Acadia Realty Trust (NYSE: AKR) boosts 2026 EPS outlook after Q1 growth
Acadia Realty Trust updated its first-quarter 2026 metrics and raised full-year guidance while correcting minor supplemental disclosure errors. For the quarter ended March 31, 2026, total NOI at pro-rata share was $55,058 thousand versus $46,348 thousand a year earlier, and Adjusted EBITDA was $58,611 thousand versus $57,129 thousand. FFO As Adjusted per diluted common share and OP unit rose to $0.30 from $0.27, while NAREIT FFO per diluted share was $0.26 versus $0.34. REIT same-property NOI increased 5.9%, and REIT acquisitions reached $78,697 thousand with total acquisitions of $502,837 thousand; total dispositions were $496,963 thousand.
The trust increased 2026 net earnings per share guidance to $0.37–$0.39 from $0.24–$0.26 and nudged FFO As Adjusted guidance to $1.22–$1.26 from $1.21–$1.25. As of March 31, 2026, total market capitalization was $4,241,238 thousand and Net Debt to Adjusted EBITDA was 5.5x. The company also corrected certain page 22 figures in its Supplemental Report, including REIT pre-stabilized assets now shown as 337,937 and REIT total costs to date as 866,437. At the May 13, 2026 annual meeting, all trustee nominees were elected, Deloitte & Touche LLP was ratified as auditor, and shareholders approved the advisory vote on named executive officer compensation.
Positive
- Raised 2026 earnings outlook: Net earnings per share guidance increased from $0.24–$0.26 to $0.37–$0.39, and FFO As Adjusted guidance moved up to $1.22–$1.26 from $1.21–$1.25 per share, signaling stronger expected profitability for 2026.
Negative
- None.
Insights
Guidance is raised and Q1 growth is solid, though leverage remains moderate.
Acadia shows meaningful operating momentum in early 2026. Q1 total NOI at pro‑rata share rose to $55,058k from $46,348k, and FFO As Adjusted per diluted share increased to $0.30 from $0.27. Same‑property NOI growth of 5.9% underscores healthy rent and occupancy trends.
Management lifted full‑year 2026 net earnings guidance to $0.37–$0.39 per share and tightened FFO As Adjusted guidance to $1.22–$1.26. This follows robust transactional activity, with acquisitions of $502,837k and dispositions of $496,963k in the quarter, plus preferred equity investments noted in the structured financing section.
Leverage metrics remain important: Net Debt to Adjusted EBITDA is disclosed at 5.5x, and total market capitalization stands at $4,241,238k. Future filings for periods after March 31, 2026 will show whether higher guidance and active capital recycling translate into sustained FFO and NOI growth while maintaining this leverage profile.
8-K Event Classification
Key Figures
Key Terms
Funds from operations financial
Adjusted Funds from operations financial
Net Debt to Adjusted EBITDA financial
Same Property NOI financial
preferred equity investment financial
Forward Equity Offerings financial
Earnings Snapshot
For 2026, net earnings per share are guided to $0.37–$0.39 and FFO As Adjusted per share to $1.22–$1.26, based on Acadia’s current view of market conditions.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported):
(Exact name of registrant as specified in its charter)
|
|
|||
(State or other jurisdiction of incorporation) |
|
(Commission File Number) |
|
(I.R.S. Employer Identification No.) |
(Address of principal executive offices) (Zip Code)
(
(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 |
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 28, 2026, Acadia Realty Trust (the “Company”) filed a Current Report on Form 8-K (the “Initial 8-K”) furnishing supplemental reporting information regarding the financial results, operations and portfolio of the Company as of and for the quarter ended March 31, 2026 (the “Supplemental Report”). Subsequent to that filing, the Company identified certain errors on page 22 of the Supplemental Report in the following rows:
The changes did not affect any other tables or text, or the press release furnished as Exhibit 99.1 to the Initial 8-K. A copy of the revised Supplemental Report is attached to this Current Report on Form 8-K as Exhibit 99.1 and incorporated herein by reference. The information included in this Item 2.02, including the information included in Exhibit 99.1, 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 5.07. Submission of Matters to a Vote of Security Holders.
The annual meeting of shareholders of the Company (the “2026 Annual Meeting”) was held on May 13, 2026. Shareholders representing 125,266,689 common shares of beneficial interest (“Common Shares”), or 95.57%, of the Common Shares outstanding as of the March 16, 2026 record date, either participated in or were represented at the 2026 Annual Meeting by proxy.
The proposals listed below were submitted to a vote of the shareholders of the Company at the 2026 Annual Meeting. Each proposal is described in the Company’s definitive proxy statement for the 2026 Annual Meeting, filed with the Securities and Exchange Commission on March 31, 2026.
The following tables set forth the final voting results of the proposals.
|
|
Votes Cast For |
|
|
Votes Against |
|
|
Abstentions |
|
|
Broker Non-Votes |
|
||||
Proposal No. 1 - Election of Trustees: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Proposal 1a - Election of Trustee: Kenneth F. Bernstein |
|
|
123,772,737 |
|
|
|
449,209 |
|
|
|
55,418 |
|
|
|
989,325 |
|
Proposal 1b - Election of Trustee: Mark A. Denien |
|
|
124,209,218 |
|
|
|
12,711 |
|
|
|
55,435 |
|
|
|
989,325 |
|
Proposal 1c - Election of Trustee: Kenneth A. McIntyre |
|
|
122,972,735 |
|
|
|
1,120,754 |
|
|
|
183,875 |
|
|
|
989,325 |
|
Proposal 1d - Election of Trustee: William T. Spitz |
|
|
121,008,927 |
|
|
|
3,212,999 |
|
|
|
55,438 |
|
|
|
989,325 |
|
Proposal 1e - Election of Trustee: Lynn C. Thurber |
|
|
123,256,400 |
|
|
|
965,642 |
|
|
|
55,322 |
|
|
|
989,325 |
|
Proposal 1f - Election of Trustee: Lee S. Wielansky |
|
|
122,023,011 |
|
|
|
2,198,918 |
|
|
|
55,435 |
|
|
|
989,325 |
|
Proposal 1g - Election of Trustee: Hope B. Woodhouse |
|
|
122,288,806 |
|
|
|
1,804,800 |
|
|
|
183,758 |
|
|
|
989,325 |
|
Proposal 1h - Election of Trustee: C. David Zoba |
|
|
117,384,830 |
|
|
|
6,837,100 |
|
|
|
55,434 |
|
|
|
989,325 |
|
|
|
Votes Cast For |
|
|
Votes Against |
|
|
Abstentions |
|
|
Broker Non-Votes |
|
||||
Proposal No. 2 - Ratification of the Appointment of Deloitte & Touche, LLP as the Independent Registered Public Accounting Firm for the Fiscal Year Ending December 31, 2026 |
|
|
125,023,596 |
|
|
|
220,031 |
|
|
|
23,062 |
|
|
|
0 |
|
|
|
Votes Cast For |
|
|
Votes Against |
|
|
Abstentions |
|
|
Broker Non-Votes |
|
||||
Proposal No. 3: Advisory (Non-Binding) Approval of Named Executive Officer Compensation |
|
|
117,956,235 |
|
|
|
6,293,624 |
|
|
|
27,505 |
|
|
|
989,325 |
|
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
|
|
|
|
Exhibit Number |
Description |
99.1 |
Supplemental Reporting Information as of and for the quarter ended March 31, 2026 |
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 |
May 13, 2026 |
|
Title: |
|
Executive Vice President and Chief Financial Officer |
Exhibit 99.1

Table of Contents |
|
|
|
Section I – First Quarter 2026 Earnings Press Release |
|
Section II – Financial & Operating Highlights |
|
Company Information |
3 |
Highlights |
4 |
Market Capitalization |
5 |
Equity |
6 |
Funds from Operations (“FFO”), Funds From Operations As Adjusted, Adjusted Funds from Operations (“AFFO”) |
7 |
EBITDA |
8 |
Same Property Net Operating Income |
9 |
New and Renewal Rent Spreads |
10 |
Transactional Activity |
11 |
2026 Guidance |
13 |
Section III – Financial Statements and Data |
|
Consolidated Statements of Operations |
14 |
Statements of Operations - Pro-rata Adjustments |
16 |
Consolidated Balance Sheet |
17 |
Balance Sheet - Pro-rata Adjustments |
18 |
Fee Income Detail |
20 |
Structured Financing |
21 |
Net Asset Valuation Information |
22 |
Development and Redevelopment Activity |
23 |
Section IV – Capital Structure and Debt Analysis |
|
Debt Summary |
25 |
Debt Detail |
26 |
Debt Maturities |
28 |
Interest Rate Summary |
30 |
Section V – REIT Portfolio and Leasing Information |
|
REIT Properties |
31 |
REIT Top Tenants |
35 |
REIT Lease Expirations |
36 |
Section VI – Investment Management Platform |
|
Fund Overview |
37 |
Investment Management Properties |
38 |
Investment Management Lease Expirations |
42 |
Section VII – Other Information |
|
Important Notes |
44 |
Visit www.acadiarealty.com for additional investor and portfolio information.
Company Information |
|
|
||||
|
|
|
|
|
|
|
Acadia Realty Trust is an equity real estate investment trust focused on delivering long-term, profitable growth. Acadia owns and operates a high-quality core real estate portfolio of street and open-air retail properties in the nation's most dynamic retail corridors (“REIT Portfolio”), along with an investment management platform that targets opportunistic and value-add investments through its institutional co-investment vehicles (“Investment Management”). For further information, please visit www.acadiarealty.com. |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contact Information |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Corporate Headquarters |
|
Investor Relations |
|
New York Stock Exchange |
|
|
411 Theodore Fremd Avenue |
|
(914) 288-8100 |
|
Symbol AKR |
|
|
Suite 300 |
|
investorrelations@acadiarealty.com |
|
|
|
|
Rye, NY 10580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analyst Coverage |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
Bank of America / Merrill Lynch |
|
Green Street Advisors |
|
KeyBanc Capital Markets, Inc. |
|
|
Samir Khanal (646) 855-1497 |
|
Paulina Rojas Schmidt |
|
Todd Thomas (917) 368-2286 |
|
|
samir.khanal@bofa.com |
|
projasschmidt@greenstreet.com |
|
tthomas@key.com |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Citigroup - Global Markets |
|
J.P. Morgan Securities, Inc. |
|
Ladenburg Thalmann |
|
|
Craig Mailman (212) 816-4471 |
|
Michael W. Mueller, CFA (212) 622-6689 |
|
Floris van Dijkum (212) 409-2075 |
|
|
craig.mailman@citi.com |
|
michael.w.mueller@jpmorgan.com |
|
fvandijkum@ladenburg.com |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Compass Point Research & Trading |
|
Jefferies |
|
Truist |
|
|
Kenneth Billingsley (202) 534-1393 |
|
Linda Tsai (212) 778-8011 |
|
Anthony Hau (212) 303-4176 |
|
|
kbillingsley@compasspointllc.com |
|
ltsai@jefferies.com |
|
anthony.hau@truist.com |
|
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 3 |
Highlights |
|
(in thousands, except per share amounts and ratios) |
|
|
|
For the three months ended March 31, |
|
|
||||||
Summary Financial Results |
|
2026 |
|
2025 |
|
|
|
|
|
|
REIT NOI at pro-rata share (pg 22) |
|
$41,815 |
|
$36,730 |
|
|
|
|
|
|
Investment Management NOI at pro-rata share (pg 22) |
|
$13,243 |
|
$9,618 |
|
|
|
|
|
|
Total NOI at pro-rata share |
|
$55,058 |
|
$46,348 |
|
|
|
|
|
|
Adjusted EBITDA (pg 8) 1 |
|
$58,611 |
|
$57,129 |
|
|
|
|
|
|
FFO As Adjusted per diluted Common Share and Common OP Unit (pg 7) |
|
$0.30 |
|
$0.27 |
|
|
|
|
|
|
NAREIT FFO per diluted Common Share and OP Unit (pg 7) 1 |
|
$0.26 |
|
$0.34 |
|
|
|
|
|
|
Dividends declared per Common Share and Common OP Unit (pg 7) |
|
$0.20 |
|
$0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended, |
||||||||
Summary Operating and Financial Ratios |
|
March 31, 2026 |
|
Dec 31, 2025 |
|
Sept 30, 2025 |
|
June 30 2025 |
|
March 31, 2025 |
REIT Portfolio Same-property NOI % (pg 9) |
|
5.9% |
|
5.7% |
|
5.4% |
|
4.1% |
|
4.1% |
Net Debt to Adjusted EBITDA (including IM debt) (pg 5) |
|
5.5x |
|
4.9x |
|
5.0x |
|
5.5x |
|
5.7x |
Fixed charge coverage ratio (annualized) (pg 8) |
|
3.5x |
|
4.0x |
|
4.2x |
|
4.3x |
|
4.0x |
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
||||||||
Outstanding Common Stock |
|
March 31, 2026 |
|
Dec 31, 2025 |
|
Sept 30, 2025 |
|
June 30 2025 |
|
March 31, 2025 |
Diluted Weighted Average Common shares and units outstanding (pg 6) |
|
139,733 |
|
139,031 |
|
138,950 |
|
138,909 |
|
129,363 |
Unsettled forward equity (pg 6) |
|
12,294 |
|
14,739 |
|
12,760 |
|
2,445 |
|
2,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended, |
||||||||
Transactional Activity 2 |
|
March 31, 2026 |
|
Dec 31, 2025 |
|
Sept 30, 2025 |
|
June 30 2025 |
|
March 31, 2025 |
REIT acquisitions (pg 11) |
|
$78,697 |
|
$20,750 |
|
$904 |
|
$49,505 |
|
$433,796 |
IM acquisitions (pg 11) |
|
$424,140 |
|
$424,400 |
|
$62,701 |
|
— |
|
$68,207 |
Aggregate purchase price of acquisitions (REIT and IM) (pg 11) |
|
$502,837 |
|
$445,150 |
|
$63,605 |
|
$49,505 |
|
$502,003 |
Recapitalizations (pg 11) |
|
$504,115 |
|
|
|
|
|
|
|
|
Aggregate sale price of dispositions (REIT and IM) (pg 11) |
|
$496,963 |
|
$201,540 |
|
$99,540 |
|
— |
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
As of |
||||||||
Summary portfolio statistics (pro-rata) |
|
March 31, 2026 |
|
Dec 31, 2025 |
|
Sept 30, 2025 |
|
June 30 2025 |
|
March 31, 2025 |
Percent leased - REIT Street and Urban (pg 32) |
|
93.1% |
|
91.5% |
|
91.6% |
|
90.8% |
|
90.8% |
Percent leased - REIT Suburban (pg 32) |
|
96.1% |
|
96.0% |
|
95.6% |
|
96.2% |
|
97.2% |
Percent leased - REIT Total (pg 32) |
|
95.3% |
|
94.7% |
|
94.5% |
|
94.7% |
|
95.5% |
Economic Occupancy - REIT Street and Urban (pg 32) |
|
91.7% |
|
90.3% |
|
89.5% |
|
86.7% |
|
86.0% |
Economic Occupancy - REIT Suburban (pg 32) |
|
95.1% |
|
95.2% |
|
95.1% |
|
94.3% |
|
93.7% |
Economic Occupancy - REIT Total (pg 32) |
|
94.1% |
|
93.9% |
|
93.6% |
|
92.2% |
|
91.7% |
ABR PSF - REIT Total (pg 32) |
|
$40.01 |
|
$39.30 |
|
$38.23 |
|
$37.78 |
|
$36.88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
Prior |
|
|
|
|
|
|
2026 Guidance |
|
(as of 4/28/2026) |
|
(as of 2/10/2026) |
|
|
|
|
|
|
Projected 2026 FFO As Adjusted per diluted share |
|
$1.22 - $1.26 |
|
$1.21 - $1.25 |
|
|
|
|
|
|
Annual Projected Same-property NOI |
|
5% - 9% |
|
5% - 9% |
|
|
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 4 |
Market Capitalization, Liquidity & Debt Ratios |
|
(Including pro-rata share of Investment Management debt, in thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
|
Total Market |
|
|
Capitalization |
|
|
|
Capitalization |
|
|
Based on Net |
|
Equity Capitalization |
|
|
|
|
|
|
Common Shares |
|
|
133,514 |
|
|
|
Common Operating Partnership ("OP") Units |
|
|
6,411 |
|
|
|
