal balance. However, following the modification of the loan, the effective interest rate for GAAP purposes is anticipated to be zero.

 

25


 

 

 

 

img226721374_19.jpg 

 

Future Debt Maturities 1

Supplemental Report – March 31, 2024

(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 2

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

7,506

 

 

$

75,416

 

 

$

82,922

 

 

$

6,499

 

 

$

36,954

 

 

$

43,453

 

 

5.15%

 

3.94%

 

9.32%

2025

 

 

2,536

 

 

 

174,687

 

 

 

177,223

 

 

 

2,238

 

 

 

174,687

 

 

 

176,925

 

 

3.94%

 

3.94%

 

N/A

2026

 

 

2,919

 

 

 

582,625

 

 

 

585,544

 

 

 

2,541

 

 

 

458,529

 

 

 

461,070

 

 

4.65%

 

4.65%

 

N/A

2027

 

 

2,766

 

 

 

216,711

 

 

 

219,477

 

 

 

2,453

 

 

 

200,887

 

 

 

203,340

 

 

4.23%

 

4.21%

 

8.50%

2028

 

 

1,833

 

 

 

67,862

 

 

 

69,695

 

 

 

1,833

 

 

 

67,862

 

 

 

69,695

 

 

4.49%

 

4.49%

 

N/A

Thereafter

 

 

2,497

 

 

 

93,709

 

 

 

96,206

 

 

 

2,497

 

 

 

93,709

 

 

 

96,206

 

 

4.76%

 

4.76%

 

N/A

Total

 

$

20,057

 

 

$

1,211,010

 

 

$

1,231,067

 

 

$

18,061

 

 

$

1,032,628

 

 

$

1,050,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 2

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

5,072

 

 

$

330,613

 

 

$

335,685

 

 

$

972

 

 

$

63,079

 

 

$

64,051

 

 

4.50%

 

3.32%

 

7.53%

2025

 

 

3,047

 

 

 

429,752

 

 

 

432,799

 

 

 

586

 

 

 

142,110

 

 

 

142,696

 

 

6.93%

 

5.95%

 

8.18%

2026

 

 

2,721

 

 

 

66,043

 

 

 

68,764

 

 

 

503

 

 

 

13,377

 

 

 

13,880

 

 

5.85%

 

5.84%

 

8.07%

2027

 

 

2,519

 

 

 

169,059

 

 

 

171,578

 

 

 

464

 

 

 

31,413

 

 

 

31,877

 

 

7.14%

 

6.60%

 

8.07%

2028

 

 

350

 

 

 

129,245

 

 

 

129,595

 

 

 

66

 

 

 

25,392

 

 

 

25,458

 

 

5.93%

 

5.93%

 

N/A

Thereafter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

N/A

 

N/A

 

N/A

Total

 

$

13,709

 

 

$

1,124,712

 

 

$

1,138,421

 

 

$

2,591

 

 

$

275,371

 

 

$

277,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.
Does not include any applicable extension options or subsequent refinancing.
2.
Fixed Debt includes floating rate debt that is effectively fixed through interest rate swaps.

 

 

26


 

 

 

 

img226721374_19.jpg 

 

Future Debt Maturities – As Extended 1

Supplemental Report – March 31, 2024

(in thousands)

 

Core Portfolio

 

Extended Debt Maturities 1

 

 

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 2

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

7,506

 

 

$

75,416

 

 

$

82,922

 

 

$

6,499

 

 

$

36,954

 

 

$

43,453

 

 

5.15%

 

3.94%

 

9.32%

2025

 

 

2,536

 

 

 

60,000

 

 

 

62,536

 

 

 

2,238

 

 

 

60,000

 

 

 

62,238

 

 

3.99%

 

3.99%

 

N/A

2026

 

 

2,919

 

 

 

545,312

 

 

 

548,231

 

 

 

2,541

 

 

 

542,816

 

 

 

545,357

 

 

4.36%

 

4.36%

 

N/A

2027

 

 

2,766

 

 

 

187,401

 

 

 

190,167

 

 

 

2,453

 

 

 

181,201

 

 

 

183,654

 

 

4.24%

 

4.24%

 

N/A

2028

 

 

1,833

 

 

 

219,862

 

 

 

221,695

 

 

 

1,833

 

 

 

98,262

 

 

 

100,095

 

 

5.29%

 

5.29%

 

N/A

Thereafter

 

 

2,497

 

 

 

123,019

 

 

 

125,516

 

 

 

2,497

 

 

 

113,395

 

 

 

115,892

 

 

4.66%

 

4.64%

 

8.50%

Total

 

$

20,057

 

 

$

1,211,010

 

 

$

1,231,067

 

 

$

18,061

 

 

$

1,032,628

 

 

$

1,050,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

Extended Debt Maturities 1

 

 

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 2

 

Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

5,072

 

 

$

202,017

 

 

$

207,089

 

 

$

972

 

 

$

40,819

 

 

$

41,791

 

 

4.06%

 

3.39%

 

7.60%

2025

 

 

3,047

 

 

 

184,427

 

 

 

187,474

 

 

 

586

 

 

 

38,337

 

 

 

38,923

 

 

6.62%

 

3.12%

 

8.04%

2026

 

 

2,721

 

 

 

303,847

 

 

 

306,568

 

 

 

503

 

 

 

110,586

 

 

 

111,089

 

 

6.52%

 

5.96%

 

7.91%

2027

 

 

2,519

 

 

 

228,776

 

 

 

231,295

 

 

 

464

 

 

 

43,416

 

 

 

43,880

 

 

6.60%

 

6.26%

 

7.80%

2028

 

 

350

 

 

 

131,543

 

 

 

131,893

 

 

 

66

 

 

 

27,936

 

 

 

28,002

 

 

6.82%

 

5.92%

 

9.08%

Thereafter

 

 

 

 

 

74,102

 

 

 

74,102

 

 

 

 

 

 

14,277

 

 

 

14,277

 

 

7.28%

 

5.95%

 

8.16%

Total

 

$

13,709

 

 

$

1,124,712

 

 

$

1,138,421

 

 

$

2,591

 

 

$

275,371

 

 

$

277,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

__________

1.
Includes the effect of all available extension options (subject to customary conditions), excludes any subsequent refinancing.
2.
Fixed Debt includes floating rate debt that is effectively fixed through interest rate swaps. Note that certain swaps (see Swap Interest Rate Summary) have expiration dates beyond the maturity of the Company’s variable rate debt.

.

27


 

img226721374_19.jpg 

 

Swap Interest Rate Summary 1

Supplemental Report – March 31, 2024

(in thousands)

 

 

 

 

 

 

 

 

 

Core Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia's Pro-rata

 

 

Weighted Average

 

 

Maturity Year

 

Notional Balance

 

 

Fixed Rate on Swap 2

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

 

 

 

 

 

2025

 

 

25,000

 

 

 

2.13

%

 

2026

 

 

36,400

 

 

 

4.14

%

 

2027

 

 

275,000

 

 

 

2.60

%

 

2028

 

 

150,000

 

 

 

2.99

%

 

2029

 

 

233,687

 

 

 

2.63

%

 

2030

 

 

125,000

 

 

 

2.83

%

 

2031

 

 

 

 

 

 

 

Total

 

$

845,087

 

 

 

2.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia's Pro-rata

 

 

Weighted Average

 

 

Year

 

Notional Balance

 

 

Fixed Rate on Swap 2

 

 

 

 

 

 

 

 

 

 

2024 (Remainder)

 

$

40,496

 

 

 

1.20

%

 

2025

 

 

23,334

 

 

 

3.44

%

 

2026

 

 

24,034

 

 

 

4.10

%

 

2027

 

 

15,070

 

 

 

3.39

%

 

2028

 

 

7,173

 

 

 

3.80

%

 

2029

 

 

53,057

 

 

 

3.40

%

 

2030

 

 

 

 

 

 

 

2031

 

 

 

 

 

 

 

Total

 

$

163,164

 

 

 

2.98

%

 

 

 

 

 

 

 

 

 

__________

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

28


img226721374_20.jpg 

 

Core Portfolio Retail Properties – Detail 1

Supplemental Report – March 31, 2024

 

 

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

In Place Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

Property

 

Key Tenants

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STREET AND URBAN RETAIL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chicago Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

`

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rush and Walton Streets
   Collection (6 properties)

 

Lululemon,
   Reformation,
   Veronica Beard,
   St. Laurent

 

2011
 2012

 

100.0%

 

40,384

 

 

 

40,384

 

58.9%

 

—%

 

—%

 

58.9%

 

58.9%

 

$6,242,524

 

$262.64

Clark Street and W. Diversey
   Collection (4 properties)

 

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

 

2011
2012

 

100.0%

 

53,099

 

 

 

53,099

 

78.2%

 

—%

 

—%

 

78.2%

 

79.9%

 

1,825,668

 

43.94

Halsted and Armitage
   Collection (13 properties)

 

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

 

2011
2012
2019
2020

 

100.0%

 

53,220

 

 

 

53,220

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

2,665,119

 

50.08

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%

 

1,146,138

 

33.79

State and Washington

 

Nordstrom Rack,
   Uniqlo

 

2016

 

100.0%

 

65,401

 

 

 

65,401

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

2,749,189

 

42.04

151 N. State Street

 

Walgreens

 

2016

 

100.0%

 

27,385

 

 

 

27,385

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,573,000

 

57.44

North and Kingsbury

 

Old Navy,
   Backcountry

 

2016

 

100.0%

 

41,791

 

 

 

41,791

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,931,746

 

46.22

Concord and Milwaukee

 

  —

 

2016

 

100.0%

 

13,147

 

 

 

13,147

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

474,323

 

36.08

California and Armitage

 

  —

 

2016

 

100.0%

 

 

 

18,275

 

18,275

 

—%

 

—%

 

70.5%

 

70.5%

 

70.5%

 

697,352

 

54.09

Roosevelt Galleria

 

Petco, Vitamin
   Shoppe,
   Dollar Tree

 

2015

 

100.0%

 

 

 

37,995

 

37,995

 

—%

 

—%

 

89.7%

 

89.7%

 

89.7%

 

880,649

 

25.84

Sullivan Center

 

Target

 

2016

 

100.0%

 

176,181

 

 

 

176,181

 

78.9%

 

—%

 

—%

 

78.9%

 

82.2%

 

5,251,599

 

37.79

 

 

 

 

 

 

 

 

492,733

 

 

84,066

 

576,799

 

83.5%

 

—%

 

88.9%

 

84.3%

 

85.4%

 

25,437,306

 

52.33

New York Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho Collection
   (12 properties)

 

Zimmermann, Madewell, Faherty, Watches of
   Switzerland,
   ALC, Stone
   Island, Frame,
   Theory,
   Bang &
   Olufsen

 

2011
2014
2019
2020
2022

 

100.0%

 

36,094

 

 

 

36,094

 

74.4%

 

—%

 

—%

 

74.4%

 

100.0%

 

10,033,304

 

373.74

5-7 East 17th Street

 

  —

 

2008

 

100.0%

 

8,658

 

 

 

8,658

 

—%

 

—%

 

—%

 

—%

 

100.0%

 

 

200 West 54th Street

 

  —

 

2007

 

100.0%

 

5,862

 

 

 

5,862

 

92.3%

 

—%

 

—%

 

92.3%

 

92.3%

 

1,473,833

 

272.38

61 Main Street

 

Splendid

 

2014

 

100.0%

 

3,470

 

 

 

3,470

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

322,294

 

92.88

181 Main Street

 

TD Bank

 

2012

 

100.0%

 

11,514

 

 

 

11,514

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,085,445

 

94.27

29


img226721374_20.jpg 

 

Core Portfolio Retail Properties – Detail 1

Supplemental Report – March 31, 2024

 

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

In Place Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

Property

 

Key Tenants

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

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%

 

 

 

14,824

 

14,824

 

—%

 

—%

 

100.0%

 

100.0%

 

100.0%

 

481,687

 

32.49

239 Greenwich Avenue

 

Watches of
   Switzerland

 

1998

 

75.0%

 

16,621

 

 

 

16,621

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,847,097

 

111.13

252-256 Greenwich Avenue

 

Veronica Beard,
   The RealReal,
   Blue Mercury

 

2014

 

100.0%

 

7,986

 

 

 

7,986

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,037,059

 

129.86

2914 Third Avenue

 

Planet Fitness

 

2006

 

100.0%

 

 

21,650

 

18,953

 

40,603

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

1,114,907

 

27.46

868 Broadway

 

Dr. Martens

 

2013

 

100.0%

 

2,031

 

 

 

2,031

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

859,826

 

423.35

313-315 Bowery 2

 

John Varvatos

 

2013

 

100.0%

 

6,600

 

 

 

6,600

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

527,076

 

79.86

120 West Broadway

 

Citizens Bank,
   Citi Bank

 

2013

 

100.0%

 

13,838

 

 

 

13,838

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

2,462,073

 

177.92

2520 Flatbush Avenue

 

Bob's Disc.
   Furniture,
   Capital One

 

2014

 

100.0%

 

 

 

29,114

 

29,114

 

—%

 

—%

 

100.0%

 

100.0%

 

100.0%

 

1,285,105

 

44.14

Williamsburg Collection 3

 

Sephora, SweetGreen,
   Levain Bakery

 

2022

 

100.0%

 

50,842

 

 

 

50,842

 

95.3%

 

—%

 

 

95.3%

 

95.3%

 

5,295,126

 

109.32

991 Madison Avenue

 

Vera Wang,
   Gabriela Hearst

 

2016

 

100.0%

 

7,512

 

 

 

7,512

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

3,572,528

 

475.58

Shops at Grand

 

Stop & Shop (Ahold), Starbucks

 

2014

 

100.0%

 

 

52,336

 

47,501

 

99,837

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

3,563,628

 

35.69

Gotham Plaza

 

Bank of America,
   Footlocker,
   Apple Bank

 

2016

 

49.0 %

 

 

 

25,931

 

25,931

 

—%

 

—%

 

68.0%

 

68.0%

 

76.4%

 

1,498,180

 

85.02

 

 

 

 

 

 

 

 

171,028

 

86,950

 

136,323

 

394,301

 

87.9%

 

100.0%

 

93.9%

 

92.6%

 

97.7%

 

37,084,169

 

101.54

Los Angeles Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8833 Beverly Blvd

 

Luxury Living

 

2022

 

97.0 %

 

9,757

 

 

 

9,757

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

1,311,046

 

134.37

Melrose Place Collection

 

The Row, Chloe,
  Oscar de la Renta

 

2019

 

100.0 %

 

14,000

 

 

 

14,000

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

3,083,482

 

220.25

 

 

 

 

 

 

 

 

23,757

 

 

 

23,757

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

4,394,528

 

184.98

District of Columbia Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1739-53 & 1801-03
   Connecticut Avenue

 

  —

 

2012

 

100.0 %

 

20,669

 

 

 

20,669

 

60.9%

 

—%

 

—%

 

60.9%

 

60.9%

 

788,372

 

62.61

14th Street Collection (3 properties)

 

 Verizon

 

2021

 

100.0 %

 

19,461

 

 

 

19,461

 

62.3%

 

—%

 

—%

 

62.3%

 

62.3%

 

1,023,344

 

84.41

Rhode Island Place
   Shopping Center

 

