STOCK TITAN

[8-K] ACADIA REALTY TRUST Reports Material Event

Filing Impact
(High)
Filing Sentiment
(Neutral)
Form Type
8-K

Rhea-AI Filing Summary

Acadia Realty Trust reported fourth-quarter 2025 net earnings of $0.04 per share and full-year 2025 net earnings of $0.10 per share. NAREIT FFO was $1.19 per share for 2025, while FFO Before Special Items reached $1.32 per share, reflecting higher recurring cash generation than GAAP earnings.

Same-property NOI for the REIT portfolio increased 6.3% in the fourth quarter and 5.7% for 2025, driven mainly by strong performance in street and urban retail. Economic occupancy rose to 93.9% at December 31, 2025, supported by robust leasing spreads on new leases.

Acadia completed approximately $487 million of accretive REIT and Investment Management acquisitions in 2025 and a further $445 million year-to-date 2026, including a joint venture acquisition of the Shops at Skyview in Queens for about $425 million. It also raised roughly $39 million of equity in the fourth quarter and has unsettled forward equity contracts for 14.7 million shares, supporting a pro-rata net debt-to-EBITDA ratio of 4.9x at year-end.

For 2026, the company introduced FFO As Adjusted guidance of $1.21–$1.25 per share, versus 2025 FFO As Adjusted of $1.14 per share. The outlook assumes REIT same-property NOI growth of 5–9%, Investment Management fees of $23–$26 million, and net interest expense of $68–$70 million.

Positive

  • None.

Negative

  • None.

Insights

Acadia shows solid NOI and FFO growth, bolstered by sizable acquisitions and a conservative balance sheet.

Acadia Realty Trust delivered 2025 NAREIT FFO of $162.9M, or $1.19 per share, with FFO Before Special Items at $1.32 per share. Same-property NOI grew 5.7% for the year, at the high end of guidance, driven by street and urban retail strength and rising occupancy to 93.9%.

The company executed approximately $487M of accretive 2025 acquisitions and another $445M of acquisitions in early 2026, including a joint venture purchase of The Shops at Skyview for about $425M. Forward equity of roughly $295M and net debt-to-EBITDA of 4.9x at December 31, 2025 indicate a measured funding approach.

Initial 2026 FFO As Adjusted guidance of $1.21–$1.25 per share implies growth from the $1.14 achieved in 2025, underpinned by expected REIT same-property NOI growth of 5–9%. Execution on the acquisition pipeline, redevelopment projects such as Henderson Avenue, and maintaining targeted leverage will be key themes in upcoming quarterly disclosures.

false000089962900008996292026-02-102026-02-10

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

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

Date of Report (Date of Earliest Event Reported): February 10, 2026

ACADIA REALTY TRUST

(Exact name of registrant as specified in its charter)

 

Maryland

 

1-12002

 

23-2715194

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

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

 

411 Theodore Fremd Avenue

Suite 300

Rye, New York 10580

(Address of principal executive offices) (Zip Code)

(914) 288-8100

(Registrant’s telephone number, including area code)

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

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

 

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

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

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

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

 

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

 

Title of each class

Trading symbol

Name of exchange on which registered

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

AKR

The New York Stock Exchange

 

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

Emerging growth company

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

 

 

 

 

 


 

Item 2.02. Results of Operations and Financial Condition.

On February 10, 2026, Acadia Realty Trust (the “Company”) issued a press release announcing its consolidated financial results for the quarter and year ended December 31, 2025. A copy of the press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and incorporated herein by reference.

 

On the same day, the Company made available supplemental reporting information regarding the financial results, operations and portfolio of the Company as of and for the quarter and year ended December 31, 2025. A copy of the supplemental reporting information is attached to this Current Report on Form 8-K as Exhibit 99.2 and incorporated herein by reference.

 

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

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits

 

 

 

 

Exhibit

Number

 Description

99.1

Press release dated February 10, 2026

99.2

Supplemental Reporting Information as of and for the quarter and year ended December 31, 2025

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

February 10, 2026

 

Title:

 

Executive Vice President and Chief Financial Officer

 

 

 


 

Exhibit 99.1

 

img225797853_0.jpg

 

Acadia Realty Trust

(914) 288-8100

Acadia Realty Trust Reports Fourth Quarter and Full Year 2025 Operating Results

Key Highlights for the fourth quarter and year ended December 31, 2025 include:

Fourth quarter and year ended December 31, 2025 GAAP net earnings of $0.04 and $0.10 per share and FFO Before Special Items of $0.34 and $1.32 per share, respectively
Fourth quarter and year ended December 31, 2025 REIT Portfolio same-property NOI increased 6.3% and 5.7%, respectively, primarily driven by the street and urban portfolio
Fourth quarter REIT Portfolio GAAP and cash leasing spreads on new leases of 60% and 27%, respectively, primarily driven by street retail leasing
Increased REIT Portfolio occupancy by 30 basis points to 93.9% during the fourth quarter driven by street and urban retail, which increased 80 basis points for the fourth quarter and 370 basis points for the year to 90.3% as of December 31, 2025
Completed approximately $487 million of accretive REIT Portfolio ($356 million of street retail) and Investment Management ($131 million) acquisitions during the year ended December 31, 2025

 

Subsequent Events

Completed approximately $445 million of REIT Portfolio and Investment Management acquisitions year-to-date 2026, and additionally have a robust pipeline for several potential REIT Portfolio street retail investments in advanced stages of negotiation
Provided 2026 FFO As Adjusted (new metric) expectations of $1.21 - $1.25 and REIT Portfolio same-property NOI growth of 5-9%

 

 

 

 

 

1

 


 

 

 

RYE, NY (February 10, 2026) - Acadia Realty Trust (NYSE: AKR) (“Acadia” or the “Company”) today reported operating results for the quarter and year ended December 31, 2025. All per share amounts are on a fully-diluted basis, where applicable. Acadia owns and operates a high-quality 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”).

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

 

“As we close the year, our fourth quarter results reflect continued momentum across our differentiated dual platform business model. We are encouraged by the robust tenant demand for our street retail portfolio, enabling us to deliver REIT Portfolio same-property NOI growth in excess of 6% for the quarter. Complementing our strong internal growth, last year and year-to-date, we completed nearly $1 billion of accretive acquisitions, increasing our concentration in key street retail corridors and further scaling our Investment Management platform. With strong demand for street retail space and ample balance sheet capacity, we remain well positioned to deliver 5% earnings growth over a multi-year horizon.”

 

img225797853_1.jpg

 

 

2

 


 

 

 

Financial Results

A complete reconciliation, in dollars and per share amounts, of (i) net earnings attributable to Acadia to Funds From Operations (“FFO”) (as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and Before Special Items) attributable to common shareholders and Common OP Unit holders and (ii) operating income to net operating income (“NOI”) is included in the financial tables of this release. The amounts discussed below are net of noncontrolling interests (except for the Common OP Unit holders) and all per share amounts are on a fully-diluted basis.

 

 

 

Financial Results

 

 

2025–4Q

 

2024–4Q

Net earnings per share attributable to Acadia

 

$0.04

 

$0.07

Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share other than Common OP Units)

 

0.24

 

0.22

Impairment charges (net of noncontrolling interest share other than Common OP Units)

 

 

0.01

Adjustment of redeemable noncontrolling interest to estimated redemption value

 

0.02

 

NAREIT Funds From Operations per share attributable to Common Shareholders and Common OP Unit holders

 

$0.30

 

$0.30

Net unrealized holding gain

 

 

(0.01)

Funds From Operations Before Special Items and Realized Gains and Promotes per share attributable to Common Shareholders and Common OP Unit holders

 

$0.30

 

$0.29

Transaction and other expenses 1

 

0.01

 

Realized gains on marketable securities 2

 

0.03

 

0.03

Funds From Operations Before Special Items per share attributable to Common Shareholders and Common OP Unit holders

 

$0.34

 

$0.32

 

1.
Refer to the “Notes to Financial Highlights” on page 15 of this release for the definition of Funds From Operations Before Special Items
2.
It is the Company's policy to exclude unrealized gains and losses from FFO Before Special Items and to include realized gains related to the Company's investment in Albertsons. The Company had realized investment gains of $4.7 million and $3.7 million for the quarters ended December 31, 2025 and 2024, respectively. Refer to the “Notes to Financial Highlights” on page 15 of this release.

Net Income

Net income per share for the three months and year ended December 31, 2025 was $0.04 and $0.10, respectively. This compares with net income per share for the three months and year ended December 31, 2024 of $0.07 and $0.19, respectively. The decrease for the year ended December 31, 2025, as compared to the year ended December 31, 2024, was primarily a result of the loss on change in control related to the Company’s additional investment in its Georgetown Renaissance portfolio.
The Company realized a net one-time benefit to net income, NAREIT FFO and FFO Before Special Items of approximately $.01 per share during the fourth quarter of 2025 relating to real estate tax savings and refunds, primarily from its Chicago portfolio. These savings occurred within its REIT Redevelopment/Prestabilized portfolio and thus were excluded from its reported fourth quarter and year ending December 31, 2025 Same-Property NOI.

img225797853_1.jpg

 

 

3

 


 

 

 

NAREIT FFO

NAREIT Funds From Operations (“NAREIT FFO”) for the quarter ended December 31, 2025 was $41.7 million, or $0.30 per share, as compared to $37.8 million, or $0.30 per share, for the quarter ended December 31, 2024.

FFO Before Special Items

FFO Before Special Items for the quarter ended December 31, 2025 was $47.2 million, or $0.34 per share, as compared to $40.5 million, or $0.32 per share, for the quarter ended December 31, 2024. The Company had $4.7 million of realized investment gains on marketable securities and net promotes, or $0.03 per share, during the quarter ended December 31, 2025.

REIT Portfolio Same-Property NOI

Same-Property NOI grew 6.3%, for the fourth quarter, primarily driven by 7.5% growth from the street and urban retail portfolio. Full year same-property NOI grew 5.7%, coming in at the upper end of the Company’s guidance. These amounts exclude developments and redevelopments.

REIT Portfolio Occupancy and Leasing Update

As of December 31, 2025, economic occupancy and leased occupancy increased 30 and 20 basis points to 93.9% and 94.7%, respectively, compared to 93.6% and 94.5% as of September 30, 2025.
For the quarter ended December 31, 2025, conforming GAAP and cash leasing spreads on new leases were 60% and 27%, respectively, driven by leasing in its street retail corridors, and 27% and 12%, inclusive of renewal leases.

Signed Not Yet Opened Update

The following summarizes the activity, at the Company’s pro-rata share, of ABR of its signed not opened pipeline during the fourth quarter (amounts in millions):

 

 

Balance at September 30, 2025

 

 

Commencing ABR

 

 

New Leases

 

 

Balance at December 31, 2025

 

REIT Portfolio (Same-property)

 

$

4.4

 

 

$

(1.5

)

 

$

1.5

 

 

$

4.4

 

REIT Portfolio (Redevelopment/Prestabilized)

 

 

6.5

 

 

 

(3.1

)

 

 

0.1

 

 

 

3.5

 

Investment Management

 

 

1.0

 

 

 

(0.4

)

 

 

0.4

 

 

 

1.0

 

Total

 

$

11.9

 

 

$

(5.0

)

 

$

2.0

 

 

$

8.9

 

 

As highlighted above, of the $5.0 million of pro‑rata ABR that commenced in the fourth quarter, approximately $3.1 million, primarily driven by the December 2025 opening of Mango at 664 North Michigan in Chicago, Illinois, originated from REIT Portfolio Redevelopment/Prestabilized assets. Because these assets were not included in REIT Portfolio occupancy as of September 30, 2025, the $3.1 million of ABR that commenced in the fourth quarter did not significantly contribute to the reported occupancy at December

img225797853_1.jpg

 

 

4

 


 

 

 

31, 2025. Likewise, this amount was excluded from the SameProperty NOI pool for both the fourth quarter and the full year of 2025.

Transactional Activity

Subsequent to December 31, 2025, the Company completed approximately $445 million in accretive REIT Portfolio and Investment Management acquisitions as further described below.

REIT Portfolio

Manhattan, New York. In January 2026, the Company acquired 1045 and 1165 Madison Avenue in Manhattan for an aggregate purchase price of $20.8 million. These assets further expand the Company’s ownership on Madison Avenue and align with its strategy of expanding its portfolio on must-have street retail corridors.
REIT Portfolio Pipeline. The Company is in advanced stages of negotiations relating to potential investments to acquire street retail assets. These transactions are subject to final agreement between the parties, customary closing conditions and market uncertainty. Thus, no assurances can be given that the Company will successfully close on any of these transactions on the anticipated timeline or at all.

Investment Management Platform Acquisition

Queens, New York. In January 2026, the Company, through its Investment Management platform, formed a joint venture with TPG Real Estate to acquire the Shops at Skyview for a gross purchase price of approximately $425 million (the Company retained a 20% ownership interest in the joint venture and provided a preferred equity investment of $41.7 million). The Company will manage the day-to-day operations entitling it to earn asset management, property management, and leasing fees, along with the opportunity to earn a promote upon the ultimate disposition of the asset. The Shops at Skyview is a 555,000 retail center in Flushing, Queens, attracting 12 million visitors a year and anchored by three grocers along with an attractive mix of essential goods, value-oriented brands, and experiential concepts.

Investment Management Dispositions

Manhattan, New York. As previously disclosed, in October 2025, the Company, through its Fund IV platform, completed the disposition of the retail component of 1035 Third Avenue for $22 million, of which the Company’s share was $5 million.
Virginia Beach, Virginia. During January 2026, the Company, through its Fund V platform, completed the disposition of Landstown Commons for $102 million, of which the Company’s share was $21 million. This property, acquired in August 2019, generated an approximate 17% IRR and a 1.8x equity multiple.

img225797853_1.jpg

 

 

5

 


 

 

 

Balance Sheet

Equity Activity:

During the fourth quarter of 2025, the Company raised approximately $39 million of equity (of which approximately $9 million was previously disclosed), on a one-year forward basis, under its ATM program at an average issuance price, prior to fees, of $20.07 per share.
The Company has unsettled forward equity contracts, inclusive of the amounts above, to sell 14.7 million shares for aggregate net proceeds of approximately $295 million to accretively fund its acquisition pipeline and the Henderson Avenue redevelopment project in Dallas, TX.