Combined Common Shares and OP Units 1 |
|
|
139,925 |
|
|
|
|
|
|
|
|
|
|
Share Price at March 31, 2026 |
|
$ |
19.12 |
|
|
|
|
|
|
|
|
|
|
Equity Capitalization - Common Shares and OP Units |
|
$ |
2,675,359 |
|
|
|
Preferred OP Units 2 |
|
|
479 |
|
|
|
Total Equity Capitalization |
|
|
2,675,838 |
|
|
64% |
|
|
|
|
|
|
|
Debt Capitalization |
|
|
|
|
|
|
Consolidated Secured Debt |
|
|
624,764 |
|
|
|
Consolidated Revolving Credit |
|
|
91,500 |
|
|
|
Consolidated Unsecured Notes Payable |
|
|
880,012 |
|
|
|
Consolidated Principal Debt |
|
|
1,596,276 |
|
|
|
Less: Net unamortized premium |
|
|
(700 |
) |
|
|
Add: Deferred financing fees |
|
|
8,684 |
|
|
|
Consolidated Debt |
|
|
1,604,260 |
|
|
|
Adjustment to reflect pro-rata share of debt |
|
|
(38,860 |
) |
|
|
Total Pro-Rata Debt Capitalization |
|
|
1,565,400 |
|
|
36% |
|
|
|
|
|
|
|
Total Market Capitalization |
|
$ |
4,241,238 |
|
|
100% |
|
|
|
|
|
|
|
Pro-Rata Liquidity |
|
|
|
|
|
|
Cash, cash equivalents and restricted cash |
|
$ |
43,340 |
|
|
|
Unsettled ATM forward equity contracts |
|
|
239,225 |
|
|
|
Net debt |
|
$ |
1,282,835 |
|
|
|
|
|
|
|
|
|
|
Pro-Rata EBITDA Annualized (page 8) |
|
$ |
260,424 |
|
|
|
Pro-Rata Adjusted EBITDA Annualized (page 8) |
|
$ |
234,444 |
|
|
|
|
|
|
|
|
|
|
Ratios3: |
|
|
|
|
|
|
Debt + Preferred Equity (Preferred OP Units) Total Market Capitalization |
|
|
37 |
% |
|
|
Net Debt + Preferred Equity Total Market Capitalization |
|
|
30 |
% |
|
|
Net Debt/Adjusted EBITDA |
|
|
5.5 |
x |
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 5 |
Equity
|
|
(in thousands) |
|
Changes in Total Outstanding Common |
|
|
Weighted Average |
|
||||||||||||||||||||||||
Shares and OP Units |
|
|
Diluted EPS |
|
|
Diluted FFO |
|
|||||||||||||||||||||
|
|
Common |
|
|
Common OP Units |
|
|
Total |
|
|
Quarter |
|
|
YTD |
|
|
Quarter |
|
|
YTD |
|
|||||||
Balance at 12/31/2025 |
|
|
131,037 |
|
|
|
5,421 |
|
|
|
136,458 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Vesting RS and LTIPs |
|
|
12 |
|
|
|
1,008 |
|
|
|
1,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
OP Conversions |
|
|
18 |
|
|
|
(18 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Common Shares Issued Upon Forward Settlement |
|
|
2,445 |
|
|
|
— |
|
|
|
2,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other |
|
|
2 |
|
|
|
— |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Balance at 3/31/2026 |
|
|
133,514 |
|
|
|
6,411 |
|
|
|
139,925 |
|
|
|
131,332 |
|
|
|
131,332 |
|
|
|
139,733 |
|
|
|
139,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
||
Forward Equity Offerings |
|
Shares |
|
|
Net Proceeds 1 |
|
|
||
|
|
|
|
|
|
|
|
||
Beginning balance 12/31/2025 |
|
|
14,739 |
|
|
$ |
295,461 |
|
|
Shares sold |
|
|
— |
|
|
|
— |
|
|
Shares settled |
|
|
(2,445 |
) |
|
|
(55,888 |
) |
|
Current-value settlement adjustments 1 |
|
|
— |
|
|
|
(348 |
) |
|
Ending balance as of 3/31/2026 2 |
|
|
12,294 |
|
|
$ |
239,225 |
|
|
|
|
|
|
|
|
|
|
||
_____________________________
|
Supplemental Report March 31, 2026 – 6 |
Funds from Operations (“FFO”), FFO As Adjusted,
|
|
(in thousands, except per share amounts) |
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
Quarter Ended |
|
|
|
March 31, |
|
March 31, |
|
Funds from operations ("FFO"): |
|
|
|
|
|
Net Income attributable to Acadia |
|
$30,477 |
|
$1,608 |
|
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share other than Common OP Units) |
|
35,851 |
|
31,607 |
|
Gain on disposition on real estate properties (net of noncontrolling interest share other than Common OP Units) |
|
(30,954) |
|
— |
|
Impairment charges (net of noncontrolling interest share other than Common OP Units) |
|
— |
|
1,583 |
|
Loss on change in control (net of noncontrolling interest share other than Common OP Units) |
|
— |
|
9,622 |
|
Income attributable to noncontrolling interests' share in Operating Partnership |
|
1,501 |
|
163 |
|
FFO to Common Shareholders and Common OP Unit holders - Diluted |
|
$36,875 |
|
$44,583 |
|
|
|
|
|
|
|
Transaction and other expenses 1 |
|
4,358 |
|
526 |
|
Unrealized holding loss (gain) (net of noncontrolling interest share) |
|
616 |
|
(1,672) |
|
Tenant lease settlement |
|
— |
|
(8,309) |
|
FFO As Adjusted to Common Shareholder and Common OP Unit holders |
|
$41,849 |
|
$35,128 |
|
|
|
|
|
|
|
Adjusted Funds from operations ("AFFO"): |
|
|
|
|
|
FFO |
|
$36,875 |
|
$44,583 |
|
Unrealized holding loss (gain) (net of noncontrolling interest share) |
|
616 |
|
(1,672) |
|
Straight-line rent, net |
|
37 |
|
(341) |
|
Above/below-market rent |
|
(2,562) |
|
(2,419) |
|
Amortization of finance costs |
|
1,618 |
|
1,488 |
|
Above/below-market interest |
|
(155) |
|
(128) |
|
Non-real estate depreciation |
|
93 |
|
90 |
|
Stock-based compensation |
|
6,189 |
|
2,400 |
|
Leasing commissions |
|
(1,447) |
|
(1,343) |
|
Tenant improvements |
|
(2,694) |
|
(4,881) |
|
Maintenance capital expenditures |
|
(1,735) |
|
(1,021) |
|
AFFO to Common Shareholders and Common OP Unit holders |
|
$36,835 |
|
$36,756 |
|
|
|
|
|
|
|
FFO per Diluted Common Share and Common OP Unit |
|
$0.26 |
|
$0.34 |
|
FFO As Adjusted per Diluted Common Share and Common OP Unit |
|
$0.30 |
|
$0.27 |
|
|
|
|
|
|
|
Total weighted-average diluted shares and OP Units |
|
139,733 |
|
129,363 |
|
|
|
|
|
|
|
Additional Disclosures: |
|
|
|
|
|
Dividends Declared (per Common Share/OP Units) |
|
$0.20 |
|
$0.20 |
|
Dividends (Shares) & Distributions (OP Units Declared) |
|
$28,320 |
|
$27,636 |
|
FFO Payout Ratio |
|
77% |
|
62% |
|
FFO As Adjusted Payout Ratio |
|
68% |
|
79% |
|
AFFO Payout Ratio |
|
77% |
|
75% |
|
_____________________________
|
Supplemental Report March 31, 2026 – 7 |
EBITDA
|
|
(in thousands) |
|
|
|
Quarter Ended |
|
|
|||||
|
|
March 31, |
|
|
|||||
|
|
2026 |
|
|
2025 |
|
|
||
|
|
|
|
|
|
|
|
||
Net income (loss) attributable to Acadia shareholders |
|
$ |
30,477 |
|
|
$ |
1,608 |
|
|
|
|
|
|
|
|
|
|
||
Adjustments: 1 |
|
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
35,944 |
|
|
|
31,697 |
|
|
Interest expense |
|
|
15,169 |
|
|
|
12,739 |
|
|
Above/below-market interest |
|
|
(155 |
) |
|
|
(128 |
) |
|
Provision for income taxes |
|
|
42 |
|
|
|
96 |
|
|
Amortization of finance costs |
|
|
1,618 |
|
|
|
1,488 |
|
|
Noncontrolling interest - OP |
|
|
1,496 |
|
|
|
96 |
|
|
EBITDA |
|
$ |
84,591 |
|
|
$ |
47,596 |
|
|
|
|
|
|
|
|
|
|
||
Gain on disposition of properties |
|
|
(30,954 |
) |
|
|
— |
|
|
Unrealized holding loss (gain) on investments |
|
|
616 |
|
|
|
(1,672 |
) |
|
Transaction and other expenses 2 |
|
|
4,358 |
|
|
|
— |
|
|
Impairment charges |
|
|
— |
|
|
|
1,583 |
|
|
Loss on change in control |
|
|
— |
|
|
|
9,622 |
|
|
Adjusted EBITDA |
|
$ |
58,611 |
|
|
$ |
57,129 |
|
|
|
|
|
|
|
|
|
|
||
Fixed-Charge Coverage Ratios |
|
|
|
|
|
|
|
||
Adjusted EBITDA1 divided by: |
|
$ |
58,611 |
|
|
$ |
57,129 |
|
|
|
|
|
|
|
|
|
|
||
Interest expense |
|
|
15,169 |
|
|
|
12,739 |
|
|
Principal Amortization |
|
|
1,499 |
|
|
|
1,513 |
|
|
Preferred Dividends3 |
|
|
5 |
|
|
|
67 |
|
|
Total Fixed Charges |
|
|
16,673 |
|
|
|
14,319 |
|
|
|
|
|
|
|
|
|
|
||
Fixed-Charge Coverage Ratio - REIT Portfolio and Investment Management |
|
|
3.5 |
x |
|
|
4.0 |
x |
|
|
|
EBITDA |
|
|||||
|
|
Year to Date |
|
|
Year ended |
|
||
Reconciliation of EBITDA to Annualized EBITDA |
|
March 31, 2026 |
|
|
December 31, 2025 |
|
||
|
|
|
|
|
|
|
||
Year to Date EBITDA as reported |
|
$ |
84,591 |
|
|
$ |
236,728 |
|
Add: Annualized EBITDA |
|
|
175,833 |
|
|
|
— |
|
Annualized EBITDA |
|
|
260,424 |
|
|
|
236,728 |
|
|
|
|
|
|
|
|
||
Year to Date Adjusted EBITDA as reported |
|
$ |
58,611 |
|
|
$ |
236,728 |
|
Add: Annualized EBITDA |
|
|
175,833 |
|
|
|
— |
|
Annualized Adjusted EBITDA |
|
|
234,444 |
|
|
|
236,728 |
|
|
|
|
|
|
|
|
||
Year to Date Realized gain and Promote as reported |
|
|
— |
|
|
|
14,454 |
|
Annualized Adjusted EBITDA excluding realized gains |
|
$ |
234,444 |
|
|
$ |
222,274 |
|
_____________________________
|
Supplemental Report March 31, 2026 – 8 |
Same Property Performance – REIT Portfolio1 |
|
(in thousands) |
|
|
|
Quarter Ended March 31, |
|
|
|
|
||||||
|
|
2026 |
|
|
2025 |
|
|
% Change |
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Summary |
|
|
|
|
|
|
|
|
|
|||
Minimum rents |
|
$ |
42,371 |
|
|
$ |
40,002 |
|
|
|
5.9 |
% |
Expense reimbursements |
|
|
11,247 |
|
|
|
10,181 |
|
|
|
10.5 |
% |
Other property income |
|
|
1,091 |
|
|
|
1,259 |
|
|
|
(13.3 |
)% |
|
|
|
|
|
|
|
|
|
|
|||
Total Revenue |
|
|
54,709 |
|
|
|
51,442 |
|
|
|
6.4 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Expenses |
|
|
|
|
|
|
|
|
|
|||
Property operating - CAM & Real estate taxes |
|
|
14,406 |
|
|
|
13,398 |
|
|
|
7.5 |
% |
Other property operating (Non-CAM) |
|
|
1,461 |
|
|
|
1,366 |
|
|
|
7.0 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Total Expenses |
|
|
15,867 |
|
|
|
14,764 |
|
|
|
7.5 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Same Property NOI - REIT properties |
|
$ |
38,842 |
|
|
$ |
36,678 |
|
|
|
5.9 |
% |
|
|
|
|
|
|
|
|
|
|
|||
Reconciliation of Same Property NOI to REIT Portfolio NOI |
|
|
|
|
|
|
|
|
|
|||
NOI of Properties excluded from Same Property NOI |
|
|
2,973 |
|
|
|
52 |
|
|
|
|
|
REIT Portfolio NOI |
|
$ |
41,815 |
|
|
$ |
36,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||
Other same property information |
|
|
|
|
|
|
|
|
|
|||
Economic Occupancy at the end of the period |
|
|
94.0 |
% |
|
|
91.8 |
% |
|
|
|
|
Leased Occupancy at the end of the period |
|
|
95.1 |
% |
|
|
95.7 |
% |
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 9 |
New and Renewal Rent Spreads – REIT Portfolio1
|
|
|
|
|
|
Quarter Ended |
|
||
|
|
March 31, 2026 |
|
||
|
|
GAAP 2 |
|
Cash 3 |
|
New Leases |
|
|
|
|
|
Number of new leases executed |
|
1 |
|
1 |
|
GLA |
|
20,214 |
|
20,214 |
|
New base rent |
|
$37.51 |
|
$34.00 |
|
Previous base rent |
|
$25.02 |
|
$26.04 |
|
Average cost per square foot |
|
$173.55 |
|
$173.55 |
|
Weighted Average Lease Term (years) |
|
15.0 |
|
15.0 |
|
Percentage growth in base rent |
|
49.9 % |
|
30.6 % |
|
|
|
|
|
|
|
Renewal Leases |
|
|
|
|
|
Number of renewal leases executed |
|
11 |
|
11 |
|
GLA |
|
162,160 |
|
162,160 |
|
New base rent |
|
$49.90 |
|
$47.34 |
|
Expiring base rent |
|
$41.28 |
|
$43.03 |
|
Average cost per square foot |
|
$3.70 |
|
$3.70 |
|
Weighted Average Lease Term (years) |
|
4.9 |
|
4.9 |
|
Percentage growth in base rent |
|
20.9 % |
|
10.0 % |
|
|
|
|
|
|
|
Total New and Renewal Leases |
|
|
|
|
|
Number of new and renewal leases executed |
|
12 |
|
12 |
|
GLA commencing |
|
182,374 |
|
182,374 |
|
New base rent |
|
$48.52 |
|
$45.86 |
|
Expiring base rent |
|
$39.48 |
|
$41.15 |
|
Average cost per square foot |
|
$22.53 |
|
$22.53 |
|
Weighted Average Lease Term (years) |
|
6.0 |
|
6.0 |
|
Percentage growth in base rent |
|
22.9 % |
|
11.4 % |
|
|
|
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 10 |
68-4
Transactional Activity
|
|
(in thousands) |
|
Property Acquisitions and Dispositions |
||||||||||||
Property Name |
|
Location |
|
Date of |
|
Transaction |
|
Ownership % 2 |
|
Investment Management |
|
Acadia Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
ACQUISITIONS 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REIT Portfolio: |
|
|
|
|
|
|
|
|
|
|
|
|
1045 and 1165 Madison Avenue |
|
New York, NY |
|
January 2026 |
|
$21,313 |
|
100% |
|
$— |
|
$21,313 |
Rhode Island Place (Strategic Add-on) |
|
Washington D.C |
|
March 2026 |
|
9,464 |
|
100% |
|
— |
|
9,464 |
846 W. Armitage Avenue (Strategic Add-on) |
|
Chicago, IL |
|
March 2026 |
|
4,440 |
|
100% |
|
— |
|
4,440 |
225 Worth Avenue |
|
Palm Beach, FL |
|
March 2026 |
|
43,480 |
|
100% |
|
— |
|
43,480 |
4-6 and 28 Newbury Street3 |
|
Boston, MA |
|
April 2026 |
|
108,850 |
|
100% |
|
— |
|
108,850 |
Subtotal REIT Portfolio: |
|
|
|
|
|
187,547 |
|
|
|
— |
|
187,547 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Management: |
|
|
|
|
|
|
|
|
|
|
|
|
Other Co-Investment Vehicles: |
|
|
|
|
|
|
|
|
|
|
|
|
Shops at Skyview4 |
|
Queens, NY |
|
January 2026 |
|
424,140 |
|
20% |
|
— |
|
84,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ACQUISITIONS |
|
|
|
|
|
$611,687 |
|
|
|
$— |
|
$272,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
RECAPITALIZATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
Investment Management: |
|
|
|
|
|
|
|
|
|
|
|
|
Other Co-Investment Vehicles: |
|
|
|
|
|
|
|
|
|
|
|
|
Atlantic Portfolio 4 |
|
Various |
|
February 2026 |
|
$373,203 |
|
20% |
|
— |
|
$74,641 |
Avenue at West Cobb4 |
|
Marietta, GA |
|
February 2026 |
|
62,706 |
|
20% |
|
— |
|
12,541 |
Pinewood Square4 |
|
Lake Worth, FL |
|
March 2026 |
|
68,206 |
|
20% |
|
— |
|
13,641 |
Subtotal Investment Management: |
|
|
|
|
|
$504,115 |
|
|
|
— |
|
$100,823 |
TOTAL RECAPITALIZATIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DISPOSITIONS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Management: 2 |
|
|
|
|
|
|
|
|
|
|
|
|
FUND IV: |
|
|
|
|
|
|
|
|
|
|
|
|
1964 Union Street |
|
San Francisco, CA |
|
March 2026 |
|
$2,600 |
|
90% |
|
$2,340 |
|
$541 |
650 Bald Hill Road |
|
Warwick, RI |
|
April 2026 |
|
20,500 |
|
90% |
|
18,450 |
|
4,266 |
|
|
|
|
|
|
23,100 |
|
|
|
20,790 |
|
4,807 |
Fund V: |
|
|
|
|
|
|
|
|
|
|
|
|
Landstown Commons |
|
Virginia Beach, VA |
|
January 2026 |
|
102,000 |
|
100% |
|
102,000 |
|
20,502 |
Atlantic Portfolio 4 |
|
Various |
|
February 2026 |
|
$371,863 |
|
100% |
|
371,863 |
|
74,744 |
|
|
|
|
|
|
473,863 |
|
|
|
473,863 |
|
95,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL DISPOSITIONS |
|
|
|
|
|
$496,963 |
|
|
|
$494,653 |
|
$100,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Structured Financing Activity |
|
|
|
|
||||||||
Note Description |
|
Transaction Type |
|
Date of |
|
Transaction |
|
Acadia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shops at Skyview5 |
|
Preferred Equity |
|
January 2026 |
|
$41,700 |
|
$33,360 |
|
|
|
|
Atlantic Portfolio (TPG Recapitalization)6 |
|
Preferred Equity |
|
February 2026 |
|
27,500 |
|
22,000 |
|
|
|
|
|
|
|
|
|
|
$69,200 |
|
$55,360 |
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 11 |
Notes to Transactional Activity
|
|
(in thousands) |
|
|
Supplemental Report March 31, 2026 – 12 |
2026 Guidance |
|
|
|
The Company is increasing its previously issued guidance for Earnings per Share from $0.24-0.26 to $0.37-$0.39 and FFO As Adjusted from $1.21-$1.25 per share to $1.22-$1.26 per share.