Ross Dress
   for Less

 

2012

 

100.0 %

 

 

25,134

 

32,533

 

57,667

 

—%

 

100.0%

 

88.5%

 

93.5%

 

93.5%

 

1,908,157

 

35.39

M Street and Wisconsin Corridor
   (27 Properties)
 4

 

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

 

2011
2016
2019

 

26.8 %

 

260,385

 

 

 

260,385

 

89.5%

 

—%

 

—%

 

89.5%

 

94.3%

 

16,768,532

 

71.96

 

 

 

 

 

 

 

 

300,515

 

25,134

 

32,533

 

358,182

 

85.8%

 

100.0%

 

88.5%

 

87.0%

 

90.5%

 

20,488,405

 

65.74

Boston Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

165 Newbury Street

 

Starbucks

 

2016

 

100.0 %

 

1,050

 

 

 

1,050

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

312,576

 

297.69

30


img226721374_20.jpg 

 

Core Portfolio Retail Properties – Detail 1

Supplemental Report – March 31, 2024

 

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

In Place Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

Property

 

Key Tenants

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

 

 

 

 

 

 

 

 

1,050

 

 

 

1,050

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

312,576

 

297.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dallas Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henderson Avenue Portfolio (14 properties)

 

Sprouts Market,
   Warby Parker,
   Tecovas

 

2022

 

100.0 %

 

89,751

 

31,635

 

 

121,386

 

81.0%

 

100.0%

 

—%

 

86.0%

 

90.4%

 

4,343,965

 

41.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Street and Urban Retail

 

 

 

 

 

1,078,834

 

143,719

 

252,922

 

1,475,475

 

85.0%

 

100.0%

 

91.6%

 

87.6%

 

90.6%

 

$92,060,948

 

$71.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Street and Urban Retail

 

 

 

 

 

883,735

 

143,719

 

239,697

 

1,267,152

 

84.1%

 

100.0%

 

92.9%

 

87.5%

 

90.2%

 

$79,401,430

 

$71.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SUBURBAN PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elmwood Park Shopping Center

 

Walgreens, Lidl,
   Chase Bank,
   City MD

 

1998

 

100.0 %

 

 

43,531

 

100,438

 

143,969

 

—%

 

100.0%

 

88.3%

 

91.8%

 

91.8%

 

3,509,685

 

26.55

Marketplace of Absecon

 

Walgreens,
   Dollar Tree

 

1998

 

100.0 %

 

 

46,724

 

57,832

 

104,556

 

—%

 

28.3%

 

80.4%

 

57.1%

 

78.3%

 

996,287

 

16.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Village Commons
   Shopping Center

 

Citibank,
  Ace Hardware

 

1998

 

100.0 %

 

 

 

87,128

 

87,128

 

—%

 

—%

 

88.1%

 

88.1%

 

90.1%

 

2,656,662

 

34.61

Branch Plaza

 

LA Fitness,
   The Fresh Market

 

1998

 

100.0 %

 

 

76,264

 

47,081

 

123,345

 

—%

 

100.0%

 

96.9%

 

98.8%

 

98.8%

 

3,554,346

 

29.16

Amboy Center

 

Stop & Shop (Ahold)

 

2005

 

100.0 %

 

 

37,266

 

26,106

 

63,372

 

—%

 

100.0%

 

80.8%

 

92.1%

 

92.1%

 

2,049,928

 

35.12

Crossroads Shopping Center

 

HomeGoods,
   PetSmart,
   BJ's Wholesale
   Club

 

1998

 

49.0 %

 

 

202,727

 

108,801

 

311,528

 

—%

 

100.0%

 

70.2%

 

89.6%

 

92.2%

 

8,841,227

 

31.68

New Loudon Center

 

Price Chopper,
   Marshalls

 

1993

 

100.0 %

 

 

242,058

 

16,643

 

258,701

 

—%

 

94.8%

 

100.0%

 

95.2%

 

99.9%

 

2,270,376

 

9.22

28 Jericho Turnpike

 

Kohl's

 

2012

 

100.0 %

 

 

96,363

 

 

96,363

 

—%

 

100.0%

 

—%

 

100.0%

 

100.0%

 

1,996,500

 

20.72

Bedford Green

 

Shop Rite, CVS

 

2014

 

100.0 %

 

 

37,981

 

52,608

 

90,589

 

—%

 

100.0%

 

55.1%

 

73.9%

 

73.9%

 

2,280,620

 

34.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Town Line Plaza 5

 

Wal-Mart,
   Stop & Shop
   (Ahold)

 

1998

 

100.0 %

 

 

163,159

 

43,187

 

206,346

 

—%

 

100.0%

 

79.1%

 

95.6%

 

95.6%

 

1,509,026

 

15.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Methuen Shopping Center

 

Wal-Mart,
   Market Basket

 

1998

 

100.0 %

 

 

120,004

 

10,017

 

130,021

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

1,467,751

 

11.29

Crescent Plaza

 

Home Depot,
  Shaw's

 

1993

 

100.0 %

 

 

156,985

 

61,017

 

218,002

 

—%

 

100.0%

 

95.9%

 

98.9%

 

98.9%

 

2,111,087

 

9.80

201 Needham Street

 

Michael's

 

2014

 

100.0 %

 

 

20,409

 

 

20,409

 

—%

 

100.0%

 

—%

 

100.0%

 

100.0%

 

711,662

 

34.87

163 Highland Avenue

 

Staples, Petco

 

2015

 

100.0 %

 

 

40,505

 

 

40,505

 

—%

 

100.0%

 

—%

 

100.0%

 

100.0%

 

1,490,575

 

36.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vermont

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Gateway Shopping Center

 

Shaw's (Supervalu), Starbucks

 

1999

 

100.0 %

 

 

73,184

 

29,670

 

102,854

 

—%

 

100.0%

 

88.6%

 

96.7%

 

96.7%

 

2,274,230

 

22.86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31


img226721374_20.jpg 

 

Core Portfolio Retail Properties – Detail 1

Supplemental Report – March 31, 2024

 

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

In Place Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

Property

 

Key Tenants

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hobson West Plaza

 

Garden Fresh
   Markets

 

1998

 

100.0 %

 

 

51,692

 

47,270

 

98,962

 

—%

 

100.0%

 

89.9%

 

95.2 %

 

97.7%

 

1,362,710

 

14.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indiana

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merrillville Plaza

 

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

 

1998

 

100.0 %

 

 

123,144

 

112,782

 

235,926

 

—%

 

100.0%

 

81.3%

 

91.1 %

 

92.6%

 

3,056,075

 

14.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bloomfield Town Square

 

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

 

1998

 

100.0 %

 

 

153,332

 

81,619

 

234,951

 

—%

 

100.0%

 

94.5%

 

98.1 %

 

98.1%

 

4,220,646

 

18.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Town Center and Other
   (1 property)

 

Lowes,
   Dick's Sporting
   Goods, Target

 

2003

 

100.0 %

 

 

678,430

 

25,991

 

704,421

 

—%

 

89.7%

 

84.2 %

 

89.5 %

 

96.7%

 

10,778,568

 

17.10

Market Square Shopping Center

 

Trader Joe's,
   TJ Maxx

 

2003

 

100.0 %

 

 

42,850

 

59,197

 

102,047

 

—%

 

100.0%

 

96.8%

 

98.1%

 

98.1%

 

3,321,484

 

33.17

Naamans Road

 

Jared Jewelers,
   American Red
   Cross

 

2006

 

100.0 %

 

 

 

19,850

 

19,850

 

—%

 

—%

 

63.9%

 

63.9 %

 

63.9%

 

705,101

 

55.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark Plaza

 

  —

 

1993

 

100.0 %

 

 

104,956

 

1,900

 

106,856

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

246,274

 

2.30

Plaza 422

 

Home Depot

 

1993

 

100.0 %

 

 

139,968

 

16,311

 

156,279

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

956,954

 

6.12

Chestnut Hill

 

  —

 

2006

 

100.0 %

 

 

 

36,492

 

36,492

 

—%

 

—%

 

100.0%

 

100.0%

 

100.0%

 

986,067

 

27.02

Abington Towne Center 6

 

Target, TJ Maxx

 

1998

 

100.0 %

 

 

184,616

 

32,255

 

216,871

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

1,319,743

 

22.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Suburban Properties

 

 

 

 

 

 

2,836,148

 

1,074,195

 

3,910,343

 

—%

 

95.9 %

 

85.6 %

 

93.1 %

 

95.7 %

 

$64,673,584

 

$19.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Suburban Properties

 

 

 

 

 

 

2,732,757

 

1,018,706

 

3,751,464

 

—%

 

95.8%

 

86.5%

 

93.2%

 

95.8%

 

$60,164,558

 

$18.55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core Properties

 

 

 

 

 

1,078,834

 

2,979,867

 

1,327,117

 

5,385,818

 

85.0%

 

96.1%

 

86.8%

 

91.6%

 

94.3%

 

$156,734,532

 

$33.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Core Properties

 

 

 

 

 

883,735

 

2,876,476

 

1,258,404

 

5,018,615

 

84.1%

 

96.0%

 

87.7%

 

91.8%

 

94.4%

 

$139,565,988

 

$32.07

 

 

__________

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

 

32


 

 

img226721374_21.jpg 

 

Core Portfolio – Top Tenants 1

Supplemental Report – March 31, 2024

(Pro-Rata Basis)

 

 

 

Number of

 

 

Combined

 

 

Percentage of Total

 

Tenant

 

Stores

 

 

GLA

 

 

ABR

 

 

GLA

 

 

ABR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Target

 

 

3

 

 

 

408,895

 

 

$

8,323,009

 

 

 

6.9

 %

 

 

5.5

%

Royal Ahold 2

 

 

3

 

 

 

155,461

 

 

 

3,430,677

 

 

 

2.6

 %

 

 

2.3

%

TJX Companies 3

 

 

9

 

 

 

252,043

 

 

 

3,105,924

 

 

 

4.3

 %

 

 

2.0

%

Walgreens

 

 

4

 

 

 

68,393

 

 

 

2,887,312

 

 

 

1.2

 %

 

 

1.9

%

PetSmart, Inc.

 

 

4

 

 

 

76,257

 

 

 

2,760,241

 

 

 

1.3

 %

 

 

1.8

%

Lululemon

 

 

2

 

 

 

7,533

 

 

 

2,593,590

 

 

 

0.1

 %

 

 

1.7

%

Trader Joe's

 

 

3

 

 

 

40,862

 

 

 

2,532,593

 

 

 

0.7

 %

 

 

1.7

%

Fast Retailing 4

 

 

2

 

 

 

32,013

 

 

 

2,450,038

 

 

 

0.5

 %

 

 

1.6

%

Alo Yoga

 

 

2

 

 

 

22,566

 

 

 

2,421,292

 

 

 

0.4

 %

 

 

1.6

%

Supervalu Inc. 5

 

 

2

 

 

 

123,409

 

 

 

2,061,142

 

 

 

2.1

 %

 

 

1.4

%

Bob's Discount Furniture

 

 

2

 

 

 

68,793

 

 

 

2,027,670

 

 

 

1.2

 %

 

 

1.3

%

Tapestry 6

 

 

2

 

 

 

4,250

 

 

 

1,788,909

 

 

 

0.1

 %

 

 

1.2

%

Watches of Switzerland 7

 

 

2

 

 

 

13,863

 

 

 

1,705,322

 

 

 

0.2

 %

 

 

1.1

%

Ulta Salon Cosmetic & Fragrance

 

 

3

 

 

 

31,497

 

 

 

1,550,757

 

 

 

0.5

 %

 

 

1.0

%

Dick's Sporting Goods, Inc

 

 

2

 

 

 

98,805

 

 

 

1,544,276

 

 

 

1.7

 %

 

 

1.0

%

Gap 8

 

 

2

 

 

 

37,895

 

 

 

1,363,165

 

 

 

0.6

 %

 

 

0.9

%

The Home Depot

 

 

2

 

 

 

187,914

 

 

 

1,345,020

 

 

 

3.2

 %

 

 

0.9

%

Citibank

 

 

4

 

 

 

16,160

 

 

 

1,337,924

 

 

 

0.3

 %

 

 

0.9

%

TD Bank

 

 

2

 

 

 

14,700

 

 

 

1,285,992

 

 

 

0.2

 %

 

 

0.8

%

Michaels Stores, Inc.

 

 

2

 

 

 

45,285

 

 

 

1,283,810

 

 

 

0.8

 %

 

 

0.8

%

TOTAL

 

 

57

 

 

 

1,706,594

 

 

$

47,798,663

 

 

 

28.8

%

 

 

31.5

%

__________

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

 

33


 

 

img226721374_22.jpg 

 

Core Portfolio – Lease Expirations

Supplemental Report – March 31, 2024

(Pro-Rata Basis)

 

 

 

Street Tenants

 

 

Anchor Tenants

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

 

 

GLA

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

M to M 1

 

 

3

 

 

 

4,162

 

 

 

0.6

%

 

$

53.29

 

 

 

0.3

%

 

 

 

 

 

 

 

 

%

 

$

 

 

 

%

2024 (Remainder)

 

 

19

 

 

 

56,550

 

 

 

7.6

%

 

 

68.49

 

 

 

5.8

%

 

 

8

 

 

 

339,080

 

 

 

13.5

%

 

 

11.67

 

 

 

10.3

%

2025

 

 

25

 

 

 

97,484

 

 

 

13.1

%

 

 

108.55

 

 

 

15.9

%

 

 

9

 

 

 

376,598

 

 

 

15.0

%

 

 

19.14

 

 

 

18.8

%

2026

 

 

29

 

 

 

73,897

 

 

 

9.9

%

 

 

143.27

 

 

 

15.9

%

 

 

9

 

 

 

404,089

 

 

 

16.1

%

 

 

9.94

 

 

 

10.5

%

2027

 

 

16

 

 

 

26,520

 

 

 

3.6

%

 

 

147.57

 

 

 

5.9

%

 

 

5

 

 

 

155,675

 

 

 

6.2

%

 

 

21.38

 

 

 

8.7

%

2028

 

 

19

 

 

 

193,188

 

 

 

26.0

%

 

 

65.22

 

 

 

18.9

%

 

 

11

 

 

 

483,822

 

 

 

19.3

%

 

 

12.43

 

 

 

15.7

%

2029

 

 

20

 

 

 

50,477

 

 

 

6.8

%

 

 

90.93

 

 

 

6.9

%

 

 

9

 

 

 

314,894

 

 

 

12.6

%

 

 

16.20

 

 

 

13.3

%

2030

 

 

9

 

 

 

64,412

 

 

 

8.7

%

 

 

67.24

 

 

 

6.5

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

%

2031

 

 

7

 

 

 

41,177

 

 

 

5.5

%

 

 

80.27

 

 

 

5.0

%

 

 

2

 

 

 

50,566

 

 

 

2.0

%

 

 

16.97

 

 

 

2.2

%

2032

 

 

17

 

 

 

56,944

 

 

 

7.7

%

 

 

111.05

 

 

 

9.5

%

 

 

2

 

 

 

62,382

 

 

 

2.5

%

 

 

12.53

 

 

 

2.0

%

2033

 

 

20

 

 

 

42,859

 

 

 