Pro-Rata REIT Portfolio and Investment Management Debt-to-EBITDA (as adjusted):

Net Debt-to-EBITDA, as adjusted, inclusive of its pro-rata share of Investment Management platform debt and unsettled forward equity contracts that were issued prior to December 31, 2025 as discussed above, was 4.9x at December 31, 2025 as compared to 5.0x at September 30, 2025. Refer to the fourth quarter 2025 Supplemental Information package for reconciliations and details on financial ratios.

No Significant REIT Portfolio Debt Maturities until 2029:

The Company has REIT portfolio debt maturing of 2.6%, 2.6%, and 7.5% in 2026, 2027, and 2028, respectively.

img225797853_1.jpg

 

 

6

 


 

 

 

Guidance

As previously disclosed, beginning in 2026, the Company will report a new supplemental measure, FFO As Adjusted. FFO As Adjusted will be calculated by adjusting NAREIT FFO to exclude gains and promotes from its Investment Management business along with other items, including non-comparable revenues, expenses, gains, and losses, that the Company believes are not reflective of ongoing core operating results.

The following initial guidance is based upon Acadia’s current view of market conditions and assumptions for the year ended December 31, 2026.

 

 

2026 Guidance

 

2025 Actuals

 

 

 

Low

 

High

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to Acadia

 

$0.24

 

$0.26

 

$0.10

 

Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share other than Common OP Units)

 

0.95

 

0.97

 

0.94

 

Gain on disposition on real estate properties (net of noncontrolling interest share other than Common OP Units)

 

(0.04)

 

(0.04)

 

(0.02)

 

Impairment charges (net of noncontrolling interest share other than Common OP Units)

 

 

 

0.07

 

Loss on change in control

 

 

 

0.07

 

Noncontrolling interest in Operating Partnership

 

0.03

 

0.03

 

0.03

 

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

 

$1.18

 

$1.22

 

$1.19

 

Adjustments to FFO:

 

 

 

 

 

 

 

Unrealized holding loss

 

 

 

0.01

 

Promote Income

 

 

 

(0.01)

 

Lease Settlement Income 1

 

 

 

(0.06)

 

Transaction and other expenses 2

 

0.03

 

0.03

 

0.01

 

Funds From Operations As Adjusted per share attributable to Common Shareholders and Common OP Unit holders 3

 

$1.21

 

$1.25

 

$1.14

 

 

 

 

 

 

 

 

 

1.
The Company recognized approximately $8.0 million, or $0.06 per share, related to the termination of its lease with Whole Foods at City Center for the quarter ended March 31, 2025.
2.
Transaction and other expenses include those costs that the Company believes are not reflective of ongoing core operating results including investment transaction costs, employee retirement and severance costs.
3.
Refer to the “Notes to Financial Highlights” on page 15 of this release for the definition of Funds From Operations As Adjusted

 

The Company’s full year outlook is based on the following assumptions:

REIT Portfolio Same-Property NOI growth, excluding properties in redevelopment, of 5-9%
Investment Management fees ranging from $23-$26 million
Structured Finance (interest) income ranging from $16-$18 million
Pro-rata REIT Portfolio and Investment Management non-cash GAAP items (above/below market and straight-line rental income) ranging from $12-$15 million
Recurring G&A expenses ranging from $44-$46 million

img225797853_1.jpg

 

 

7

 


 

 

 

Interest expense, net, ranging from $68-$70 million, which does not reflect the potential reduction in interest expense that would result from settling the forward equity contracts
Guidance does not factor in potential acquisitions or dispositions, other than those that have already been completed
NAREIT FFO guidance does not factor in any promotes or realized gains. Such amounts, if any, will be included in NAREIT FFO (but excluded from FFO As Adjusted) in the period in which the transaction occurs.

FFO As Adjusted for the year ended December 31, 2025 and for each quarterly period within the year were as follows (amounts in thousands except per share):

 

 

For the quarter ended

 

 

For the year ended

 

 

 

March 31, 2025

 

 

June 30, 2025

 

 

September 30, 2025

 

 

December 31, 2025

 

 

December 31, 2025

 

NAREIT FFO

 

$

44,583

 

 

$

38,074

 

 

$

38,579

 

 

$

41,649

 

 

$

162,885

 

Tenant lease settlement

 

 

(8,309

)

 

 

 

 

 

 

 

 

 

 

 

(8,309

)

Promote income

 

 

 

 

 

 

 

 

(1,216

)

 

 

 

 

 

(1,216

)

Transaction and other expenses

 

 

526

 

 

 

152

 

 

 

55

 

 

 

921

 

 

 

1,654

 

Unrealized holding (gain) loss

 

 

(1,672

)

 

 

494

 

 

 

2,281

 

 

 

(61

)

 

 

1,042

 

FFO As Adjusted

 

$

35,128

 

 

$

38,720

 

 

$

39,699

 

 

$

42,509

 

 

$

156,056

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share and Unit Count

 

 

129,363

 

 

 

138,909

 

 

 

138,950

 

 

 

139,031

 

 

 

136,635

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO As Adjusted per Share and Unit

 

$

0.27

 

 

$

0.28

 

 

$

0.29

 

 

$

0.31

 

 

$

1.14

 

Management will conduct a conference call on Wednesday, February 11, 2026 at 11:00 AM ET to review the Company’s earnings and operating results. Participant registration and webcast information is listed below.

 

Live Conference Call:

 

Date:

Wednesday, February 11, 2026

Time:

11:00 AM ET

Participant call:

Fourth Quarter 2025 Dial-In

Participant webcast:

Fourth Quarter 2025 Webcast

Webcast Listen-only and Replay:

www.acadiarealty.com/investors under Events & Presentations

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

img225797853_1.jpg

 

 

8

 


 

 

 

monitor the Investors page of the Company's website and its LinkedIn profile, in addition to following the Company’s press releases, SEC filings, public conference calls, presentations and webcasts.

 

About Acadia Realty Trust

Acadia Realty Trust is an equity real estate investment trust focused on delivering long-term, profitable growth. Acadia 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.

 

Safe Harbor Statement

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

img225797853_1.jpg

 

 

9

 


 

 

 

qualification as a REIT in light of economic, market, legal, tax and other considerations; (xiv) information technology (“IT”) security breaches, including increased cybersecurity risks relating to the use of remote technology and artificial intelligence (“AI”); (xv) risks associated with our use of AI tools, which could result in reputational harm, and legal or regulatory liability; (xvi) the loss of key executives; and (xvii) the accuracy of the Company’s methodologies and estimates regarding corporate responsibility metrics, goals and targets, tenant willingness and ability to collaborate towards reporting such metrics and meeting such goals and targets, and the impact of governmental regulation on our corporate responsibility efforts.

 

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

img225797853_1.jpg

 

 

10

 


 

 

 

Acadia Realty Trust and Subsidiaries

Condensed Consolidated Statements of Operations (1)

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

 

 

 

Three Months Ended
 December 31,

 

 

Year Ended
December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental

 

$

102,485

 

 

$

91,579

 

 

$

402,136

 

 

$

349,530

 

Other

 

 

2,280

 

 

 

1,755

 

 

 

8,621

 

 

 

10,159

 

Total revenues

 

 

104,765

 

 

 

93,334

 

 

 

410,757

 

 

 

359,689

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

39,864

 

 

 

35,189

 

 

 

157,457

 

 

 

138,910

 

General and administrative

 

 

11,611

 

 

 

10,397

 

 

 

45,664

 

 

 

40,559

 

Real estate taxes

 

 

13,636

 

 

 

12,535

 

 

 

52,088

 

 

 

46,049

 

Property operating

 

 

18,996

 

 

 

16,772

 

 

 

71,427

 

 

 

66,000

 

Impairment charges

 

 

 

 

 

1,678

 

 

 

37,210

 

 

 

1,678

 

Total expenses

 

 

84,107

 

 

 

76,571

 

 

 

363,846

 

 

 

293,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on disposition of properties

 

 

 

 

 

(393

)

 

 

2,515

 

 

 

(834

)

Operating income

 

 

20,658

 

 

 

16,370

 

 

 

49,426

 

 

 

65,659

 

Equity in earnings (losses) of unconsolidated affiliates

 

 

1,885

 

 

 

(774

)

 

 

(7,713

)

 

 

15,178

 

Interest income

 

 

5,142

 

 

 

6,575

 

 

 

23,717

 

 

 

25,085

 

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

 

 

97

 

 

 

904

 

 

 

(96

)

 

 

(5,014

)

Interest expense

 

 

(24,156

)

 

 

(21,904

)

 

 

(95,311

)

 

 

(92,557

)

Loss on change in control

 

 

 

 

 

 

 

 

(9,622

)

 

 

 

Income (loss) from continuing operations before income taxes

 

 

3,626

 

 

 

1,171

 

 

 

(39,599

)

 

 

8,351

 

Income tax provision

 

 

(83

)

 

 

(11

)

 

 

(412

)

 

 

(212

)

Net income (loss)

 

 

3,543

 

 

 

1,160

 

 

 

(40,011

)

 

 

8,139

 

Net loss attributable to redeemable noncontrolling interests

 

 

602

 

 

 

1,397

 

 

 

5,562

 

 

 

7,915

 

Net loss attributable to noncontrolling interests

 

 

3,562

 

 

 

5,967

 

 

 

51,345

 

 

 

5,596

 

Net income attributable to Acadia shareholders

 

$

7,707

 

 

$

8,524

 

 

$

16,896

 

 

$

21,650

 

Less: earnings attributable to unvested participating securities

 

 

(340

)

 

 

(306

)

 

 

(1,357

)

 

 

(1,189

)

Less: adjustment of redeemable noncontrolling interests to estimated redemption value

 

 

(2,428

)

 

 

 

 

 

(3,316

)

 

 

 

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

 

$

4,939

 

 

$

8,218

 

 

$

12,223

 

 

$

20,461

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares for basic earnings per share

 

 

131,035

 

 

 

118,719

 

 

 

128,625

 

 

 

108,227

 

Weighted average shares for diluted earnings per share

 

 

131,074

 

 

 

118,750

 

 

 

128,663

 

 

 

108,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share - basic (2)

 

$

0.04

 

 

$

0.07

 

 

$

0.10

 

 

$

0.19

 

Net earnings per share - diluted (2)

 

$

0.04

 

 

$

0.07

 

 

$

0.10

 

 

$

0.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img225797853_1.jpg

 

 

11

 


 

 

 

Acadia Realty Trust and Subsidiaries

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

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

 

 

 

Three Months Ended
December 31,

 

 

Year Ended
December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Acadia

 

$

7,707

 

 

$

8,524

 

 

$

16,896

 

 

$

21,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation of real estate and amortization of leasing costs (net of
   noncontrolling interests' share other than Common OP Units)

 

 

33,542

 

 

 

27,665

 

 

 

128,356

 

 

 

107,450

 

Impairment charges (net of noncontrolling interests' share other than Common OP Units)

 

 

 

 

 

750

 

 

 

9,572

 

 

 

750

 

Loss (gain) on disposition of properties (net of noncontrolling interests' share other than Common OP Units)

 

 

 

 

 

395

 

 

 

(2,614

)

 

 

(1,086

)

Loss on change in control

 

 

 

 

 

 

 

 

9,622

 

 

 

 

Income attributable to Common OP Unit holders

 

 

333

 

 

 

363

 

 

 

785

 

 

 

1,067

 

Distributions - Preferred OP Units

 

 

67

 

 

 

67

 

 

 

268

 

 

 

341

 

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

 

$

41,649

 

 

$

37,764

 

 

$

162,885

 

 

$

130,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction and other costs

 

 

921

 

 

 

 

 

 

1,654

 

 

 

 

Unrealized holding (gain) loss

 

 

(61

)

 

 

(949

)

 

 

1,042

 

 

 

4,616

 

Realized gain

 

 

4,693

 

 

 

3,685

 

 

 

14,454

 

 

 

14,188

 

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

 

$

47,202

 

 

$

40,500

 

 

$

180,035

 

 

$

148,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funds From Operations per Share - Diluted

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted-average shares outstanding, GAAP earnings

 

 

131,074

 

 

 

118,719

 

 

 

128,663

 

 

 

108,227

 

Weighted-average OP Units outstanding

 

 

7,701

 

 

 

7,280

 

 

 

7,716

 

 

 

7,495

 

Assumed conversion of Preferred OP Units to Common Shares

 

 

256

 

 

 

256

 

 

 

256

 

 

 

356

 

Assumed conversion of LTIP units and restricted share units to
   Common Shares

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of Common Shares and Common OP Units

 

 

139,031

 

 

 

126,255

 

 

 

136,635

 

 

 

116,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

0.30

 

 

$

0.30

 

 

$

1.19

 

 

$

1.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

0.34

 

 

$

0.32

 

 

$

1.32

 

 

$

1.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img225797853_1.jpg

 

 

12

 


 

 

 

Acadia Realty Trust and Subsidiaries

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

(Unaudited, Dollars in thousands)

 

 

 

Three Months Ended
 December 31,

 

 

Year Ended
December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating income

 

$

20,658

 

 

$

16,370

 

 

$

49,426

 

 

$

65,659

 

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

11,611

 

 

 

10,397

 

 

 

45,664

 

 

 

40,559

 

Depreciation and amortization

 

 

39,864

 

 

 

35,189

 

 

 

157,457

 

 

 

138,910

 

Impairment charges

 

 

 

 

 

1,678

 

 

 

37,210

 

 

 

1,678

 

Loss (gain) on disposition of properties

 

 

 

 

 

393

 

 

 

(2,515

)

 

 

834

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(4,694

)

 

 

(4,760

)

 

 

(15,611

)

 

 

(17,735

)

Termination income

 

 

 

 

 

 

 

 