The following updated guidance is based upon Acadia’s current view of market conditions and assumptions for the year ended December 31, 2026.
|
|
2026 Guidance 1 |
|
||
|
|
Revised |
|
Prior |
|
|
|
|
|
|
|
Net earnings per share attributable to Acadia |
|
$0.37-$0.39 |
|
$0.24-$0.26 |
|
Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share other than Common OP Units) |
|
0.95-0.97 |
|
0.95-0.97 |
|
Gain on disposition on real estate properties (net of noncontrolling interest share other than Common OP Units) |
|
(0.22) |
|
(0.04) |
|
Adjustment of redeemable noncontrolling interest to estimated redemption value |
|
0.04 |
|
— |
|
Noncontrolling interest in Operating Partnership |
|
0.03 |
|
0.03 |
|
NAREIT Funds from operations per share attributable to Common Shareholders and Common OP Unit holders |
|
$1.17-$1.21 |
|
$1.18-$1.22 |
|
Adjustments to FFO: |
|
|
|
|
|
Transaction and other expenses 2 |
|
0.05 |
|
0.03 |
|
Funds From Operations As Adjusted per share attributable to Common Shareholders and Common OP Unit holders 3 |
|
$1.22-$1.26 |
|
$1.21-$1.25 |
|
|
|
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 13 |
Consolidated Statements of Operations
|
|
(in thousands) |
|
|
|
March 31, 2026 1 |
|
|
|
|
Quarter |
|
|
Revenues |
|
|
|
|
Rental income |
|
$ |
98,568 |
|
Other |
|
|
4,424 |
|
Total revenues |
|
|
102,992 |
|
Expenses |
|
|
|
|
Depreciation and amortization |
|
|
40,155 |
|
General and administrative |
|
|
15,303 |
|
Real estate taxes |
|
|
12,922 |
|
Property operating |
|
|
18,249 |
|
Total expenses |
|
|
86,629 |
|
|
|
|
|
|
Gain on disposition of properties |
|
|
142,148 |
|
Operating income |
|
|
158,511 |
|
Equity in losses of unconsolidated affiliates |
|
|
(1,508 |
) |
Interest income |
|
|
4,788 |
|
Unrealized holding losses on investments and other |
|
|
(616 |
) |
Interest expense |
|
|
(22,052 |
) |
Income from continuing operations before income taxes |
|
|
139,123 |
|
Income tax provision |
|
|
(12 |
) |
Net income |
|
|
139,111 |
|
Net loss attributable to redeemable noncontrolling interests |
|
|
698 |
|
Net income attributable to noncontrolling interests |
|
|
(109,332 |
) |
Net income attributable to Acadia shareholders |
|
$ |
30,477 |
|
|
|
|
|
|
|
|
March 31, 2026 1 |
|
|
|
|
Quarter |
|
|
Reconciliation of Revenues to Consolidated GAAP Revenues |
|
|
|
|
Total Revenues |
|
$ |
95,954 |
|
Straight-line rent income |
|
|
166 |
|
Above/below-market rent income |
|
|
3,362 |
|
Asset and property management fees |
|
|
1,311 |
|
Investment management fees |
|
|
2,216 |
|
Other income adjustments |
|
|
(17 |
) |
Consolidated Total GAAP Revenues |
|
$ |
102,992 |
|
|
|
|
|
|
Reconciliation of Property Operating Expenses to Consolidated GAAP Property Operating Expenses |
|
|
|
|
Property operating - CAM and Other |
|
$ |
14,670 |
|
Asset and property management expense |
|
|
3,526 |
|
Other |
|
|
53 |
|
Consolidated Total GAAP Property Operating Expenses |
|
$ |
18,249 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 14 |
Consolidated Statements of Operations - Detail |
|
(in thousands) |
|
|
|
|
|
|
|
|
March 31, 2026 1 |
|
|
REIT PORTFOLIO AND INVESTMENT MANAGEMENT INCOME |
|
Quarter |
|
|
REVENUES |
|
|
|
|
Minimum rents |
|
$ |
74,284 |
|
Expense reimbursements - CAM |
|
|
10,132 |
|
Expense reimbursements - Taxes |
|
|
9,743 |
|
Percentage rent and other property income |
|
|
1,795 |
|
Total Revenues |
|
|
95,954 |
|
|
|
|
|
|
EXPENSES |
|
|
|
|
Property operating - CAM |
|
|
14,670 |
|
Real estate taxes |
|
|
12,922 |
|
Asset and property management expense |
|
|
3,526 |
|
Total Expenses |
|
|
31,118 |
|
|
|
|
|
|
NET OPERATING INCOME - PROPERTIES |
|
|
64,836 |
|
|
|
|
|
|
OTHER INCOME (EXPENSE) |
|
|
|
|
Interest income |
|
|
4,788 |
|
Straight-line rent income |
|
|
166 |
|
Above/below-market rent income |
|
|
3,362 |
|
Interest expense 2 |
|
|
(22,052 |
) |
Other income |
|
|
203 |
|
REIT PORTFOLIO AND INVESTMENT MANAGEMENT INCOME |
|
|
51,303 |
|
|
|
|
|
|
FEE AND OTHER INCOME 3 |
|
|
|
|
Asset and property management fees |
|
|
1,311 |
|
Investment management fees |
|
|
2,216 |
|
Total Investment Management Fee Income |
|
|
3,527 |
|
|
|
|
|
|
Transactional and other expenses |
|
|
(273 |
) |
Total Investment Management Fee Income and Other Transactional Expenses |
|
|
3,254 |
|
|
|
|
|
|
Unrealized losses on investments and other |
|
|
(616 |
) |
Income tax provision |
|
|
(12 |
) |
Total Fee and Other Income |
|
|
2,626 |
|
|
|
|
|
|
Administrative and Other Expenses |
|
|
(15,303 |
) |
|
|
|
|
|
Depreciation and amortization |
|
|
(40,062 |
) |
Non-real estate depreciation and amortization |
|
|
(93 |
) |
Gain on disposition of properties |
|
|
142,148 |
|
Gain (loss) before equity in earnings and noncontrolling interests |
|
|
140,619 |
|
|
|
|
|
|
Equity in losses of unconsolidated affiliates |
|
|
(1,508 |
) |
Noncontrolling interests (including redeemable noncontrolling interests) |
|
|
(108,634 |
) |
|
|
|
|
|
NET INCOME ATTRIBUTABLE TO ACADIA SHAREHOLDERS |
|
$ |
30,477 |
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 15 |
Statements of Operations – Pro-Rata Adjustments 7 |
|
(in thousands) |
|
|
|
|
|
|
|
|
||
|
|
Quarter Ended March 31, 2026 |
|
|||||
REIT PORTFOLIO AND INVESTMENT MANAGEMENT INCOME |
|
Noncontrolling |
|
|
Company’s |
|
||
REVENUES |
|
|
|
|
|
|
||
Minimum rents |
|
$ |
(23,947 |
) |
|
$ |
13,148 |
|
Expense reimbursements - CAM |
|
|
(4,171 |
) |
|
|
2,284 |
|
Expense reimbursements - Taxes |
|
|
(3,522 |
) |
|
|
2,010 |
|
Percentage rent and other property income |
|
|
(536 |
) |
|
|
648 |
|
Total Revenues |
|
|
(32,176 |
) |
|
|
18,090 |
|
|
|
|
|
|
|
|
||
EXPENSES |
|
|
|
|
|
|
||
Property operating - CAM |
|
|
(5,150 |
) |
|
|
2,681 |
|
Real estate taxes |
|
|
(4,121 |
) |
|
|
2,820 |
|
Asset and property management expense |
|
|
(1,290 |
) |
|
|
752 |
|
Total Expenses |
|
|
(10,561 |
) |
|
|
6,253 |
|
|
|
|
|
|
|
|
||
NET OPERATING INCOME - PROPERTIES |
|
|
(21,615 |
) |
|
|
11,837 |
|
|
|
|
|
|
|
|
||
OTHER INCOME (EXPENSE) |
|
|
|
|
|
|
||
Interest income |
|
|
(179 |
) |
|
|
19 |
|
Straight-line rent income |
|
|
(241 |
) |
|
|
38 |
|
Above/below-market rent (expense) income |
|
|
(1,530 |
) |
|
|
730 |
|
Interest expense 2 |
|
|
10,679 |
|
|
|
(5,557 |
) |
Other (expense) income |
|
|
(7 |
) |
|
|
6 |
|
REIT PORTFOLIO AND INVESTMENT MANAGEMENT INCOME |
|
|
(12,893 |
) |
|
|
7,073 |
|
|
|
|
|
|
|
|
||
FEE AND OTHER INCOME 3 |
|
|
|
|
|
|
||
Asset and property management fees |
|
|
2,279 |
|
|
|
92 |
|
Investment management fees |
|
|
1,597 |
|
|
|
78 |
|
Total Investment Management Fee Income |
|
|
3,876 |
|
|
|
170 |
|
|
|
|
|
|
|
|
||
Transactional and other expenses |
|
|
— |
|
|
|
— |
|
Total Investment Management Fee Income and Other Transactional Expenses |
|
|
3,876 |
|
|
|
170 |
|
|
|
|
|
|
|
|
||
Unrealized losses on investments and other |
|
|
— |
|
|
|
— |
|
Income tax provision |
|
|
(25 |
) |
|
|
(5 |
) |
Total Fee and Other Income |
|
|
3,851 |
|
|
|
165 |
|
|
|
|
|
|
|
|
||
Administrative and Other Expenses |
|
|
604 |
|
|
|
(463 |
) |
|
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
12,494 |
|
|
|
(8,283 |
) |
Non-real estate depreciation and amortization |
|
|
— |
|
|
|
— |
|
Loss (gain) on disposition of properties |
|
|
(111,194 |
) |
|
|
— |
|
Gain (loss) before equity in earnings and noncontrolling interests |
|
|
(107,138 |
) |
|
|
(1,508 |
) |
|
|
|
|
|
|
|
||
Equity in losses of unconsolidated affiliates |
|
|
— |
|
|
|
— |
|
Noncontrolling interests (including redeemable noncontrolling interests) 6 |
|
|
(1,496 |
) |
|
|
— |
|
|
|
|
|
|
|
|
||
NET INCOME (LOSS) ATTRIBUTABLE TO ACADIA SHAREHOLDERS |
|
$ |
(108,634 |
) |
|
$ |
(1,508 |
) |
|
|
|
|
|
|
|
||
|
Supplemental Report March 31, 2026 – 16 |
Balance Sheet
|
|
(in thousands) |
|
ASSETS |
|
Consolidated |
|
|
Line Item Details: |
|
||||
Real estate |
|
|
|
|
|
|
|
|
||
Buildings and improvements |
|
$ |
3,057,952 |
|
|
Real estate under development (REIT): |
|
$ |
178,050 |
|
Tenant improvements |
|
|
321,489 |
|
|
|
|
|
|
|
Land |
|
|
1,100,492 |
|
|
Summary of other assets, net: |
|
|
|
|
Construction in progress |
|
|
26,266 |
|
|
Deferred charges, net |
|
$ |
40,517 |
|
Right-of-use assets - finance leases |
|
|
61,366 |
|
|
Accrued interest receivable |
|
|
9,028 |
|
|
|
|
4,567,565 |
|
|
Due from seller |
|
|
1,654 |
|
Less: Accumulated depreciation and amortization |
|
|
(979,837 |
) |
|
Prepaid expenses |
|
|
13,020 |
|
Operating real estate, net |
|
|
3,587,728 |
|
|
Other receivables |
|
|
3,925 |
|
Real estate under development |
|
|
178,050 |
|
|
Income taxes receivable |
|
|
1,273 |
|
Net investments in real estate |
|
|
3,765,778 |
|
|
Corporate assets, net |
|
|
550 |
|
Notes receivable, net ($2,176 of allowance for credit losses) |
|
|
154,430 |
|
|
Deposits |
|
|
10,577 |
|
Investments in and advances to unconsolidated affiliates |
|
|
275,770 |
|
|
Derivative financial instruments |
|
|
12,905 |
|
Lease intangibles, net |
|
|
96,652 |
|
|
Total |
|
$ |
93,449 |
|
Other assets, net |
|
|
93,449 |
|
|
|
|
|
|
|
Right-of-use assets - operating leases, net |
|
|
22,596 |
|
|
Summary of accounts payable and other liabilities: |
|
|||
Cash and cash equivalents |
|
|
31,415 |
|
|
Lease liability - finance leases, net |
|
$ |
32,287 |
|
Restricted cash |
|
|
17,374 |
|
|
Accounts payable and accrued expenses |
|
|
68,407 |
|
Straight-line rents receivable, net |
|
|
40,846 |
|
|
Deferred income |
|
|
24,663 |
|
Rents receivable, net |
|
|
15,413 |
|
|
Tenant security deposits, escrows, and other |
|
|
16,841 |
|
Assets of property held for sale |
|
|
18,932 |
|
|
Derivative financial instruments |
|
|
688 |
|
Total assets |
|
$ |
4,532,655 |
|
|
Total |
|
$ |
142,886 |
|
|
|
|
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
|
|
||
Mortgage and other notes payable, net |
|
$ |
624,764 |
|
|
|
|
|
|
|
Unsecured notes payable, net |
|
|
880,012 |
|
|
|
|
|
|
|
Unsecured line of credit |
|
|
91,500 |
|
|
|
|
|
|
|
Accounts payable and other liabilities |
|
|
142,886 |
|
|
|
|
|
|
|
Lease liabilities - operating leases |
|
|
24,918 |
|
|
|
|
|
|
|
Dividends and distributions payable |
|
|
28,421 |
|
|
|
|
|
|
|
Lease intangibles, net |
|
|
79,768 |
|
|
|
|
|
|
|
Distributions in excess of income from, and investments in, unconsolidated affiliates |
|
|
16,241 |
|
|
|
|
|
|
|
Liabilities of property held for sale |
|
|
161 |
|
|
|
|
|
|
|
Total liabilities |
|
|
1,888,671 |
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
||
Redeemable noncontrolling interests |
|
|
8,457 |
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
|
|
||
Acadia Shareholders' Equity |
|
|
|
|
|
|
|
|
||
Common shares, $0.001 par value per share, authorized 200,000,000 shares, issued and outstanding 133,513,864 and 131,036,560 shares as of March 31, 2026 and December 31, 2025, respectively |
|
|
134 |
|
|
|
|
|
|
|
Additional paid-in capital |
|
|
2,755,574 |
|
|
|
|
|
|
|
Accumulated other comprehensive income |
|
|
20,057 |
|
|
|
|
|
|
|
Distributions in excess of accumulated earnings |
|
|
(498,735 |
) |
|
|
|
|
|
|
Total Acadia shareholders’ equity |
|
|
2,277,030 |
|
|
|
|
|
|
|
Noncontrolling interests |
|
|
358,497 |
|
|
|
|
|
|
|
Total equity |
|
|
2,635,527 |
|
|
|
|
|
|
|
Total liabilities, redeemable noncontrolling interests, and equity |
|
$ |
4,532,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Supplemental Report March 31, 2026 – 17 |
Balance Sheet – Pro-rata Adjustments 7
|
|
(in thousands) |
|
ASSETS |
|
Noncontrolling |
|
|
Company’s |
|
||
Real estate |
|
|
|
|
|
|
||
Buildings and improvements |
|
$ |
(440,879 |
) |
|
$ |
318,265 |
|
Tenant improvements |
|
|
(33,914 |
) |
|
|
14,632 |
|
Land |
|
|
(162,498 |
) |
|
|
123,340 |
|
Construction in progress |
|
|
(3,324 |
) |
|
|
1,907 |
|
Right-of-use assets - finance leases |
|
|
(21,584 |
) |
|
|
21,817 |
|
|
|
|
(662,199 |
) |
|
|
479,961 |
|
Less: Accumulated depreciation and amortization |
|
|
105,730 |
|
|
|
(62,959 |
) |
Operating real estate, net |
|
|
(556,469 |
) |
|
|
417,002 |
|
Real estate under development |
|
|
— |
|
|
|
2,217 |
|
Net investments in real estate |
|
|
(556,469 |
) |
|
|
419,219 |
|
Notes receivable, net |
|
|
52,590 |
|
|
|
55,373 |
|
Investments in and advances to unconsolidated affiliates |
|
|
(21,242 |
) |
|
|
(231,806 |
) |
Lease intangibles, net |
|
|
(18,271 |
) |
|
|
49,714 |
|
Other assets, net |
|
|
10,177 |
|
|
|
7,928 |
|
Right-of-use assets - operating leases, net |
|
|
(1,127 |
) |
|
|
— |
|
Cash and cash equivalents |
|
|
(15,376 |
) |
|
|
9,278 |
|
Restricted cash |
|
|
(2,956 |
) |
|
|
3,605 |
|
Straight-line rents receivable, net |
|
|
(6,183 |
) |
|
|
4,554 |
|
Rents receivable, net |
|
|
(4,612 |
) |
|
|
1,621 |
|
Assets of property held for sale |
|
|
(27,953 |
) |
|
|
17,426 |
|
Total assets |
|
$ |
(591,422 |
) |
|
$ |
336,912 |
|
|
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
||
Mortgage and other notes payable, net |
|
$ |
(327,606 |
) |
|
$ |
289,931 |
|
Unsecured notes payable, net |
|
|
361 |
|
|
|
— |
|
Unsecured line of credit |
|
|
— |
|
|
|
— |
|
Accounts payable and other liabilities |
|
|
(36,527 |
) |
|
|
34,454 |
|
Lease liabilities - operating leases |
|
|
(1,175 |
) |
|
|
4 |
|
Dividends and distributions payable |
|
|
— |
|
|
|
— |
|
Lease intangibles, net |
|
|
(18,156 |
) |
|
|
28,764 |
|
Distributions in excess of income from, and investments in, unconsolidated affiliates |
|
|
— |
|
|
|
(16,241 |
) |
Liabilities of property held for sale |
|
|
(161 |
) |
|
|
— |
|
Total liabilities |
|
|
(383,264 |
) |
|
|
336,912 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
Acadia Shareholders' Equity |
|
|
|
|
|
|
||
Common shares, $0.001 par value per share, authorized 200,000,000 shares, issued and outstanding 133,513,864 and 131,036,560 shares as of March 31, 2026 and December 31, 2025, respectively |
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
|
— |
|
|
|
— |
|
Accumulated other comprehensive income |
|
|
— |
|
|
|
— |
|
Distributions in excess of accumulated earnings |
|
|
— |
|
|
|
— |
|
Total Acadia shareholders’ equity |
|
|
— |
|
|
|
— |
|
Noncontrolling interests |
|
|
(208,158 |
) |
|
|
— |
|
Total equity |
|
|
(208,158 |
) |
|
|
— |
|
Total liabilities, redeemable noncontrolling interests, and equity |
|
$ |
(591,422 |
) |
|
$ |
336,912 |
|
_____________________________
|
Supplemental Report March 31, 2026 – 18 |
Notes to Financial Statements
|
|
|
|
|
Supplemental Report March 31, 2026 – 19 |
Fee Income Detail 1 |
|
(in thousands) |
|
|
|
Fund II |
|
|
Fund III |
|
|
Fund IV |
|
|
Fund V |
|
|
Other 2 |
|
|
Total |
|
||||||