5.8

%

 

 

82.92

 

 

 

5.3

%

 

 

2

 

 

 

81,217

 

 

 

3.2

%

 

 

27.13

 

 

 

5.8

%

Thereafter

 

 

6

 

 

 

35,396

 

 

 

4.8

%

 

 

81.04

 

 

 

4.3

%

 

 

5

 

 

 

237,330

 

 

 

9.5

%

 

 

20.34

 

 

 

12.6

%

Total

 

 

190

 

 

 

743,067

 

 

 

100.0

%

 

$

89.83

 

 

 

100.0

%

 

 

62

 

 

 

2,505,653

 

 

 

100.0

%

 

$

15.28

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

 

 

 

 

Total Vacant 2

 

 

 

140,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

115,907

 

 

 

 

 

 

 

 

 

 

Total Square Feet 2

 

 

 

883,735

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,876,476

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shop Tenants

 

 

Total Tenants

 

 

 

 

 

 

GLA

 

 

ABR

 

 

 

 

 

GLA

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

PSF

 

 

of Total

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

 

%

 

 

3

 

 

 

4,162

 

 

 

0.1

%

 

 

53.29

 

 

 

0.2

%

2024 (Remainder)

 

 

28

 

 

 

136,003

 

 

 

12.3

%

 

 

24.47

 

 

 

9.6

%

 

 

55

 

 

 

531,633

 

 

 

12.2

%

 

 

20.99

 

 

 

8.0

%

2025

 

 

35

 

 

 

108,129

 

 

 

9.8

%

 

 

30.29

 

 

 

9.5

%

 

 

69

 

 

 

582,211

 

 

 

13.4

%

 

 

36.18

 

 

 

15.1

%

2026

 

 

40

 

 

 

146,127

 

 

 

13.2

%

 

 

26.30

 

 

 

11.1

%

 

 

78

 

 

 

624,112

 

 

 

14.3

%

 

 

29.56

 

 

 

13.2

%

2027

 

 

36

 

 

 

141,240

 

 

 

12.8

%

 

 

34.03

 

 

 

13.9

%

 

 

57

 

 

 

323,435

 

 

 

7.4

%

 

 

37.25

 

 

 

8.6

%

2028

 

 

39

 

 

 

155,928

 

 

 

14.1

%

 

 

36.81

 

 

 

16.6

%

 

 

69

 

 

 

832,938

 

 

 

19.1

%

 

 

29.23

 

 

 

17.4

%

2029

 

 

17

 

 

 

46,714

 

 

 

4.2

%

 

 

29.32

 

 

 

4.0

%

 

 

46

 

 

 

412,085

 

 

 

9.5

%

 

 

26.84

 

 

 

7.9

%

2030

 

 

11

 

 

 

31,912

 

 

 

2.9

%

 

 

36.54

 

 

 

3.4

%

 

 

20

 

 

 

96,324

 

 

 

2.2

%

 

 

57.07

 

 

 

3.9

%

2031

 

 

14

 

 

 

81,633

 

 

 

7.4

%

 

 

26.30

 

 

 

6.2

%

 

 

23

 

 

 

173,376

 

 

 

4.0

%

 

 

36.40

 

 

 

4.5

%

2032

 

 

25

 

 

 

96,152

 

 

 

8.7

%

 

 

32.98

 

 

 

9.2

%

 

 

44

 

 

 

215,478

 

 

 

5.0

%

 

 

47.69

 

 

 

7.4

%

2033

 

 

21

 

 

 

85,791

 

 

 

7.8

%

 

 

31.92

 

 

 

7.9

%

 

 

43

 

 

 

209,867

 

 

 

4.8

%

 

 

40.48

 

 

 

6.1

%

Thereafter

 

 

16

 

 

 

73,773

 

 

 

6.7

%

 

 

39.82

 

 

 

8.5

%

 

 

27

 

 

 

346,500

 

 

 

8.0

%

 

 

30.69

 

 

 

7.6

%

Total

 

 

282

 

 

 

1,103,402

 

 

 

100.0

%

 

$

31.29

 

 

 

100.0

%

 

 

534

 

 

 

4,352,122

 

 

 

100.0

%

 

$

32.07

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

 

 

 

 

Total Vacant 2

 

 

 

155,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

411,578

 

 

 

 

 

 

 

 

 

 

Total Square Feet 2

 

 

 

1,258,404

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,018,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_________

 

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

2. Totals may not foot due to rounding.

 

Amounts

34


 

 

img226721374_23.jpg 

 

Core Portfolio – New and Renewal Rent Spreads 1

Supplemental Report – March 31, 2024

 

 

 

 

Quarter Ended

 

 

 

 

March 31, 2024

 

 

 

 

GAAP 2

 

 

Cash 3

 

 

New Leases

 

 

 

 

 

 

 

Number of new leases executed

 

 

2

 

 

 

2

 

 

GLA

 

 

3,460

 

 

 

3,460

 

 

New base rent

 

$

40.04

 

 

$

35.74

 

 

Previous base rent

 

$

29.91

 

 

$

30.90

 

 

Average cost per square foot

 

$

49.36

 

 

$

49.36

 

 

Weighted Average Lease Term (years)

 

 

10.0

 

 

 

10.0

 

 

Percentage growth in base rent

 

 

33.9

 %

 

 

15.7

 %

 

 

 

 

 

 

 

 

 

Renewal Leases

 

 

 

 

 

 

 

Number of renewal leases executed

 

 

20

 

 

 

20

 

 

GLA

 

 

184,391

 

 

 

184,391

 

 

New base rent

 

$

22.53

 

 

$

22.24

 

 

Expiring base rent

 

$

20.47

 

 

$

21.19

 

 

Average cost per square foot

 

$

0.45

 

 

$

0.45

 

 

Weighted Average Lease Term (years)

 

 

4.6

 

 

 

4.6

 

 

Percentage growth in base rent

 

 

10.1

 %

 

 

5.0

 %

 

 

 

 

 

 

 

 

 

Total New and Renewal Leases

 

 

 

 

 

 

 

Number of new and renewal leases executed

 

 

22

 

 

 

22

 

 

GLA commencing

 

 

187,851

 

 

 

187,851

 

 

New base rent

 

$

22.85

 

 

$

22.49

 

 

Expiring base rent

 

$

20.64

 

 

$

21.37

 

 

Average cost per square foot

 

$

1.35

 

 

$

1.35

 

 

Weighted Average Lease Term (years)

 

 

4.7

 

 

 

4.7

 

 

Percentage growth in base rent

 

 

10.7

 %

 

 

5.2

 %

 

 

 

 

 

 

 

 

 

__________

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

 

35


 

 

img226721374_24.jpg 

 

Core Portfolio – Capital Expenditures

Supplemental Report – March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter to Date

 

 

Year to Date

 

 

 

March 31, 2024

 

March 31, 2023

 

 

December 31, 2023

 

Leasing Commissions

 

$

560

 

$

1,507

 

 

$

5,941

 

Tenant Improvements

 

 

1,212

 

 

4,805

 

 

 

10,594

 

Maintenance Capital Expenditures

 

 

1,640

 

 

690

 

 

 

8,618

 

Total Capital Expenditures

 

$

3,412

 

$

7,002

 

 

$

25,153

 

 

 

 

 

 

 

 

 

 

 

 

36


 

 

img226721374_25.jpg 

 

Fund Overview

Supplemental Report – March 31, 2024

 

 

I. KEY METRICS

 

Fund I

 

Fund II

 

Fund III

 

Fund IV

 

Fund V

 

Total

General Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vintage

 

 

Sep-2001

 

 

Jun-2004

 

 

May-2007

 

 

May-2012

 

 

Aug-2016

 

 

 

Fund Size

 

$

 

90.0

 

 Million

 

$

 

472.0

 

 Million 2

 

$

 

502.5

 

 Million

 

$

 

540.6

 

 Million

 

$

 

520.0

 

 Million

 

$

 

2,125.1

 

 Million

Acadia's Commitment

 

$

 

20.0

 

 Million

 

$

 

291.2

 

 Million

 

$

 

123.3

 

 Million

 

$

 

125.0

 

 Million

 

$

 

104.5

 

 Million

 

$

 

664.0

 

 Million

Acadia's Pro-Rata Share

 

 

 

22.2

 

%

 

 

 

 

61.7

 

% 2

 

 

 

 

24.5

 

%

 

 

 

 

23.1

 

%

 

 

 

 

20.1

 

%

 

 

 

 

31.2

 

%

 

Acadia's Promoted Share 1

 

 

 

37.8

 

%

 

 

 

 

69.4

 

%

 

 

 

 

39.6

 

%

 

 

 

 

38.5

 

%

 

 

 

 

36.1

 

%

 

 

 

 

45.0

 

%

 

Preferred Return

 

 

 

9.0

 

%

 

 

 

 

8.0

 

%

 

 

 

 

6.0

 

%

 

 

 

 

6.0

 

%

 

 

 

 

6.0

 

%

 

 

 

6.4

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current-Quarter, Fund-Level Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative Contributions 2

 

$

 

86.6

 

 Million

 

$

 

559.4

 

 Million

 

$

 

448.1

 

 Million

 

$

 

506.0

 

 Million

 

$

 

459.6

 

 Million

 

$

 

2,059.7

 

 Million

Cumulative Net Distributions 3

 

$

 

195.4

 

 Million

 

$

 

172.9

 

 Million

 

$

 

603.5

 

 Million

 

$

 

221.4

 

 Million

 

$

 

112.6

 

 Million

 

$

 

1,305.8

 

 Million

Net Distributions/Contributions

 

 

 

225.6

 

%

 

 

 

 

30.9

 

%

 

 

 

 

134.7

 

%

 

 

 

 

43.8

 

%

 

 

 

 

24.5

 

%

 

 

 

 

63.4

 

%

 

Unfunded Commitment 4

 

$

 

0.0

 

 Million

 

$

 

0.0

 

 Million

 

$

 

1.9

 

 Million

 

$

 

24.0

 

 Million

 

$

 

60.4

 

 Million

 

$

 

86.3

 

 Million

Acquisition Dry Powder 5

 

 

N/A

 

 

 

 

 

N/A

 

 

 

 

 

N/A

 

 

 

 

 

N/A

 

 

 

 

$

N/A

 

 Million

 

$

N/A

 

 Million

Investment Period Closes

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

Closed

 

 

 

 

 

 

 

 

 

Currently in a Promote Position? (Yes/No)

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

No

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

II. FEES & PRIORITY DISTRIBUTIONS EARNED BY ACADIA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Type:

 

 

Applicable to

 

 

Description

Asset Management 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 – March 31, 2024

 

_________

1.
Acadia's "Promoted Share" reflects Acadia's share of fund profits once all partners (including Acadia) have received a return of their cumulative contributions plus their cumulative preferred return. Acadia's Promoted Share equals a 20% promote plus Acadia's pro-rata share of the remaining 80%.
2.
With regard to Fund II, the additional contributions over original Fund Size reflects prior-period distributions that were re-contributed to the Fund during 2016, 2020, 2021 and 2022 to fund the on-going redevelopment of existing Fund II investments. The $472 million reflects an incremental $172 million of capital contributed in connection with the City Point recapitalization. Fund II contains one remaining investment, City Point. During the second quarter 2022, the Company increased its ownership in Fund II and Mervyns II from 28% to 40%. Additionally, during the third quarter 2022, the Company increased its ownership in Fund II from 40% to 61.7%. During the first quarter 2023, Mervyns II distributed the Albertsons shares to its investors upon expiration of the lock-up agreement.
3.
Net of fees and promote. Fund I has made its final distribution and was fully liquidated in 2018.
4.
Unfunded Commitments are set aside to complete leasing and development at existing fund investments 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 $24.0 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_20.jpg 

 

Fund Portfolio Retail Properties – Detail 1

Supplemental Report – March 31, 2024

 

 

 

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

Property

 

Key Tenants

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund II Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Point 2

 

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

 

2007

 

 

94.2

%

 

 

 

 

 

330,448

 

 

 

207,649

 

 

 

538,097

 

 

 

%

 

 

100.0

%

 

 

38.1

%

 

 

76.1

%

 

 

85.4

%

 

$

18,076,469

 

 

$

44.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund II

 

 

 

 

 

 

 

 

 

 

 

 

330,448

 

 

 

207,649

 

 

 

538,097

 

 

 

%

 

 

100.0

%

 

 

38.1

%

 

 

76.1

%

 

 

85.4

%

 

$

18,076,469

 

 

$

44.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund III Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

640 Broadway

 

 

2012

 

 

100.0

%

 

 

4,637

 

 

 

 

 

 

 

 

 

4,637

 

 

 

77.6

%

 

 

%

 

 

%

 

 

77.6

%

 

 

77.6

%

 

$

850,994

 

 

$

236.58

 

Total - Fund III

 

 

 

 

 

 

 

 

 

4,637

 

 

 

 

 

 

 

 

 

4,637

 

 

 

77.6

%

 

 

%

 

 

%

 

 

77.6

%

 

 

77.6

%

 

$

850,994

 

 

$

236.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801 Madison Avenue

 

 

2015

 

 

100.0

%

 

 

2,522

 

 

 

 

 

 

 

 

 

2,522

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

$

300,000

 

 

$

118.95

 

210 Bowery

 

 

2012

 

 

100.0

%

 

 

2,538

 

 

 

 

 

 

 

 

 

2,538

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

27 East 61st Street

 

 

2014

 

 

100.0

%

 

 

4,177

 

 

 

 

 

 

 

 

 

4,177

 

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

 

 

 

 

17 East 71st Street

 

The Row

 

2014

 

 

100.0

%

 

 

8,432

 

 

 

 

 

 

 

 

 

8,432

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

2,063,935

 

 

 

244.77

 

1035 Third Avenue 3

 

 

2015

 

 

100.0

%

 

 

7,634

 

 

 

 

 

 

 

 

 

7,634

 

 

 

100.0

%

 

 

%

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

1,222,748

 

 

 

160.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paramus Plaza

 

Marshalls, Hobby Lobby, Skechers

 

2013

 

 

50.0

%

 

 

 

 

 

87,539

 

 

 

65,955

 

 

 

153,494

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

3,262,289

 

 

 

21.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BOSTON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurants at Fort Point

 

Santander Bank

 

2016

 

 

100.0

%

 

 

15,711

 

 

 

 

 

 

 

 

 

15,711

 

 

 

9.1

%

 

 

%

 

 

%

 

 

9.1

%

 

 

9.1

%

 

 

199,500

 

 

 

140.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rhode Island

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650 Bald Hill Road

 

Dick's Sporting Goods,
Burlington

 

2015

 

 

90.0

%

 

 

 

 

 

55,000

 

 

 

105,448

 

 

 

160,448

 

 

 

%

 

 

100.0

%

 

 

77.7

%

 

 

85.3

%

 

 

85.3

%

 

 

2,092,896

 

 

 

15.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MID-ATLANTIC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Eden Square

 

Giant Food, LA Fitness

 

2014

 

 

98.6

%

 

 

 

 

 

116,003

 

 

 

113,168

 

 

 

229,171

 

 

 

%

 

 

100.0

%

 

 

81.9

%

 

 

91.1

%

 

 

98.6

%

 

 

3,358,699

 

 

 