(8,366

)

 

 

 

Consolidated NOI

 

 

67,439

 

 

 

59,267

 

 

 

263,265

 

 

 

229,905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interest in consolidated NOI

 

 

(1,831

)

 

 

(1,994

)

 

 

(6,829

)

 

 

(6,127

)

Noncontrolling interest in consolidated NOI

 

 

(17,704

)

 

 

(17,226

)

 

 

(74,452

)

 

 

(69,540

)

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership's interest in Investment Management NOI included above

 

 

(8,459

)

 

 

(7,083

)

 

 

(31,170

)

 

 

(25,496

)

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

Operating Partnership's share of unconsolidated joint ventures NOI (4)

 

 

3,604

 

 

 

3,027

 

 

 

6,810

 

 

 

11,531

 

REIT Portfolio NOI

 

$

43,049

 

 

$

35,991

 

 

$

157,624

 

 

$

140,273

 

Reconciliation of Same-Property NOI

(Unaudited, Dollars in thousands)

 

 

 

Three Months Ended
 December 31,

 

 

Year Ended
December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

REIT Portfolio NOI

 

$

43,049

 

 

$

35,991

 

 

$

157,624

 

 

$

140,273

 

Less properties excluded from Same-Property NOI

 

 

(7,109

)

 

 

(2,195

)

 

 

(18,486

)

 

 

(8,629

)

Same-Property NOI

 

$

35,940

 

 

$

33,796

 

 

$

139,138

 

 

$

131,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percent change from prior year period

 

 

6.3

%

 

 

 

 

 

5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of Same-Property NOI:

 

 

 

 

 

 

 

 

 

 

 

 

Same-Property Revenues

 

$

50,241

 

 

$

48,129

 

 

$

193,257

 

 

$

186,932

 

Same-Property Operating Expenses

 

 

(14,301

)

 

 

(14,333

)

 

 

(54,119

)

 

 

(55,288

)

Same-Property NOI

 

$

35,940

 

 

$

33,796

 

 

$

139,138

 

 

$

131,644

 

 

img225797853_1.jpg

 

 

13

 


 

 

 

Acadia Realty Trust and Subsidiaries

Condensed Consolidated Balance Sheets (1)

(Unaudited, Dollars in thousands, except shares)

As of:

 

 

 

 

 

 

 

 

December 31, 2025

 

 

December 31, 2024

 

Assets

 

 

 

 

 

 

Investments in real estate, at cost

 

 

 

 

 

 

Buildings and improvements

 

$

3,421,366

 

 

$

3,174,250

 

Tenant improvements

 

 

339,414

 

 

 

304,645

 

Land

 

 

1,147,236

 

 

 

906,031

 

Construction in progress

 

 

32,969

 

 

 

23,704

 

Right-of-use assets - finance leases

 

 

61,366

 

 

 

61,366

 

Total

 

 

5,002,351

 

 

 

4,469,996

 

Less: Accumulated depreciation and amortization

 

 

(1,018,597

)

 

 

(926,022

)

Operating real estate, net

 

 

3,983,754

 

 

 

3,543,974

 

Real estate under development

 

 

167,051

 

 

 

129,619

 

Net investments in real estate

 

 

4,150,805

 

 

 

3,673,593

 

Notes receivable, net ($1,638 and $2,004 of allowance for credit losses as of December 31, 2025 and December 31, 2024, respectively)

 

 

154,892

 

 

 

126,584

 

Investments in and advances to unconsolidated affiliates

 

 

161,955

 

 

 

209,232

 

Other assets, net

 

 

223,980

 

 

 

223,767

 

Right-of-use assets - operating leases, net

 

 

23,594

 

 

 

25,531

 

Cash and cash equivalents

 

 

38,818

 

 

 

16,806

 

Restricted cash

 

 

18,081

 

 

 

22,897

 

Marketable securities

 

 

 

 

 

14,771

 

Rents receivable, net

 

 

65,027

 

 

 

58,022

 

Total assets

 

$

4,837,152

 

 

$

4,371,203

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

893,944

 

 

$

953,700

 

Unsecured notes payable, net

 

 

879,462

 

 

 

569,566

 

Unsecured line of credit

 

 

89,500

 

 

 

14,000

 

Accounts payable and other liabilities

 

 

273,479

 

 

 

232,726

 

Lease liabilities - operating leases

 

 

25,972

 

 

 

27,920

 

Dividends and distributions payable

 

 

28,526

 

 

 

24,505

 

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

 

 

16,838

 

 

 

16,514

 

Total liabilities

 

 

2,207,721

 

 

 

1,838,931

 

Commitments and contingencies

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

9,113

 

 

 

30,583

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

Common shares, $0.001 par value per share, authorized 200,000,000 shares, issued and outstanding 131,036,560 and 119,657,594 shares as of December 31, 2025 and December 31, 2024, respectively

 

 

131

 

 

 

120

 

Additional paid-in capital

 

 

2,710,651

 

 

 

2,436,285

 

Accumulated other comprehensive income

 

 

15,585

 

 

 

38,650

 

Distributions in excess of accumulated earnings

 

 

(500,720

)

 

 

(409,383

)

Total Acadia shareholders’ equity

 

 

2,225,647

 

 

 

2,065,672

 

Noncontrolling interests

 

 

394,671

 

 

 

436,017

 

Total equity

 

 

2,620,318

 

 

 

2,501,689

 

Total liabilities, redeemable noncontrolling interests, and equity

 

$

4,837,152

 

 

$

4,371,203

 

 

img225797853_1.jpg

 

 

14

 


 

 

 

Acadia Realty Trust and Subsidiaries

Notes to Financial Highlights:

(1)
For additional information and analysis concerning the Company’s balance sheet and results of operations, reference is made to the Company’s quarterly supplemental disclosures for the relevant periods furnished on the Company's Current Report on Form 8-K, which is available on the SEC's website at www.sec.gov and on the Company’s website at www.acadiarealty.com.
(2)
Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common shares of the Company were exercised or converted into common shares. The effect of the conversion of units of limited partnership interest (“OP Units”) in Acadia Realty Limited Partnership, the operating partnership of the Company (the “Operating Partnership”), is not reflected in the above table; OP Units are exchangeable into common shares on a one-for-one basis. The income allocable to such OP units is allocated on the same basis and reflected as noncontrolling interests in the consolidated financial statements. As such, the assumed conversion of these OP Units would have no net impact on the determination of diluted earnings per share.
(3)
The Company considers funds from operations (“FFO”) as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) and net property operating income (“NOI”) to be appropriate supplemental disclosures of operating performance for an equity REIT due to their widespread acceptance and use within the REIT and analyst communities. In addition, the Company believes that given the atypical nature of certain unusual items (as further described below), “FFO Before Special Items” is also an appropriate supplemental disclosure of operating performance. FFO, FFO Before Special Items and NOI are presented to assist investors in analyzing the performance of the Company. The Company believes they are helpful as they exclude various items included in net income (loss) that are not indicative of operating performance, such as (i) gains (losses) from sales of real estate properties; (ii) depreciation and amortization and (iii) impairment of depreciable real estate assets related to the Company’s main business and land held for the development of property. The Company believes that introducing a new supplemental measure beginning with fiscal year 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. 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. In addition, NOI excludes interest expense and FFO Before Special Items excludes certain unusual items (as further described below). The Company’s method of calculating FFO, FFO Before Special Items, FFO As Adjusted and NOI may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs. Neither FFO, FFO Before Special Items or FFO As Adjusted represent cash generated from operations as defined by generally accepted accounting principles (“GAAP”), or are indicative of cash available to fund all cash needs, including distributions. Such measures should not be considered as an alternative to net income (loss) for the purpose of evaluating the Company’s performance or to cash flows as a measure of liquidity.
a.
Consistent with the NAREIT definition, the Company defines FFO As net income (computed in accordance with GAAP) excluding:
i.
gains (losses) from sales of real estate properties;
ii.
depreciation and amortization;
iii.
impairment of real estate assets related to the Company’s main business and land held for the development of property for its operating portfolio;
iv.
gains and losses from change in control; and
v.
after adjustments for unconsolidated partnerships and joint ventures.

img225797853_1.jpg

 

 

15

 


 

 

 

b.
Also consistent with NAREIT’s definition of FFO, the Company has elected to include: the impact of the unrealized holding gains (losses) incidental to its main business, including those related to its investments in Albertsons in FFO.
c.
FFO Before Special Items begins with the NAREIT definition of FFO and adjusts FFO (or as an adjustment to the numerator within its earnings per share calculations) to take into account FFO without regard to certain unusual items including:
i.
charges, income and gains that management believes are not comparable and indicative of the results of the Company’s operating real estate portfolio;
ii.
the impact of the unrealized holding gains (losses) incidental to its main business, including those related to its investment in Albertsons; and
iii.
any realized income or gains from the Company’s investment in Albertsons.
d.
FFO As Adjusted (new metric starting in 2026) begins with the NAREIT definition of FFO and adjusts FFO (or as an adjustment to the numerator within its earnings per share calculations) to take into account FFO without regard to certain unusual items including:
i.
charges, income and gains that management believes are not comparable and indicative of the results of the Company’s operating real estate portfolio.
(4)
The pro-rata share of NOI is based upon the Operating Partnership’s stated ownership percentages in each venture or Investment Management’s operating agreement and does not include the Operating Partnership's share of NOI from unconsolidated partnerships and joint ventures within Investment Management.

img225797853_1.jpg

 

 

16

 


 

 

Exhibit 99.2

 

img226721374_0.jpg

 

 

 


 

 

 

 

Table of Contents

 

 

 

 

Section I – Fourth Quarter 2025 Earnings Press Release

 

Section II – Financial Information

 

Company Information

3

Market Capitalization

4

Equity

5

Operating Statements

 

Consolidated Statements of Operations

6

Statements of Operations - Pro-rata Adjustments

8

Consolidated Balance Sheet

9

Balance Sheet - Pro-rata Adjustments

10

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

12

EBITDA

13

Fee Income Detail

14

Structured Financing

15

Other Information

 

Transactional Activity

16

2026 Guidance

18

Net Asset Valuation Information

19

Debt Analysis

 

Summary

20

Detail

21

Maturities

23

Interest Rate Summary

25

Section III – REIT Portfolio Information

 

REIT Properties

26

REIT Top Tenants

30

Same Property Net Operating Income

31

REIT Lease Expirations

32

REIT New and Renewal Rent Spreads

33

Section IV – Investment Management Information

 

Fund Overview

34

Investment Management Properties

35

Investment Management Lease Expirations

39

Development and Redevelopment Activity

41

Section V – Other Information

 

Important Notes

43

 

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
(949) 640-8780

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

Jeffries

 

Truist

Kenneth Billingsley

(202) 534-1393

Linda Tsai

(212) 778-8011

Anthony Hau

(212) 303-4176

kbillingsley@compasspointllc.com

ltsai@jeffries.com

anthony.hau@truist.com

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 3

 


 

 

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
Debt

Equity Capitalization

 

 

 

 

 

Common Shares

 

 

131,037

 

 

 

Common Operating Partnership ("OP") Units

 

 

5,421

 

 

 

Combined Common Shares and OP Units 1

 

 

136,458

 

 

 

 

 

 

 

 

 

Share Price at December 31, 2025

 

$

20.54

 

 

 

 

 

 

 

 

 

Equity Capitalization - Common Shares and OP Units

 

$

2,802,846

 

 

 

Preferred OP Units 2

 

 

515

 

 

 

Total Equity Capitalization

 

 

2,803,361

 

 

66%

 

 

 

 

 

 

Debt Capitalization

 

 

 

 

 

Consolidated Secured Debt

 

 

893,944

 

 

 

Consolidated Revolving Credit

 

 

89,500

 

 

 

Consolidated Unsecured Notes Payable

 

 

879,462

 

 

 

Consolidated Principal Debt

 

 

1,862,906

 

 

 

Less: Net unamortized premium

 

 

(926

)

 

 

Add: Deferred financing fees

 

 

11,387

 

 

 

Consolidated Debt

 

 

1,873,367

 

 

 

Adjustment to reflect pro-rata share of debt

 

 

(378,709

)

 

 

Total Pro-Rata Debt Capitalization

 

 

1,494,658

 

 

34%

 

 

 

 

 

 

Total Market Capitalization

 

$

4,298,019

 

 

100%

 

 

 

 

 

 

Pro-Rata Liquidity

 

 

 

 

 

Cash, cash equivalents and restricted cash

 

 

45,016

 

 

 

Unsettled ATM forward equity contracts

 

 

295,461

 

 

 

Net debt

 

 

1,154,181

 

 

 

 

 

 

 

 

 

Pro-Rata EBITDA (page 13)

 

 

204,652

 

 

 

Pro-Rata Adjusted EBITDA (page 13)

 

 

236,728

 

 

 

Pro-Rata EBITDA excluding Realized Gains (page 13)

 

 

222,274

 

 

 

 

 

 

 

 

 

Ratios3:

 

 

 

 

 

Debt + Preferred Equity (Preferred OP Units) Total Market Capitalization

 

 

35

%

 

 

Net Debt + Preferred Equity Total Market Capitalization

 

 

27

%

 

 

Net Debt/EBITDA

 

 

5.6

x

 

 

Net Debt/Adjusted EBITDA

 

 

4.9

x

 

 

Net Debt/Adjusted EBITDA excluding realized gains

 

 

5.2

x

 

 

 

_____________________________

1.
Does not include the unsettled Common Shares sold under the Forward Equity Offerings.
2.
Represents 188 Series A convertible into 25,067 Common OP Units multiplied by the Common Share price at quarter end.
3.
Ratios consider our pro-rata share of debt and net debt is net of cash, cash equivalents and restricted cash and unsettled forward equity.