Quarter Ended March 31, 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Asset and property management fees |
|
$ |
58 |
|
|
|
— |
|
|
$ |
412 |
|
|
$ |
1,909 |
|
|
$ |
1,303 |
|
|
$ |
3,682 |
|
Leasing, Construction, and Development fees and other |
|
|
12 |
|
|
|
94 |
|
|
|
163 |
|
|
|
1,415 |
|
|
|
2,207 |
|
|
|
3,891 |
|
Total fees |
|
$ |
70 |
|
|
$ |
94 |
|
|
$ |
575 |
|
|
$ |
3,324 |
|
|
$ |
3,510 |
|
|
$ |
7,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
_____________________________
|
Supplemental Report March 31, 2026 – 20 |
Structured Financing Portfolio
|
|
(in thousands) |
|
|
|
December 31, 2025 |
|
|
Quarter Ended March 31, 2026 |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Principal |
|
|
Accrued |
|
|
Ending |
|
|
|
|
|
Repayments/ |
|
|
Current |
|
|
Accrued |
|
|
Ending |
|
|
Stated Interest |
|
|
Effective Interest |
|
|
Maturity |
||||||||||
Investment |
|
Balance |
|
|
Interest |
|
|
Balance |
|
|
Issuances |
|
|
Conversions |
|
|
Principal |
|
|
Interest |
|
|
Balance |
|
|
Rate |
|
|
Rate |
|
|
Dates 1,3 |
||||||||||
First mortgage notes 1,2 |
|
$ |
59,801 |
|
|
$ |
3,809 |
|
|
$ |
63,610 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
59,801 |
|
|
$ |
3,809 |
|
|
$ |
63,610 |
|
|
|
5.99 |
% |
|
|
6.52 |
% |
|
Sept 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other notes 2 |
|
|
149,817 |
|
|
|
24,122 |
|
|
|
173,939 |
|
|
|
55,449 |
|
|
|
— |
|
|
|
205,266 |
|
|
|
24,122 |
|
|
|
229,388 |
|
|
|
9.47 |
% |
|
|
9.60 |
% |
|
Nov 2026 - Feb 2029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total notes receivable |
|
$ |
209,618 |
|
|
$ |
27,931 |
|
|
$ |
237,549 |
|
|
$ |
55,449 |
|
|
$ |
— |
|
|
$ |
265,067 |
|
|
$ |
27,931 |
|
|
$ |
292,998 |
|
|
|
8.68 |
% |
|
|
8.91 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reconciliation of Notes Receivable to the Pro-Rata Balance Sheet: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Total Notes Receivable per above |
|
|
$ |
265,067 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Allowance for credit loss 4 |
|
|
|
(2,674 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total pro-rata Notes Receivable |
|
|
$ |
262,393 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
_____________________________
|
Supplemental Report March 31, 2026 – 21 |
9
Net Asset Valuation Information
|
|
(in thousands) |
|
|
|
REIT |
|
|
FUND II 3 |
|
|
FUND III |
|
|
FUND IV |
|
|
FUND V |
|
|
Other Co-Investment Vehicles 5 |
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acadia Ownership Percentage |
|
N/A |
|
|
|
80.00 |
% |
|
|
24.54 |
% |
|
|
23.12 |
% |
|
|
20.10 |
% |
|
5% to 20% |
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Current Quarter NOI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
At Pro-Rata 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Operating Income (loss) 2 |
|
$ |
41,815 |
|
|
N/A3 |
|
|
$ |
(11 |
) |
|
$ |
657 |
|
|
$ |
4,204 |
|
|
$ |
4,938 |
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net operating income from properties sold or assets held for sale |
|
|
— |
|
|
N/A3 |
|
|
|
2 |
|
|
|
(153 |
) |
|
|
(1,038 |
) |
|
|
— |
|
|
|
Net operating (loss) income from pre-stabilized assets, development and redevelopment projects 4 |
|
|
(1,527 |
) |
|
N/A 3 |
|
|
|
9 |
|
|
|
(242 |
) |
|
|
— |
|
|
|
— |
|
|
|
Net Operating Income of stabilized assets |
|
$ |
40,288 |
|
|
N/A 3 |
|
|
$ |
— |
|
|
$ |
262 |
|
|
$ |
3,166 |
|
|
$ |
4,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Costs to Date (Pro-Rata) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Assets held for sale |
|
$ |
— |
|
|
N/A 3 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
Pre-stabilized assets 4 |
|
|
337,937 |
|
|
N/A 3 |
|
|
|
— |
|
|
|
17,481 |
|
|
|
— |
|
|
|
— |
|
|
|
Development and redevelopment projects 6 |
|
|
528,500 |
|
|
N/A 3 |
|
|
|
8,300 |
|
|
|
27,800 |
|
|
|
— |
|
|
|
— |
|
|
|
Total Costs to Date |
|
$ |
866,437 |
|
|
N/A 3 |
|
|
$ |
8,300 |
|
|
$ |
45,281 |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Debt (Pro-Rata) |
|
$ |
1,189,962 |
|
|
$ |
103,642 |
|
|
$ |
— |
|
|
$ |
23,165 |
|
|
$ |
94,378 |
|
|
$ |
154,253 |
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 22 |
Development and Redevelopment Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acadia's Pro-rata Share (in millions) |
|
||||||||||||||||||||||
Property |
|
AKR Pro-rata share |
|
Location |
|
Estimated Stabilization |
|
Est. Sq ft Upon Completion |
|
|
Costs incurred from development / redevelopment |
|
|
Total Costs to Date 2 |
|
|
Estimated Future Range |
|
|
Estimated Total Range |
|
|||||||||||||
REIT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Development: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Henderson Avenue Expansion 1 |
|
100.0% |
|
Dallas, TX |
|
2027/2028 |
|
|
176,000 |
|
|
$ |
106.7 |
|
|
$ |
106.7 |
|
|
$ |
82.3 |
|
|
$ |
101.2 |
|
|
$ |
189.0 |
|
|
$ |
207.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Redevelopment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
555 9th Street |
|
100.0% |
|
San Francisco, CA |
|
TBD |
|
|
149,000 |
|
|
|
22.0 |
|
|
|
163.7 |
|
|
|
3.0 |
|
|
|
13.0 |
|
|
|
166.7 |
|
|
|
176.7 |
|
840 N. Michigan Avenue |
|
94.4% |
|
Chicago, IL |
|
TBD |
|
|
87,000 |
|
|
|
0.2 |
|
|
|
156.6 |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
||||
Brandywine Holdings |
|
100.0% |
|
Wilmington, DE |
|
2026 |
|
|
138,000 |
|
|
|
4.1 |
|
|
|
28.1 |
|
|
|
6.0 |
|
|
|
8.0 |
|
|
|
34.1 |
|
|
|
36.1 |
|
Westshore Expressway |
|
100.0% |
|
Staten Island, NY |
|
TBD |
|
|
55,000 |
|
|
|
— |
|
|
|
18.6 |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
||||
Mark Plaza |
|
100.0% |
|
Edwardsville, PA |
|
TBD |
|
|
107,000 |
|
|
|
— |
|
|
|
3.7 |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
||||
Bedford Green |
|
100.0% |
|
Bedford Hills, NY |
|
TBD |
|
|
91,000 |
|
|
|
0.4 |
|
|
|
51.1 |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
||||
Total REIT Redevelopment |
|
|
|
|
|
|
|
|
|
|
$ |
26.7 |
|
|
$ |
421.8 |
|
|
$ |
9.0 |
|
|
$ |
21.0 |
|
|
$ |
200.8 |
|
|
$ |
212.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total REIT Development and Redevelopment |
|
|
|
|
|
|
|
|
|
|
$ |
133.4 |
|
|
$ |
528.5 |
|
|
$ |
91.3 |
|
|
$ |
122.2 |
|
|
$ |
389.8 |
|
|
$ |
420.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
INVESTMENT MANAGEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Development: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
FUND III |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Broad Hollow Commons |
|
24.5% |
|
Farmingdale, NY |
|
2026/2027 |
|
TBD |
|
|
$ |
5.3 |
|
|
$ |
8.3 |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Redevelopment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
FUND IV |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
717 N. Michigan Avenue |
|
23.1% |
|
Chicago, IL |
|
TBD |
|
TBD |
|
|
|
0.9 |
|
|
|
27.8 |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
|
TBD |
|
|||||
Total Investment Management Development and Redevelopment |
|
|
|
|
|
|
|
|
|
|
$ |
6.2 |
|
|
$ |
36.1 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total REIT and Investment Management Development and Redevelopment |
|
|
|
|
|
|
|
|
|
|
$ |
139.6 |
|
|
$ |
564.6 |
|
|
$ |
91.3 |
|
|
$ |
122.2 |
|
|
$ |
389.8 |
|
|
$ |
420.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
_____________________________
|
Supplemental Report March 31, 2026 – 23 |
Development and Redevelopment Activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property |
|
AKR Pro-rata share |
|
Location |
|
Estimated Stabilization |
|
Est. Sq ft Upon Completion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-Stabilized: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210 Bowery (Fund IV) |
|
23.1% |
|
New York, NY |
|
2026 |
|
|
2,538 |
|
|
|
|
|
|
|
|
|
|
|
|
|
801 Madison (Fund IV) |
|
23.1% |
|
New York, NY |
|
2026 |
|
|
2,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
27 E 61st Street (Fund IV) |
|
23.1% |
|
New York, NY |
|
2026 |
|
|
4,177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1035 Third Avenue (Fund IV) |
|
23.1% |
|
New York, NY |
|
2026 |
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Henderson Avenue (REIT) |
|
100.0% |
|
Dallas, TX |
|
2026/2027 |
|
|
62,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
City Center (REIT) |
|
100.0% |
|
San Francisco, CA |
|
2026/2027 |
|
|
241,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Route 6 Mall (REIT) |
|
100.0% |
|
Honesdale, PA |
|
2026 |
|
|
154,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
City Point (Fund II) |
|
80.0% |
|
Brooklyn, NY |
|
2026/2027 |
|
|
536,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
651-671 West Diversey (REIT) |
|
100.0% |
|
Chicago, IL |
|
2026/2027 |
|
|
40,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1801-03 Connecticut Avenue (REIT) |
|
100.0% |
|
Washington, D.C. |
|
2027 |
|
|
10,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 24 |
Portfolio Debt – Summary
|
|
(in thousands) |
|
|
|
Acadia Pro-Rata Share of Debt 2 |
|
|||||||||||||||||||||
|
|
REIT Portfolio |
|
Investment Management |
|
Total |
Reconciliation to Consolidated Debt as Reported |
|||||||||||||||||
Debt Type |
|
Principal |
|
WA Years |
|
Principal |
|
WA Years |
|
Principal |
|
WA Years |
|
Swap |
|
Adjusted |
|
Interest |
|
Add: |
|
Less: Pro-rata |
|
Acadia |
Fixed-Rate Debt 1 |
|
$267,347 |
|
2.7 |
|
$21,223 |
|
1.2 |
|
$288,570 |
|
2.6 |
|
$1,069,071 |
|
$1,357,641 |
|
|
|
$123,762 |
|
$(175,933) |
|
$1,305,470 |
Variable-Rate Debt 5 |
|
922,615 |
|
2.8 |
|
354,215 |
|
2.2 |
|
1,276,830 |
|
2.6 |
|
(1,069,071) |
|
207,759 |
|
|
|
204,736 |
|
(113,705) |
|
298,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$1,189,962 |
|
2.7 |
|
$375,438 |
|
2.1 |
|
$1,565,400 |
|
2.6 |
|
$— |
|
$1,565,400 |
|
4.5% |
|
$328,498 |
|
$(289,638) |
|
1,604,260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unamortized premium |
|
|
|
|
|
|
|
535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
700 |
||
Net unamortized loan costs |
|
|
|
|
|
|
|
(11,567) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,684) |
||
Contingent loan obligation |
|
|
|
|
|
|
|
4,411 |
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
||
Total |
|
|
|
|
|
|
|
|
|
$1,558,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$1,596,276 |
_____________________________
|
Supplemental Report March 31, 2026 – 25 |
Portfolio Debt – Detail
|
|
(in thousands) |
|
|
|
|
|
Principal Balance at |
|
Acadia's Pro-rata Share |
|
Interest |
|
|
|
Extension |
||
Property |
|
|
|
March 31, 2026 |
|
Percent |
|
Amount |
|
Rate |
|
Maturity Date |
|
Options |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REIT PORTFOLIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
840 N. Michigan Avenue 2 |
|
|
|
$30,000 |
|
94.35% |
|
$28,305 |
|
N/A |
|
12/10/26 |
|
None |
239 Greenwich Avenue |
|
|
|
25,705 |
|
75.00% |
|
19,279 |
|
4.00% |
|
07/10/27 |
|
1x60 mos. |
$20M Senior Note, Series A |
|
|
|
20,000 |
|
100.00% |
|
20,000 |
|
5.86% |
|
08/21/27 |
|
None |
Georgetown Portfolio (2008 Investment) |
|
|
|
13,311 |
|
50.00% |
|
6,656 |
|
4.72% |
|
12/10/27 |
|
None |
555 9th Street |
|
|
|
55,000 |
|
100.00% |
|
55,000 |
|
3.99% |
|
01/01/28 |
|
1x24 mos. |
State & Washington |
|
|
|
19,777 |
|
100.00% |
|
19,777 |
|
4.40% |
|
09/05/28 |
|
None |
$80M Senior Note, Series B |
|
|
|
80,000 |
|
100.00% |
|
80,000 |
|
5.94% |
|
08/21/29 |
|
None |
North & Kingsbury |
|
|
|
9,328 |
|
100.00% |
|
9,328 |
|
4.01% |
|
11/05/29 |
|
None |
151 N. State Street |
|
|
|
11,336 |
|
100.00% |
|
11,336 |
|
4.03% |
|
12/01/29 |
|
None |
Concord & Milwaukee |
|
|
|
2,077 |
|
100.00% |
|
2,077 |
|
4.40% |
|
06/01/30 |
|
None |
Gotham Plaza |
|
|
|
28,000 |
|
49.00% |
|
13,720 |
|
5.90% |
|
10/05/34 |
|
None |
California & Armitage |
|
|
|
1,869 |
|
100.00% |
|
1,869 |
|
5.89% |
|
04/15/35 |
|
None |
Sub-Total Fixed-Rate Debt |
|
|
|
296,403 |
|
|
|
267,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable-Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Georgetown Portfolio (2016 Investment) |
|
|
|
102,000 |
|
68.01% |
|
69,365 |
|
SOFR+1.55% |
|
11/06/26 |
|
2x12 mos. |
Revolving Credit Facility 3 |
|
|
|
91,500 |
|
100.00% |
|
91,500 |
|
SOFR+1.25% |
|
04/15/28 |
|
2x6 mos. |
Term Loan A-1 |
|
|
|
400,000 |
|
100.00% |
|
400,000 |
|
SOFR+1.40% |
|
04/15/28 |
|
2x6 mos. |
Crossroads Shopping Center |
|
|
|
75,000 |
|
49.00% |
|
36,750 |
|
SOFR+1.95% |
|
11/04/29 |
|
2x12 mos. |
Term Loan A-2 |
|
|
|
250,000 |
|
100.00% |
|
250,000 |
|
SOFR+1.20% |
|
05/29/30 |
|
None |
$75 Million Term Loan |
|
|
|
75,000 |
|
100.00% |
|
75,000 |
|
SOFR+1.20% |
|
07/25/30 |
|
None |
Sub-Total Variable-Rate Debt |
|
|
|
993,500 |
|
|
|
922,615 |
|
|
|
|
|
|
Total Debt - REIT Portfolio |
|
|
|
$1,289,903 |
|
|
|
$1,189,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTMENT MANAGEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed-Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tri-City Plaza |
|
Fund V |
|
$34,901 |
|
18.09% |
|
$6,314 |
|
6.00% |
|
04/18/26 |
|
None |
650 Bald Hill Road |
|
Fund IV |
|
14,453 |
|
20.81% |
|
3,007 |
|
3.75% |
|
06/01/26 |
|
None |
Shoppes at South Hills |
|
Fund V |
|
32,640 |
|
18.09% |
|
5,905 |
|
5.95% |
|
03/01/28 |
|
1x12 mos. |
Broughton Street Portfolio |
|
Fund IV |
|
25,939 |
|
23.12% |
|
5,997 |
|
5.62% |
|
06/01/28 |
|
None |
Sub-Total Fixed-Rate Debt |
|
|
|
107,933 |
|
|
|
21,223 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable-Rate Debt 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Towne Center |
|
Fund V |
|
15,640 |
|
20.10% |
|
3,144 |
|
SOFR+2.20% |
|
05/01/26 |
|
None |
Frederick County Square |
|
Fund V |
|
24,268 |
|
18.09% |
|
4,390 |
|
SOFR+2.51% |
|
05/01/26 |
|
None |
Fairlane Green |
|
Fund V |
|
30,863 |
|
20.10% |
|
6,204 |
|
SOFR+2.30% |
|
06/05/26 |
|
None |
Trussville Promenade |
|
Fund V |
|
27,656 |
|
20.10% |
|
5,559 |
|
SOFR+2.30% |
|
06/15/26 |
|
None |
Cypress Creek |
|
Fund V |
|
32,200 |
|
20.10% |
|
6,472 |
|
SOFR+2.80% |
|
09/01/26 |
|
1x12 mos. |
Monroe Marketplace |
|
Fund V |
|
25,300 |
|
20.10% |
|
5,085 |
|
SOFR+2.76% |
|
11/12/26 |
|
None |
Maple Tree Place |
|
Fund V |
|
47,743 |
|
20.10% |
|
9,596 |
|
SOFR+2.85% |
|
02/14/27 |
|
2x12 mos. |
Wood Ridge Plaza |
|
Fund V |
|
35,934 |
|
18.09% |
|
6,500 |
|
SOFR+2.90% |
|
03/21/27 |
|
None |
La Frontera |
|
Fund V |
|
55,500 |
|
18.09% |
|
10,040 |
|
SOFR+2.61% |
|
06/10/27 |
|
None |
Family Center at Riverdale |
|
Fund V |
|
37,594 |
|
17.97% |
|
6,757 |
|
SOFR+2.46% |
|
11/01/27 |
|
None |
Lincoln Commons |
|
Fund V |
|
33,684 |
|
20.10% |
|
6,770 |
|
SOFR+3.10% |
|
11/25/27 |
|
None |
LINQ Promenade |
|
IMP |