16.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broughton Street Portfolio
   (13 properties)

 

H&M, Lululemon,
Kendra Scott, Starbucks

 

2014

 

 

100.0

%

 

 

94,713

 

 

 

 

 

 

 

 

 

94,713

 

 

 

91.1

%

 

 

%

 

 

%

 

 

91.1

%

 

 

93.1

%

 

 

3,223,337

 

 

 

37.34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Union and Fillmore
Collection (3 properties)

 

Eileen Fisher, Bonobos

 

2015

 

 

90.0

%

 

 

7,183

 

 

 

 

 

 

 

 

 

7,183

 

 

 

77.5

%

 

 

%

 

 

%

 

 

77.5

%

 

 

77.5

%

 

 

665,709

 

 

 

119.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund IV

 

 

 

 

 

 

 

 

 

142,910

 

 

 

258,542

 

 

 

284,571

 

 

 

686,023

 

 

 

78.3

%

 

 

100.0

%

 

 

84.5

%

 

 

89.1

%

 

 

91.9

%

 

$

16,389,112

 

 

$

26.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Mexico

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plaza Santa Fe

 

TJ Maxx, Best Buy,
Ross Dress for Less

 

2017

 

 

100.0

%

 

 

 

 

 

153,983

 

 

 

70,169

 

 

 

224,152

 

 

 

%

 

 

100.0

%

 

 

86.2

%

 

 

95.7

%

 

 

95.7

%

 

$

4,097,104

 

 

$

19.10

 

39


img226721374_20.jpg 

 

Fund Portfolio Retail Properties – Detail 1

Supplemental Report – March 31, 2024

 

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

Property

 

Key Tenants

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Ridge Plaza

 

Kirkland's, Office Depot

 

2022

 

 

90.0

%

 

 

 

 

 

 

 

 

211,617

 

 

 

211,617

 

 

 

%

 

 

%

 

 

89.7

%

 

 

89.7

%

 

 

89.7

%

 

 

4,365,051

 

 

 

22.99

 

La Frontera Village

 

Kohl's, Hobby Lobby, Burlington, Marshalls

 

2022

 

 

90.0

%

 

 

 

 

 

203,500

 

 

 

330,930

 

 

 

534,430

 

 

 

%

 

 

85.0

%

 

 

90.7

%

 

 

88.5

%

 

 

88.8

%

 

 

6,645,117

 

 

 

14.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

2,410,631

 

 

 

12.65

 

Fairlane Green

 

TJ Maxx, Michaels, Burlington

 

2017

 

 

100.0

%

 

 

 

 

 

109,952

 

 

 

160,235

 

 

 

270,187

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

5,326,056

 

 

 

19.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

88.1

%

 

 

93.7

%

 

 

94.8

%

 

 

7,696,127

 

 

 

15.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tri-City Plaza

 

TJ Maxx, HomeGoods, ShopRite

 

2019

 

 

90.0

%

 

 

 

 

 

129,940

 

 

 

172,798

 

 

 

302,738

 

 

 

%

 

 

100.0

%

 

 

82.5

%

 

 

90.0

%

 

 

92.0

%

 

 

3,915,091

 

 

 

14.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstate

 

ShopRite, Best Buy, DSW, PetSmart

 

2021

 

 

100.0

%

 

 

 

 

 

253,779

 

 

 

134,837

 

 

 

388,616

 

 

 

%

 

 

77.2

%

 

 

62.2

%

 

 

72.0

%

 

 

96.9

%

 

 

5,958,609

 

 

 

21.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shoppes at South Hills

 

ShopRite, At Home,
Ashley Furniture

 

2022

 

 

90.0

%

 

 

 

 

 

416,804

 

 

 

95,414

 

 

 

512,218

 

 

 

%

 

 

71.7

%

 

 

46.1

%

 

 

67.0

%

 

 

76.1

%

 

 

3,941,442

 

 

 

11.49

 

Mohawk Commons

 

Lowe's, Target

 

2023

 

 

90.0

%

 

 

 

 

 

330,874

 

 

 

68,464

 

 

 

399,338

 

 

 

%

 

 

100.0

%

 

 

89.9

%

 

 

98.3

%

 

 

99.5

%

 

 

5,583,596

 

 

 

14.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monroe Marketplace

 

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

 

2021

 

 

100.0

%

 

 

 

 

 

263,376

 

 

 

108,276

 

 

 

371,652

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

4,418,808

 

 

 

11.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rhode Island

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lincoln Commons

 

Stop and Shop, Marshalls,
HomeGoods

 

2019

 

 

100.0

%

 

 

 

 

 

194,470

 

 

 

267,525

 

 

 

461,995

 

 

 

%

 

 

100.0

%

 

 

79.9

%

 

 

88.3

%

 

 

90.8

%

 

 

5,621,839

 

 

 

13.78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vermont

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maple Tree Place 4

 

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

 

2023

 

 

100.0

%

 

 

 

 

 

246,738

 

 

 

147,764

 

 

 

394,502

 

 

 

%

 

 

100.0

%

 

 

59.8

%

 

 

84.9

%

 

 

84.9

%

 

 

6,567,224

 

 

 

19.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virginia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landstown Commons

 

Best Buy, Burlington,
Ross Dress for Less

 

2019

 

 

100.0

%

 

 

 

 

 

87,883

 

 

 

292,316

 

 

 

380,199

 

 

 

%

 

 

100.0

%

 

 

95.8

%

 

 

96.8

%

 

 

97.2

%

 

 

7,603,810

 

 

 

20.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

%

 

 

3,526,270

 

 

 

21.19

 

Cypress Creek

 

Hobby Lobby, Total Wine, HomeGoods

 

2023

 

 

100.0

%

 

 

 

 

 

167,978

 

 

 

71,678

 

 

 

239,656

 

 

 

%

 

 

100.0

%

 

 

95.1

%

 

 

98.5

%

 

 

98.5

%

 

 

4,948,622

 

 

 

20.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hickory Ridge

 

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

 

2017

 

 

100.0

%

 

 

 

 

 

266,584

 

 

 

113,981

 

 

 

380,565

 

 

 

%

 

 

100.0

%

 

 

97.5

%

 

 

99.3

%

 

 

99.3

%

 

 

4,757,107

 

 

 

12.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alabama

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trussville Promenade

 

Wal-Mart, Regal Cinemas

 

2018

 

 

100.0

%

 

 

 

 

 

366,010

 

 

 

97,671

 

 

 

463,681

 

 

 

%

 

 

100.0

%

 

 

84.8

%

 

 

96.8

%

 

 

97.6

%

 

 

4,382,333

 

 

 

9.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40


img226721374_20.jpg 

 

Fund Portfolio Retail Properties – Detail 1

Supplemental Report – March 31, 2024

 

 

 

 

 

 

Year

 

Fund

 

 

Gross Leasable Area

 

 

In Place Occupancy

 

 

Leased

 

 

Annualized

 

 

 

 

Property

 

Key Tenants

 

Acquired

 

Ownership %

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Street

 

 

Anchors

 

 

Shops

 

 

Total

 

 

Occupancy

 

 

Base Rent (ABR)

 

 

ABR PSF

 

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canton Marketplace

 

Dick's Sporting Goods,
TJ Maxx,
Best Buy

 

2021

 

 

100.0

%

 

 

 

 

 

132,569

 

 

 

219,419

 

 

 

351,988

 

 

 

%

 

 

100.0

%

 

 

90.8

%

 

 

94.3

%

 

 

94.7

%

 

 

5,908,583

 

 

 

17.80

 

Hiram Pavilion

 

Kohl's, HomeGoods

 

2018

 

 

100.0

%

 

 

 

 

 

209,423

 

 

 

153,252

 

 

 

362,675

 

 

 

%

 

 

100.0

%

 

 

98.6

%

 

 

99.4

%

 

 

100.0

%

 

 

4,702,846

 

 

 

13.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elk Grove Commons

 

Kohl's, HomeGoods

 

2018

 

 

100.0

%

 

 

 

 

 

132,489

 

 

 

109,589

 

 

 

242,078

 

 

 

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

5,327,348

 

 

 

22.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utah

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Family Center at Riverdale

 

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

 

2019

 

 

89.4

%

 

 

 

 

 

231,673

 

 

 

140,802

 

 

 

372,475

 

 

 

%

 

 

100.0

%

 

 

94.5

%

 

 

97.9

%

 

 

97.9

%

 

 

4,023,618

 

 

 

11.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund V

 

 

 

 

 

 

 

 

 

 

 

 

4,368,643

 

 

 

3,389,264

 

 

 

7,757,907

 

 

 

%

 

 

95.3

%

 

 

87.7

%

 

 

92.0

%

 

 

94.3

%

 

$

111,727,231

 

 

$

15.66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL FUND PROPERTIES

 

 

 

147,547

 

 

 

4,957,633

 

 

 

3,881,484

 

 

 

8,986,664

 

 

 

78.3

%

 

 

95.8

%

 

 

84.8

%

 

 

90.8

%

 

 

93.6

%

 

$

147,043,806

 

 

$

18.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share of Total Fund Properties

 

 

 

34,013

 

 

 

1,084,045

 

 

 

828,715

 

 

 

1,946,772

 

 

 

78.3

%

 

 

96.5

%

 

 

80.2

%

 

 

89.2

%

 

 

92.7

%

 

$

35,706,097

 

 

$

20.56

 


 

__________

1.
Excludes properties under development, see Development and Redevelopment Activity page of this Supplemental Report. The above in place occupancy and rent amounts only include spaces where leases have commenced. Leased occupancy includes spaces for which leases have been signed and not yet commenced. ABR and ABR per square foot correlates to in place occupancy.
2.
In place occupancy excludes short-term percentage rent.
3.
Property also includes 12,371 sf of 2nd floor office space and 29,760 sf parking garage (131 spaces).
4.
Property also includes 93,259 sf of office space.

 

41


 

 

 

img226721374_26.jpg 

 

Fund Lease Expirations

Supplemental Report – March 31, 2024

(Pro-Rata Basis)

 

 

 

FUND II

 

 

 

 

 

 

 

 

FUND III

 

 

 

 

 

 

 

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

2024 (Remainder)

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2025

 

 

1

 

 

 

1,426

 

 

 

0.6

%

 

 

164,531

 

 

 

115.36

 

 

 

1.6

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2026

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2027

 

 

3

 

 

 

15,292

 

 

 

6.4

%

 

 

1,155,166

 

 

 

75.54

 

 

 

11.0

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2028

 

 

1

 

 

 

552

 

 

 

0.2

%

 

 

107,618

 

 

 

195.00

 

 

 

1.0

%

 

 

1

 

 

 

306

 

 

 

34.7

%

 

 

75,845

 

 

 

247.85

 

 

 

36.3

%

2029

 

 

1

 

 

 

580

 

 

 

0.2

%

 

 

89,140

 

 

 

153.75

 

 

 

0.8

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2030

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

177

 

 

 

20.0

%

 

 

42,148

 

 

 

238.21

 

 

 

20.2

%

2031

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

 

 

1

 

 

 

226

 

 

 

25.6

%

 

 

55,503

 

 

 

245.31

 

 

 

26.6

%

2032

 

 

4

 

 

 

78,364

 

 

 

32.9

%

 

 

1,201,752

 

 

 

15.34

 

 

 

11.4

%

 

 

1

 

 

 

173

 

 

 

19.7

%

 

 

35,338

 

 

 

203.68

 

 

 

16.9

%

2033

 

 

3

 

 

 

18,877

 

 

 

7.9

%

 

 

871,403

 

 

 

46.16

 

 

 

8.3

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

Thereafter

 

 

8

 

 

 

122,856

 

 

 

51.6

%

 

 

6,911,577

 

 

 

56.26

 

 

 

65.8

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

Total

 

 

21

 

 

 

237,947

 

 

 

100.0

%

 

$

10,501,188

 

 

$

44.13

 

 

 

100.0

%

 

 

4

 

 

 

883

 

 

 

100.0

%

 

$

208,834

 

 

$

236.58

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,651

 

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

255

 

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

 

312,597

 

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

1,138

 

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND IV

 

 

 

 

 

 

 

 

FUND V

 

 

 

 

 

 

 

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

 

 

GLA

 

 

 

 

 

ABR

 

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

 

Leases

 

 

Expiring

 

 

Percent

 

 

 

 

 

 

 

 

Percent

 

Year

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

 

Expiring

 

 

SF

 

 

of Total

 

 

Amount

 

 

PSF

 

 

of Total

 

M to M 1

 

 

 

 

 

 

 

 

%

 

$

 

 

$

 

 

 

%

 

 

4

 

 

 

1,536

 

 

 

0.1

%

 

$

29,701

 

 

$

19.33

 

 

 

0.1

%

2024 (Remainder)

 

 

6

 

 

 

15,687

 

 

 

13.6

%

 

 

392,456

 

 

 

25.02

 

 

 

12.0

%

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

%

2025

 

 

6

 

 

 

2,098

 

 

 

1.8

%

 

 

481,612

 

 

 

229.54

 

 

 

14.7

%

 

 

171

 

 

 

378,820

 

 

 

27.4

%

 

 

5,494,380

 

 

 

14.50

 

 

 

25.3

%

2026

 

 

8

 

 

 

13,469

 

 

 

11.7

%

 

 

251,251

 

 

 

18.65

 

 

 

7.7

%

 

 

93

 

 

 

121,975

 

 

 

8.8

%

 

 

2,324,384

 

 

 

19.06

 

 

 

10.7

%

2027

 

 

11

 

 

 

7,812

 

 

 

6.8

%

 

 

221,636

 

 

 

28.37

 

 

 

6.8

%

 

 

93

 

 

 

208,404

 

 

 

15.1

%

 

 

2,825,569

 

 

 

13.56

 

 

 

13.0

%

2028

 

 

8

 

 

 

5,608

 

 

 

4.9

%

 

 

173,319

 

 

 

30.91

 

 

 

5.3

%

 

 

88

 

 

 

165,694

 

 

 

12.0

%

 

 

3,167,814

 

 

 

19.12

 

 

 

14.6

%

2029

 

 

5

 

 

 

16,125

 

 

 

14.0

%

 

 

356,203

 

 

 

22.09

 

 

 

10.9

%

 

 

54

 

 

 

134,751

 

 

 

9.7

%

 

 

1,942,631

 

 

 

14.42

 

 

 

8.9

%

2030

 

 

1

 

 

 

346

 

 

 

0.3

%

 

 

16,278

 

 

 

47.00

 

 

 

0.5

%

 

 

34

 

 

 

81,525

 

 

 

5.9

%

 

 

1,193,740

 

 

 

14.64

 

 

 

5.5

%

2031

 

 

8

 

 

 

14,337

 

 

 

12.4

%

 

 

372,500

 

 

 

25.98

 

 

 

11.4

%

 

 

32

 

 

 

75,446

 

 

 

5.5

%

 

 

1,117,089

 

 

 

14.81

 

 

 

5.1

%

2032

 

 

7

 

 

 

25,319

 

 

 

21.9

%

 

 

614,515

 

 

 

24.27

 

 

 

18.8

%

 

 

35

 

 

 

69,198

 

 

 

5.0

%

 

 

1,171,894

 

 

 

16.94

 

 

 

5.4

%

2033

 