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 4

 


 

Equity

 

(in thousands)

 

 

 

Changes in Total Outstanding Common

 

 

Weighted Average

 

Shares and OP Units

 

 

Diluted EPS

 

 

Diluted FFO

 

 

 

Common
Shares
2

 

 

Common OP Units

 

 

Total

 

 

Quarter

 

 

YTD

 

 

Quarter

 

 

YTD

 

Balance at 12/31/2024

 

 

119,658

 

 

 

4,709

 

 

 

124,367

 

 

 

 

 

 

 

 

 

 

 

 

 

Vesting RS and LTIPs

 

 

10

 

 

 

598

 

 

 

608

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Conversions

 

 

113

 

 

 

(113

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of Shares

 

 

11,172

 

 

 

 

 

 

11,172

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

3

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 3/31/2025

 

 

130,956

 

 

 

5,194

 

 

 

136,150

 

 

 

121,329

 

 

 

121,329

 

 

 

129,363

 

 

 

129,363

 

Vesting RS and LTIPs

 

 

27

 

 

 

36

 

 

 

63

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Conversions

 

 

24

 

 

 

(24

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

4

 

 

 

 

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 6/30/2025

 

 

131,011

 

 

 

5,206

 

 

 

136,217

 

 

 

130,981

 

 

 

126,182

 

 

 

138,909

 

 

 

134,266

 

Vesting RS and LTIPs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Conversions

 

 

17

 

 

 

(17

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

3

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 9/30/2025

 

 

131,031

 

 

 

5,189

 

 

 

136,220

 

 

 

131,022

 

 

 

127,819

 

 

 

138,950

 

 

 

135,754

 

Vesting RS and LTIPs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OP Conversions

 

 

 

 

 

231

 

 

 

231

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

6

 

 

 

1

 

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 12/31/2025

 

 

131,037

 

 

 

5,421

 

 

 

136,458

 

 

 

131,074

 

 

 

128,663

 

 

 

139,031

 

 

 

136,635

 

 

 

 

 

 

 

 

 

 

Forward Equity Offerings

 

Shares

 

 

Net Proceeds 1

 

 

 

 

 

 

 

 

 

 

Beginning balance September 30, 2025

 

 

12,760

 

 

$

257,110

 

 

Shares sold

 

 

1,979

 

 

 

39,313

 

 

Shares settled

 

 

 

 

 

 

 

Current-value settlement adjustments 1

 

 

 

 

 

(962

)

 

Ending balance as of December 31, 2025 2

 

 

14,739

 

 

 

295,461

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
Amounts received upon settlement are subject to customary adjustments in accordance with the forward sales contracts, which are reflected in settlement adjustments above.
2.
Ending balance reflects the fair value of the shares unsettled as of December 31, 2025.

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 5

 


 

 

Consolidated Statements of Operations

 

 

(in thousands)

 

 

 

 

December 31, 2025 1

 

 

 

 

Quarter

 

 

Year to Date

 

 

Revenues

 

 

 

 

 

 

 

Rental income

 

$

102,485

 

 

$

402,136

 

 

Other 8

 

 

2,280

 

 

 

8,621

 

 

Total revenues

 

 

104,765

 

 

 

410,757

 

 

Expenses

 

 

 

 

 

 

 

Depreciation and amortization

 

 

39,864

 

 

 

157,457

 

 

General and administrative

 

 

11,611

 

 

 

45,664

 

 

Real estate taxes

 

 

13,636

 

 

 

52,088

 

 

Property operating

 

 

18,996

 

 

 

71,427

 

 

Impairment charges

 

 

 

 

 

37,210

 

 

Total expenses

 

 

84,107

 

 

 

363,846

 

 

 

 

 

 

 

 

 

 

Gain on disposition of properties

 

 

 

 

 

2,515

 

 

Operating income

 

 

20,658

 

 

 

49,426

 

 

Equity in earnings (losses) of unconsolidated affiliates

 

 

1,885

 

 

 

(7,713

)

 

Interest income

 

 

5,142

 

 

 

23,717

 

 

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

 

 

97

 

 

 

(96

)

 

Interest expense

 

 

(24,156

)

 

 

(95,311

)

 

Loss on change in control

 

 

 

 

 

(9,622

)

 

Income (loss) from continuing operations before income taxes

 

 

3,626

 

 

 

(39,599

)

 

Income tax provision

 

 

(83

)

 

 

(412

)

 

Net income (loss)

 

 

3,543

 

 

 

(40,011

)

 

Net loss attributable to redeemable noncontrolling interests

 

 

602

 

 

 

5,562

 

 

Net loss attributable to noncontrolling interests

 

 

3,562

 

 

 

51,345

 

 

Net income attributable to Acadia shareholders

 

$

7,707

 

 

$

16,896

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025 1

 

 

 

 

Quarter

 

 

Year to Date

 

 

Reconciliation of Revenues to Consolidated GAAP Revenues

 

 

 

 

 

 

 

Total Revenues

 

$

99,912

 

 

$

385,056

 

 

Straight-line rent income

 

 

1,264

 

 

 

3,227

 

 

Above/below-market rent income

 

 

2,274

 

 

 

8,908

 

 

Asset and property management fees

 

 

761

 

 

 

3,050

 

 

Investment management fees

 

 

319

 

 

 

1,690

 

 

Other income 8

 

 

235

 

 

 

8,826

 

 

Consolidated Total GAAP Revenues

 

$

104,765

 

 

$

410,757

 

 

 

 

 

 

 

 

 

 

Reconciliation of Property Operating Expenses to Consolidated GAAP Property Operating Expenses

 

 

 

 

 

 

 

Property operating - CAM and Other

 

$

15,285

 

 

$

56,064

 

 

Asset and property management expense

 

 

3,552

 

 

 

13,639

 

 

Other

 

 

159

 

 

 

1,724

 

 

Consolidated Total GAAP Property Operating Expenses

 

$

18,996

 

 

$

71,427

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 6

 


 

 

Consolidated Statements of Operations - Detail

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025 1

 

REIT PORTFOLIO AND INVESTMENT MANAGEMENT INCOME

 

Quarter

 

 

Year to Date

 

REVENUES

 

 

 

 

 

 

Minimum rents

 

$

77,216

 

 

$

301,940

 

Expense reimbursements - CAM

 

 

10,367

 

 

 

39,164

 

Expense reimbursements - Taxes

 

 

10,539

 

 

 

37,763

 

Percentage rent and other property income

 

 

1,790

 

 

 

6,189

 

Total Revenues

 

 

99,912

 

 

 

385,056

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

Property operating - CAM

 

 

15,285

 

 

 

56,064

 

Real estate taxes

 

 

13,636

 

 

 

52,088

 

Asset and property management expense

 

 

3,552

 

 

 

13,639

 

Total Expenses

 

 

32,473

 

 

 

121,791

 

 

 

 

 

 

 

 

NET OPERATING INCOME - PROPERTIES

 

 

67,439

 

 

 

263,265

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

Interest income

 

 

5,142

 

 

 

23,717

 

Straight-line rent income

 

 

1,264

 

 

 

3,227

 

Above/below-market rent income

 

 

2,274

 

 

 

8,908

 

Interest expense 2

 

 

(24,156

)

 

 

(95,311

)

Other income 8

 

 

224

 

 

 

8,895

 

Impairment charges

 

 

 

 

 

(37,210

)

REIT PORTFOLIO AND INVESTMENT MANAGEMENT INCOME

 

 

52,187

 

 

 

175,491

 

 

 

 

 

 

 

 

FEE AND OTHER INCOME 3

 

 

 

 

 

 

Asset and property management fees

 

 

761

 

 

 

3,050

 

Investment management fees

 

 

319

 

 

 

1,690

 

Total Investment Management Fee Income

 

 

1,080

 

 

 

4,740

 

 

 

 

 

 

 

 

Transactional and other expenses

 

 

(921

)

 

 

(1,654

)

Total Investment Management Fee Income and Other Transactional Expenses

 

 

159

 

 

 

3,086

 

 

 

 

 

 

 

 

Realized gains on marketable securities and promote, net

 

 

4,693

 

 

 

15,175

 

Less: previously recognized unrealized gains on marketable securities sold

 

 

(4,693

)

 

 

(14,454

)

Unrealized gains (losses) on marketable securities

 

 

61

 

 

 

(1,042

)

Income tax provision

 

 

(83

)

 

 

(412

)

Total Fee and Other Income

 

 

137

 

 

 

2,353

 

 

 

 

 

 

 

 

Administrative and Other Expenses (Adjusted)

 

 

(10,802

)

 

 

(45,578

)

 

 

 

 

 

 

 

Depreciation and amortization

 

 

(39,771

)

 

 

(157,098

)

Non-real estate depreciation and amortization

 

 

(93

)

 

 

(359

)

Loss on change in control

 

 

 

 

 

(9,622

)

Gain on disposition of properties

 

 

 

 

 

2,515

 

Gain (loss) before equity in earnings and noncontrolling interests

 

 

1,658

 

 

 

(32,298

)

 

 

 

 

 

 

 

Equity in earnings (losses) of unconsolidated affiliates

 

 

1,885

 

 

 

(7,713

)

Noncontrolling interests (including redeemable noncontrolling interests)

 

 

4,164

 

 

 

56,907

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO ACADIA SHAREHOLDERS

 

$

7,707

 

 

$

16,896

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 7

 


 

 

 

Statements of Operations – Pro-Rata Adjustments 7

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended December 31, 2025

 

 

Year to Date December 31, 2025

 

REIT PORTFOLIO AND INVESTMENT MANAGEMENT INCOME

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
4

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
5

 

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
4

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
5

 

REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

(27,551

)

 

$

11,242

 

 

$

(116,364

)

 

$

46,077

 

Expense reimbursements - CAM

 

 

(5,161

)

 

 

2,114

 

 

 

(19,514

)

 

 

7,610

 

Expense reimbursements - Taxes

 

 

(4,222

)

 

 

1,963

 

 

 

(15,026

)

 

 

7,338

 

Percentage rent and other property income

 

 

(475

)

 

 

205

 

 

 

(1,951

)

 

 

853

 

Total Revenues

 

 

(37,409

)

 

 

15,524

 

 

 

(152,855

)

 

 

61,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

Property operating - CAM

 

 

(6,240

)

 

 

1,931

 

 

 

(24,550

)

 

 

8,226

 

Real estate taxes

 

 

(4,973

)

 

 

(110

)

 

 

(19,332

)

 

 

8,384

 

Asset and property management expense

 

 

(1,366

)

 

 

1,142

 

 

 

(5,254

)

 

 

3,277

 

Total Expenses

 

 

(12,579

)

 

 

2,963

 

 

 

(49,136

)

 

 

19,887

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET OPERATING INCOME - PROPERTIES

 

 

(24,830

)

 

 

12,561

 

 

 

(103,719

)

 

 

41,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(143

)

 

 

125

 

 

 

(523

)

 

 

228

 

Straight-line rent income

 

 

(144

)

 

 

70

 

 

 

(1,276

)

 

 

793

 

Above/below-market rent (expense) income

 

 

(684

)

 

 

534

 

 

 

(2,871

)

 

 

2,598

 

Interest expense 2

 

 

13,219

 

 

 

(4,690

)

 

 

56,026

 

 

 

(19,814

)

Other (expense) income 8

 

 

(261

)

 

 

(1

)

 

 

49

 

 

 

204

 

Impairment charges

 

 

 

 

 

 

 

 

30,770

 

 

 

(3,132

)

REIT PORTFOLIO AND INVESTMENT MANAGEMENT INCOME

 

 

(12,843

)

 

 

8,599

 

 

 

(21,544

)

 

 

22,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FEE AND OTHER INCOME 3

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

 

2,548

 

 

 

143

 

 

 

10,392

 

 

 

427

 

Investment management fees

 

 

953

 

 

 

55

 

 

 

6,098

 

 

 

342

 

Total Investment Management Fee Income

 

 

3,501

 

 

 

198

 

 

 

16,490

 

 

 

769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transactional and other expenses

 

 

 

 

 

 

 

 

 

 

 

 

Total Investment Management Fee Income and Other Transactional Expenses

 

 

3,501

 

 

 

198

 

 

 

16,490

 

 

 

769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized gains on marketable securities and promote, net

 

 

 

 

 

 

 

 

495

 

 

 

 

Less: previously recognized unrealized gains on marketable securities sold

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses) on marketable securities

 

 

 

 

 

 

 

 

 

 

 

 

Income tax provision

 

 

20

 

 

 

(1

)

 

 

170

 

 

 

(40

)

Total Fee and Other Income

 

 

3,521

 

 

 

197

 

 

 

17,155

 

 

 

729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative and Other Expenses (Adjusted)

 

 

891

 

 

 

(212

)

 

 

3,109

 

 

 

(1,179

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

12,928

 

 

 

(6,699

)

 

 

57,936

 

 

 

(29,194

)

Non-real estate depreciation and amortization

 

 

 

 

 

 

 

 

 

 

 

 

Loss on change in control

 

 

 

 

 

 

 

 

 

 

 

 

Loss (gain) on disposition of properties

 

 

 

 

 

 

 

 

1,036

 

 

 

(937

)

Gain (loss) before equity in earnings and noncontrolling interests

 

 

4,497

 

 

 

1,885

 

 

 

57,692

 

 

 

(7,713

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings (losses) of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

 

Noncontrolling interests (including redeemable noncontrolling interests) 6

 

 

(333

)

 

 

 

 

 

(785

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO ACADIA SHAREHOLDERS

 

$

4,164

 

 

$

1,885

 

 

$

56,907

 

 

$

(7,713

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 8

 


 

 

 

Balance Sheet

 

 

(in thousands)

 

 

ASSETS

 

Consolidated
Balance Sheet
December 31, 2025

 

 

Line Item Details:

 

Real estate

 

 

 

 

 

 

 

 

Buildings and improvements

 

$

3,421,366

 

 

 Real estate under development (REIT):

 

$

167,051

 

Tenant improvements

 

 

339,414

 

 

 

 

 

 

Land

 

 

1,147,236

 

 

 Summary of other assets, net:

 

 

 

Construction in progress

 

 

32,969

 

 

 Deferred charges, net

 

$

44,133

 

Right-of-use assets - finance leases

 

 

61,366

 

 

 Accrued interest receivable

 

 

8,916

 

 

 