|
175,000 |
|
15.00% |
|
26,250 |
|
SOFR+1.75% |
|
12/12/27 |
|
1x24 mos. |
Santa Fe Plaza |
|
Fund V |
|
22,893 |
|
20.10% |
|
4,601 |
|
SOFR+2.10% |
|
12/20/27 |
|
2x12 mos. |
Mohawk Commons |
|
Fund V |
|
38,924 |
|
18.09% |
|
7,041 |
|
SOFR+2.00% |
|
03/01/28 |
|
None |
City Point |
|
Fund II |
|
137,500 |
|
75.38% |
|
103,642 |
|
SOFR+1.90% |
|
08/01/28 |
|
1x12 mos. |
The Walk at Highwoods Preserve |
|
IMP |
|
20,500 |
|
20.00% |
|
4,100 |
|
SOFR+2.50% |
|
10/25/28 |
|
1x12 mos. |
Acadia Strategic Opportunity Fund IV Term Loan |
|
Fund IV |
|
61,250 |
|
23.12% |
|
14,161 |
|
SOFR+1.20% |
|
12/09/28 |
|
None |
|
Supplemental Report March 31, 2026 – 26 |
Portfolio Debt – Detail
|
|
(in thousands) |
|
|
|
|
|
Principal Balance at |
|
Acadia's Pro-rata Share |
|
Interest |
|
|
|
Extension |
||
Property |
|
|
|
March 31, 2026 |
|
Percent |
|
Amount |
|
Rate |
|
Maturity Date |
|
Options |
Shops at Skyview |
|
IMP |
|
276,575 |
|
20.00% |
|
55,315 |
|
SOFR+1.50% |
|
01/09/29 |
|
2x12 mos. |
Atlantic Portfolio |
|
IMP |
|
255,259 |
|
20.00% |
|
51,052 |
|
SOFR+1.70% |
|
02/25/29 |
|
2x12 mos. |
Avenue at West Cobb |
|
IMP |
|
42,681 |
|
20.00% |
|
8,536 |
|
SOFR+1.70% |
|
02/25/29 |
|
2x12 mos. |
Pinewood Square |
|
IMP |
|
45,000 |
|
20.00% |
|
9,000 |
|
SOFR+1.72% |
|
03/26/30 |
|
1x12 mos. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sub-Total Variable-Rate Debt |
|
|
|
1,441,964 |
|
|
|
354,215 |
|
|
|
|
|
|
Total Debt - Investment Management |
|
|
|
1,549,897 |
|
|
|
375,438 |
|
|
|
|
|
|
Total Debt - REIT Portfolio and Investment Management |
|
|
|
$2,839,800 |
|
|
|
$1,565,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 27 |
Future Debt Maturities 1
|
|
(in thousands) |
|
REIT Portfolio |
|
Contractual Debt Maturities |
|
Acadia's Pro-Rata Share |
|
Weighted Average2 |
||||||||||||
|
|
Scheduled |
|
|
|
|
|
Scheduled |
|
Fixed |
|
Variable |
|
|
|
Fixed- |
|
Variable- |
Year |
|
Amortization |
|
Maturities |
|
Total |
|
Amortization |
|
Maturities |
|
Maturities |
|
Total |
|
Rate Debt |
|
Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
$2,198 |
|
$132,000 |
|
$134,198 |
|
$1,914 |
|
$28,305 |
|
$69,365 |
|
$99,584 |
|
— |
|
1.55% |
2027 |
|
5,266 |
|
57,537 |
|
62,803 |
|
4,953 |
|
45,053 |
|
— |
|
50,006 |
|
4.91% |
|
N/A |
2028 |
|
1,901 |
|
561,862 |
|
563,763 |
|
1,867 |
|
70,362 |
|
491,500 |
|
563,729 |
|
4.10% |
|
1.37% |
2029 |
|
1,886 |
|
171,337 |
|
173,223 |
|
1,538 |
|
97,086 |
|
36,383 |
|
135,007 |
|
5.55% |
|
1.95% |
2030 |
|
253 |
|
326,597 |
|
326,850 |
|
253 |
|
1,597 |
|
325,000 |
|
326,850 |
|
4.40% |
|
1.20% |
Thereafter |
|
1,043 |
|
28,023 |
|
29,066 |
|
1,043 |
|
13,743 |
|
— |
|
14,786 |
|
5.90% |
|
N/A |
Total |
|
$12,547 |
|
$1,277,356 |
|
$1,289,903 |
|
$11,568 |
|
$256,146 |
|
$922,248 |
|
$1,189,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Management |
|
Contractual Debt Maturities |
|
Acadia's Pro-Rata Share |
|
Weighted Average2 |
||||||||||||
|
|
Scheduled |
|
|
|
|
|
Scheduled |
|
Fixed |
|
Variable |
|
|
|
Fixed- |
|
Variable- |
Year |
|
Amortization |
|
Maturities |
|
Total |
|
Amortization |
|
Maturities |
|
Maturities |
|
Total |
|
Rate Debt |
|
Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
$2,636 |
|
$204,904 |
|
$207,540 |
|
$492 |
|
$9,298 |
|
$30,802 |
|
$40,592 |
|
5.27% |
|
2.50% |
2027 |
|
5,279 |
|
403,344 |
|
408,623 |
|
965 |
|
— |
|
69,592 |
|
70,557 |
|
N/A |
|
2.35% |
2028 |
|
243 |
|
313,977 |
|
314,220 |
|
44 |
|
11,670 |
|
128,672 |
|
140,386 |
|
5.78% |
|
1.85% |
2029 |
|
— |
|
574,514 |
|
574,514 |
|
— |
|
— |
|
114,903 |
|
114,903 |
|
N/A |
|
1.60% |
2030 |
|
— |
|
45,000 |
|
45,000 |
|
— |
|
— |
|
9,000 |
|
9,000 |
|
N/A |
|
1.72% |
Thereafter |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
N/A |
|
N/A |
Total |
|
$8,158 |
|
$1,541,739 |
|
$1,549,897 |
|
$1,501 |
|
$20,968 |
|
$352,969 |
|
$375,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 28 |
Future Debt Maturities – As Extended 1
|
|
(in thousands) |
|
REIT Portfolio |
|
Extended Debt Maturities 1 |
|
Acadia's Pro-Rata Share |
|
Weighted Average2 |
||||||||||||
|
|
Scheduled |
|
|
|
|
|
Scheduled |
|
Fixed |
|
Variable |
|
|
|
Fixed- |
|
Variable- |
Year |
|
Amortization |
|
Maturities |
|
Total |
|
Amortization |
|
Maturities |
|
Maturities |
|
Total |
|
Rate Debt |
|
Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
$2,198 |
|
$30,000 |
|
$32,198 |
|
$1,914 |
|
$28,305 |
|
$— |
|
$30,219 |
|
— |
|
N/A |
2027 |
|
5,266 |
|
32,401 |
|
37,667 |
|
4,953 |
|
26,201 |
|
— |
|
31,154 |
|
5.58% |
|
N/A |
2028 |
|
1,901 |
|
119,862 |
|
121,763 |
|
1,867 |
|
17,862 |
|
69,365 |
|
89,094 |
|
4.40% |
|
1.55% |
2029 |
|
1,886 |
|
588,587 |
|
590,473 |
|
1,538 |
|
97,088 |
|
491,500 |
|
590,126 |
|
5.55% |
|
1.37% |
2030 |
|
253 |
|
379,097 |
|
379,350 |
|
253 |
|
54,097 |
|
325,000 |
|
379,350 |
|
4.00% |
|
1.20% |
Thereafter |
|
1,043 |
|
127,409 |
|
128,452 |
|
1,043 |
|
32,593 |
|
36,383 |
|
70,019 |
|
4.85% |
|
1.95% |
Total |
|
$12,547 |
|
$1,277,356 |
|
$1,289,903 |
|
$11,568 |
|
$256,146 |
|
$922,248 |
|
$1,189,962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Management |
|
Extended Debt Maturities 1 |
|
Acadia's Pro-Rata Share |
|
Weighted Average2 |
||||||||||||
|
|
Scheduled |
|
|
|
|
|
Scheduled |
|
Fixed |
|
Variable |
|
|
|
Fixed- |
|
Variable- |
Year |
|
Amortization |
|
Maturities |
|
Total |
|
Amortization |
|
Maturities |
|
Maturities |
|
Total |
|
Rate Debt |
|
Rate Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
$2,636 |
|
$172,704 |
|
$175,340 |
|
$492 |
|
$9,298 |
|
$24,330 |
|
$34,120 |
|
5.27% |
|
2.42% |
2027 |
|
5,279 |
|
189,908 |
|
195,187 |
|
965 |
|
— |
|
35,615 |
|
36,580 |
|
N/A |
|
2.76% |
2028 |
|
243 |
|
124,618 |
|
124,861 |
|
44 |
|
5,997 |
|
20,932 |
|
26,973 |
|
5.62% |
|
1.47% |
2029 |
|
— |
|
434,994 |
|
434,994 |
|
— |
|
5,673 |
|
148,189 |
|
153,862 |
|
5.95% |
|
1.96% |
2030 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
N/A |
|
N/A |
Thereafter |
|
— |
|
619,515 |
|
619,515 |
|
— |
|
— |
|
123,903 |
|
123,903 |
|
N/A |
|
1.61% |
Total |
|
$8,158 |
|
$1,541,739 |
|
$1,549,897 |
|
$1,501 |
|
$20,968 |
|
$352,969 |
|
$375,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 29 |
Swap Interest Rate Summary 1
|
|
(in thousands) |
|
Maturity |
|
Acadia's Pro-rata |
|
Weighted Average |
April 2026 |
|
$11,020 |
|
2.9% |
May 2026 |
|
3,144 |
|
3.5% |
June 2026 |
|
6,191 |
|
1.2% |
November 2026 |
|
73,517 |
|
3.9% |
December 2026 |
|
5,964 |
|
4.3% |
June 2027 |
|
5,020 |
|
3.4% |
July 2027 |
|
125,000 |
|
2.1% |
December 2027 |
|
110,050 |
|
2.6% |
March 2028 |
|
57,039 |
|
3.2% |
April 2028 |
|
75,000 |
|
3.3% |
June 2028 |
|
50,000 |
|
2.9% |
July 2028 |
|
25,000 |
|
3.4% |
August 2028 |
|
50,000 |
|
3.4% |
February 2029 |
|
50,000 |
|
1.4% |
March 2029 |
|
59,588 |
|
3.3% |
June 2029 |
|
25,000 |
|
0.5% |
July 2029 |
|
25,000 |
|
0.1% |
October 2029 |
|
4,100 |
|
4.6% |
November 2029 |
|
36,750 |
|
3.8% |
December 2029 |
|
87,688 |
|
3.4% |
March 2030 |
|
9,000 |
|
3.8% |
April 2030 |
|
50,000 |
|
3.1% |
July 2030 |
|
125,000 |
|
2.7% |
|
|
|
|
|
Total |
|
$1,069,071 |
|
2.8% |
_____________________________
|
Supplemental Report March 31, 2026 – 30 |
Core Portfolio Retail Properties – Detail 1
|
|
|
|
|
|
Year |
|
Acadia's |
|
Gross Leasable Area (GLA) |
|
Economic Occupancy |
|
Leased |
|
Annualized |
|
ABR |
|
|
||||||||||||
Property |
|
Acquired |
|
Interest |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Total |
|
(ABR) |
|
PSF |
|
Key Tenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STREET AND URBAN RETAIL |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chicago Metro |
|
|
|
|
|
|
|
|
|
|
|
` |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gold Coast and North Michigan Ave Collection (7 properties) |
|
2011 |
|
100.0% |
|
57,577 |
|
— |
|
— |
|
57,577 |
|
95.1% |
|
—% |
|
—% |
|
95.1% |
|
95.1% |
|
$11,234,469 |
|
$205.27 |
|
Kith, Lululemon, Reformation, |
Clark Street and W. Diversey |
|
2011 |
|
100.0% |
|
53,099 |
|
— |
|
— |
|
53,099 |
|
89.0% |
|
—% |
|
—% |
|
89.0% |
|
100.0% |
|
2,268,513 |
|
47.98 |
|
Starbucks, TJ Maxx, |
Halsted and Armitage |
|
2011 |
|
100.0% |
|
54,965 |
|
— |
|
— |
|
54,965 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
3,428,491 |
|
62.38 |
|
Serena and Lily, Faherty, |
North Lincoln Park Chicago |
|
2011 |
|
100.0% |
|
22,125 |
|
— |
|
27,796 |
|
49,921 |
|
27.7 % |
|
—% |
|
77.6% |
|
55.5% |
|
100.0% |
|
1,070,710 |
|
38.68 |
|
Guitar Center, Carhartt |
State and Washington |
|
2016 |
|
100.0% |
|
65,401 |
|
— |
|
— |
|
65,401 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
2,788,546 |
|
42.64 |
|
Nordstrom Rack, Uniqlo |
151 N. State Street |
|
2016 |
|
100.0% |
|
27,385 |
|
— |
|
— |
|
27,385 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
1,573,000 |
|
57.44 |
|
Walgreens |
North and Kingsbury |
|
2016 |
|
100.0% |
|
41,791 |
|
— |
|
— |
|
41,791 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
2,023,537 |
|
48.42 |
|
Old Navy, Backcountry |
Concord and Milwaukee |
|
2016 |
|
100.0% |
|
13,147 |
|
— |
|
— |
|
13,147 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
496,419 |
|
37.76 |
|
— |
California and Armitage |
|
2016 |
|
100.0% |
|
— |
|
— |
|
18,275 |
|
18,275 |
|
—% |
|
—% |
|
82.6% |
|
82.6% |
|
82.6% |
|
768,999 |
|
50.96 |
|
— |
Roosevelt Galleria |
|
2015 |
|
100.0% |
|
— |
|
— |
|
37,995 |
|
37,995 |
|
—% |
|
—% |
|
89.7% |
|
89.7% |
|
89.7% |
|
825,979 |
|
24.24 |
|
Petco, Vitamin Shoppe, |
Sullivan Center |
|
2016 |
|
100.0% |
|
176,104 |
|
— |
|
— |
|
176,104 |
|
83.8% |
|
—% |
|
—% |
|
83.8% |
|
83.8% |
|
5,542,997 |
|
37.55 |
|
Target |
|
|
|
|
|
|
511,594 |
|
— |
|
84,066 |
|
595,660 |
|
89.6% |
|
—% |
|
84.1% |
|
88.8% |
|
89.8% |
|
$32,021,659 |
|
$60.51 |
|
|
New York Metro |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Soho and West Village Collection |
|
2011 |
|
100.0% |
|
69,643 |
|
— |
|
— |
|
69,643 |
|
88.0% |
|
—% |
|
—% |
|
88.0% |
|
93.0% |
|
$20,979,385 |
|
$342.41 |
|
Reiss, Vuori, Zimmermann, |
Flatiron and Union Square Collection |
|
2008 |
|
100.0% |
|
23,781 |
|
— |
|
— |
|
23,781 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
4,858,992 |
|
204.32 |
|
Nespresso, Dr. Martens |
200 West 54th Street |
|
2007 |
|
100.0% |
|
5,932 |
|
— |
|
— |
|
5,932 |
|
98.8% |
|
—% |
|
—% |
|
98.8% |
|
98.8% |
|
1,643,764 |
|
280.41 |
|
— |
4401 White Plains Road |
|
2011 |
|
100.0% |
|
— |
|
12,964 |
|
— |
|
12,964 |
|
—% |
|
100.0% |
|
—% |
|
100.0% |
|
100.0% |
|
625,000 |
|
48.21 |
|
Walgreens |
Bartow Avenue |
|
2005 |
|
100.0% |
|
— |
|
— |
|
14,824 |
|
14,824 |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
100.0% |
|
510,880 |
|
34.46 |
|
Wingstop |
Greenwich and Westport Collection (4 properties) |
|
1998 |
|
89.5% |
|
39,593 |
|
— |
|
— |
|
39,593 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
4,269,869 |
|
107.84 |
|
Veronica Beard, The RealReal, |
|
Supplemental Report March 31, 2026 – 31 |
Core Portfolio Retail Properties – Detail 1
|
|
|
|
|
|
Year |
|
Acadia's |
|
Gross Leasable Area (GLA) |
|
Economic Occupancy |
|
Leased |
|
Annualized |
|
ABR |
|
|
||||||||||||
Property |
|
Acquired |
|
Interest |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Total |
|
(ABR) |
|
PSF |
|
Key Tenants |
2914 Third Avenue |
|
2006 |
|
100.0% |
|
— |
|
21,650 |
|
18,953 |
|
40,603 |
|
—% |
|
100.0% |
|
100.0% |
|
100.0% |
|
100.0% |
|
1,148,294 |
|
28.28 |
|
Planet Fitness |
313-315 Bowery 2 |
|
2013 |
|
100.0% |
|
6,600 |
|
— |
|
— |
|
6,600 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
527,076 |
|
79.86 |
|
John Varvatos |
120 West Broadway |
|
2013 |
|
100.0% |
|
13,838 |
|
— |
|
— |
|
13,838 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
2,544,217 |
|
183.86 |
|
Citizens Bank, Citi Bank |
2520 Flatbush Avenue |
|
2014 |
|
100.0% |
|
— |
|
— |
|
29,114 |
|
29,114 |
|
—% |
|
100% |
|
100.0% |
|
100.0% |
|
100.0% |
|
1,297,818 |
|
44.58 |
|
Bob's Discount Furniture, Capital One |
Williamsburg Bedford Avenue Collection 3 |
|
2022 |
|
100.0% |
|
50,842 |
|
— |
|
— |
|
50,842 |
|
100.0% |
|
—% |
|
— |
|
100.0% |
|
100.0% |
|
5,860,061 |
|
115.26 |
|
Sephora, SweetGreen, Levain Bakery, Alo Yoga |
Williamsburg North 6th Collection 3 |
|
2024 |
|
100.0% |
|
56,015 |
|
— |
|
— |
|
56,015 |
|
95.8% |
|
—% |
|
— |
|
95.8% |
|
100.0% |
|
7,764,266 |
|
144.68 |
|
Lululemon, Madewell, On Running, Abercrombie and Fitch, Birkenstock, Patagonia |
991 Madison Avenue |
|
2016 |
|
100.0% |
|
6,919 |
|
— |
|
— |
|
6,919 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
3,790,095 |
|
547.78 |
|
Vera Wang, Gabriela Hearst |
1045 Madison Avenue |
|
2026 |
|
100.0% |
|
3,475 |
|
— |
|
— |
|
3,475 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
648,000 |
|
186.47 |
|
Le Labo (Estee Lauder) |
1165 Madison Avenue |
|
2026 |
|
100.0% |
|
4,399 |
|
— |
|
— |
|
4,399 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
1,364,025 |
|
310.08 |
|
Todd Snyder, Swarovski |
Gotham Plaza |
|
2016 |
|
49.0 % |
|
— |
|
— |
|
25,931 |
|
25,931 |
|
—% |
|
—% |
|
75.4% |
|
75.4% |
|
75.4% |
|
1,672,236 |
|
85.48 |
|
Bank of America, |
|
|
|
|
|
|
281,037 |
|
34,614 |
|
88,822 |
|
404,473 |
|
96.2% |
|
100.0 % |
|
92.8 % |
|
95.8% |
|
97.2% |
|
$59,503,979 |
|
$153.63 |
|
|
Los Angeles Metro |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8833 Beverly Blvd |
|
2022 |
|
97.0 % |
|
9,757 |
|
— |
|
— |
|
9,757 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
$1,390,888 |
|
$142.55 |
|
Luxury Living |
Melrose Place Collection |
|
2019 |
|
100.0 % |
|
14,000 |
|
— |
|
— |
|
14,000 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
3,241,818 |
|
231.56 |
|
The Row, Chloe, |
|
|
|
|
|
|
23,757 |
|
— |
|
— |
|
23,757 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
$4,632,706 |
|
$195.00 |
|
|
District of Columbia Metro |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1739-53 Connecticut Avenue |
|
2012 |
|
100.0 % |
|
11,617 |
|
— |
|
— |
|
11,617 |
|
38.9% |
|
—% |
|
—% |
|
38.9% |
|
38.9% |
|
$318,967 |
|
$70.61 |
|
TD Bank |
14th Street Collection (3 properties) |
|
2021 |
|
100.0 % |
|
19,077 |
|
— |
|
— |
|
19,077 |
|
76.4% |
|
—% |
|
—% |
|
76.4% |
|
76.4% |
|
1,401,047 |
|
96.11 |
|
Verizon, Long and Foster, VSV Wine Bar, Tile Bar |
Rhode Island Place |
|
2012 |
|
100.0 % |
|
— |
|
25,134 |
|
88,704 |
|
113,838 |
|
—% |
|
100.0% |
|
95.8% |
|
96.7% |
|
100.0% |
|
2,625,967 |
|
23.85 |
|
Ross Dress for Less, Giant (Ahold), TD Bank |
M Street and Wisconsin Corridor |
|
2011 |
|
68.0 % |
|
263,112 |
|
— |
|
— |
|
263,112 |
|
93.4% |
|
—% |
|
—% |
|
93.4% |
|
95.4% |
|
19,284,612 |
|
78.44 |
|
Lululemon, Duxiana, Reformation, Swarovski, |
|
|
|
|
|
|
293,806 |