 

5

 

 

 

12,850

 

 

 

11.1

%

 

 

292,137

 

 

 

22.73

 

 

 

8.9

%

 

 

32

 

 

 

61,018

 

 

 

4.4

%

 

 

1,156,934

 

 

 

18.96

 

 

 

5.3

%

Thereafter

 

 

3

 

 

 

1,749

 

 

 

1.5

%

 

 

98,702

 

 

 

56.43

 

 

 

3.0

%

 

 

25

 

 

 

84,354

 

 

 

6.1

%

 

 

1,301,329

 

 

 

15.43

 

 

 

6.0

%

Total

 

 

68

 

 

 

115,400

 

 

 

100.0

%

 

$

3,270,610

 

 

$

28.34

 

 

 

100.0

%

 

 

661

 

 

 

1,382,722

 

 

 

100.0

%

 

$

21,725,465

 

 

$

15.71

 

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,290

 

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

118,624

 

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

 

131,691

 

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

1,501,346

 

 

Total Square Feet 2

 

 

 

 

 

 

 

__________

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

2. Totals may not foot due to rounding.

 

42


 

 

img226721374_27.jpg 

 

Development and Redevelopment Activity

Supplemental Report – March 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia's Pro-rata Share

Property

 

AKR Pro-rata share

 

Location

 

Estimated Stabilization

 

Est. Sq ft Upon Completion

 

 

Costs prior to development / redevelopment

 

 

Incurred costs since development / redevelopment

 

 

Total Costs to Date

 

 

Estimated Future Range

 

 

Estimated Total Range

 

 

CORE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henderson - Development 1 & 2

 

100.0%

 

Dallas, TX

 

TBD

 

 

160,000

 

 

$

9.6

 

 

$

7.6

 

 

$

17.2

 

 

TBD

 

-

TBD

 

 

TBD

 

-

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Major Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Center

 

100.0%

 

San Francisco, CA

 

2024/2025

 

 

241,000

 

 

 

155.0

 

 

 

52.5

 

 

 

207.5

 

 

 

2.5

 

-

 

5.5

 

 

 

210.0

 

-

 

213.0

 

 

555 9th Street

 

100.0%

 

San Francisco, CA

 

TBD

 

 

149,000

 

 

 

141.7

 

 

 

6.7

 

 

 

148.4

 

 

 

18.3

 

-

 

28.3

 

 

 

166.7

 

-

 

176.7

 

 

651-671 West Diversey

 

100.0%

 

Chicago, IL

 

TBD

 

 

46,000

 

 

 

29.1

 

 

 

0.5

 

 

 

29.6

 

 

TBD

 

-

TBD

 

 

TBD

 

-

TBD

 

 

Route 6 Mall

 

100.0%

 

Honesdale, PA

 

TBD

 

TBD

 

 

 

14.8

 

 

 

4.5

 

 

 

19.3

 

 

 

1.5

 

-

 

4.5

 

 

 

20.8

 

-

 

23.8

 

 

Mad River

 

100.0%

 

Dayton, OH

 

TBD

 

TBD

 

 

 

14.3

 

 

 

0.4

 

 

 

14.7

 

 

 

1.5

 

-

 

1.9

 

 

 

16.2

 

-

 

16.6

 

 

840 N. Michigan Avenue

 

91.9%

 

Chicago, IL

 

TBD

 

 

87,000

 

 

 

152.3

 

 

 

 

 

 

152.3

 

 

TBD

 

-

TBD

 

 

TBD

 

-

TBD

 

 

664 N. Michigan Avenue

 

100.0%

 

Chicago, IL

 

TBD

 

 

18,000

 

 

 

87.2

 

 

 

 

 

 

87.2

 

 

TBD

 

-

TBD

 

 

TBD

 

-

TBD

 

 

Brandywine Holdings

 

100.0%

 

Wilmington, DE

 

TBD

 

 

96,000

 

 

 

24.0

 

 

 

0.1

 

 

 

24.1

 

 

TBD

 

-

TBD

 

 

TBD

 

-

TBD

 

 

Westshore Expressway

 

100.0%

 

Staten Island, NY

 

TBD

 

 

55,000

 

 

 

18.6

 

 

 

 

 

 

18.6

 

 

TBD

 

-

TBD

 

 

TBD

 

-

TBD

 

 

Total Core Redevelopment

 

 

 

 

 

 

 

 

 

 

$

637.0

 

 

$

64.7

 

 

$

701.7

 

 

$

23.8

 

 

$

40.2

 

 

$

413.7

 

 

$

430.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core Development and Redevelopment

 

 

 

 

 

 

 

 

 

 

$

646.6

 

 

$

72.3

 

 

$

718.9

 

 

$

23.8

 

 

$

40.2

 

 

$

413.7

 

 

$

430.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUNDS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND III

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broad Hollow Commons

 

24.5%

 

Farmingdale, NY

 

TBD

 

TBD

 

 

$

3.0

 

 

$

4.1

 

 

$

7.1

 

 

TBD

 

-

TBD

 

 

TBD

 

-

TBD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Major Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND IV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

717 N. Michigan Avenue

 

23.1%

 

Chicago, IL

 

TBD

 

TBD

 

 

 

26.9

 

 

 

0.9

 

 

 

27.8

 

 

TBD

 

-

TBD

 

 

TBD

 

-

TBD

 

 

Total Funds Development and Major Development

 

 

 

 

 

 

 

 

 

 

$

29.9

 

 

$

5.0

 

 

$

34.9

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Core and Funds Development and Major Redevelopment

 

 

 

 

 

 

 

 

 

 

$

676.5

 

 

$

77.3

 

 

$

753.8

 

 

$

23.8

 

 

$

40.2

 

 

$

413.7

 

 

$

430.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Stabilized:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

City Point (Fund II)

 

61.7%

 

Brooklyn, NY

 

2025/2026

 

 

536,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

640 Broadway (Fund III)

 

24.5%

 

New York, NY

 

2024/2025

 

 

4,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

210 Bowery (Fund IV)

 

23.1%

 

New York, NY

 

2024/2025

 

 

2,538

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801 Madison (Fund IV)

 

23.1%

 

New York, NY

 

2024/2025

 

 

2,522

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27 E 61st Street (Fund IV)

 

23.1%

 

New York, NY

 

2024/2025

 

 

4,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1035 Third Avenue (Fund IV)

 

23.1%

 

New York, NY

 

2024

 

 

7,634

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43


 

 

img226721374_28.jpg 

 

Important Notes

Supplemental Report – March 31, 2024

 

 

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

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

 

USE OF FUNDS FROM OPERATIONS AS NON-GAAP FINANCIAL MEASURE

 

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

 

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

 

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

 

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

 

USE OF NON-GAAP FINANCIAL MEASURES

 

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

 