 

5,002,351

 

 

 Due from seller

 

 

1,768

 

Less: Accumulated depreciation and amortization

 

 

(1,018,597

)

 

 Prepaid expenses

 

 

17,327

 

Operating real estate, net

 

 

3,983,754

 

 

 Other receivables

 

 

6,475

 

Real estate under development

 

 

167,051

 

 

 Income taxes receivable

 

 

1,180

 

Net investments in real estate

 

 

4,150,805

 

 

 Corporate assets, net

 

 

430

 

Notes receivable, net ($1,638 of allowance for credit losses)

 

 

154,892

 

 

 Deposits

 

 

5,774

 

Investments in and advances to unconsolidated affiliates

 

 

161,955

 

 

 Derivative financial instruments

 

 

9,738

 

Lease intangibles, net

 

 

128,239

 

 

 Total

 

$

95,741

 

Other assets, net

 

 

95,741

 

 

 

 

 

 

Right-of-use assets - operating leases, net

 

 

23,594

 

 

 Summary of accounts payable and other liabilities:

 

Cash and cash equivalents

 

 

38,818

 

 

 Lease liability - finance leases, net

 

$

32,112

 

Restricted cash

 

 

18,081

 

 

 Accounts payable and accrued expenses

 

 

88,139

 

Straight-line rents receivable, net

 

 

45,259

 

 

 Deferred income

 

 

34,102

 

Rents receivable, net

 

 

19,768

 

 

 Tenant security deposits, escrows, and other

 

 

19,939

 

Total assets

 

$

4,837,152

 

 

 Derivative financial instruments

 

 

3,196

 

 

 

 

 

 

 Total

 

$

177,488

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgage and other notes payable, net

 

$

893,944

 

 

 

 

 

 

Unsecured notes payable, net

 

 

879,462

 

 

 

 

 

 

Unsecured line of credit

 

 

89,500

 

 

 

 

 

 

Accounts payable and other liabilities

 

 

177,488

 

 

 

 

 

 

Lease liabilities - operating leases

 

 

25,972

 

 

 

 

 

 

Dividends and distributions payable

 

 

28,526

 

 

 

 

 

 

Lease intangibles, net

 

 

95,991

 

 

 

 

 

 

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

 

 

16,838

 

 

 

 

 

 

Total liabilities

 

 

2,207,721

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

9,113

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

Acadia Shareholders' Equity

 

 

 

 

 

 

 

 

Common shares

 

 

131

 

 

 

 

 

 

Additional paid-in capital

 

 

2,710,651

 

 

 

 

 

 

Accumulated other comprehensive income

 

 

15,585

 

 

 

 

 

 

Distributions in excess of accumulated earnings

 

 

(500,720

)

 

 

 

 

 

Total Acadia shareholders’ equity

 

 

2,225,647

 

 

 

 

 

 

Noncontrolling interests

 

 

394,671

 

 

 

 

 

 

Total equity

 

 

2,620,318

 

 

 

 

 

 

Total liabilities, redeemable noncontrolling interests, and equity

 

$

4,837,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 9

 


 

 

 

Balance Sheet – Pro-rata Adjustments 7

 

(in thousands)

 

 

 

ASSETS

 

Noncontrolling
Interest in
Consolidated
Subsidiaries
4

 

 

Company’s
Interest in
Unconsolidated
Subsidiaries
5

 

Real estate

 

 

 

 

 

 

Buildings and improvements

 

$

(702,496

)

 

$

243,225

 

Tenant improvements

 

 

(55,759

)

 

 

17,952

 

Land

 

 

(222,097

)

 

 

59,601

 

Construction in progress

 

 

(5,365

)

 

 

1,613

 

Right-of-use assets - finance leases

 

 

(21,584

)

 

 

21,866

 

 

 

 

(1,007,301

)

 

 

344,257

 

Less: Accumulated depreciation and amortization

 

 

158,513

 

 

 

(69,504

)

Operating real estate, net

 

 

(848,788

)

 

 

274,753

 

Real estate under development

 

 

 

 

 

2,217

 

Net investments in real estate

 

 

(848,788

)

 

 

276,970

 

Notes receivable, net

 

 

52,590

 

 

 

 

Investments in and advances to unconsolidated affiliates

 

 

(23,623

)

 

 

(115,531

)

Lease intangibles, net

 

 

(27,498

)

 

 

7,978

 

Other assets, net

 

 

5,294

 

 

 

6,630

 

Right-of-use assets - operating leases, net

 

 

(1,223

)

 

 

 

Cash and cash equivalents

 

 

(18,254

)

 

 

5,668

 

Restricted cash

 

 

(3,129

)

 

 

3,832

 

Straight-line rents receivable, net

 

 

(9,858

)

 

 

5,326

 

Rents receivable, net

 

 

(5,219

)

 

 

2,441

 

Total assets

 

$

(879,708

)

 

$

193,314

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 Mortgage and other notes payable, net

 

$

(542,286

)

 

$

170,053

 

 Unsecured notes payable, net

 

 

394

 

 

 

 

 Unsecured line of credit

 

 

 

 

 

 

 Accounts payable and other liabilities

 

 

(45,011

)

 

 

29,456

 

 Lease liabilities - operating leases

 

 

(1,273

)

 

 

4

 

 Dividends and distributions payable

 

 

 

 

 

 

 Lease intangibles, net

 

 

(27,754

)

 

 

10,640

 

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

 

 

 

 

 

(16,839

)

 Total liabilities

 

 

(615,930

)

 

 

193,314

 

 Acadia Shareholders' Equity

 

 

 

 

 

 

 Common shares

 

 

 

 

 

 

 Additional paid-in capital

 

 

 

 

 

 

 Accumulated other comprehensive income

 

 

 

 

 

 

 Distributions in excess of accumulated earnings

 

 

 

 

 

 

 Total Acadia shareholders’ equity

 

 

 

 

 

 

 Noncontrolling interests

 

 

(263,778

)

 

 

 

 Total equity

 

 

(263,778

)

 

 

 

 Total liabilities, redeemable noncontrolling interests, and equity

 

$

(879,708

)

 

$

193,314

 

 

 

_____________________________

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 10

 


 

Notes to Financial Statements

 

 

 

 

1.
Results are unaudited, although they reflect all adjustments, which in the opinion of management are necessary for a fair presentation of operating results for the interim periods.
2.
Net of consolidated capitalized interest of $2.4 million and $10.3 million, or $2.3 million and $8.7 million at the Company’s pro-rata share, for the three months and year ended December 31, 2025, respectively.
3.
Refer to Fee Income Detail page in the Supplemental Report.
4.
Noncontrolling interests represent limited partners’ interests in consolidated partnerships’ activities and redeemable noncontrolling interests.
5.
Represents the Company’s pro-rata share of unconsolidated investments (which consists of unconsolidated REIT properties but also includes Investment Management assets that are held off-balance sheet), each of which are included on a single line presentation in the Company’s consolidated financial statements in accordance with GAAP.
6.
This represents the income allocable to Operating Partnership Units of $0.3 million and $0.8 million for the three months and year ended December 31, 2025, respectively.
7.
The Company currently has controlling ownership interests in both (a) Investment Management (represented by Funds II, III, IV & V) and (b) non-wholly owned REIT assets. All properties which the Company is deemed to control are consolidated within the Company's financial statements.
8.
The Company recognized approximately $8.4 million of income related to its terminated lease with Whole Foods at City Center in San Francisco, CA during the first quarter of 2025, which is included in Other (expense) income for the year ended December 31, 2025.

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 11

 


 

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

Adjusted Funds from Operations (“AFFO”)

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Year to Date

 

Quarter Ended

 

Year to Date

 

 

March 31,
2025

 

June 30,
2025

 

September 30,
2025

 

December 31,
2025

 

December 31,
2025

 

December 31,
2024

 

December 31,
2024

Funds from operations ("FFO"):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income attributable to Acadia

 

$1,608

 

$1,963

 

$5,618

 

$7,707

 

$16,896

 

$8,524

 

$21,650

Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share other than Common OP Units)

 

31,607

 

31,665

 

31,542

 

33,542

 

128,356

 

27,665

 

107,450

Loss (gain) on disposition on real estate properties (net of noncontrolling interest share other than Common OP Units)

 

 

86

 

(2,700)

 

 

(2,614)

 

395

 

(1,086)

Impairment charges (net of noncontrolling interest share other than Common OP Units)

 

1,583

 

4,185

 

3,804

 

 

9,572

 

750

 

750

Loss on change in control (net of noncontrolling interest share other than Common OP Units)

 

9,622

 

 

 

 

9,622

 

 

Income attributable to noncontrolling interests' share in Operating Partnership

 

163

 

175

 

315

 

400

 

1,053

 

430

 

1,408

FFO to Common Shareholders and Common OP Unit holders - Diluted

 

$44,583

 

$38,074

 

$38,579

 

$41,649

 

$162,885

 

$37,764

 

$130,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add back: Transaction and other expenses

 

526

 

152

 

55

 

921

 

1,654

 

 

Unrealized holding (gain) loss

 

(1,672)

 

494

 

2,281

 

(61)

 

1,042

 

(949)

 

4,616

Realized gain on marketable securities, net

 

 

5,406

 

4,355

 

4,693

 

14,454

 

3,685

 

14,188

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

 

$43,437

 

$44,126

 

$45,270

 

$47,202

 

$180,035

 

$40,500

 

$148,976

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Funds from operations ("AFFO"):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

$44,583

 

$38,074

 

$38,579

 

$41,649

 

$162,885

 

$37,764

 

$130,172

Unrealized holding (gain) loss

 

(1,672)

 

494

 

2,281

 

(61)

 

1,042

 

(949)

 

4,616

Realized gain on marketable securities, net

 

 

5,406

 

4,355

 

4,693

 

14,454

 

3,685

 

14,188

Straight-line rent, net

 

(341)

 

(28)

 

(1,185)

 

(1,190)

 

(2,744)

 

(2,640)

 

(5,249)

Above/below-market rent

 

(2,419)

 

(2,223)

 

(1,869)

 

(2,124)

 

(8,635)

 

(1,702)

 

(5,289)

Amortization of finance costs

 

1,488

 

1,502

 

1,879

 

1,475

 

6,344

 

1,502

 

5,483

Above/below-market interest

 

(128)

 

(133)

 

(155)

 

(155)

 

(571)

 

(5)

 

(162)

Non-real estate depreciation

 

90

 

83

 

93

 

93

 

359

 

92

 

363

Stock-based compensation

 

2,400

 

2,888

 

2,904

 

2,909

 

11,101

 

2,400

 

11,132

Leasing commissions

 

(1,343)

 

(2,456)

 

(2,569)

 

(2,493)

 

(8,861)

 

(1,908)

 

(4,374)

Tenant improvements

 

(4,881)

 

(10,014)

 

(7,318)

 

(2,128)

 

(24,341)

 

(3,676)

 

(8,496)

Maintenance capital expenditures

 

(1,021)

 

(1,752)

 

(1,785)

 

(2,446)

 

(7,004)

 

(2,053)

 

(7,873)

AFFO to Common Shareholders and Common OP Unit holders

 

$36,756

 

$31,841

 

$35,210

 

$40,222

 

$144,029

 

$32,510

 

$134,511

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per Diluted Common Share and Common OP Unit

 

$0.34

 

$0.27

 

$0.28

 

$0.30

 

$1.19

 

$0.30

 

$1.12

FFO Before Special Items per Diluted Common Share and Common OP Unit

 

$0.34

 

$0.32

 

$0.33

 

$0.34

 

$1.32

 

$0.32

 

$1.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total weighted-average diluted shares and OP Units

 

129,363

 

138,909

 

138,950

 

139,031

 

136,635

 

126,255

 

116,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional Disclosures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends Declared (per Common Share/OP Units)

 

$0.20

 

$0.20

 

$0.20

 

$0.20

 

$0.80

 

$0.19

 

$0.74

Dividends (Shares) & Distributions (OP Units Declared)

 

$27,636

 

$27,649

 

$27,652

 

$28,429

 

$111,366

 

$24,420

 

$87,364

FFO Payout Ratio

 

62%

 

73%

 

72%

 

68%

 

68%

 

65%

 

67%

FFO Before Special Items Payout Ratio

 

64%

 

63%

 

61%

 

60%

 

62%

 

60%

 

59%

AFFO Payout Ratio

 

75%

 

87%

 

79%

 

71%

 

77%

 

75%

 

65%

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 12

 


 

 

 

EBITDA

 

 

(in thousands)

 

 

 

Quarter Ended

 

 

Year to Date

 

 

December 31,

 

 

December 31,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to Acadia shareholders

 

$

7,707

 

 

$

8,524

 

 

$

16,896

 

 

$

21,650

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments: 1

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

33,635

 

 

 

27,757

 

 

 

128,715

 

 

 

107,813

 

Interest expense

 

 

14,010

 

 

 

11,224

 

 

 

52,201

 

 

 

51,767

 

Above/below-market interest

 

 

(155

)

 

 

(5

)

 

 

(571

)

 

 

(162

)

Provision for income taxes

 

 

64

 

 

 

31

 

 

 

282

 

 

 

188

 

Amortization of finance costs

 

 

1,475

 

 

 

1,502

 

 

 

6,344

 

 

 

5,483

 

Noncontrolling interest - OP

 

 

333

 

 

 

363

 

 

 

785

 

 

 

1,067

 

EBITDA

 

$

57,069

 

 

$

49,396

 

 

$

204,652

 

 

$

187,806

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) on disposition of properties

 

 

 

 

 

395

 

 

 

(2,614

)

 

 

(1,086

)

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

 

 

(61

)

 

 

(949

)

 

 

1,042

 

 

 

4,616

 

Realized gain

 

 

4,693

 

 

 

3,685

 

 

 

14,454

 

 

 

14,188

 

Impairment charges

 

 

 

 

 

750

 

 

 

9,572

 

 

 

750

 

Loss on change in control

 

 

 

 

 

 

 

 

9,622

 

 

 

 

Adjusted EBITDA

 