|
25,134 |
|
88,704 |
|
407,644 |
|
90.2% |
|
100.0% |
|
95.8% |
|
92.0% |
|
94.2% |
|
$23,630,593 |
|
$63.01 |
|
|
Boston Metro |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
165 Newbury Street |
|
2016 |
|
100.0 % |
|
1,051 |
|
— |
|
— |
|
1,051 |
|
— |
|
—% |
|
—% |
|
— |
|
100.0% |
|
$- |
|
$- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dallas Metro |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Henderson Avenue Portfolio |
|
2022 |
|
100.0 % |
|
27,887 |
|
31,635 |
|
— |
|
59,522 |
|
68.7% |
|
100.0% |
|
—% |
|
85.3% |
|
85.3% |
|
$1,630,734 |
|
$32.11 |
|
Sprouts Farmers Market, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 32 |
Core Portfolio Retail Properties – Detail 1
|
|
|
|
|
|
Year |
|
Acadia's |
|
Gross Leasable Area (GLA) |
|
Economic Occupancy |
|
Leased |
|
Annualized |
|
ABR |
|
|
||||||||||||
Property |
|
Acquired |
|
Interest |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Total |
|
(ABR) |
|
PSF |
|
Key Tenants |
South Florida Metro |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
225 Worth Avenue |
|
2026 |
|
100.0% |
|
10,118 |
|
— |
|
— |
|
10,118 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
$1,920,627 |
|
$189.82 |
|
Gucci, J McLaughlin, G/FORE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Street and Urban Retail |
|
|
|
|
|
1,149,250 |
|
91,383 |
|
261,592 |
|
1,502,225 |
|
91.1% |
|
100.0% |
|
91.0% |
|
91.6% |
|
93.1% |
|
$123,340,298 |
|
$89.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acadia Share Total Street and Urban Retail |
|
|
|
|
|
1,060,641 |
|
91,383 |
|
248,367 |
|
1,400,392 |
|
90.9% |
|
100.0% |
|
91.9% |
|
91.7% |
|
93.1% |
|
$115,935,874 |
|
$90.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUBURBAN PROPERTIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Jersey |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Elmwood Park Shopping Center |
|
1998 |
|
100.0 % |
|
— |
|
43,531 |
|
100,457 |
|
143,988 |
|
—% |
|
100.0% |
|
89.4% |
|
92.6% |
|
97.8% |
|
$3,489,390 |
|
$26.17 |
|
Walgreens, Lidl, |
Marketplace of Absecon |
|
1998 |
|
100.0 % |
|
— |
|
24,504 |
|
79,133 |
|
103,637 |
|
—% |
|
53.9% |
|
86.8% |
|
79.0% |
|
79.0% |
|
1,610,074 |
|
19.66 |
|
Walgreens, Dollar Tree, Aldi |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Village Commons |
|
1998 |
|
100.0 % |
|
— |
|
— |
|
87,239 |
|
87,239 |
|
—% |
|
—% |
|
88.7% |
|
88.7% |
|
92.6% |
|
2,782,704 |
|
35.96 |
|
Citibank, Ace Hardware |
Branch Plaza |
|
1998 |
|
100.0 % |
|
— |
|
76,264 |
|
47,081 |
|
123,345 |
|
—% |
|
73.5% |
|
89.9% |
|
79.7% |
|
96.1% |
|
2,824,731 |
|
28.72 |
|
LA Fitness |
Amboy Center |
|
2005 |
|
100.0 % |
|
— |
|
37,266 |
|
26,106 |
|
63,372 |
|
—% |
|
100.0% |
|
80.8% |
|
92.1% |
|
92.1% |
|
2,132,557 |
|
36.53 |
|
Stop & Shop (Ahold) |
Crossroads Shopping Center |
|
1998 |
|
49.0 % |
|
— |
|
202,727 |
|
108,801 |
|
311,528 |
|
—% |
|
100.0% |
|
92.9% |
|
97.5% |
|
97.5% |
|
10,207,458 |
|
33.60 |
|
HomeGoods, PetSmart, |
New Loudon Center |
|
1993 |
|
100.0 % |
|
— |
|
241,746 |
|
16,643 |
|
258,389 |
|
—% |
|
95.0% |
|
100.0% |
|
95.3% |
|
95.3% |
|
2,378,407 |
|
9.66 |
|
Price Chopper, Marshalls |
28 Jericho Turnpike |
|
2012 |
|
100.0 % |
|
— |
|
96,363 |
|
— |
|
96,363 |
|
—% |
|
100.0% |
|
—% |
|
100.0% |
|
100.0% |
|
1,996,500 |
|
20.72 |
|
Kohl's |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connecticut |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Town Line Plaza 5 |
|
1998 |
|
100.0 % |
|
— |
|
163,159 |
|
43,187 |
|
206,346 |
|
—% |
|
100.0% |
|
93.1% |
|
98.5% |
|
98.5% |
|
1,676,450 |
|
15.81 |
|
Wal-Mart, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Massachusetts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Methuen Shopping Center |
|
1998 |
|
100.0 % |
|
— |
|
120,004 |
|
10,017 |
|
130,021 |
|
—% |
|
100.0% |
|
56.3% |
|
96.6% |
|
96.6% |
|
1,390,578 |
|
11.07 |
|
Wal-Mart, Market Basket |
Crescent Plaza |
|
1993 |
|
100.0 % |
|
— |
|
156,985 |
|
61,017 |
|
218,002 |
|
—% |
|
100.0% |
|
100.0% |
|
100.0% |
|
100.0% |
|
2,289,321 |
|
10.50 |
|
Home Depot, Shaw's (Albertsons) |
201 Needham Street |
|
2014 |
|
100.0 % |
|
— |
|
20,409 |
|
— |
|
20,409 |
|
—% |
|
100.0% |
|
—% |
|
100.0% |
|
100.0% |
|
711,662 |
|
34.87 |
|
Michael's |
163 Highland Avenue |
|
2015 |
|
100.0 % |
|
— |
|
40,505 |
|
— |
|
40,505 |
|
—% |
|
100.0% |
|
100.0% |
|
100.0% |
|
100.0% |
|
1,675,657 |
|
41.37 |
|
Staples, Petco |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vermont |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Gateway Shopping Center |
|
1999 |
|
100.0 % |
|
— |
|
73,184 |
|
29,670 |
|
102,854 |
|
—% |
|
100.0% |
|
88.6% |
|
96.7% |
|
98.2% |
|
2,309,789 |
|
23.22 |
|
Shaw's (Albertsons), |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Illinois |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hobson West Plaza |
|
1998 |
|
100.0 % |
|
— |
|
51,692 |
|
47,281 |
|
98,973 |
|
—% |
|
100.0% |
|
63.8% |
|
82.7 % |
|
84.0% |
|
1,084,043 |
|
13.24 |
|
Garden Fresh Markets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 33 |
Core Portfolio Retail Properties – Detail 1
|
|
|
|
|
|
Year |
|
Acadia's |
|
Gross Leasable Area (GLA) |
|
Economic Occupancy |
|
Leased |
|
Annualized |
|
ABR |
|
|
||||||||||||
Property |
|
Acquired |
|
Interest |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Total |
|
(ABR) |
|
PSF |
|
Key Tenants |
Indiana |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merrillville Plaza |
|
1998 |
|
100.0 % |
|
— |
|
123,144 |
|
112,782 |
|
235,926 |
|
—% |
|
78.9% |
|
87.1% |
|
82.8 % |
|
84.3% |
|
2,966,193 |
|
15.18 |
|
Dollar Tree, TJ Maxx, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Michigan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bloomfield Town Square |
|
1998 |
|
100.0 % |
|
— |
|
153,332 |
|
81,619 |
|
234,951 |
|
—% |
|
100.0% |
|
100.0% |
|
100.0 % |
|
100.0% |
|
4,527,873 |
|
19.27 |
|
HomeGoods, TJ Maxx, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Town Center and Other |
|
2003 |
|
100.0 % |
|
— |
|
707,988 |
|
21,891 |
|
729,879 |
|
—% |
|
100.0% |
|
45.3% |
|
98.4 % |
|
98.4% |
|
12,873,687 |
|
17.93 |
|
Lowes, Dick's |
Market Square Shopping Center |
|
2003 |
|
100.0 % |
|
— |
|
42,850 |
|
59,197 |
|
102,047 |
|
—% |
|
100.0% |
|
100.0% |
|
100.0% |
|
100.0% |
|
3,533,495 |
|
34.63 |
|
Trader Joe's, TJ Maxx |
Naamans Road |
|
2006 |
|
100.0 % |
|
— |
|
— |
|
19,865 |
|
19,865 |
|
—% |
|
—% |
|
100.0% |
|
100.0 % |
|
100.0% |
|
920,134 |
|
46.32 |
|
Jared Jewelers, American Red Cross |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pennsylvania |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plaza 422 |
|
1993 |
|
100.0 % |
|
— |
|
139,968 |
|
16,311 |
|
156,279 |
|
—% |
|
100.0% |
|
100.0% |
|
100.0% |
|
100.0% |
|
971,975 |
|
6.22 |
|
Home Depot |
Chestnut Hill |
|
2006 |
|
100.0 % |
|
— |
|
— |
|
36,492 |
|
36,492 |
|
—% |
|
—% |
|
79.2% |
|
79.2% |
|
79.2% |
|
770,672 |
|
26.67 |
|
— |
Abington Towne Center 6 |
|
1998 |
|
100.0 % |
|
— |
|
184,616 |
|
32,255 |
|
216,871 |
|
—% |
|
100.0% |
|
100.0% |
|
100.0% |
|
100.0% |
|
1,422,163 |
|
24.00 |
|
Target, TJ Maxx |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Suburban Properties |
|
|
|
|
|
— |
|
2,700,237 |
|
1,037,044 |
|
3,737,281 |
|
—% |
|
97.4 % |
|
89.3 % |
|
95.2 % |
|
96.2 % |
|
$66,545,513 |
|
$20.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acadia Share Total Suburban Properties |
|
|
|
|
|
— |
|
2,596,846 |
|
981,555 |
|
3,578,402 |
|
—% |
|
97.3% |
|
89.1% |
|
95.1% |
|
96.1% |
|
$61,339,710 |
|
$19.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total REIT Properties |
|
|
|
|
|
1,149,250 |
|
2,791,620 |
|
1,298,636 |
|
5,239,506 |
|
91.1% |
|
97.5% |
|
89.7% |
|
94.2% |
|
95.3% |
|
$189,885,811 |
|
$40.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acadia Share Total REIT Properties |
|
|
|
|
|
1,060,641 |
|
2,688,229 |
|
1,229,923 |
|
4,978,793 |
|
90.9% |
|
97.4% |
|
89.7% |
|
94.1% |
|
95.3% |
|
$177,275,583 |
|
$40.01 |
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 34 |
REIT Portfolio – Top Tenants 1 |
|
(Pro-Rata Basis) |
|
|
|
Number of |
|
Combined |
|
Percentage of Total 2 |
||||
Tenant |
|
Stores |
|
GLA |
|
ABR |
|
GLA |
|
ABR |
|
|
|
|
|
|
|
|
|
|
|
Target |
|
3 |
|
408,895 |
|
$8,344,905 |
|
6.7 % |
|
4.5% |
J. Crew Group 3 |
|
6 |
|
34,902 |
|
5,825,185 |
|
0.6 % |
|
3.1% |
Lululemon |
|
3 |
|
22,589 |
|
4,631,384 |
|
0.4 % |
|
2.5% |
Dick's Sporting Goods, Inc 4 |
|
3 |
|
152,404 |
|
3,187,051 |
|
2.5 % |
|
1.7% |
TJX Companies 5 |
|
9 |
|
252,043 |
|
3,175,304 |
|
4.1 % |
|
1.7% |
PetSmart, Inc. |
|
4 |
|
76,257 |
|
2,934,201 |
|
1.3 % |
|
1.6% |
Walgreens |
|
4 |
|
68,393 |
|
2,887,312 |
|
1.1 % |
|
1.5% |
Trader Joe's |
|
3 |
|
42,257 |
|
2,628,360 |
|
0.7 % |
|
1.4% |
Fast Retailing 6 |
|
2 |
|
32,013 |
|
2,579,274 |
|
0.5 % |
|
1.4% |
ALO Yoga |
|
2 |
|
22,566 |
|
2,537,129 |
|
0.4 % |
|
1.4% |
Kering 7 |
|
2 |
|
9,644 |
|
2,361,012 |
|
0.2 % |
|
1.3% |
LVMH 8 |
|
5 |
|
12,669 |
|
2,167,152 |
|
0.2 % |
|
1.2% |
Royal Ahold 9 |
|
3 |
|
156,361 |
|
2,085,488 |
|
2.6 % |
|
1.1% |
Albertsons Companies, Inc. 10 |
|
2 |
|
123,409 |
|
2,061,142 |
|
2.0 % |
|
1.1% |
Bob's Discount Furniture |
|
2 |
|
68,793 |
|
2,027,670 |
|
1.1 % |
|
1.1% |
Richemont 11 |
|
3 |
|
6,839 |
|
1,830,120 |
|
0.1 % |
|
1.0% |
Watches of Switzerland 12 |
|
2 |
|
13,863 |
|
1,809,177 |
|
0.2 % |
|
1.0% |
Patagonia |
|
2 |
|
15,526 |
|
1,690,062 |
|
0.3 % |
|
0.9% |
Faherty |
|
4 |
|
10,255 |
|
1,625,065 |
|
0.2 % |
|
0.9% |
Gap, Inc. 13 |
|
3 |
|
43,986 |
|
1,576,339 |
|
0.7 % |
|
0.8% |
TOTAL |
|
67 |
|
1,573,664 |
|
$57,963,332 |
|
25.9% |
|
31.2% |
|
|
|
|
|
|
|
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 35 |
REIT Portfolio – Lease Expirations
|
|
(Pro-Rata Basis) |
|
|
|
Street Tenants |
|
Anchor Tenants |
||||||||||||||||
|
|
|
|
GLA |
|
ABR |
|
|
|
GLA |
|
ABR |
||||||||
|
|
Leases |
|
Expiring |
|
Percent |
|
|
|
Percent |
|
Leases |
|
Expiring |
|
Percent |
|
|
|
Percent |
Year |
|
Expiring |
|
SF |
|
of Total |
|
PSF |
|
of Total |
|
Expiring |
|
SF |
|
of Total |
|
PSF |
|
of Total |
M to M 1 |
|
1 |
|
4,054 |
|
0.4% |
|
$84.66 |
|
0.3% |
|
— |
|
— |
|
—% |
|
$— |
|
—% |
2026 |
|
27 |
|
70,624 |
|
7.3% |
|
141.39 |
|
9.4% |
|
6 |
|
287,784 |
|
12.2% |
|
13.37 |
|
10.3% |
2027 |
|
27 |
|
80,204 |
|
8.3% |
|
104.85 |
|
7.9% |
|
3 |
|
95,838 |
|
4.1% |
|
17.81 |
|
4.6% |
2028 |
|
22 |
|
248,171 |
|
25.7% |
|
62.44 |
|
14.6% |
|
10 |
|
477,731 |
|
20.2% |
|
12.35 |
|
15.8% |
2029 |
|
23 |
|
65,907 |
|
6.8% |
|
123.77 |
|
7.7% |
|
14 |
|
505,783 |
|
21.4% |
|
15.50 |
|
20.9% |
2030 |
|
26 |
|
111,042 |
|
11.5% |
|
104.66 |
|
11.0% |
|
5 |
|
177,026 |
|
7.5% |
|
24.70 |
|
11.7% |
2031 |
|
9 |
|
50,844 |
|
5.3% |
|
103.69 |
|
5.0% |
|
7 |
|
232,766 |
|
9.8% |
|
12.58 |
|
7.8% |
2032 |
|
16 |
|
67,287 |
|
7.0% |
|
166.29 |
|
10.6% |
|
1 |
|
12,250 |
|
0.5% |
|
21.96 |
|
0.7% |
2033 |
|
27 |
|
95,971 |
|
10.0% |
|
132.73 |
|
12.0% |
|
1 |
|
28,881 |
|
1.2% |
|
14.50 |
|
1.1% |
2034 |
|
12 |
|
38,363 |
|
4.0% |
|
168.11 |
|
6.1% |
|
1 |
|
21,804 |
|
0.9% |
|
11.25 |
|
0.7% |
2035 |
|
16 |
|
65,233 |
|
6.8% |
|
129.23 |
|
8.0% |
|
4 |
|
276,160 |
|
11.7% |
|
16.02 |
|
11.8% |
Thereafter |
|
12 |
|
66,458 |
|
6.9% |
|
118.53 |
|
7.4% |
|
7 |
|
247,563 |
|
10.5% |
|
22.23 |
|
14.7% |
Total 2 |
|
218 |
|
964,157 |
|
100.0% |
|
$109.91 |
|
100.0% |
|
59 |
|
2,363,586 |
|
100.0% |
|
$15.85 |
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anchor GLA Owned by Tenants |
|
— |
|
|
|
|
|
|
|
|
|
254,916 |
|
|
|
|
|
|
||
Total Vacant 2 |
|
96,484 |
|
|
|
|
|
|
|
|
|
69,727 |
|
|
|
|
|
|
||
Total Square Feet 2 |
|
1,060,641 |
|
|
|
|
|
|
|
|
|
2,688,229 |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
2 |
|
6,380 |
|
0.6% |
|
$49.52 |
|
0.9% |
|
3 |
|
10,434 |
|
0.2% |
|
$63.17 |
|
0.4% |
2026 |
|
26 |
|
83,756 |
|
7.6% |
|
26.45 |
|
6.5% |
|
59 |
|
442,164 |
|
10.0% |
|
36.29 |
|
9.1% |
2027 |
|
36 |
|
139,749 |
|
12.7% |
|
33.94 |
|
14.0% |
|
66 |
|
315,791 |
|
7.1% |
|
47.06 |
|
8.4% |
2028 |
|
37 |
|
147,534 |
|
13.4% |
|
35.76 |
|
15.6% |
|
69 |
|
873,436 |
|
19.7% |
|
30.54 |
|
15.0% |
2029 |
|
30 |
|
121,926 |
|
11.1% |
|
27.37 |
|
9.9% |
|
67 |
|
693,615 |
|
15.7% |
|
27.88 |
|
10.9% |
2030 |
|
29 |
|
82,443 |
|
7.5% |
|
37.34 |
|
9.1% |
|
60 |
|
370,512 |
|
8.4% |
|
51.47 |
|
10.8% |
2031 |
|
19 |
|
95,684 |
|
8.7% |
|
29.62 |
|
8.4% |
|
35 |
|
379,294 |
|
8.6% |
|
29.10 |
|
6.2% |
2032 |
|
26 |
|
98,214 |
|
8.9% |
|
33.35 |
|
9.7% |
|
43 |
|
177,751 |
|
4.0% |
|
82.89 |
|
8.3% |
2033 |
|
22 |
|
87,328 |
|
7.9% |
|
32.56 |
|
8.4% |
|
50 |
|
212,180 |
|
4.8% |
|
75.41 |
|
9.0% |
2034 |
|
8 |
|
29,113 |
|
2.6% |
|
28.60 |
|
2.5% |
|
21 |
|
89,280 |
|
2.0% |
|
84.31 |
|
4.2% |
2035 |
|
21 |
|
105,181 |
|
9.5% |
|
24.52 |
|
7.6% |
|
41 |
|
446,574 |
|
10.1% |
|
34.56 |
|
8.7% |
Thereafter |
|
18 |
|
105,872 |
|
9.6% |
|
23.80 |
|
7.4% |
|
37 |
|
419,893 |
|
9.5% |
|
37.86 |
|
9.0% |
Total 2 |
|
274 |
|
1,103,180 |
|
100.0% |
|
$30.69 |
|
100.0% |
|
551 |
|
4,430,924 |
|
100.0% |
|
$40.01 |
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anchor GLA Owned by Tenants |
|
— |
|
|
|
|
|
|
|
|
|
254,916 |
|
|
|
|
|
|
||
Total Vacant 2 |
|
126,743 |
|
|
|
|
|
|
|
|
|
292,954 |
|
|
|
|
|
|
||
Total Square Feet 2 |
|
1,229,923 |
|
|
|
|
|
|
|
|
|
4,978,793 |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 36 |
Fund Overview
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
I. KEY METRICS |
|
|
Fund II |
|
Fund III |
|
Fund IV |
|
Fund V |
|
Total |
|||||||||||||||||||||||||
General Information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Vintage |
|
|
|
Jun-2004 |
|
|
May-2007 |
|
|
May-2012 |
|
|
Aug-2016 |
|
|
|
||||||||||||||||||||
Fund Size |
|
|
$ |
|
472.0 |
|
Million 2 |
|
$ |
|
502.5 |
|
Million |
|
$ |
|
540.6 |
|
Million |
|
$ |
|
520.0 |
|
Million |
|
$ |
|
2,035.1 |
|
Million |
|||||
Acadia's Commitment |
|
|
$ |
|
291.2 |
|
Million |
|
$ |
|
123.3 |
|
Million |
|
$ |
|
125.0 |
|
Million |
|
$ |
|
104.5 |
|
Million |
|
$ |
|
644.0 |
|
Million |
|||||
Acadia's Pro-Rata Share |
|
|
|
|
80.0 |
|
% 3 |
|
|
|
|
24.5 |
|
% |
|
|
|
|
23.1 |
|
% |
|
|
|
|
20.1 |
|
% |
|
|
|
|
31.6 |
|
% |
|
Acadia's Promoted Share 1 |
|
|
|
|
84.0 |
|
% |
|
|
|
|
39.6 |
|
% |
|
|
|
|
38.5 |
|
% |
|
|
|
|
36.1 |
|
% |
|
|
|
|
45.3 |
|
% |
|
Preferred Return |
|
|
|
|
8.0 |
|
% |
|
|
|
|
6.0 |
|
% |
|
|
|
|
6.0 |
|
% |
|
|
|
|
6.0 |
|
% |
|
|
|
6.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Current-Quarter, Fund-Level Information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cumulative Contributions |
|
|
$ |
|
559.4 |
|
Million 2 |
|
$ |
|
449.2 |
|
Million |
|
$ |