44


GRAPHIC 4 img225797853_0.jpg GRAPHIC begin 644 img225797853_0.jpg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end GRAPHIC 5 img226721374_0.jpg GRAPHIC begin 644 img226721374_0.jpg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�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
    Y_*M+PP M<2,,Y^6D]P6QWE%06D_F#!^\ ,^O/0_C_C4](#G_ !):X(F'0\'Z]OT_E6+7 M:7=N+E#&>X__ %'\ZXV1#&2IZ@X/X4P&T444""BBB@ HHHH **** "BBB@ H MHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BB MB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** M "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH M**** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH Z:D(IQHQ5DC< M4A%.I"* &$9IC1YJ4BDH J2P9JI/9AQS6H5IC1YH XW5/#"S)N"!^5)Q3&I-'GEAK30D$$J1Z<5U^E>+E?"RC!/<=/QK)U7PIN MR4KGGB>R.#SBL9TT]RXR['K\7Z5XB>U.5/']TGC\J[32?$ MR7GR-\K>_3\ZYI4I1-E-,WB:0TU6S0QJ+E!5=3^])_V?\*GS5<-^]_X#_A30 M%M3BI0E1F+)J8'-+MS3W$494# AAD#U_I5%K=H@73YE]#] MX?3_ /76K+%DY-'D;>:J$Y0>@I14C*AN!)R/R/6IPU/DM1-R>#_>'7_Z]5IP MUMRW*]BO]1753KJ6AA.C;8L TH-0I)NZ93PU%AW)PU!>H#)3?,HL%RP'I&EQ5<24O6BPKDP< M^U*J9.2<^W:HU6FSWRVXR>?9>318=RR5'I5'5+^*R4LX!_V0 6/X56;4Y+I_ M)B7:"I)9^"/H!FK-GI:6X^8;W[NXRQ_$YQ1:VXRAX6NU=)),;!O)P< CD^]: M%MK*W)VJI&<\L,#BJ5IIZ/<2%EX ! &=O;G'3-;C(L@VL,CT-)V!#1&6Y)_* MD>T#>Q]1UI@)@'JHZ>M*MV)!E>_^>:6H#3;N.!M8=]__ -8&JQT1&;<8HOR_ MIBKX9O;]?\*4[CW%%VAF;_8B(/FCB(]P!_2LN^L87R/(&/[R@8_#'-="MD,E MF);/8]/RZ5,!M&!P/;BFI6 X1=#B+@N&QC "H, >_0YK2N([:%=JID@==F3P M/<5TA?:WU%,N8#+C:Q7!R<=_:JYQ'&WQ"6@(9LR-@*WRD9/=0:U-(\,&W1#Y MCCC)4$@<_0^]9>I@W-WM7Y_*RS9'H.E:[>)R\1N!&=G3J V2<=,^M%V(S]K\FC+8VWV=3\Q&01].<_YZT:39RVB>8^&EG(/ MS$D@=0#D=ABM46>W+.PH;&<1<:X3;&U?)9L!6/7 89!_+CVKI_#<" MV:?9AG< &)['(R,?G5#Q;8BZ,4400,[=1@'@$\X&>U3PZ%_K4 MRV'',S'_=/\ZKZZ.4'L/Y58\(?ZT_[I_G64=F:/:-C@_$NC MRR2[@IQ@#BL*6R=#L*G<.V*]?OI#&"1U[9]:SHM%5P'?/F=2P.#RRW#(9#G:O<=SGVZTW1[2._ M=IB@*JH494;2>,D?CFGH58X:74Y)5",S;1T&3C\J8+Z1?NNP_P"!$5WVI^#H MKP?( A]A7.ZEX)>V PP8LV /PSZ>@HW"QA))+/P-Q[]2:?+92XW,K8]34UK= M3Z,^02N.H.<'^E=)9>.UF8&=3@+C Y7.<@X-&PM#E&TN0@''!'^14L_AB= 2 M1@!=W?I_C7H'A]4N(G4[6W.QX_VCD?B,U+=QO;1-$Y+HP(!_B&?7/\^:7,A\ MJ.#T _N?^!&MOP[ TLI Y !RIZ$=,_4=?PK,@L_L(:#K@CGZC/\ 6KV@7)MI MU/KD?F#5/8E;G9Z3-YB8R./TKDO%,^^8@]!C^5=/#(K3F097(PP/ M X[UQOB&Z66=@,?4?2IBM2I['.:IIZS?.G!K.MKUK<]2".A'7\/:MYY,&LNY M@6;/:B4+A&=C4D5-<7:0%E Z]C]#ZU1TG6I?#DGEOEH_3/'U%9:R-:MM/X$? MS'H:WH;E-4402_>(X?U^OO4&AVH,6O1!@<[AP>X]C7.'3VL6*-Z_ATKGK:YF M\,R[ADIGD9X.?TKO]/U.+78MX_7&X'_"FI:6)<=3GK@8K,U-?E-7M6T][:4* MQR,\$=*JZBGR-5-6(N9ED>?P'\ZN:X.8_P#=/\S5*R/)'L/YUHZKC,8_V#_6 MIGN:4]BTA_T1!_M_^S5J>!^+D_[I_E67&O\ HB_[_P#[-6IX(_X^3_NG^59+ MJ:/8Z.Z/[R+_ 'V_K45F?E/_ %W_ /9A4MP/WD7^^W]:KV'1A_TV'_H0I(&9 MWB[_ %[?[H_E572-0-MCNO<4_P 9W@BN&7&3@?R%9=A(9 >.!70E>)S5%=LW M-8T_SE\V/ZXK'7Y!FM"RU VO!Y4]JGU/3PZ^='T(Y J4^71F*;@[/8H6\@EQ M]>:W_#*8F^BG^M:6FXIPK(U%HHHI# M"DHHH \X\=+FX/\ NK67=&_ M^/:<&-QD'@@ M_P _K562-M-<,O/<$5SVLS;=$^CZNVDR"49V]&7U_#^5=J65P)DYBDZC^Z3Q MT]*XBX47@,Z#']X?UJYX9US^S7\M_FB?@CL,\9Q33$^YJ7]EY9V=CT/]*QIH M=ORFNPN+4$>63E6&5;^GU';\*PK^TZJ?O+^HJ91*BS FC\SC^(=*=INH-:.) M5ZJ>1Z^HJ2:,GZBJTJ?Q]QU'K[TD-H]%B9-:BR/XO7J#7-F(VC&%_NGK_0U0 MT#6#IK[NL;=1_7ZUV6K6 U%!*G4#(]QZ5;]Y7(6FAREQ;&,[.XY!'Z5TND:E M_:D?E-_K8A_WT/\ $5@H-X\IN&'W2?Y?Y]:A25K1Q,G#(1^G]#4PER,IKJO?4P:MH=''*+Z-95[C./Z5S>JZ#]KP1P<]?QK1TRY^S'C[ MI8C'UY_K6HD8*Y]:F41IG)W=G]B 12>>M;/AU,!OJ*I^*XRBB5?X>OTJOX=U MOYMAZ&HV96Z+EW?_ &>ZV'HP4$?7BHKF/^SI,]8WZCMSP:744_TH'_=_G6O? MVPG4H>XX^M)JX[F)'-_9[>43E9/NGZ\?SJR\/E<5G0JTV;9NL9)4GUQG%:5I M/]K3!^\O!J1C%._BL#5+4VK;NQK=*[33+ZV^U*1WQ3 E\,:GG]R?XCQ]?2N@ M6O.T8V[>A!_R:[C2]1%\@D[C@C^M"$6E^]BI!40/.*F JA"-2P/CCUH'-,D' M<4 6Y_I5$G661R MZ?45N)]V/\:P[/AT^JUN1_=3\:@HY3QP/WD/T_J:@T+[Q_"K'C?[\7T_K4&@ MC#-^%-[!U.BT\_(W^\*Z%AL /=>?P[C]*Y[3_N-_O"NA+8 ]@?Q%0RAMY\PP MOL?PKD["X,&''3S"/Y5UA3R<_P"SR/IW'Z5S]E:?:8I /[Q(^N.*0S?CDW_- M_>_F*&DQEO3D?U'Z5FZ'/YZE._\ 7M6FR9&?7G\NHH ?%#MROY?0TC/V]2!2 M[N!CM_(T\IQ_GJ*!$87(Q_GV-9NKVHO8VA/\2D?GP/RK1W<_@/US_*HYH,@^ M_/\ C30'$Z=.TQ5SU7*L.^1@Y_'--DO$B)XR<]ADU+J*_8;@2#[LWZ,O^.1^ M50/J"Q' 4D^PHF"W.@\-W'FJ[8(P1U].]%=9X9N3*'##&<8_ MK7*>*UQ=,#ZBG3"6PVPE5=PQSZXKT'2SF%7']WI].M<#8/P0.IKO=*?]VF?[ MM$MV*.Q?ZUD>)T_T>4#^X?Y&M4OLQ67XE3-M+G^[_0TEN,\WL+8RXP,X)Z_A M7I'AF,>25/&21Q]!7GNCJ3P#CD_TKT'0(\P$9SDM_(4Y;BB<[? 0E589P6&/ MR]:U?##9D/ VUFWTIN=C @$K\WUJ[X8A"2GYB3MI2W*6QH7&M?V?>1YXCD7 M:V>G7@]0.#W/0$UU]<#XQB$ASCYDP?J#G_"N@\&:E]K@"'[T6%_#^$]/P_#) MZT-:"-ZN;\067E/YHZ/U^O\ ]?\ QKI*K:C:_:8V3OC(^HZ=:0''4444Q!11 M10 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% M !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 M%%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4 M444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !11 M10 4444 =/124M62)12YHH 2FD4_%)B@!F*,4_%)BD,C(J-UJJR6X-95_H*7/4"H<2E( MY[1O%3VGRGYE]S79Z5K::@.#@^AZUP.H>&GMLLG3VK/BNV@.3D$=Q6$Z29K& M9Z\.:I!OW^/]C_"N5TGQ]=!INH)?2F1#D;?Q[5CR.-R^9,VE&: M4BD!I:2&*#BG*]-IIXI@2DYZTNW=]*9&*D6FA,C2#:,=J01=_:K&*;BG8+F5 M<:8'.Y#L)[?PG\NGY55\XPMY;C!'?L?H:W'3=39(1(,, 1Z'G\O2M85FMS.5 M-,S%?-2 TV736C.8SE?[I//YG_&H(KD,2G1AU!KIC44C&4&BXII^ZH5;-/%6 M02[J831FF]: %S4JU&!4F<4@(FB8]Z<$;V-/%.ZT7 8FX]OS-#1R-QE0/;)/ MZBI0:7)HN,JQZ=MQEV./4GG]:M+&L7*@#Z#FEQFF3,4!/H*0R"PD^T,TO0=! MGKQZ_E6@*I647EJ/4\GZGFIW7<,9Q0]P0EF,;C_M5/FHXE$0VBG%J0Q&YJ![ M< [EXR><=ZE9J"V:8AH4L23]<#\NE($)/JB1#)Z M>W-9MYXE$9"*CDGO@8_4UKBV7IM'Y"EG3>I4]*%89F-J1E& O7USQ5._\4#3 M_P!W(/GVY!7E?QSS^E;'VI(E5GXSQTS7/^,'279:H%W2L,D 9P.>HI[BL9?A MK45C\RX8GS6SQC.=QXQZU8T:%YYUM90,1DR'!R#NR0".G\0_*I=9LCI6/)*+ MM (#*6;(')!VG^=:7A:$[/.=3YDN69S@YR<@=E;FE H M(J *3:7'Y@G"@,H(X'K4Q0>E2&FFF(XCXC@;4]<_T-\3+\D7_71:UM/F,1PW*,Q MQV/O]?QHIDU"_,N]]YQ@#CUS433F4E$'U8\#\/>I[B+ETG@$XJVW()]*I;$,ZZWTE]4"W,SD K]Q"0"!Z]*Y+58%,C;!@ M \"NR\.WZ/;[">4!S^9Q_.N,OCN9CVR:(MW*D]$42X(/K6<_6M"51@GO6>YQ MP>M#$ A^TY7KP?\ (J@\;69&?NG_ #S5SSBARO!%7]6U,7D,:,!O!YP![TI1 MN.,K#;'4UN4%O-R#P&/)'U]JIM%)H4ZM&WRGW.T^QJA+";<[E^[_ "J_9:B) M!Y4OS1D=.X]P?Z5F]-#56:.ZTS58];C*,,,O4'J/<>U96N6)M5;//'!%Q[XSU%=7H^N)JJ"WFQO8'MPWN/0X^E5%V(E&YQ]F>?P'\Z MN:PW,?\ NG^M6-7T0Z:Y9>8^,>W/0U5U9MQ3Z?XT3U*AHC13_CT7_?/\ZTO M[?Z3_P !/\JS8Q_HJ_[_ /6M#P0-MQ_P$_R-8K=FC.IG7]Y%_O-_6JEJ<;O^ MNP_]"%6YSF2+_>;^M4K0\'_KL/\ T(4D#*/BIQ]I*X^;"\_@*R(I?)RC>M3^ M.7VW).><#@?05F)=,R< %B>N!71'8YY;FC)*'!QV%6M,OS;C#&9;E@XY'E^/^^C2L.YLT55_M M%2=J\GV^F>]5[G5Q'P<#GO\ 3VS2LQW.+\>?Z\_[JUCW"_N3]1_,5H>-)C)* M23GY5Z?6LZ<_N&^J_P Q3J;(4-V:7AL?Z-/_ )["NJM695W*<%(O7KP:Y?PN M,VT_X_R%:>H:Y]A(C4#/ECD@=Q1$):%NVC;4@PD8GC@9( (/4$]ZDFL0D:AP MHR<'NW7KS[5S$?B&;))/!&,8&,?XU,E_(_ YXZGD_K6EF9\YTL(6$$9)'0#L M,^U6+^Y6-"2,LF,=SQAOUK CU8I'CJ_KV]OK5/[=OR[MELCA1CI^5"B+G,;Q M!:&9FNXEVKW'0Y^E4[2472^4W0]#Z&NBN+\2Y/7(Q@\_SKD;Z$VCY['TK.K% M/4UIU.@*6T^3!YQ^1%27EJ !(OW6_0^E6%87Z;#][^$_TS5.UN3:L8W&0>"/ MZ_6L#8Z#PMK8(^Q3=&^ZWH?_ -?2MJ]LS)F,_?3H?4?YZUPUW:^1AA]UN5(_ ME74^'M9&HH+:0_OESL8_RS_GBGY"\RA>6^[D<$=167(G.1U%=?>VWFY(&'7A MAZ_Y[5@7=OCYATJ&K%HRA\G/\+'D>AKH?"VN&U;[,Y^5C\I],]OI6*T8//YB MJ[?+QV_A/]*%*SN)JZ.X\0Z3N'GI^./YUBM^^&?XE'/O[UJ^%=<\\?9I3ENV M>X]*BUS2S9-YB<*?T]JJ2N*+Z=2CI.I'27\SDHW# >GKCU':NGM+;]_YN=RR M(,'\_P!:Y.50XW#IW'H:T?#>L_8V^SR'Y&^X3T5C^H!JJ4[:"J1OJ:DX"D@? MWC_(5S\]Q)F(*S$!AP"]!707<90G<,%F)_05FZ>Q4-M.UMN%/H6) _6N@ MPZD^B3-J4,BR$DAR.?3 XJG!X?\ LV92>AX K:\-VA0.&X)//UP/YU=N8LJR MGTK.2+BSG]/HKE;>]:UD*-V/_ .JNBU.Z M%Y &[[AG\Q4%%:XB-S&MVHPPY([\4TSPTD!D:S99_>#MUJ#P_ MJ9LW^;H>#]#W_"MQU##![US&IVYMFX[]*; ]"4@\^HJ96KF/"6IF8>2YY'W? MI72;L4Q#Q2$4N:">E,!C+5/5#F,YJ^:J:C'O0^W]*:$8.J-OOQ?C_ #JOH(^9J;V#J=#IWW&_WA731+M4>J\_@:YG3ON-_O"N MCCDVC<>P'Y5#*$F.![J?S!KF--O!:,H/W7=@?3M_C74*FW\/Y5Y_K,ODA6_A M\QOUVTAG0'_B7S_[+UO%\\COR/J.HK 9O[0@#C[Z?S'-:6DW7VB//\2\_E0@ M+\0V\'I_0TH;.?4?S%-20'D?=Z_AWIP]?P/]*!"#CZ8J&9RJ_P"?QJ63YOP_ MEWI&3@CO0!S^K6 E!4\XY'U'0US5O?$#:JDGUXKK;YMXXZ@?_J/\ZYJ*5W'R M+^)QC]*)#1O^'=Q#%P!T(QSTSQ7(^*AMN3WY'\ZZ[PVL@5RY!P01CV[=NM22">G->@:6-T2#_ M &?_ -5$MQ1+4(R-WO6;XF/^CRGMM_H:THCCITQ6?XB.+:0?[)_D:2W&>>Z0 M >OJ?Z5Z%X;/[K"]R?Y"O/=*&1P,\G^E>A>'3^ZYX^8_R%.