$

61,701

 

 

$

53,277

 

 

$

236,728

 

 

$

206,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Realized gain

 

 

(4,693

)

 

 

(3,685

)

 

 

(14,454

)

 

 

(14,188

)

EBITDA excluding realized gains

 

$

57,008

 

 

$

49,592

 

 

$

222,274

 

 

$

192,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Charge Coverage Ratios

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA1 divided by:

 

$

61,701

 

 

$

53,277

 

 

$

236,728

 

 

$

206,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

14,010

 

 

 

11,224

 

 

 

52,201

 

 

 

51,767

 

Principal Amortization

 

 

1,508

 

 

 

1,783

 

 

 

4,237

 

 

 

10,705

 

Preferred Dividends2

 

 

67

 

 

 

67

 

 

 

268

 

 

 

341

 

Total Fixed Charges

 

 

15,585

 

 

 

13,074

 

 

 

56,706

 

 

 

62,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Charge Coverage Ratio - REIT Portfolio and Investment Management

 

 

4.0

x

 

 

4.1

x

 

 

4.2

x

 

 

3.3

x

 

_____________________________

1.
These amounts represent the Company’s pro-rata share of consolidated and unconsolidated investments.
2.
Represents preferred distributions on Preferred Operating Partnership Units

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 13

 


 

 

 

Fee Income Detail 1

 

(in thousands)

 

 

 

 

Fund II

 

 

Fund III

 

 

Fund IV

 

 

Fund V

 

 

Other 2

 

 

Total

 

Year to Date December 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

313

 

 

$

72

 

 

$

1,846

 

 

$

8,643

 

 

$

2,995

 

 

$

13,869

 

Leasing, Construction, and Development fees

 

 

377

 

 

 

318

 

 

 

953

 

 

 

4,832

 

 

 

1,650

 

 

 

8,130

 

Total fees

 

$

690

 

 

$

390

 

 

$

2,799

 

 

$

13,475

 

 

$

4,645

 

 

$

21,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended December 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset and property management fees

 

$

45

 

 

 

 

 

$

401

 

 

$

2,204

 

 

$

802

 

 

$

3,452

 

Leasing, Construction, and Development fees

 

 

25

 

 

 

28

 

 

 

210

 

 

 

746

 

 

 

318

 

 

 

1,327

 

Total fees

 

$

70

 

 

$

28

 

 

$

611

 

 

$

2,950

 

 

$

1,120

 

 

$

4,779

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
Fees are shown at the Company's pro-rata share and can be derived from the Consolidated Statements of Operations - Detail and Statements of Operations - Pro-Rata Adjustments. The components of the total fee income to the Company are derived by the fees included on the Consolidated Statements of Operations and the Company's share of fees from the Noncontrolling Interests in Consolidated Subsidiaries and the Company's share of fee income from Unconsolidated Subsidiaries.
2.
“Other” includes fees generated from non-wholly owned joint ventures (within both the REIT Portfolio and Investment Management) as well as third-party managed assets.

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 14

 


 

 

Structured Financing Portfolio

 

 

(in thousands)

 

 

 

September 30, 2025

 

 

Quarter Ended December 31, 2025

 

 

 

 

 

 

 

 

 

 

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

%

 

 

6.39

%

 

Sept 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other notes 2

 

 

149,744

 

 

 

22,083

 

 

 

171,827

 

 

 

73

 

 

 

 

 

 

149,817

 

 

 

24,122

 

 

 

173,939

 

 

 

10.41

%

 

 

10.49

%

 

Nov 2026 - Dec 2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total notes receivable

 

$

209,545

 

 

$

25,892

 

 

$

235,437

 

 

$

73

 

 

$

 

 

$

209,618

 

 

$

27,931

 

 

$

237,549

 

 

 

9.15

%

 

 

9.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Notes Receivable per above

 

 

$

209,618

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit loss 4

 

 

 

(2,136

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total pro-rata Notes Receivable

 

 

$

207,482

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
One note in the amount of $17.8 million was in default at December 31, 2025.
2.
Certain of the first mortgage notes and other notes enable the borrower to prepay or convert its obligations prior to the stated maturity date without penalty.
3.
Certain first mortgage notes have extension options subject to customary conditions.
4.
Allowance for credit loss includes the $0.5 million allowance for credit loss related to the City Point Loan which is classified as redeemable noncontrolling interests in the Company’s consolidated financial statements in accordance with GAAP.

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 15

 


 

 

 

Transactional Activity

 

 

(in thousands)

 

 

Property Acquisitions and Dispositions

Property Name

 

Location

 

Date of
Transaction

 

Transaction
Amount
1

 

Ownership % 2

 

Investment Management
Share

 

Acadia Share

 

 

 

 

 

 

 

 

 

 

 

 

 

ACQUISITIONS 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REIT Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

106 Spring Street

 

New York, NY

 

January 2025

 

$55,137

 

100%

 

$—

 

$55,137

73 Wooster Street

 

New York, NY

 

January 2025

 

25,459

 

100%

 

 

25,459

Renaissance Portfolio

 

Georgetown, Washington D.C.

 

January 2025

 

245,700

 

48%

 

 

117,936

95, 97 and 107 North 6th Street 3

 

Williamsburg Brooklyn, NY

 

April 2025

 

59,668

 

100%

 

 

59,668

85 5th Avenue 3

 

New York, NY

 

April 2025

 

47,014

 

100%

 

 

47,014

70 and 93 North 6th Street

 

Williamsburg Brooklyn, NY

 

June 2025

 

50,323

 

100%

 

 

50,323

2117 N. Henderson Avenue

 

Dallas, TX

 

July 2025

 

904

 

100%

 

 

904

1045 and 1165 Madison Avenue 7

 

New York, NY

 

January 2026

 

20,750

 

100%

 

 

20,750

Subtotal REIT Portfolio:

 

 

 

 

 

504,955

 

 

 

 

377,191

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Management:

 

 

 

 

 

 

 

 

 

 

 

 

Other Co-Investment Vehicles:

 

 

 

 

 

 

 

 

 

 

 

 

Pinewood Square 4

 

Lake Worth, FL

 

March 2025

 

68,207

 

100%

 

 

68,207

The Avenue at West Cobb 4

 

Marietta, GA

 

September 2025

 

62,701

 

100%

 

 

62,701

The Shops at Skyview 7

 

Queens, NY

 

January 2026

 

424,400

 

20%

 

 

84,880

Subtotal Investment Management:

 

 

 

 

 

555,308

 

 

 

 

215,788

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ACQUISITIONS

 

 

 

 

 

$1,060,263

 

 

 

$—

 

$592,979

 

 

 

 

 

 

 

 

 

 

 

 

 

DISPOSITIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REIT Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

Mad River Station

 

Dayton, OH

 

August 2025

 

$15,020

 

100%

 

$—

 

$15,020

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment Management:

 

 

 

 

 

 

 

 

 

 

 

 

Fund III:

 

 

 

 

 

 

 

 

 

 

 

 

640 Broadway

 

New York, NY

 

September 2025

 

49,500

 

100%

 

49,500

 

12,147

 

 

 

 

 

 

 

 

 

 

 

 

 

FUND IV:

 

 

 

 

 

 

 

 

 

 

 

 

Eden Square

 

Bear, DE

 

June 2025

 

28,040

 

90%

 

25,236

 

5,835

1035 Third Avenue

 

New York, NY

 

October 2025

 

22,000

 

100%

 

22,000

 

5,086

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V:

 

 

 

 

 

 

 

 

 

 

 

 

Landstown Commons

 

Virginia Beach, VA

 

January 2026

 

102,000

 

100%

 

102,000

 

20,502

Subtotal Investment Management:

 

 

 

 

 

201,540

 

 

 

198,736

 

43,570

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL DISPOSITIONS

 

 

 

 

 

$216,560

 

 

 

$198,736

 

$58,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Structured Financing Activity

 

 

 

 

Note Description

 

Transaction Type

 

Date of
Transaction

 

Transaction
Amount

 

Acadia
Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgetown Renaissance - NCI Holder 5

 

Other Loan

 

January 2025

 

$57,117

 

$18,277

 

 

 

 

850 Third Avenue

 

Mezzanine Loan

 

April 2025

 

28,465

 

28,465

 

 

 

 

City Point Loan 6

 

Conversion

 

September 2025

 

56,018

 

56,018

 

 

 

 

The Shops at Skyview 8

 

Preferred Equity

 

January 2026

 

41,700

 

33,360

 

 

 

 

 

 

 

 

 

 

$183,300

 

$136,120

 

 

 

 

 

_____________________________

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 16

 


 

 

Transactional Activity

 

 

(in thousands)

 

 

1.
Transaction amounts include capitalized costs, where applicable. Refer to Note 2 in the Company’s latest Form 10-Q or 10-K for further discussion of any such transactions.
2.
Ownership percentages for those properties in Funds II, III, IV, and V within our Investment Management platform represent the respective Investment Management’s ownership, not the Company’s proportionate share.
3.
97 North 6th Street and 85 5th Avenue were acquired with executed leases in place, that had not yet commenced. The 97 North 6th Street lease commenced in the third quarter of 2025. The 85 5th Avenue lease commenced in the fourth quarter of 2025. Prior to rent commencement, the Company capitalized interest on qualifying assets.
4.
The Company intends to bring in strategic institutional investor(s) to complete the capitalization of these properties. No assurances can be given that the Company will successfully identify and close on such a transaction.
5.
The Company paid down approximately $57.1 million of an assumed mortgage within the Renaissance Portfolio. This amount represents its noncontrolling interest holders’ 32% share of such payment.
6.
In the third quarter of 2025, a Fund II partner exercised its put right, and the Company acquired the partner’s 18.33% interest for total consideration of approximately $56.0 million (which comprised the assumption of the redeeming partner’s portion of the City Point Loan and accrued interest balance of $48.0 million and a cash payment of $8.0 million), increasing its ownership in Fund II from 61.67% to 80%. Refer to Note 10 in the Company’s 10-K for the year ended December 31, 2025.
7.
Acquisitions that closed after December 31, 2025 do not reflect certain acquisitions costs that may be subsequently capitalized.
8.
The Company provided the venture a $41.7 million preferred equity investment to the venture, of which it has a 20% interest. The amount above represents its pro rata preferred equity investment in the venture.

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 17

 


 

2026 Guidance

 

 

As previously disclosed, beginning in 2026, the Company will report a new supplemental measure, FFO As Adjusted. FFO As Adjusted will be calculated by adjusting NAREIT FFO to exclude gains and promotes from its Investment Management business along with other items, including non-comparable revenues, expenses, gains, and losses, that the Company believes are not reflective of ongoing core operating results.

The following initial guidance is based upon Acadia’s current view of market conditions and assumptions for the year ended December 31, 2026. The Company is setting initial 2026 guidance as follows:

 

 

2026 Guidance

 

2025 Actuals

 

 

 

Low

 

High

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share attributable to Acadia

 

$0.24

 

$0.26

 

$0.10

 

Depreciation of real estate and amortization of leasing costs (net of noncontrolling interest share other than Common OP Units)

 

0.95

 

0.97

 

0.94

 

Gain on disposition on real estate properties (net of noncontrolling interest share other than Common OP Units)

 

(0.04)

 

(0.04)

 

(0.02)

 

Impairment charges (net of noncontrolling interest share other than Common OP Units)

 

 

 

0.07

 

Loss on change in control

 

 

 

0.07

 

Noncontrolling interest in Operating Partnership

 

0.03

 

0.03

 

0.03

 

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

 

$1.18

 

$1.22

 

$1.19

 

Adjustments to FFO:

 

 

 

 

 

 

 

Unrealized holding loss

 

 

 

0.01

 

Promote Income

 

 

 

(0.01)

 

Lease Settlement Income 1

 

 

 

(0.06)

 

Transaction and other expenses 2

 

0.03

 

0.03

 

0.01

 

Funds From Operations As Adjusted per share attributable to Common Shareholders and Common OP Unit holders 3

 

$1.21

 

$1.25

 

$1.14

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
The Company recognized approximately $8.0 million, or $0.06 per share, related to the termination of its lease with Whole Foods at City Center for the quarter ended March 31, 2025.
2.
Transaction and other expenses include those costs that the Company believes are not reflective of ongoing core operating results including investment transaction costs, employee retirement and severance costs.
3.
Refer to the “Important Notes” on page 43 of this release for the definition of Funds From Operations As Adjusted.

 

The Company’s full year outlook is based on the following assumptions:

REIT Portfolio Same-Property NOI growth, excluding properties in redevelopment, of 5-9%
Investment Management fees ranging from $23-$26 million
Structured Finance (interest) income ranging from $16-$18 million
Pro-rata REIT Portfolio and Investment Management non-cash GAAP items (above/below market and straight-line rental income) ranging from $12-$15 million
Recurring G&A expenses ranging from $44-$46 million
Interest expense, net, ranging from $68-$70 million, which does not reflect the potential reduction in interest expense that would result from settling the forward equity contracts
Guidance does not factor in potential acquisitions or dispositions, other than those that have already been completed
NAREIT FFO guidance does not factor in any promotes or realized gains. Such amounts, if any, will be included in NAREIT FFO (but excluded from FFO As Adjusted) in the period in which the transaction occurs.