|
506.0 |
|
Million |
|
$ |
|
491.3 |
|
Million |
|
$ |
|
2,005.9 |
|
Million |
|||||
Cumulative Net Distributions 3 |
|
|
$ |
|
172.9 |
|
Million |
|
$ |
|
616.3 |
|
Million |
|
$ |
|
221.4 |
|
Million |
|
$ |
|
391.1 |
|
Million |
|
$ |
|
1,401.7 |
|
Million |
|||||
Net Distributions/Contributions |
|
|
|
|
30.9 |
|
% |
|
|
|
|
137.2 |
|
% |
|
|
|
|
43.8 |
|
% |
|
|
|
|
79.6 |
|
% |
|
|
|
|
69.9 |
|
% |
|
Unfunded Commitment 4 |
|
|
$ |
|
0.0 |
|
Million |
|
$ |
|
0.8 |
|
Million |
|
$ |
|
24.0 |
|
Million |
|
$ |
|
28.7 |
|
Million |
|
$ |
|
53.5 |
|
Million |
|||||
Investment Period Closes |
|
|
|
Closed |
|
|
|
|
|
Closed |
|
|
|
|
|
Closed |
|
|
|
|
|
Closed |
|
|
|
|
|
|
|
|
|
|||||
Currently in a Promote Position? (Yes/No) |
|
|
|
No |
|
|
|
|
|
Yes |
|
|
|
|
|
No |
|
|
|
|
|
No |
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
II. FEES & PRIORITY DISTRIBUTIONS EARNED BY ACADIA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Type: |
|
|
|
Applicable to |
|
|
Description |
|||||||||||||||||||||||||||||
Asset Management |
|
|
|
Fund II & III |
|
|
0% |
|||||||||||||||||||||||||||||
Asset Management 5 |
|
|
|
Fund IV |
|
|
0.75% of Implied Capital |
|||||||||||||||||||||||||||||
Asset Management 5 |
|
|
|
Fund V |
|
|
1.25% of Implied Capital |
|||||||||||||||||||||||||||||
Property Management |
|
|
|
All funds |
|
|
4.0% of gross property revenues |
|||||||||||||||||||||||||||||
Leasing |
|
|
|
All funds |
|
|
Market-rate leasing commissions |
|||||||||||||||||||||||||||||
Construction/Project Management |
|
|
|
All funds |
|
|
Market-rate fees |
|||||||||||||||||||||||||||||
Development |
|
|
|
Fund III, IV & V |
|
|
3.0% of total project costs |
|||||||||||||||||||||||||||||
_____________________________
|
Supplemental Report March 31, 2026 – 37 |
Investment Management Retail Properties – Detail 1
|
|
|
|
|
|
|
Year |
|
|
|
Gross Leasable Area |
|
Economic Occupancy |
|
Leased |
|
Annualized |
|
|
|
|
||||||||||||
Property |
|
|
Acquired |
|
Ownership % |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Occupancy |
|
Base Rent (ABR) |
|
ABR PSF |
|
Key Tenants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fund II Portfolio Detail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW YORK |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
City Point 2 |
|
|
2007 |
|
94.2% |
|
— |
|
330,448 |
|
198,924 |
|
529,372 |
|
—% |
|
100.0% |
|
48.7% |
|
80.7% |
|
88.0% |
|
$21,321,023 |
|
$49.89 |
|
Primark, Target, Sephora, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total - Fund II |
|
|
|
|
|
|
— |
|
330,448 |
|
198,924 |
|
529,372 |
|
—% |
|
100.0% |
|
48.7% |
|
80.7% |
|
88.0% |
|
$21,321,023 |
|
$49.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fund IV Portfolio Detail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEW YORK |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
801 Madison Avenue |
|
|
2015 |
|
100.0% |
|
2,522 |
|
— |
|
— |
|
2,522 |
|
—% |
|
—% |
|
—% |
|
—% |
|
—% |
|
$- |
|
$- |
|
─ |
210 Bowery |
|
|
2012 |
|
100.0% |
|
2,538 |
|
— |
|
— |
|
2,538 |
|
—% |
|
—% |
|
—% |
|
—% |
|
—% |
|
— |
|
— |
|
─ |
27 East 61st Street |
|
|
2014 |
|
100.0% |
|
4,177 |
|
— |
|
— |
|
4,177 |
|
—% |
|
—% |
|
—% |
|
—% |
|
—% |
|
— |
|
— |
|
─ |
17 East 71st Street |
|
|
2014 |
|
100.0% |
|
8,432 |
|
— |
|
— |
|
8,432 |
|
100.0% |
|
—% |
|
—% |
|
100.0% |
|
100.0% |
|
2,138,742 |
|
253.65 |
|
The Row |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BOSTON |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Massachusetts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restaurants at Fort Point |
|
|
2016 |
|
100.0% |
|
15,711 |
|
— |
|
— |
|
15,711 |
|
9.1% |
|
—% |
|
—% |
|
9.1% |
|
9.1% |
|
224,656 |
|
157.65 |
|
Santander Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NORTHEAST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rhode Island |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
650 Bald Hill Road |
|
|
2015 |
|
90.0% |
|
— |
|
55,000 |
|
105,448 |
|
160,448 |
|
—% |
|
100.0% |
|
77.7% |
|
85.3% |
|
85.3% |
|
2,092,896 |
|
15.28 |
|
Dick's Sporting Goods, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOUTHEAST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Georgia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Broughton Street Portfolio |
|
|
2014 |
|
100.0% |
|
94,693 |
|
— |
|
— |
|
94,693 |
|
93.3% |
|
100.0% |
|
—% |
|
93.3% |
|
93.3% |
|
3,529,698 |
|
39.96 |
|
H&M, Warby Parker, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total - Fund IV |
|
|
|
|
|
|
128,073 |
|
55,000 |
|
105,448 |
|
288,521 |
|
76.7% |
|
100.0% |
|
77.7% |
|
81.5% |
|
81.5% |
|
$7,985,993 |
|
$33.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fund V Portfolio Detail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOUTHWEST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Mexico |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plaza Santa Fe |
|
|
2017 |
|
100.0% |
|
— |
|
153,983 |
|
69,957 |
|
223,940 |
|
—% |
|
100.0% |
|
100.0% |
|
100.0% |
|
100.0% |
|
$4,343,255 |
|
$19.39 |
|
TJ Maxx, Best Buy, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 38 |
Investment Management Retail Properties – Detail 1
|
|
|
|
|
|
|
Year |
|
|
|
Gross Leasable Area |
|
Economic Occupancy |
|
Leased |
|
Annualized |
|
|
|
|
||||||||||||
Property |
|
|
Acquired |
|
Ownership % |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Occupancy |
|
Base Rent (ABR) |
|
ABR PSF |
|
Key Tenants |
Texas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wood Ridge Plaza |
|
|
2022 |
|
90.0% |
|
— |
|
— |
|
217,249 |
|
217,249 |
|
—% |
|
—% |
|
84.3% |
|
84.3% |
|
91.7% |
|
4,726,080 |
|
25.79 |
|
Skechers, Diamonds Direct, Office Depot |
La Frontera Village |
|
|
2022 |
|
90.0% |
|
— |
|
310,762 |
|
223,679 |
|
534,441 |
|
—% |
|
100.0% |
|
91.3% |
|
96.3% |
|
99.5% |
|
8,234,263 |
|
15.99 |
|
Kohl's, Hobby Lobby, Burlington, Marshalls |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MIDWEST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Michigan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Towne Center |
|
|
2017 |
|
100.0% |
|
— |
|
145,389 |
|
45,141 |
|
190,530 |
|
—% |
|
75.7% |
|
100.0% |
|
81.5% |
|
100.0% |
|
2,008,675 |
|
12.94 |
|
Kohl's, DSW |
Fairlane Green |
|
|
2017 |
|
100.0% |
|
— |
|
109,952 |
|
160,235 |
|
270,187 |
|
—% |
|
100.0% |
|
88.7% |
|
93.3% |
|
95.4% |
|
5,049,350 |
|
20.03 |
|
TJ Maxx, Michaels, Burlington |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NORTHEAST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Frederick County (1 property) |
|
|
2019 |
|
90.0% |
|
— |
|
90,053 |
|
146,454 |
|
236,507 |
|
—% |
|
56.6% |
|
93.7% |
|
79.6% |
|
96.1% |
|
3,727,925 |
|
19.80 |
|
Lidl, Advance Auto, Starbucks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Connecticut |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tri-City Plaza |
|
|
2019 |
|
90.0% |
|
— |
|
129,940 |
|
165,877 |
|
295,817 |
|
—% |
|
100.0% |
|
93.3% |
|
96.2% |
|
96.9% |
|
4,653,324 |
|
16.35 |
|
TJ Maxx, HomeGoods, ShopRite |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shoppes at South Hills |
|
|
2022 |
|
90.0% |
|
— |
|
416,804 |
|
96,104 |
|
512,908 |
|
—% |
|
80.7% |
|
60.5% |
|
77.0% |
|
77.0% |
|
4,550,156 |
|
11.53 |
|
ShopRite, |
Mohawk Commons |
|
|
2023 |
|
90.0% |
|
— |
|
330,874 |
|
68,324 |
|
399,198 |
|
—% |
|
100.0% |
|
96.4% |
|
99.4% |
|
99.4% |
|
5,839,574 |
|
14.72 |
|
Lowe's, Target |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pennsylvania |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Monroe Marketplace |
|
|
2021 |
|
100.0% |
|
— |
|
263,376 |
|
108,276 |
|
371,652 |
|
—% |
|
100.0% |
|
98.5% |
|
99.6% |
|
99.6% |
|
4,462,057 |
|
12.06 |
|
Kohl's, Dick's |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rhode Island |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lincoln Commons |
|
|
2019 |
|
100.0% |
|
— |
|
155,279 |
|
305,534 |
|
460,813 |
|
—% |
|
61.4% |
|
86.8% |
|
78.2% |
|
78.2% |
|
5,558,352 |
|
15.42 |
|
Stop & Shop (Ahold), Marshalls, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vermont |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maple Tree Place 3 |
|
|
2023 |
|
100.0% |
|
— |
|
246,738 |
|
150,057 |
|
396,795 |
|
—% |
|
100.0% |
|
91.4% |
|
96.8% |
|
96.8% |
|
7,529,618 |
|
19.61 |
|
Shaw's, Dick's Sporting Goods, Best Buy, Old Navy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOUTHEAST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cypress Creek |
|
|
2023 |
|
100.0% |
|
— |
|
167,978 |
|
71,681 |
|
239,659 |
|
—% |
|
93.4% |
|
92.8% |
|
93.2% |
|
94.1% |
|
4,947,531 |
|
22.15 |
|
Hobby Lobby, Total Wine, HomeGoods |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alabama |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trussville Promenade |
|
|
2018 |
|
100.0% |
|
— |
|
366,010 |
|
97,671 |
|
463,681 |
|
—% |
|
92.4% |
|
82.4% |
|
90.3% |
|
96.3% |
|
4,060,420 |
|
9.70 |
|
Wal-Mart, Regal Cinemas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 39 |
Investment Management Retail Properties – Detail 1
|
|
|
|
|
|
|
Year |
|
|
|
Gross Leasable Area |
|
Economic Occupancy |
|
Leased |
|
Annualized |
|
|
|
|
||||||||||||
Property |
|
|
Acquired |
|
Ownership % |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Occupancy |
|
Base Rent (ABR) |
|
ABR PSF |
|
Key Tenants |
WEST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utah |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Family Center at Riverdale |
|
|
2019 |
|
89.4% |
|
— |
|
231,895 |
|
140,513 |
|
372,408 |
|
—% |
|
100.0% |
|
95.3% |
|
98.2% |
|
98.2% |
|
4,296,577 |
|
11.74 |
|
Target, Home Goods, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total - Fund V |
|
|
|
|
|
|
— |
|
3,119,033 |
|
2,066,752 |
|
5,185,785 |
|
—% |
|
91.9% |
|
89.6% |
|
90.9% |
|
93.7% |
|
$73,987,157 |
|
$15.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Co-investment Vehicles Detail 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NORTHEAST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shops at Grand Avenue |
|
|
2024 |
|
5.0% |
|
— |
|
52,336 |
|
47,501 |
|
99,837 |
|
—% |
|
100.0% |
|
74.0% |
|
87.6% |
|
87.6% |
|
$3,206,092 |
|
$36.64 |
|
Stop & Shop (Ahold), Starbucks |
Shops at Skyview |
|
|
2026 |
|
20.0% |
|
— |
|
383,565 |
|
143,733 |
|
527,298 |
|
—% |
|
100.0% |
|
88.1% |
|
96.8% |
|
96.8% |
|
25,486,922 |
|
49.96 |
|
Target, BJ's Warehouse, Nike, Uniqlo, Burlington |
New Jersey |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstate |
|
|
2026 |
|
20.0% |
|
— |
|
270,423 |
|
122,466 |
|
392,889 |
|
—% |
|
100.0% |
|
85.1% |
|
95.4% |
|
96.4% |
|
7,382,795 |
|
19.70 |
|
ShopRite, Best Buy, DSW, PetSmart |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOUTHEAST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Florida |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Walk at Highwoods Preserve |
|
|
2024 |
|
20.0% |
|
— |
|
80,894 |
|
56,862 |
|
137,756 |
|
—% |
|
100.0% |
|
86.1% |
|
94.3% |
|
94.3% |
|
2,639,527 |
|
20.32 |
|
HomeGoods, Michaels |
Pinewood Square |
|
|
2025 |
|
20.0% |
|
— |
|
— |
|
203,917 |
|
203,917 |
|
—% |
|
- |
|
96.5% |
|
96.5% |
|
96.5% |
|
4,856,056 |
|
24.68 |
|
TJ Maxx, Ross Dress for Less, Five Below |
Palm Coast Landing |
|
|
2026 |
|
20.0% |
|
— |
|
73,241 |
|
98,480 |
|
171,721 |
|
—% |
|
100.0% |
|
96.4% |
|
97.9% |
|
97.9% |
|
3,647,675 |
|
21.69 |
|
TJ Maxx, PetSmart, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North Carolina |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hickory Ridge |
|
|
2026 |
|
20.0% |
|
— |
|
266,584 |
|
113,981 |
|
380,565 |
|
—% |
|
100.0% |
|
87.0% |
|
96.1% |
|
96.1% |
|
4,714,677 |
|
12.89 |
|
Kohl's, Best Buy, Dick's Sporting Goods |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Georgia |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avenue at West Cobb |
|
|
2025 |
|
20.0% |
|
— |
|
24,025 |
|
230,421 |
|
254,446 |
|
—% |
|
100.0% |
|
73.3% |
|
75.8% |
|
75.8% |
|
4,741,005 |
|
24.59 |
|
Barnes & Noble, Warby Parker, JCrew Factory, Jim N Nicks |
Canton Marketplace |
|
|
2026 |
|
20.0% |
|
— |
|
132,569 |
|
215,397 |
|
347,966 |
|
—% |
|
100.0% |
|
94.9% |
|
96.9% |
|
96.9% |
|
6,298,932 |
|
18.69 |
|
Dick's Sporting Goods, TJ Maxx, Best Buy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hiram Pavilion |
|
|
2026 |
|
20.0% |
|
— |
|
192,114 |
|
171,277 |
|
363,391 |
|
—% |
|
100.0% |
|
100.0% |
|
100.0% |
|
100.0% |
|
5,133,688 |
|
14.13 |
|
Kohl's, HomeGoods |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 40 |
Investment Management Retail Properties – Detail 1
|
|
|
|
|
|
|
Year |
|
|
|
Gross Leasable Area |
|
Economic Occupancy |
|
Leased |
|
Annualized |
|
|
|
|
||||||||||||
Property |
|
|
Acquired |
|
Ownership % |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Street |
|
Anchors |
|
Shops |
|
Total |
|
Occupancy |
|
Base Rent (ABR) |
|
ABR PSF |
|
Key Tenants |
WEST |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nevada |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LINQ Promenade |
|
|
2024 |
|
15.0% |
|
— |
|
— |
|
181,498 |
|
181,498 |
|
—% |
|
- |
|
96.1% |
|
96.1% |
|
99.3% |
|
14,278,818 |
|
81.86 |
|
Yard House, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Elk Grove Commons |
|
|
2026 |
|
20.0% |
|
— |
|
114,015 |
|
128,063 |
|
242,078 |
|
—% |
|
100.0% |
|
97.3% |
|
98.6% |
|
100.0% |
|
5,380,825 |
|
22.55 |
|
Kohl's, HomeGoods |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total - Other Co-investment Vehicles |
|
|
|
|
|
|
— |
|
1,589,766 |
|
1,713,596 |
|
3,303,362 |
|
— |
|
100.0% |
|
90.4% |
|
95.0% |
|
95.4% |
|
$87,767,013 |
|
$27.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INVESTMENT MANAGEMENT PROPERTIES |
|
|
|
|
|
|
128,073 |
|
5,094,247 |
|
4,084,720 |
|
9,307,040 |
|
76.7% |
|
95.0% |
|
87.6% |
|
91.5% |
|
93.6% |
|
$191,061,186 |
|
$22.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acadia Share of Total Investment Management Properties |
|
29,610 |
|
1,168,985 |
|
893,627 |
|
2,092,222 |
|
76.7% |
|
95.8% |
|
82.8% |
|
90.0% |
|
92.8% |
|
$48,502,748 |
|
$25.76 |
|
|
|||||
_____________________________
|
Supplemental Report March 31, 2026 – 41 |
Investment Management Lease Expirations
|
|
(Pro-Rata Basis) |
|
|
|
FUND II |
|
|
|
|
|
|
FUND IV |
|
|
|
||||||||||
|
|
|
|
GLA |
|
ABR |
|
|
|
|
|
GLA |
|
ABR |
||||||||
|
|
Leases |
|
Expiring |
|
Percent |
|
|
|
Percent |
|
|
|
Leases |
|
Expiring |
|
Percent |
|
|
|
Percent |
Year |
|
Expiring |
|
SF |
|
of Total |
|
PSF |
|
of Total |
|
Year |
|
Expiring |
|
SF |
|
of Total |
|
PSF |
|
of Total |
M to M 1 |
|
— |
|
— |
|
—% |
|
$— |
|
—% |
|
M to M 1 |
|
— |
|
— |
|
—% |
|
$- |
|
—% |
2026 |