>XH[')W>%=B>F MX\"MCPR<2'"X^4^G]*S+B$M(^#C#5I^'&42D!LG:?6H>Y;-'7K/Z5@:#_ *_?CATS^/>KZ$G?457LY-ZX M/458J0.7UVS\B3<.C\_CW_Q_&LVNLUBT-S&0.J\C\.WY?K7)TQ!1110 4444 M %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 M4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1 M110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%% M% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 %%%% !1110 4444 M =+1FBBK)%I+$EP'^5O M7'%=''-PK9SFLI1<2TTRTO%2+559PPR*FBEWC-"8V2$XH-'6DJB1FFT)JYAR0R6G+_ #+_ 'A_7O4L4H<9 M'0UIMSQ5*73_ #.8_E8?]\_EV_*MX5^YG*EV$'-&*@,IA.R08/Z'Z&IE;-;I MW,6K#Q3QS313Q0 Y12E:133P:0Q M."TH&:>!BE!K0&$RL 3(Q.2,YY/:FW86Y?UIA+ 70C)*@$CL2,]1Z5 M-I&Q 8D.=F.F<=.:@UFV2.E2WUH\.WR"J$G!) P>/3!YJ M>@S2Z4,:CB4H &.2.I]Z1FI6 1J;2%J833L(Y'XC?<3Z_P!#7-Z4,JOU;^1K MH_B%RB_7^AKG=(.$3ZM_(T3V'#P_]!IOA7F;_@)_G3]?X1#]/Y4S MPOQ+_P !/\ZRAU-9'3>)5^6(_P#31:W]* *_\"/\S6#XG.$B_P"NBUO:2:9FM49%>YDTQB"B-\I'1\MU]SDU%IX#2RJ^TR!@>G(&T8[5I7,WV=2^,X M]/?BAL:/-[K3&TMVC;'))&.G]*:'^4UJ:SIDS1F[F?=D_*/09QZ8K ,O%7/_ *U8E[+R?J?YUJ^'XO.BE93AU&0WOCO5 MJ><(IQC/IC_(I.*8U*Q7TW5=N$;YD/WE/0_3T/Y5+/9&#]_"28L] <,A_F.? M0UGSVV[YDX/?_P"M4MAJC0'KWY!Z'V(]?>LG=&J:9OZ;XG6[_P!&G.7Z D<' MT_'_ #FJ6L0;' '05%J&G)J(\V#Y7'4="/RK/6^8D),?G7O_ (T =-"N;5?] M_P#]FJ_X).;G\#_(UGPM_HJ^[?\ LU:'@GBY_ _R-9K=EO8Z>X/[R+_>;^M5 M+<8R?^FP_P#0A5J?EXS_ +9_K4%N."?^FP_]"%)#9A>-8PURQ_V1_(5BO\N, M=,5N^,AFY;UVK_(5A2< >P_K73'9'-+=EB*Z'5N<=/6B]"R;&Z$]_P >A_"J MJ. >>F*5I WN .G?ZU5]+$VU+WG!#L<]OE)^G0_TK<\,W BES?E_7X'5:> M&0\GV#7(V>N2*OE%R #QUS].*>) _'S- M_+^=78V4KG5SZS A;YB01QMR.V/:JMSXIC PL8^K 'MU[U@FT:;Y5&T>YIW] MF+%_K&%/ET%S%#6=4;4'9FQP !@8I9CF!OJO\Q5+4-JN=ARN!5Q^86_X#_,5 MG4+IFOX3YMI_Q_D*EUY563+=?+3C\!4?A/\ X]KC\?Y"HO$,>Z4'_IFO_H-. M#U'/8I1WB+P1Q4AU#/W>*H!*E1:TN9..A*\Q///XU$9"W/:GNO?VJ,+M^E"9 M#184#BI19)>_NV'4@?G4"FK5B<,#Z$5*+;.>U"P?2)#$_;H1Z=C4DT(OER/] M8._K7>:WI*:O'G'SA>#W^F:\Z??I[[&XQ64X=3>$QMG=8_='U Y%0V-V+D>2_WL_*3_(UE8TN=QI.IC5T#K_KD'S#I MN'\NG3WJ*_M0P\U1\IZCTKE+:>33I/,3AEZCU%=M;7BWJ?:(_N'[Z^A[G'^> M*+7$G8Y:YM_*.>U5)(@_'8_H?6NCU&Q"=/NMT]C6'/!Y9P:C8LJ02M$P(.'7 MD&N]TK4DUJ(HWW@,,#_.N#EBW\LVL' MVGH?U'^-4YXL?0]#76.$UJ+>G7L?0^E#\:N>&=5V'RF/!_F M>AI[ =<*4CO3#Q3\TT)@*:P['I1TXI2,TQ'.ZM#Y4$J_[7]!7F[CAOQ_E7J7 MB(9@<>V?RKR]Q][Z'^5:P^$B6Y=BZ+_NU/'_ *L_4_R%0Q]$_P!VIHON$>_^ M%42=?8CE/JO\ZVDX1/JU8MJ<,@]U_G6T@^1/J?Z5!9R_C7[T)^O\ZJZ"?F;\ M*M>-?O1?C5701\S?A3>PNITFG_=;ZBNA5.M2]& M-:F[#A.!TZCZ'J/TJ5ADGWX_PJE87 N$!';_ "15TKC_ #^5,0=.O^?6J[DC MD=AC_ U.W)_SUJ-U"?Y_*@9F:@H0$^W\_P#"N5A20#:" /\ /M74:AROX<_U MKF+6!I?F+<>@I2V'$Z3PJ"N_<<_=_K7/>*;/S,L!AHGY]U;H?T-=!X;B WA3 MZ=23ZXIFL%9W!;T"2?1N%/XZ0_[E,="./\ /M7!VZBV MO/8 M4Y[DQV.7U&/]\_!^]VK3\-#$OW@R&^AQ31!LP/Y9W>M7ZR MS[5=M9=XQW%(">N4UFR^RR''W6Y']1^'\L5U=9NNV?GQ[AU3G\._^/X4 IJT1F@9CW>G+,,, 1[URF MK^#\_-#P?3)KT%HLU7EM\TF!Y%+!)9G#@C%:.F^()+4@!B5_NMR/UKNK_2%N M1M89%_XC-;45P./?%>1DM"=K@BM MO3_$DEL ,[D'8]?SZUC*DNA:FSTP2"ESD5S-EKBW@!1AN[@\$5M+=[(]W<8J M+-%IIEQJ7OFF+)NP?6G]Z286'!LTXJ.-4N%C0G:,DD$#.><#G_" MNLU(_NCTW3FB1(4RD: 9_O'\1_C6*(?[5O-JGY(<'('\6,8_4UV"G'7K M3;&C.>S2"6-@.23R>3T/<\TFM3L@6-49B[#E3C&.A"9&:8W'-/K'UZ:<8BMU'S]7)''M@U2$8'CZ_2551 M6!8'G'XUA:0?E4>[?R-:/BK0TTZ%"!^\8_.2>^#G]:S=)X"_5OY&E/8<-S0\ M0\QJ?3'\JB\,G][_ ,!-2:__ *M3_N_RIGAC_7?\!-8PZFLCI/$@PD6?[ZUT M&E<#\3_,US_B0YCC_P"NB5OZ3T_$_P!:=/J34Z%J<\TP&I)ADTS;6IF174FU M3WXZ=ZDB' ^@_E6'XDTV6+,$0W(V,. <<&G8#H[CY48_[ M)_E4&F,)XE7'08(/^>],U&Y,J"./!+D=QC Y/Y@8J8ZG%%MC9@&( '/;IQF MD,CC'V:3R^B,/E&.,]Q_,U?5:9-;+<8#=CD=N:L*O>DV.QF:= LCO-CY]V/? M &.:TWCW CKGUK/TNP5'><9RS'/H<<=/PK4I-ZC2,'Q'&!&(>Q!X[< FO-'; M&1Z5Z=K?S2(A_P \&O.-8M_*D=?1C5QV,Y;DFE:B8 Z=G7'Y<_TJ!W/4=?>J MENVU@#T-37#[3C-4A,)6R,GBH%4'J0/SI"YUBV_>*Q ^9034&CQ[B36IK2_,A_V?\:Q>C-5 MJBW%Q:*?]O\ ]FK2\%'-QGV/\C68O-HO^^?YUH^!S_I'_ 3_ %J5U+.HE&9( M_P#?;^M06@^5O^NP_P#0A4\K?/'_ +Y_K4-D.&_Z[#_T(5*&S#\:+FY/^Z/Y M5ANN<#JJGJ/KWJ]J>EK<#SXN<]0*CG<=#./N.SV,9;Q MWZL?PXJ*1BW7)^IS4H!6F'/6JN;I(R[KAL?2M-S^Y8?[O\Q69?'Y_P !6DQ_ M=-_P'^8J9[%0W-GPF?\ 1KCZ'^0I->4F3_MFG\J/"?\ Q[W'T/\ (4[7Y C\ M]XT_D*<-PGL8Y 7%(9/05$]T!Q437N3@#-:):F;9?"E_H.M,QCZ4R2\W'8.@ M_4]:;YN/QJFM"+DP.VI89.3BJ)DW5-;'&:FPSJM'O."K&JOB#P^-1BWH/G&> M>E06+XY]*W=/N0PVGO2946>80SM:,8WX(/(-1:E:%")X^%)[>M7?%<>;EQ]/ MY59>U"08_P!H?TKGG[K.B&HYK1KV!)C_ *PDK]=O.*9HNJG2W!&=N?G7KD=^ M#[5T?AR$/:H3VG/\EKF;G%SNE7[ZL=P]0#UI2[C78[7"3#Q]15#0-9^PMY3_ZF0_,/0GC-=5+$)1Y9.01E&]?_KBI>NHT[:'% MR(4.#44\>?F'XCUK9U&R//J*R?NU)1:\/:T=-< G]VQY]O>NGUG3Q>J)X\$X MYQW%<1)'MY_A/7V]ZZ#PKK?D$6\A^4GY2??M5Q=]&2U;4J$[^#]X?YQ4MA?G M3W$BYVGAU]1W_''2M'7M,\H^,_P LUHZK!Y 9?1>/<<\UT0ES M(QG&S,>_TSS$>8,!EY(&3VQT/K6Y-I_VR% >ZXJG%$MRHA;_:8'W"Y_I7 M1:;,DRB+/S*O3OCGFAZH2T.?O+!;!%5>#ZYZUI:%CYL=:B\4VGG1X'4=*P-! MU!K=O<5D]#3=&UYK?;"HZ' /O3;N+[!)NQ^Z?@C^=21,)KGS!T.*T-1VOB%_ MXP:30T8D68)/*)S&W*GMS5YXMAJBD)&;9^HY0^_;^57K27[2I5OOK20,24"4 M%3Z5R]Q$;*3_ #TKIL;:IZM8BX7(Z@4P-K1=1%X@!.67^7K6HO->?:1J!L)! M]?\ ]8KN[><3 ..0:$)DII%.:>::HQ5"*]TN>O((Y!Z&N'\3>%C#NG@'[L@Y M Z@_X5WDZYQ2(F.*:DT#U/*E& GTJ:(_(?\ >_PK0\2Z<+&8*H^4C(K.B.$/ MU_PK9,S:L=?;'YT^J_SK;C^XGU/]*P[;[R?5?YUMP_<3_>/]*@HYGQMUB_'^ ME5-"^^WX5;\;PKI/#4,Q4Q2Q MN ?[R,!G\1WKH/".OC68%..H[&MND]0.2T>VEM',91M MOKM./SK:,)/&#CIT/2M.B@#+,;=<'/T[BF- S\8/Y'I6O10!S=[:LR\*22/[ MIKEH-!DZE)/IA_Z5Z;12:N-.QR7ARQ:#?\C+D#JK#/7U'-4[C3Y9)VC9&V2Q M@;@K;0V6PNCHIMW=Q&4(2O&#^1K/UVS=X)%"EF*G )/0UTM%) >0Z;HD\>-T,GWO^ M>;>WM7<:'9LD1!4J@]JZ:BFW<25CS_ %+39#*6\MR/921_*K>A6,'\C6M10(RS"V> <'VIES.]N!*J, M<,,JH))!Z\?YYQ6O10 4444 #130:6D,=2444 **7-)1B M@!:*;FEI .S13:44 .%+BFBG4 0W ^>/ZFK.*KSC+Q_4U;Q2&,(IA6I2*0B@ M"!HLU7EMLU=(INW-,#F-4\/)>?>'/K7(:EX/-59K4-2:'<\EC MFVG)^5AWKI+'Q8X CF^9?[PZ_I6IJ_A1+KY@,-ZUR%[IM0X%*1Z%8 M:@)_G1MRC\_RK3MKKE-"()+$-RO!_0_X54(,7!K4II42#:PXK6-1HB4+F>'S2[JDN+(KRG/M5 ME$:2W/+?N\>F"32!(),6G(;:OOS_B:IWNI-(,0CS& MR.VW\SN<+'L!;LW M4?CU!_"K1+.A\"@")Y2>78D_B37137/EC(Y)Z>]Y/ MMQ^%=+$N6)'1!@5+W&9UPQ\U !E\_,_IQT';VXK:)K-N,"/?S@-G]:NI*) & M'>AA<<33&-*QII- AK-MYJ-1N^8]>U2&F&F!RGQ#/[M/][^AKF=)YV_5OZUT MOQ!_U:?[W]#7,Z-_#]6_K2EL.&YI:[Q$OX?RJ+PN<3?\!-2:^V(E^H_E4?A@ MXE_X":QALS61T/B<_NXO=UKH])''XFN=\5']W%_OK71:-]W\33I]15"[(.:0 M"EEZTT&M#,HZKJL5@#YC8)' P23GZ"N:U74?[70110%\ ?,?E_K6IJ<2S2NT MB?*BC#]1VXQ6G^:U]) MM[2-HY8QZU9B\6F-/)A0R."><8!R@UB*QB9!M*D\;<\@GTQ4.)29T-DGEIDGJ2>?^:9=C=S6EDC.[;,B1,&FOP??UJVZU!K$&CM M+]\XK:+';Z8JM-.JC.!DUW]^B7;M% MD;E R.X[UR.K:48RM2NF#SQ32,T-L$B, M#\*&^412I'CK0,C''2E"9-2/[4@.!SWI6"Y&>.:T=*U,V9Q_">HJ@] M,^T 'K2DKBE%25F='J&G+.//BYSU K"=L?A4^G:R;1L+RI/(_K5W6M/%POGP M\YZ@?K4*\79F*G[)V>QR6H']X/H*U#Q"WX?S%8UQDRQTP=] M39\)_P#'O?>JD8,;;3UJ"K&WI[8K3B;CY?O#M6+83X;8>A%6Q)MD'KC_ !I# M1RWB.3=<,?8?RK4NC^Z'U'\A61XA'^D-GT%:=T?W>#[?R%8U5J=%/1&_X8&; M5?\ KL?_ &6N-N(WL)6DST8_D3_*NR\+G_15_P"NW_Q-'H:VO#.L@@6DQ^7^!O0]A^=X^AW=U;^=E3]]>GN/\ Z]G]*LWMMYH+@?-T85+129R8'8]#5=U*';V[&M*[MMG(Z55DC$@VFI&=7X= MU@:@A@E^^!CZBL[4M.-@_'W3T_PK MYVMV#CAT.1[XKN;:Y37(<_Q=QZ&M$^ M9$-U8US8F]8JH&X.",G'IFM'PQ ?*E1NOF'_P!!6I<1ILCT.=%9>1UJ MUXF4[HL'_.:YU;%[>78HZG-;5U=?:MB'[R'FLC0T=5LC*HD7[Z#_ .O5#S5_RS?E3]:EECVF@# UBPP=XK2\,ZISY+'KT^O\ ]>IY$$@(/>N;N4-G(#Z8 M_GUI >C*V>.].7J:SM)O?MB!_P"(=:T(SFFF)C)%S3R,4K\T9JQ'/>+=/^TQ M^8!S'S^'>N)C^X?K7JG!^E!_?;^0HB#V,7PEK_P#8 M%SER?)D&&ZGZ-@'L?J<$X&37LE>$:I;[3^5>F?#[7OM\/V=OOP #MRO\. ,= M!P?P.UAW"Z+E%4_[37T/Z?XT?VFOH?T_QH]K#N%T7**I_P!IKZ'] M/\:/[37T/Z?XT>UAW"Z+E%4_[37T/Z?XT?VFOH?T_P :/:P[A=%RBJ?]IKZ' M]/\ &C^TU]#^G^-'M8=PNBY15/\ M-?0_I_C1_::^A_3_&CVL.X71Q_\ U'\JZC^TU]#^G^-9 M>M!;K#KP1P<^GY_YS1[6'<+HQ:*F^S'VH^S'VI^UAW"Z(:*F^S'VH^S'VH]K M#N%T0T5-]F/M1]F/M1[6'<+HAHJ;[,?:C[,?:CVL.X71#14WV8^U'V8^U'M8 M=PNB&BIOLQ]J/LQ]J/:P[A=$-%3?9C[4?9C[4>UAW"Z(:*F^S'VH^S'VH]K# MN%T0T5-]F/M1]F/M1[6'<+HAHJ;[,?:C[,?:CVL.X71#14WV8^U'V8^U'M8= MPNB&BIOLQ]J/LQ]J/:P[A=$-%3?9C[4?9C[4>UAW"Z(:*F^S'VH^S'VH]K#N M%T0T5-]F/M1]F/M1[6'<+HAHJ;[,?:C[,?:CVL.X71#14WV8^U'V8^U'M8=P MNB&BIOLQ]J/LQ]J/:P[A=$-%3?9C[4?9C[4>UAW"Z(:*F^S'VH^S'VH]K#N% MT0T5-]F/M1]F/M1[6'<+HAHJ;[,?:C[,?:CVL.X71#14WV8^U'V8^U'M8=PN MB&BIOLQ]J/LQ]J/:P[A=$-%3?9C[4?9C[4>UAW"Z(:*F^S'VH^S'VH]K#N%T M0T5-]F/M1]F/M1[6'<+HAHJ;[,?:C[,?:CVL.X71#14WV8^U'V8^U'M8=PNB M&BIOLQ]J/LQ]J/:P[A=$-%3?9C[4?9C[4>UAW"Z(:*F^S'VH^S'VH]K#N%T0 MT5-]F/M1]F/M1[6'<+HAHJ;[,?:C[,?:CVL.X71#14WV8^U'V8^U'M8=PNB& MBIOLQ]J/LQ]J/:P[A=$-%3?9C[4?9C[4>UAW"Z(:*F^S'VH^S'VH]K#N%T0T M5-]F/M1]F/M1[6'<+HAHJ;[,?:C[,?:CVL.X71#14WV8^U->$KS1[6'<+HCH MHHJP"BBB@ HHHH **** "BBB@# \.