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 18

 


 

 

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

 

$

43,049

 

 

N/A3

 

 

$

(11

)

 

$

422

 

 

$

5,246

 

 

$

3,097

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operating income from properties sold or assets held for sale

 

 

 

 

N/A3

 

 

 

4

 

 

 

15

 

 

 

3

 

 

 

 

 

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

 

 

(4,082

)

 

N/A 3

 

 

 

7

 

 

 

(71

)

 

 

 

 

 

 

 

Net Operating Income of stabilized assets

 

$

38,967

 

 

N/A 3

 

 

$

 

 

$

366

 

 

$

5,249

 

 

$

3,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs to Date (Pro-Rata)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets held for sale

 

$

 

 

N/A 3

 

 

$

 

 

$

 

 

$

 

 

$

 

 

Pre-stabilized assets 4

 

 

302,246

 

 

N/A 3

 

 

 

 

 

 

17,466

 

 

 

 

 

 

 

 

Development and redevelopment projects 6

 

 

517,000

 

 

N/A 3

 

 

 

8,300

 

 

 

27,800

 

 

 

 

 

 

 

 

Total Costs to Date

 

$

819,246

 

 

N/A 3

 

 

$

8,300

 

 

$

45,266

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt (Pro-Rata)

 

$

1,188,590

 

 

$

103,642

 

 

$

 

 

$

23,462

 

 

$

148,614

 

 

$

30,350

 

 

 

_____________________________

1.
This Net Asset Valuation Information page shows Acadia’s pro-rata portion of the REIT and Investment Management Net Operating Income.
2.
Does not include a full quarter of NOI for any assets purchased during the current quarter. See Transactional Activity page in this Supplemental Report for descriptions of those acquisitions.
3.
Fund II has been substantially liquidated except for its investment in City Point. Amounts omitted as only remaining asset is City Point.
4.
Pre-stabilized assets consist of the following projects for REIT: Route 6 Mall, 664 N. Michigan Avenue, 651-671 West Diversey, 2323-2409 Henderson Avenue, and City Center; Fund II: City Point; Fund IV: 210 Bowery, 801 Madison, and 27 E 61st Street.
5.
Other Co-investment vehicles currently include the Company’s ownership interest in Shops at Grand Avenue, Walk at Highwoods Preserve, LINQ Promenade, Shops at Skyview, Pinewood Square (wholly-owned as of December 31, 2025), and The Avenue at West Cobb (wholly-owned as of December 31, 2025).
6.
Refer to Development and Redevelopment Activity page for projects.

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 19

 


 

 

 

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
Balance

 

WA Years
to
Maturity
6

 

Principal
Balance

 

WA Years
to
Maturity
6

 

Principal
Balance

 

WA Years
to
Maturity
6

 

Swap
Notional

 

Adjusted
Debt Total

 

Interest
Rate

 

Add:
Noncontrolling
Interest Share
of Debt
3

 

Less: Pro-rata
Share of
Unconsolidated
Debt
4

 

Acadia
Consolidated
Debt as
Reported

Fixed-Rate Debt 1

 

$267,975

 

2.9

 

$28,197

 

1.7

 

$296,172

 

2.8

 

$1,033,142

 

$1,329,314

 

 

 

$305,555

 

$(132,116)

 

$1,502,753

Variable-Rate Debt 5

 

920,615

 

3.0

 

277,871

 

2.0

 

1,198,486

 

2.8

 

(1,033,142)

 

165,344

 

 

 

239,106

 

(33,836)

 

370,614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$1,188,590

 

3.0

 

$306,068

 

1.9

 

$1,494,658

 

2.8

 

$—

 

$1,494,658

 

4.5%

 

$544,661

 

$(165,952)

 

1,873,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized premium

 

 

 

 

 

 

 

691

 

 

 

 

 

 

 

 

 

 

 

 

 

926

Net unamortized loan costs

 

 

 

 

 

 

 

(10,254)

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,387)

Contingent loan obligation

 

 

 

 

 

 

 

5,787

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

$1,490,882

 

 

 

 

 

 

 

 

 

 

 

 

 

$1,862,906

_____________________________

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

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 20

 


Portfolio Debt – Detail

 

 

(in thousands)

 

 

 

 

 

 

 

Principal Balance at

 

Acadia's Pro-rata Share

 

Interest

 

 

 

Extension

Property

 

 

 

December 31, 2025

 

Percent

 

Amount

 

Rate

 

Maturity Date

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REIT PORTFOLIO

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

840 N. Michigan Avenue 2

 

 

 

$30,000

 

94.35%

 

$28,304

 

N/A

 

12/10/26

 

None

239 Greenwich Avenue

 

 

 

25,820

 

75.00%

 

19,365

 

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)

 

 

 

13,442

 

50.00%

 

6,721

 

4.72%

 

12/10/27

 

None

555 9th Street

 

 

 

55,000

 

100.00%

 

55,000

 

3.99%

 

01/01/28

 

1x24 mos.

State & Washington

 

 

 

19,964

 

100.00%

 

19,964

 

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

 

 

 

9,456

 

100.00%

 

9,456

 

4.01%

 

11/05/29

 

None

151 N. State Street

 

 

 

11,437

 

100.00%

 

11,437

 

4.03%

 

12/01/29

 

None

Concord & Milwaukee

 

 

 

2,103

 

100.00%

 

2,103

 

4.40%

 

06/01/30

 

None

Gotham Plaza

 

 

 

28,000

 

49.00%

 

13,720

 

5.90%

 

10/05/34

 

None

California & Armitage

 

 

 

1,905

 

100.00%

 

1,905

 

5.89%

 

04/15/35

 

None

Sub-Total Fixed-Rate Debt

 

 

 

297,127

 

 

 

267,975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

89,500

 

100.00%

 

89,500

 

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

 

 

 

991,500

 

 

 

920,615

 

 

 

 

 

 

Total Debt - REIT Portfolio

 

 

 

$1,288,627

 

 

 

$1,188,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT MANAGEMENT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed-Rate Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tri-City Plaza

 

Fund V

 

$35,038

 

18.09%

 

$6,338

 

6.00%

 

04/18/26

 

None

650 Bald Hill Road

 

Fund IV

 

14,565

 

20.81%

 

3,031

 

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

Canton Marketplace

 

Fund V

 

34,460

 

20.10%

 

6,926

 

6.29%

 

06/01/28

 

None

Sub-Total Fixed-Rate Debt

 

 

 

142,642

 

 

 

28,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable-Rate Debt 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hiram Pavilion

 

Fund V

 

26,467

 

20.10%

 

5,320

 

SOFR+2.30%

 

03/05/26

 

1x12 mos.

1964 Union

 

Fund IV

 

1,310

 

20.81%

 

273

 

SOFR+2.75%

 

03/30/26

 

1x3 mos.

Frederick County Square

 

Fund V

 

24,381

 

18.09%

 

4,411

 

SOFR+2.51%

 

04/01/26

 

None

New Towne Center

 

Fund V

 

15,720

 

20.10%

 

3,160

 

SOFR+2.20%

 

05/01/26

 

None

Fairlane Green

 

Fund V

 

31,019

 

20.10%

 

6,235

 

SOFR+2.30%

 

06/05/26

 

None

Trussville Promenade

 

Fund V

 

27,747

 

20.10%

 

5,577

 

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.

Hickory Ridge

 

Fund V

 

25,989

 

20.10%

 

5,224

 

SOFR+2.30%

 

10/05/26

 

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

 

36,035

 

18.09%

 

6,519

 

SOFR+2.90%

 

03/21/27

 

None

La Frontera

 

Fund V

 

55,500

 

18.09%

 

10,040

 

SOFR+2.61%

 

06/10/27

 

None

Midstate Mall

 

Fund V

 

57,000

 

20.10%

 

11,457

 

SOFR+1.75%

 

08/04/27

 

2x12 mos.

Landstown Commons

 

Fund V

 

57,903

 

20.10%

 

11,638

 

SOFR+2.20%

 

10/24/27

 

2x12 mos.

Riverdale FC

 

Fund V

 

37,764

 

17.97%

 

6,787

 

SOFR+2.46%

 

11/01/27

 

None

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 21

 


Portfolio Debt – Detail

 

 

(in thousands)

 

 

 

 

 

 

Principal Balance at

 

Acadia's Pro-rata Share

 

Interest

 

 

 

Extension

Property

 

 

 

December 31, 2025

 

Percent

 

Amount

 

Rate

 

Maturity Date

 

Options

Lincoln Commons

 

Fund V

 

33,830

 

20.10%

 

6,800

 

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.

Elk Grove Commons

 

Fund V

 

41,000

 

20.10%

 

8,241

 

SOFR+2.00%

 

12/20/27

 

1x12 mos.

Palm Coast Landing

 

Fund V

 

25,912

 

20.10%

 

5,208

 

SOFR+2.15%

 

02/01/28

 

None

Mohawk Commons

 

Fund V

 

39,110

 

18.09%

 

7,074

 

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

Sub-Total Variable-Rate Debt

 

 

 

1,059,073

 

 

 

277,871

 

 

 

 

 

 

Total Debt - Investment Management

 

 

 

1,201,715

 

 

 

306,068

 

 

 

 

 

 

Total Debt - REIT Portfolio and Investment Management

 

 

 

$2,490,342

 

 

 

$1,494,658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
The Company has hedged a portion of its variable-rate debt with multiple variable to fixed-rate swap agreements which have various maturities (see Swap Interest Rate Summary of this Supplemental report which highlights the notional and fixed base rate). The indicated maturity for each loan reflects the contractual maturity date of the loan without regard to the expiration of the related swap agreements.
2.
The Company makes cash payments at a stated interest rate of 6.5% on the outstanding principal balance. Following the modification of the loan in December 2023, the effective interest rate for GAAP purposes is zero.
3.
The interest rate on the unsecured revolving credit facility excludes a 20-basis point facility fee.

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 22

 


 

 

 

 

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

 

$2,919

 

$132,000

 

$134,919

 

$2,541

 

$28,305

 

$69,365

 

$100,211

 

 

1.55%

2027

 

5,266

 

57,538

 

62,804

 

4,953

 

45,053

 

 

50,006

 

4.91%

 

N/A

2028

 

1,901

 

559,862

 

561,763

 

1,867

 

70,362

 

489,500

 

561,729

 

4.10%

 

1.37%

2029

 

1,887

 

171,337

 

173,224

 

1,539

 

97,088

 

36,380

 

135,007

 

5.54%

 

1.95%

2030

 

253

 

326,597

 

326,850

 

253

 

1,597

 

325,000

 

326,850

 

4.40%

 

1.20%

Thereafter

 

1,044

 

28,023

 

29,067

 

1,044

 

13,743

 

 

14,787

 

5.90%

 

N/A

Total

 

$13,270

 

$1,275,357

 

$1,288,627

 

$12,197

 

$256,148

 

$920,245

 

$1,188,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$6,201

 

$257,946

 

$264,147

 

$1,196

 

$9,300

 

$41,470

 

$51,966

 

5.27%

 

2.45%

2027

 

6,979

 

557,518

 

564,497

 

1,307

 

 

100,581

 

101,888

 

N/A

 

2.24%

2028

 

509

 

372,562

 

373,071

 

97

 

18,391

 

133,726

 

152,214

 

5.97%

 

1.86%

2029

 

 

 

 

 

 

 

 

N/A

 

N/A

2030

 

 

 

 

 

 

 

 

N/A

 

N/A

Thereafter

 

 

 

 

 

 

 

 

N/A

 

N/A

Total

 

$13,689

 

$1,188,026

 

$1,201,715

 

$2,600

 

$27,691

 

$275,777

 

$306,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
Does not include any applicable extension options or subsequent refinancing.
2.
The amounts in the table reflect the all-in fixed rate for maturing debt with a fixed rate, and the spread above the applicable index (typically SOFR) on variable rate debt. The rate does not reflect the all-in rate for variable rate obligations. Refer to Swap Interest Rate Summary page for interest rate protection agreements that fix our variable rate debt.

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 23

 


 

 

 

 

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

 

$2,919

 

$30,000

 

$32,919

 

$2,541

 

$28,305

 

$—

 

$30,846

 

 

N/A

2027

 

5,266

 

32,402

 

37,668

 

4,953

 

26,201

 

 

31,154

 

5.57%

 

N/A

2028

 

1,901

 

119,862

 

121,763

 

1,867

 

17,862

 

69,365

 

89,094

 

4.40%

 

1.55%

2029

 

1,887

 

586,587

 

588,474

 

1,539

 

97,088

 

489,500

 

588,127

 

5.54%

 

1.37%

2030

 

253

 

379,097

 

379,350

 

253

 

54,097

 

325,000

 

379,350

 

4.01%

 

1.20%

Thereafter

 

1,044

 

127,409

 

128,453

 

1,044

 

32,595

 

36,380

 

70,019

 

4.85%

 

1.95%

Total

 

$13,270

 

$1,275,357

 

$1,288,627

 

$12,197

 

$256,148

 

$920,245

 

$1,188,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$6,201

 

$174,062

 

$180,263

 

$1,196

 

$9,300

 

$24,610

 

$35,106

 

5.27%

 

2.43%

2027

 

6,979

 

241,599

 

248,578

 

1,307

 

 

46,004

 

47,311

 

N/A

 

2.66%

2028

 

509

 

224,204

 

224,713

 

97

 

12,718

 

34,228

 

47,043

 

5.98%

 

1.70%

2029

 

 

548,161

 

548,161

 

 

5,673

 

170,935

 

176,608

 

5.95%

 

1.96%

2030

 

 

 

 

 

 

 

 

N/A

 

N/A

Thereafter

 

 

 

 

 

 

 

 

N/A

 

N/A

Total

 

$13,689

 

$1,188,026

 

$1,201,715

 

$2,600

 

$27,691

 

$275,777

 

$306,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
Includes the effect of all available extension options (subject to customary conditions), excludes any subsequent refinancing.
2.
The amounts in the table reflect the all-in fixed rate for maturing debt with a fixed rate, and the spread above the applicable index (typically SOFR) on variable rate debt. The rate does not reflect the all-in rate for variable rate obligations. Refer to Swap Interest Rate Summary page for interest rate protection agreements that fix our variable rate debt.