|
1 |
|
1,866 |
|
0.6% |
|
136.40 |
|
1.6% |
|
2026 |
|
1 |
|
282 |
|
0.6% |
|
84.81 |
|
1.3% |
2027 |
|
4 |
|
22,215 |
|
6.8% |
|
83.39 |
|
11.4% |
|
2027 |
|
5 |
|
3,477 |
|
6.8% |
|
62.00 |
|
12.0% |
2028 |
|
1 |
|
722 |
|
0.2% |
|
219.00 |
|
1.0% |
|
2028 |
|
7 |
|
4,563 |
|
8.9% |
|
109.23 |
|
27.7% |
2029 |
|
1 |
|
758 |
|
0.2% |
|
161.53 |
|
0.8% |
|
2029 |
|
4 |
|
14,941 |
|
29.2% |
|
24.24 |
|
20.1% |
2030 |
|
— |
|
— |
|
—% |
|
— |
|
—% |
|
2030 |
|
2 |
|
664 |
|
1.3% |
|
65.04 |
|
2.4% |
2031 |
|
1 |
|
1,220 |
|
0.4% |
|
128.50 |
|
1.0% |
|
2031 |
|
2 |
|
931 |
|
1.8% |
|
52.80 |
|
2.7% |
2032 |
|
2 |
|
97,232 |
|
29.9% |
|
12.50 |
|
7.5% |
|
2032 |
|
4 |
|
19,666 |
|
38.4% |
|
20.71 |
|
22.7% |
2033 |
|
3 |
|
24,695 |
|
7.6% |
|
50.47 |
|
7.7% |
|
2033 |
|
3 |
|
4,874 |
|
9.5% |
|
23.45 |
|
6.4% |
2034 |
|
4 |
|
6,499 |
|
2.0% |
|
110.84 |
|
4.4% |
|
2034 |
|
2 |
|
1,199 |
|
2.3% |
|
44.97 |
|
3.0% |
2035 |
|
5 |
|
21,724 |
|
6.7% |
|
79.08 |
|
10.6% |
|
2035 |
|
1 |
|
599 |
|
1.2% |
|
50.00 |
|
1.7% |
Thereafter |
|
8 |
|
147,871 |
|
45.5% |
|
59.24 |
|
54.1% |
|
Thereafter |
|
— |
|
— |
|
—% |
|
— |
|
—% |
Total 2 |
|
30 |
|
324,802 |
|
100.0% |
|
$49.89 |
|
100.0% |
|
Total 2 |
|
31 |
|
51,196 |
|
100.0% |
|
$35.12 |
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
77,521 |
|
Total Vacant 2 |
|
|
|
|
|
|
|
|
11,801 |
|
Total Vacant 2 |
|
|
|
||
|
|
|
|
402,323 |
|
Total Square Feet 2 |
|
|
|
|
|
|
|
|
62,997 |
|
Total Square Feet 2 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FUND V |
|
|
|
|
|
|
OTHER CO-INVESTMENT VEHICLES |
|
|
|
||||||||||
|
|
|
|
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 |
|
4 |
|
1,310 |
|
0.1% |
|
$27.42 |
|
0.3% |
|
M to M 1 |
|
2 |
|
— |
|
—% |
|
$— |
|
0.1% |
2026 |
|
57 |
|
64,893 |
|
7.2% |
|
20.69 |
|
9.5% |
|
2026 |
|
29 |
|
19,545 |
|
3.2% |
|
$29.54 |
|
3.5% |
2027 |
|
62 |
|
150,841 |
|
16.7% |
|
13.60 |
|
14.5% |
|
2027 |
|
49 |
|
74,117 |
|
12.2% |
|
$21.41 |
|
9.7% |
2028 |
|
54 |
|
117,834 |
|
13.1% |
|
15.62 |
|
13.0% |
|
2028 |
|
66 |
|
85,068 |
|
14.0% |
|
$25.51 |
|
13.3% |
2029 |
|
55 |
|
129,848 |
|
14.4% |
|
15.49 |
|
14.2% |
|
2029 |
|
66 |
|
89,365 |
|
14.7% |
|
$28.72 |
|
15.7% |
2030 |
|
52 |
|
152,969 |
|
17.0% |
|
14.36 |
|
15.5% |
|
2030 |
|
53 |
|
122,211 |
|
20.2% |
|
$29.66 |
|
22.2% |
2031 |
|
29 |
|
52,311 |
|
5.8% |
|
15.79 |
|
5.8% |
|
2031 |
|
20 |
|
41,431 |
|
6.8% |
|
$21.11 |
|
5.3% |
2032 |
|
19 |
|
51,481 |
|
5.7% |
|
15.13 |
|
5.5% |
|
2032 |
|
15 |
|
23,586 |
|
3.9% |
|
$18.65 |
|
2.7% |
2033 |
|
19 |
|
39,751 |
|
4.4% |
|
19.00 |
|
5.3% |
|
2033 |
|
18 |
|
42,226 |
|
7.0% |
|
$18.98 |
|
4.9% |
2034 |
|
22 |
|
62,793 |
|
7.0% |
|
14.66 |
|
6.5% |
|
2034 |
|
29 |
|
36,954 |
|
6.1% |
|
$33.46 |
|
7.6% |
2035 |
|
21 |
|
44,802 |
|
5.0% |
|
16.79 |
|
5.3% |
|
2035 |
|
20 |
|
20,313 |
|
3.4% |
|
$28.54 |
|
3.5% |
Thereafter |
|
17 |
|
31,898 |
|
3.5% |
|
19.77 |
|
4.5% |
|
Thereafter |
|
10 |
|
51,184 |
|
8.4% |
|
36.95 |
|
11.6% |
Total 2 |
|
411 |
|
900,730 |
|
100.0% |
|
$15.70 |
|
100.0% |
|
Total 2 |
|
377 |
|
606,001 |
|
100.0% |
|
$26.99 |
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
89,551 |
|
Total Vacant 2 |
|
|
|
|
|
|
|
|
30,620 |
|
Total Vacant 2 |
|
|
|
||
|
|
|
|
990,281 |
|
Total Square Feet 2 |
|
|
|
|
|
|
|
|
636,621 |
|
Total Square Feet 2 |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Report March 31, 2026 – 42 |
Investment Management Lease Expirations
|
|
(Pro-Rata Basis) |
|
|
|
TOTAL INVESTMENT MANAGEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
GLA |
|
ABR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Leases |
|
Expiring |
|
Percent |
|
|
|
Percent |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year |
|
Expiring |
|
SF |
|
of Total |
|
PSF |
|
of Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
M to M 1 |
|
6 |
|
1,310 |
|
0.1% |
|
$34.29 |
|
0.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2026 |
|
88 |
|
86,586 |
|
4.6% |
|
37.05 |
|
6.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2027 |
|
120 |
|
250,650 |
|
13.3% |
|
25.10 |
|
13.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2028 |
|
128 |
|
208,187 |
|
11.1% |
|
24.33 |
|
10.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2029 |
|
126 |
|
234,913 |
|
12.5% |
|
26.06 |
|
12.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2030 |
|
107 |
|
275,844 |
|
14.7% |
|
11.29 |
|
6.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2031 |
|
52 |
|
95,894 |
|
5.1% |
|
15.35 |
|
3.1% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2032 |
|
40 |
|
191,965 |
|
10.2% |
|
16.68 |
|
6.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2033 |
|
43 |
|
111,546 |
|
5.9% |
|
30.05 |
|
7.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2034 |
|
57 |
|
107,445 |
|
5.7% |
|
21.17 |
|
4.7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2035 |
|
47 |
|
87,438 |
|
4.6% |
|
28.59 |
|
5.2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thereafter |
|
35 |
|
230,953 |
|
12.3% |
|
48.85 |
|
23.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total 2 |
|
849 |
|
1,882,730 |
|
100.0% |
|
$25.76 |
|
100.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
209,493 |
|
Total Vacant 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,092,222 |
|
Total Square Feet 2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_____________________________
|
Supplemental Report March 31, 2026 – 43 |
Important Notes
|
|
|
|
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements contained in this supplemental disclosure may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities and Exchange Act of 1934 and as such may involve known and unknown risks, uncertainties and other factors which may cause the Company’s actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements, which are based on certain assumptions and describe the Company’s future plans, strategies and expectations are generally identifiable by use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend” or “project” or the negative thereof or other variations thereon or comparable terminology. Factors which could have a material adverse effect on the operations and future prospects of the Company include, but are not limited to those set forth under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K. These risks and uncertainties should be considered in evaluating any forward-looking statements contained or incorporated by reference herein.
NON-GAAP FINANCIAL MEASURES
The Company uses certain non-GAAP performance measures, in addition to the primary GAAP presentations, as management believes these measures improve the understanding of the Company’s operational results. We continually evaluate the usefulness, relevance, limitations, and calculation of our reported non-GAAP performance measures to determine how best to provide relevant information to the investing public, and thus such reported measures are subject to change. The Company’s non-GAAP performance measures have limitations as they do not include all items of income and expense that affect operations, and accordingly, should always be considered as supplemental financial results. Additionally, the Company’s computation of non-GAAP measures may not be comparable to similarly titled non-GAAP metrics reported by other real estate investment trusts (“REITs”) or real estate companies that define these metrics differently, and, as a result, it is important to understand the manner in which the Company defines and calculates each of its non-GAAP metrics. Quantitative reconciliations of the differences between the most directly comparable GAAP financial measures and the non-GAAP financial measures presented are provided within this Supplemental package.
The following non-GAAP measures are commonly used by the Company and its investors to understand and evaluate its operating results and performance:
Funds From Operations (“FFO”): The Company considers 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 real estate assets related to the Company’s main business and land held for the development of property for its operating portfolio; (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. FFO does not represent cash generated from operations as defined by GAAP and are not indicative of cash available to fund all cash needs, including distributions, and 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.
Adjusted FFO (“AFFO”): The Company also provides another supplemental disclosure of operating performance, AFFO. The Company defines AFFO as FFO adjusted for (i) straight line rent, (ii) non-real estate depreciation, (iii) stock-based compensation, (iv) amortization of finance costs and costs of management contracts, (v) tenant improvements, (vi) leasing commissions and (vii) capital expenditures.
|
Supplemental Report March 31, 2026 – 44 |
Important Notes
|
|
|
|
FFO As Adjusted: The Company believes that introducing a new supplemental measure beginning with FY 2026 is useful for evaluating operating performance and comparing historical financial periods. The Company defines FFO As Adjusted as FFO adjusted for items that management believes are not reflective of ongoing core operating results, including non-comparable revenues, expenses, gains, and losses (including impairment losses related to the Company’s investment in Fifth Wall). While these adjustments may be subject to fluctuations from period to period, with both positive and negative short-term impacts, management believes that the removal of the impacts of these items enhances our understanding of the operating performance of our properties. The Company’s method of calculating FFO As Adjusted may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.
Net Operating Income (“NOI”): The Company uses NOI to make investment and capital allocation decisions and management believes NOI is useful to investors as a performance measure because, when compared across periods, NOI reflects the impact on operations from trends in occupancy rates, rental rates, operating costs, and acquisition and disposition activity on an unleveraged basis, providing perspective not immediately apparent from net income. The Company computes NOI by taking the difference between Property Revenues and Property Expenses as detailed in this reporting supplement. Management does not believe NOI is a meaningful measures for its Investment Management investments as Investment Management invests primarily in properties that typically require significant leasing and development and is primarily comprised of finite-life investment vehicles.
Same-Property: In the Company’s analysis of NOI, particularly to make comparisons of NOI between periods meaningful, it is important to provide information for properties that were in-service and owned by the Company throughout each period presented. The Company refers to properties acquired or placed in-service prior to the beginning of the earliest period presented and owned by the Company through the end of the latest period presented as “Same-Property.” “Same-Property” therefore exclude properties placed in-service, acquired, repositioned or in or held for development or redevelopment after the beginning of the earliest period presented or disposed of prior to the end of the latest period presented.
EBITDA: The Company defines EBITDA as net income (loss) attributable to Company shareholders, adjusted to exclude the impact of interest expense, income taxes, depreciation, and amortization. EBITDA is intended to represent a GAAP-based operating performance measure that isolates earnings before the effects of capital structure, tax position, and non-cash depreciation and amortization. Consistent with industry practice, the Company further adjusts GAAP net income to remove certain items that do not relate to, or are not indicative of, our core operating performance. These include above- or below-market lease amortization, gains or losses on the disposition of properties, unrealized holding gains or losses on investments, impairment charges, realized gains, and the impact of changes in control or other non-recurring items. These additional adjustments are applied after the determination of GAAP EBITDA and are included in the calculation of Adjusted EBITDA, a supplemental non-GAAP measure used in evaluating operational performance.
The Company also presents certain non-GAAP financial measures on a “Pro-Rata Share” basis. These amounts are calculated as the consolidated amount determined in accordance with GAAP, adjusted to include the Company’s proportionate share of amounts from its unconsolidated joint ventures (based on the Company’s ownership interest and, in some cases, after priority allocations), and to exclude the partners’ share of results from the Company’s consolidated joint ventures (based on the partners’ ownership percentages).
Management believes this presentation provides useful information to investors regarding the Company’s financial condition and operating results because the Company participates in several significant joint ventures. In certain cases, the Company exercises significant influence but does not control the joint venture, requiring GAAP to apply the equity method of accounting, which results in non-consolidation for financial reporting purposes. In other cases, GAAP requires consolidation even though the Company’s partner(s) hold a substantial ownership interest. Accordingly, management believes that presenting these measures on a Pro-Rata Share basis helps investors better understand the Company’s financial condition and operating performance after considering its true economic interest in these joint ventures. The Company cautions that ownership percentages used in these calculations may not fully reflect all legal and economic implications of holding an interest in a consolidated or unconsolidated joint venture, which arrangements often include varying provisions related to decision-making rights, distributions, transferability of interests, financing and guarantees, liquidations, and other matters. Accordingly, these measures should be considered supplemental and not a substitute for the Company’s GAAP financial information.
|
Supplemental Report March 31, 2026 – 45 |
Important Notes
|
|
|
|
The Company also presents certain operating metrics, such as occupancy and leased percentages, on a Pro-Rata Share basis. These amounts combine the Company’s consolidated portfolio square footage with its share of square footage from unconsolidated joint ventures (based on ownership interest), net of partners’ share from consolidated ventures.
|
Supplemental Report March 31, 2026 – 46 |