>,VC_=RY8?7)_#-=S!.)@'4Y!KQ%93$ M6:7K[V7()9?[K&NJTS75NQD$AA_"U9.#1?,=6*6JUM=[OQJSBI*"@&E% M+3$+FES332J:=Q#C4*BEM1)[&M85>Y M$H%4-3@^*;)"8N#0&K5.YFU8EW%O:D6W[DD_CQ2*U.W8H F2-5X ^@I!E3U M_/I5=[K;P.34-P#/]XD =D_QXI6"Y8N]2^SC/#'L%Y-9=_=W$ZA.$+] ARX^ MO8?G5^)1R(U"^Y'-/^6W^;OCJ>III6!LYF;PYY+!]Q9U3<=_.?;OZUB65L]X M975M@) . MF9MH !U!(].^.U:44?EK@=*!NB0C^^E=' MHPPOXFBGU%4)[F41GG]*K30O<@%3MP01R?U J[*O.>] K2YG8YB]C>X:5'+ MJH.5)V'&#CMU^E37=M'=Q1!"$# $[>.0/0>XJX83<.Z[B.<8'0\5SYT>3S6A M!_U!!&#U#$''_CV*KJ"-^UU%+4"/9A@/O$#!]\]ZY8E0#PO8T+T!LAG\*RW8)FE+=]H)V\? ME64OAIHSOAX;.-KCCCGKS6M<>.5.1&GXMUK#U+QI). O3_=Z],524B7*)+K> MO><@MFC\MU/) P#BL8,#S_.J]Q=R7IRV6Q_>.::EBQZG'M3M8AN[+^D'*L1_ M>JU,,BET2S$2L.O-7YU!4@#M3"Q@RKBJS1[B!ZU /\]JK36#G+$]*!IBR7"1>]-2_\T' V@#]:JF/;S5B M"+S<#C .34W95AEO;-.1O/&>:MR::DAP,#Z57NKC<<)P!Q]:@"D<]_;K3NA6 M9)<6QB(C['H:BU5!"FSOBM2']\JLW45@ZG<;V?V%#M8%]@/YBKNK#E M?H?ZUFZ(>OX?TK6U8;2O^Z?ZUA/>]=/H?B%=5'E2 "0#GT8>H]ZKZSIAA&1RI[]Q6T6I>IB MUR^ASK,!0MP(\Y/X53O+=HS@G(/3FJI3@^N:I1U$Y:%NXO@#P.M5;J]8G:.. M.U,7D^PY_*H6;<:6@]2Q#(2.33T/-,A4@9J2-$O^/>X^A_D*B\20[G#9_P"6:_RJ3PE_J+CZ'^0I M/$!^8?\ 7-:JF[,JHKHR(H@.O/UJ;S O'3Z5%OQ29W&M-S+8D+Y/-.CZU%Y9 M)IZ'::':PT7++DD'TK/O7PV/UJ_IW+-]*R]3^5OQJ>@V6[9L,#6AG$J_3_&L MRT.?PQ5MF_? _P"S_0T",#7V+SN3Z"M2['[O/T_D*R=9.9V^@K6O#^Z_+^0K M*IN;0V-WPNVVVC/_ $\#^:U5\5>'C:O]HB&58\@=O6K'AK_CV3_KY'\UKL4 MW<\CG(IPMJA2=K'E4\ OEV]&'0_TJCIMP(289>AX(]/<5O>)M.&FR[D/RMSC MTK*OK47Z^8OWU'Y@?UJ)1Y66GS(@FA:R88/3!5A7::3JHU5-_26,?,/[P]?\ M]ZX[3[D7"&"0\_PD]CZ?2DM)WTZ0$'#*1CT/M]#4L:.LO[4,/,7H>H]*P+B$ MQ&NKMKQ;]/M*#@\.OI[XK,U&QV\=CT/]*EHI,YV>#=]>Q_I4NDZDUBXE';[R M^HI\J;/E/>JDT17YAU'ZBDG8;5SNKZW758A*G7&1_A7,[=ORGJ.G^%+X;UO[ M$P4_ZMS^1Z9KG./YU;M)7(6ACV=ZUHXG7^'[P]1W!^M=+>W2W M21F,':W(]!@Y*GT/^(KDR22 _Q*<'ZJ<&H[2;SEWGAX MW4C'^R1_/%;LQ.A:S"DGO7*"]$,S*W7<.O2NRAO%N$WL0I[Y->* ,;PUJGV-]C?_ *Q_]:NX5AG( MZ&O/]6LC ^]?J/\ "NG\-ZJ+I-AZ]O\ "@#=(H84T-2O5DB(<\5SGBO1S= S M)]Y5Y'<@E#C)S0G8#D;=OF3ZK_ #K=49C4?[9_I3-1TP.1,G!!&1V/ M-+&^(U_WS_2G<1SWC(<1'W/]*H:*O[PGV%7_ !DV1'_O-_2J.A_ZP_057074 MZJPZ/^']:WK?$B?H:P-/Z/\ A_6M^UDV@'LW!J7L,>6X]UX-<=?#*X_VV_D* MZV0D?KFN3N.5_P"!G^0IPW%+8Y36!\WX"M#POJ;:8_G+S\X!&2 0>"/ZCW . M*HZUP_X"ET\X!_WUK5K4A;'M44@E =>C $?0T^L/PW>?*(3Z9']1_7\ZW*P- M K)O8/*;/8]*UJBN(?.&W\OK6=6'/'S$U*2IKA>]0TQA1113 *** M* "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH M **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ MHHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "B MBB@ HHHH **** "BBB@ J.?I^-25'/T_&@"I1117HEA1110 4444 %%%% !1 M110!P/C/3187#*/NL=P_&JVC3[@4].:Z7XDP[EBF^H_E_A7(:0V'QZBK3U)9 MZ'X7U3R"(6/ROT]C76YQQ7EZOM7T((KT+1;_ .W1*_4@8/UIR0HLT :,T@HS M4E#J6F4H- #Z7--!HH 7-+FFT9I .S24F: : '@T]:C!IP- $,XS+'_P+^E: M -9TW,L8]F_I6@*10Z@4@I: %HHQ10(0BD(IU)0 W%)MI^*0"@",K3'CS4Y& M*:>* *,MIFL;4M%2Z&& ^N.:Z1N:KO'F@#S/5/"[VF70Y'ZUEQW!C.&SD?G7 MJ\UJ'K$U3PVER.5&?4<5+B4F8FF>*&MQM;YE]<_,*[/3-<6[4%3GC\:\YOO# M\MB=PY7V-5K>_,1R"58=QQ_*LI0+4CV""X$WU-2YK@-(\6F+Y9LGT9:Z[2]3 M2X7Y3G'.:AZ%&EFE%1HVX9[4\&E<+ 3BES29I13 *>*9BG4TQ,,9ZU6EL.ZU M:%+6D9-$M7,M@5X-)BM1XP_6JDED1R.E;1G*81FJ()#,9.% M_$G^E$%J%Y)W'U--R>F::OF#^(?E_P#6I@<[XGA5F:1LD\*!COCUK*L=-61& M5S@\#@<]JW'E9Y61\':V M<_I0!9(IA%2YIAH Y/X@K^Z7_>_H:Y'23@#ZM_(UV'Q"_P!4O^]_0UQ^C<@# MW;^M-[!'C_ '364>IJSH_$G,*' M_IHO\ZZ+1Q\OXFN>\2)^YC_WU_G6_I-PJ#R\_,.<>U*GU%/H7I!S3"X7J0/J M:Y7Q-KHX&*&]!6+2+N]JAD/E'DY^E1 M MU)Z4V.$S'C]:FXTCE#GJ*HF8!0#U]JA>[P0,?X&E=CT-"]< M.V5Z8Z]J#^Y0GV_K52YN,*%'!!S].]%[*'CZY8X^G04O,9!+J*KP.:K27[R\ M#C^=+%;$CI4\-OM]S^E-)$MMFG:. BLYZC^584AWLY[8/6M%HB156\@9 2>N M*3V*3)M$?:I]P/YBM+6!@H/5?\:R-%.1]*V-Z-H;$EO\ \>O_ M (_SJ_X(/\ I /^R?Y&L^'BU!_VC_.KW@C_ (^!_NG^1I+=EO9'3S-\R?\ M70_UJ*UX5_\ KL/_ $(5) M*PM*U9K8X_!E/0_45VOB>$23MGL!_P"@UQVIVP;G@'U%;N%XIF*G9V+;V.?] M*@)VYY7HR'U&.WXUT'AKQ:NH_P"C2C#@$?-T8?XUQEI>O9-UP?T/U]16G=V* M:J/-A^651D@<'CN,<5FG8MZG0ZOH0C.\WI7.7NF&$<=&/>M7PSXN*'[)= MGYLX#$<'V-=#?Z:K?.!E<=/2MX5#&=.QPD.FC'4G-6XK$+Q@#Z]:LW!,3$#A M?:JC2%CDU+12>@/8J#N8Y]A5B.%8QD*/QZU$),"G!R1BFFA,1YSZX^E5W;)R M:EXIA8#-(9D7SEY03Z5HY_=-^'\Q6?=KF0?0_P!:T#Q$WX?S%3/8J&YL^$O] M1;RWX/#,O\\5SGA3_CV7':X'\UJ]=W@P3C@-_6JI[LF?0IW-NMVY$G(=L9 M[@>MA[$5!>VVS]ZO08Z=0?\ /2N> M2MH;IW+FD:JVF2;_ $X9>Q'^-=B=EP@=>8Y.G^R?3VKB PU!GO_P#JJ5V&^YHZA9=5/4?K65C!Q777$ D '4-RC?TK!U"S MQR!R.M2U8:9CRIY1WC[IX(_K74^%M:S_ *))SG[I/OVKGA\W7\:B!\DXSP3\ MI]#0I6!JYT6MZ7]C.]?NM^G_ -:LN,[?]T]:Z/0M3754^SR\N.#GN/6LO4; MV;E#T_F*N25B8FQX>U$28@DY=%.QNY&/NY/?KCZU6AM-L;.>"'(_E_C6(C&, M@@X(.01^AKJ8;L:E"V!^]'WP/T;\OY5I3G?1D5(]3(U"#[0QB'5E4#TSDXJY MX>LVMIWB".W7N*T=(<-$P'4!OY56\.0!XF5N06/7FEN 6Y$# M;!]R3D>Q]*?-'M-5DC\EC;/T/*GT]/UJW#(9 8V^^O6D,J75M]H4CO6#;2G3 MY-W3D9^OK73 ;.M9FM6(D7('- '3VEV)PK#O5OJ:X?P[JY@(B8\9[^GK7:H> MAH3T$T2+P<42#O2 YIY%4A,:AS66T?DJ ?[Y_I6G]VJMX,@?[W^%-".4\9C#]:EC0V5M@#GM\I_&N4N!\I'^V?Y"NI+^8,^G#" MN6E&%(]'/\A3AN*>QRNN_?\ P'\S261P#_O+3M?&)/P'\S3;+H?]Y:U>YFMC MOM+Y,?K76Q2>8,UR.FKDQCUKH[2;:<'OP?K6+-47J***0&=J-OM.\=#UJE6Y M(@D!4]ZQ98S&=IZBN/$4^5W[D20VBBBL20HHHH **** "BBB@ HHHH **** M"BBB@ HHHH **** $9=PQ5,C%7:KW"X.?6F@(J***8PHHHH **** "BBB@ H MHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BB MB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** M "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH M**** "HY^GXU)4<_3\: *E%%%>B6%%%% !1110 4444 %%%% &#XZ.^W0^CC M^1KB=/X<&NB\5:H+A%@'8Y-8=I'M.:J*$S7!W=/6NK\$W/+PGV(_S^-57>F2V!PPX_2G66JM;',;%3Z=ORKT>[TY9 MA@@'ZURVJ>$<_-'P?3-1*%RE(T]'\9J<1R\'UQQ75P3K,-RG(KQV>"2S.UQT MK3TKQ%)9GY6./0\_SK&4&C12N>IXQ3@:Y_2?%D=Y\I.&]#6ZD@:IN.Q)0129 MI0:9(HIOYXK/;Q1"OWNT?RKS"*0J002#G M'!P?TKJ(-;GTSY;A2R]L8SCMS_C0X@F'Q!/[I?\ >_H:X_1QP#VW-_6MSQCX MACU&-40$-NSSZ8-8FCIF//\ MG^1J9:(J&Y+K3_NU^HJSX7/[X?[IJAK1R@^ MHJ[X7'[U?]T_RK-&AT_B9LQ)_O)_,5T&F6JR*&(Y_7\ZP/$BYC3_ 'D_F*W[ M*X$ "D@?7\ZFGU"I:VIQ_B^+;,V.G'7Z"L#S3'UKH/%*^?*Q!X..?RK%8)&/ MF.2*Z8['+$KP2!\CK45Y(0-N.N*6:X7;A!AO7I37BDN0"2/;\*;U91.L!123//>FFZ M ZGFDV,TE=9UQC!QWJ"67RAY2]>YI+.Y^7:.6/:H;Z,Q?+T)Z\T"1KZ*VU6' MO5N2<'BLGP_AE;)SS5^4CM5)";*TYW50F%77]:IS4,$0>5YG2HGM"U6[1=X( M]*M+ ,<^E"6@VS,%ONP#SCM4UO"9/E]ZN-\F .K#_P"M_*A<1 >QYH40YB*. MUQG<>X%/5%4G';_"HS=JN1GOFH)+S))4=?6GH@U99D8<50OWP"._-22022#> MW3\OY57:+RN3SG]:ERN4HL;H_0_05M:T/]7_ +O^-9EC@EBHP,#C\JU]:&!$ M?]C_ !KGJ;HVI[ A_P!%'^^?YU=\%\7(_P!T_P C5*(?Z*/]X_SJ]X-XN1_N MG^1J5NR^B.GN!\T?^^?YFHX3M5O^NR_^A"GS_>3_ 'S_ %J")LA_^NR_^A"D M@9B>,KUK>Y)'3 S^(K OKA9%!'7/2M?QN,W##V7^0K"N$ "_3^M=%-Z&$XZ@ MBB<;6'T/I444[V+#D@CH1_G]*MQ8%1%@X*,,CM4M)C3L79H$UE1C FQ],X[C M'_UJN>'/%;:S= ?0<=Z M@OOO7-R6_.1^5)X>UZ71V,%P2R+G(ZE1V/N/;]*Z:[TU M;Y1-BY'8TWPE_J+C_=_H*A\2/AUQ_SS6G35Y?(FNDX%VYM( M]87?'@2#KFL-[HK2[:!MZD@C]?K72[4U=01@2@?YZ56L/0X%>F_( MY>7^M!08R:GO(&MSL88(-02OGBJ>J.J,D]18Q\U%^*2 ?-1>U=##'N'XT#.,UD_OC]!6LW^I;ZK_2L_Q#%Y<[#_9%:*C]R?J/ MZ5E5-:9N^$Q_HP_Z^!_[+4NJK@$CCYJC\)'_ $X]"?\ &EY!YF?=V^WYATJE)@C! MZ&NFOK<-EP.!]X>GO6!_^?>NY;9KT7F+ M]\#!SP0?2N&GM]XXZCH:OZ%J[6#!_P"'/SC^N*%*PFA\T!B)1N"/Y_\ UZFL M+QK)A*GW@>1V([@_45N:SIPOT%S%SQGZC_&N<4D\_P 0Z^XIR30)W-V6V6>1 M)X^8I<#Z'/(/Y_K52T&PR6\AR%#!?4$#<.?8FET/4Q9L _\ J6//LW]X>G;. M/2M!]/VO,6'4;E^A'7]*WA+F1E-69=CUI%CS,V"OMU'X5E:Z8]54-$P+*,CJ M#C_(JK?1^853U7'YYIWA^P\B_G66S+W'6I_M.(G^-"<$T1S&0>:/ MOQ_>]P*L>'(\!Q_M5'=CRS]IC^[T(%[CI]*SK^S%PI%8.FWK:;+M) MP,_K_P#7H ]$Z5*>:K6UP)U#CH:GSBFA,-XZC^57*0C/%3.*DK U!_.N@2,1\* /H,4ZMUAUU97 M*88T5SW'YG_"E_L1_5?S/^%;=%5[" ^5'/G2I!V_4?XU7DA:/[P(SZC%=12$ M;N#4O#KHQW: [6 M&#BNGK$UO[X_W1_,U%2BHQN#5C/HHHK D**** "BBB@ HHHH *CGZ?C4E1S] M/QH J4445Z)84444 %%%% !1110 4444 <5>Z27;"J3@\FE0D$D#J,]JJQ?-P0?Y_RK71:$:L6(8KJ? ]ON=I/[JX_/\ _56%::7+ M<$!%)_#'\Z[_ $;31IZ;/XCRWUIO1 C0HHHK,H,UF:CJGE?*.M6KVZ%NI8UR M3SE\N:<8W$W8T5OC"&G8]!7'S3&0EVZL:RKF<1K@GC/Z MU45;44F2Z==&*19/0UZFK>9AAW&?SKRNSASSZUZ+X=NOM,"'NHP?PJ9;#BS2 MH%&,T=*DH,THIN[%5YM4BM^7<#\<_P J%J ^49GC_P!UOYBM,5E+.)Y8W0@C M8W3ZK6F#2>@QNHTCQB\.%DY4=ZR: M:+T9WX:G9K/L=6CO "C YJ\#0F)H=2TT&G9JDQ,6EIN:6K3$+37C#\$4[-%. MXC,NM)#:Z2]TI MH?F7D5CSINX/6M$S-JQ@B+;4]KJAM#A@"N>N.?SZU9F@J..T6;ALX%-,1N6U MVMP 0:Y34_\ 6/\ [U6I+9['+QGY3ZX_E6=(QF1FNU@M%C9A&<*0",8([9'/3FACB8'CVSCCB5T4!MPZ M#'/:&?W?_ ,_R-=/X^1A"H.,;AR..QKE=%;"'_>/]:B6Q<=PUG[H^HK0 M\,<3+_NG^59^M'"CZBM#PRL7'