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 24

 


 

Swap Interest Rate Summary 1

 

 

(in thousands)

 

 

Maturity

 

Acadia's Pro-rata
Notional Amount

 

Weighted Average
Fixed SOFR
2

March 2026

 

$5,320

 

4.5%

April 2026

 

11,020

 

2.9%

May 2026

 

3,160

 

3.5%

June 2026

 

6,226

 

1.2%

October 2026

 

5,194

 

3.7%

November 2026

 

73,517

 

3.9%

December 2026

 

5,981

 

4.3%

June 2027

 

5,020

 

3.4%

July 2027

 

125,000

 

2.1%

August 2027

 

8,593

 

3.5%

December 2027

 

118,290

 

2.7%

February 2028

 

5,208

 

3.4%

March 2028

 

57,075

 

2.8%

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%

June 2029

 

25,000

 

0.5%

July 2029

 

25,000

 

0.1%

October 2029

 

4,100

 

3.7%

November 2029

 

36,750

 

3.8%

December 2029

 

87,688

 

3.4%

April 2030

 

50,000

 

3.1%

July 2030

 

125,000

 

2.7%

 

 

 

 

 

Total

 

$1,033,142

 

2.8%

 

_____________________________

1.
Includes the Company's pro-rata share of consolidated and unconsolidated interest rate swaps to hedge against interest variability on REIT and Investment Management debt.
2.
Represents the effective strike (fixed) rate on the swap, inclusive of the amortization of deferred gains/losses on terminated swaps, that the Company pays in exchange for receiving SOFR.

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 25

 


Core Portfolio Retail Properties – Detail 1

 

 

 

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

Economic Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

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
2012
2013

 

100.0%

 

57,577

 

 

 

57,577

 

95.1%

 

—%

 

—%

 

95.1%

 

95.1%

 

$11,048,326

 

$201.87

 

Kith, Lululemon, Reformation,
Veronica Beard, St. Laurent, Brandy Melville, Mango

Clark Street and W. Diversey
   Collection (4 properties)

 

2011
2012

 

100.0%

 

53,099

 

 

 

53,099

 

89.0%

 

—%

 

—%

 

89.0%

 

89.0%

 

2,261,842

 

47.84

 

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

Halsted and Armitage
   Collection (13 properties)

 

2011
2012
2019
2020

 

100.0%

 

53,220

 

 

 

53,220

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

3,249,311

 

61.05

 

Serena and Lily, Faherty,
Jenny Kayne, Warby Parker, Kiehl's, Solidcore,
Rails, Levain Bakery, Huckberry

North Lincoln Park Chicago
   Collection (6 properties)

 

2011
2014

 

100.0%

 

22,125

 

 

27,796

 

49,921

 

27.7 %

 

—%

 

77.6%

 

55.5%

 

55.5%

 

1,057,532

 

38.20

 

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%

 

2,015,292

 

48.22

 

Old Navy, Backcountry

Concord and Milwaukee

 

2016

 

100.0%

 

13,147

 

 

 

13,147

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

490,931

 

37.34

 

  —

California and Armitage

 

2016

 

100.0%

 

 

 

18,275

 

18,275

 

—%

 

—%

 

90.8%

 

90.8%

 

90.8%

 

806,791

 

48.63

 

  —

Roosevelt Galleria

 

2015

 

100.0%

 

 

 

37,995

 

37,995

 

—%

 

—%

 

89.7%

 

89.7%

 

89.7%

 

825,979

 

24.24

 

Petco, Vitamin Shoppe,
Dollar Tree

Sullivan Center

 

2016

 

100.0%

 

176,181

 

 

 

176,181

 

83.8%

 

—%

 

—%

 

83.8%

 

83.8%

 

5,525,371

 

37.43

 

Target

 

 

 

 

 

 

509,926

 

 

84,066

 

593,992

 

89.6%

 

—%

 

85.9%

 

89.0%

 

89.0%

 

$31,642,921

 

$59.82

 

 

New York Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Soho and West Village Collection
   (19 properties)

 

2011
2014
2019
2020
2022
2024
2025

 

100.0%

 

69,643

 

 

 

69,643

 

89.4%

 

—%

 

—%

 

89.4%

 

96.3%

 

$20,503,770

 

$329.32

 

Reiss, Vuori, Zimmermann,
Madewell, John Varvatos
Watches of Switzerland, Frame, Theory,
Bang & Olufsen, Marine Layer

Flatiron and Union Square Collection
   (3 properties)

 

 

 

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%

 

1,640,164

 

279.80

 

  —

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%

 

509,030

 

34.34

 

Wingstop

Greenwich and Westport Collection (4 properties)

 

1998
2012
2014

 

89.5%

 

39,593

 

 

 

39,593

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

4,544,869

 

114.79

 

Veronica Beard, The RealReal,
Blue Mercury, Splendid, Swarvoski, Watches of Switzerland

2914 Third Avenue

 

2006

 

100.0%

 

 

21,650

 

18,953

 

40,603

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

1,131,422

 

27.87

 

Planet Fitness

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 26

 


Core Portfolio Retail Properties – Detail 1

 

 

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

Economic Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

 

 

Property

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

 

Key Tenants

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%

 

2,506,696

 

181.15

 

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

 

92.9%

 

—%

 

 

92.9%

 

100.0%

 

5,284,345

 

111.87

 

Sephora, SweetGreen, Levain Bakery, Alo Yoga

Williamsburg North 6th Collection 3
(7 properties)

 

2024
2025

 

100.0%

 

56,815

 

 

 

56,815

 

94.5%

 

—%

 

 

94.5%

 

98.6%

 

7,635,565

 

142.28

 

Lululemon, Madewell, On Running, Abercrombie and Fitch, Birkenstock, Patagonia

991 Madison Avenue

 

2016

 

100.0%

 

7,512

 

 

 

7,512

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

3,790,095

 

504.54

 

Vera Wang, Gabriela Hearst

Gotham Plaza

 

2016

 

49.0 %

 

 

 

25,931

 

25,931

 

—%

 

—%

 

75.4%

 

75.4%

 

75.4%

 

1,672,236

 

85.48

 

Bank of America,
Footlocker, Apple Bank

 

 

 

 

 

 

274,556

 

34,614

 

88,822

 

397,992

 

94.8%

 

100.0 %

 

92.8 %

 

94.8%

 

97.5%

 

$56,527,078

 

$149.77

 

 

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,
Oscar de la Renta

 

 

 

 

 

 

23,757

 

 

 

23,757

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

$4,632,706

 

$195.00

 

 

District of Columbia Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1739-53 and 1801-03
   Connecticut Avenue

 

2012

 

100.0 %

 

20,669

 

 

 

20,669

 

21.9%

 

—%

 

—%

 

21.9%

 

21.9%

 

$311,541

 

$68.97

 

TD Bank

14th Street Collection (3 properties)

 

2021

 

100.0 %

 

19,077

 

 

 

19,077

 

76.4%

 

—%

 

—%

 

76.4%

 

76.4%

 

1,396,848

 

95.83

 

Verizon, Long and Foster, VSV Wine Bar, Tile Bar

Rhode Island Place
   Shopping Center

 

2012

 

100.0 %

 

 

25,134

 

32,533

 

57,667

 

—%

 

100.0%

 

88.5%

 

93.5%

 

93.5%

 

1,957,308

 

36.30

 

Ross Dress for Less

M Street and Wisconsin Corridor
   (28 Properties)
4

 

2011
2016
2019

 

68.0 %

 

262,412

 

 

 

262,412

 

93.7%

 

—%

 

—%

 

93.7%

 

94.9%

 

19,085,423

 

77.63

 

Lululemon, Duxiana, Reformation, Glossier,
Alo Yoga, Aritzia, Skims, J Crew, Google

 

 

 

 

 

 

302,158

 

25,134

 

32,533

 

359,825

 

87.7%

 

100.0%

 

88.5%

 

88.6%

 

89.5%

 

$22,751,120

 

$71.35

 

 

Boston Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

165 Newbury Street

 

2016

 

100.0 %

 

1,050

 

 

 

1,050

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

$321,953

 

$306.62

 

Starbucks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dallas Metro

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Henderson Avenue Portfolio
(12 properties)

 

2022
2024
2025

 

100.0 %

 

53,017

 

31,635

 

 

84,652

 

74.0%

 

100.0%

 

—%

 

83.7%

 

85.9%

 

$2,642,593

 

$37.30

 

Sprouts Market,
Warby Parker, Tecovas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Street and Urban Retail

 

 

 

 

 

1,164,464

 

91,383

 

205,421

 

1,461,268

 

89.8%

 

100.0%

 

89.3%

 

90.4%

 

91.5%

 

$118,518,371

 

$89.73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Street and Urban Retail

 

 

 

 

 

1,076,079

 

91,383

 

192,196

 

1,359,659

 

89.5%

 

100.0%

 

90.3%

 

90.3%

 

91.5%

 

$111,177,689

 

$90.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 27

 


Core Portfolio Retail Properties – Detail 1

 

 

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

Economic Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

 

 

Property

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

 

Key Tenants

SUBURBAN PROPERTIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elmwood Park Shopping Center

 

1998

 

100.0 %

 

 

43,531

 

100,457

 

143,988

 

—%

 

100.0%

 

92.5%

 

94.8%

 

100.0%

 

$3,592,469

 

$26.32

 

Walgreens, Lidl,
Chase Bank, City MD, Five Below

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
Shopping Center

 

1998

 

100.0 %

 

 

 

87,239

 

87,239

 

—%

 

—%

 

88.7%

 

88.7%

 

92.6%

 

2,763,571

 

35.71

 

Citibank, Ace Hardware

Branch Plaza

 

1998

 

100.0 %

 

 

76,264

 

47,081

 

123,345

 

—%

 

73.5%

 

86.8%

 

78.6%

 

78.6%

 

2,762,924

 

28.51

 

LA Fitness

Amboy Center

 

2005

 

100.0 %

 

 

37,266

 

26,106

 

63,372

 

—%

 

100.0%

 

80.8%

 

92.1%

 

92.1%

 

2,129,760

 

36.49

 

Stop & Shop (Ahold)

Crossroads Shopping Center

 

1998

 

49.0 %

 

 

202,727

 

108,801

 

311,528

 

—%

 

93.9%

 

92.9%

 

93.5%

 

97.5%

 

9,769,104

 

33.53

 

HomeGoods, PetSmart,
BJ's Wholesale Club, O'Reilly Auto Parts

New Loudon Center

 

1993

 

100.0 %

 

 

241,746

 

16,643

 

258,389

 

—%

 

95.0%

 

100.0%

 

95.3%

 

95.3%

 

2,332,481

 

9.47

 

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%

 

1,657,996

 

15.63

 

Wal-Mart,
Stop & Shop (Ahold)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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%

 

97.5%

 

99.3%

 

100.0%

 

2,258,581

 

10.43

 

Home Depot, Shaw's

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%

 

2,306,912

 

23.19

 

Shaw's (Albertsons),
Starbucks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Illinois

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hobson West Plaza

 

1998

 

100.0 %

 

 

51,692

 

47,270

 

98,962

 

—%

 

100.0%

 

78.5%

 

89.8 %

 

89.8%

 

1,245,840

 

14.03

 

Garden Fresh Markets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indiana

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Merrillville Plaza

 

1998

 

100.0 %

 

 

123,144

 

112,782

 

235,926

 

—%

 

78.9%

 

87.1%

 

82.8 %

 

84.3%

 

2,959,547

 

15.15

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bloomfield Town Square

 

1998

 

100.0 %

 

 

153,332

 

81,619

 

234,951

 

—%

 

100.0%

 

100.0%

 

100.0 %

 

100.0%

 

4,423,656

 

18.83

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 28

 


Core Portfolio Retail Properties – Detail 1

 

 

 

 

 

 

 

Year

 

Acadia's

 

Gross Leasable Area (GLA)

 

Economic Occupancy

 

Leased
Occupancy

 

Annualized
Base Rent

 

ABR

 

 

Property

 

Acquired

 

Interest

 

Street

 

Anchors

 

Shops

 

Total

 

Street

 

Anchors

 

Shops

 

Total

 

Total

 

(ABR)

 

PSF

 

Key Tenants

Delaware

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Town Center and Other
(1 property)

 

2003

 

100.0 %

 

 

707,988

 

21,891

 

729,879

 

—%

 

100.0%

 

45.3%

 

98.4 %

 

98.4%

 

12,802,040

 

17.83

 

Lowes, Dick's
Sporting Goods, Target, Crunch Fitness

Market Square Shopping Center

 

2003

 

100.0 %

 

 

42,850

 

59,197

 

102,047

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

3,445,866

 

33.77

 

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%

 

956,954

 

6.12

 

Home Depot

Chestnut Hill

 

2006

 

100.0 %

 

 

 

36,492

 

36,492

 

—%

 

—%

 

100.0%

 

100.0%

 

100.0%

 

1,000,572

 

27.42

 

  —

Abington Towne Center 6

 

1998

 

100.0 %

 

 

184,616

 

32,255

 

216,871

 

—%

 

100.0%

 

92.2%

 

98.8%

 

100.0%

 

1,285,513

 

21.95

 

Target, TJ Maxx

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Suburban Properties

 

 

 

 

 

 

2,700,237

 

1,037,033

 

3,737,270

 

—%

 

97.0 %

 

90.5 %

 

95.2 %

 

96.0 %

 

$65,998,390

 

$19.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total Suburban Properties

 

 

 

 

 

 

2,596,846

 

981,544

 

3,578,391

 

—%

 

97.1%

 

90.4%

 

95.2%

 

96.0%

 

$61,016,147

 

$19.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total REIT Properties

 

 

 

 

 

1,164,464

 

2,791,620

 

1,242,454

 

5,198,538

 

89.8%

 

97.1%

 

90.3%

 

93.8%

 

94.8%

 

$184,516,761

 

$39.91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share Total REIT Properties

 

 

 

 

 

1,076,079

 

2,688,229

 

1,173,741

 

4,938,049

 

89.5%

 

97.2%

 

90.4%

 

93.9%

 

94.7%

 

$172,193,836

 

$39.30

 

 

 

 

_____________________________

1.
Excludes properties that are under development, redevelopment or pre-stabilized. For further detail, refer to the Development and Redevelopment Activity section of this Supplemental Report. The above economic occupancy and rent figures reflects only retail spaces where leases have commenced. Leased occupancy includes both economic leases and signed leases that have not yet commenced. ABR and ABR per square foot are based solely on economic occupancy.
2.
Represents the annual base rent paid to Acadia pursuant to a master lease and does not reflect the rent paid by the retail tenants at the property.
3.
The Company’s stated legal ownership is 49.99%. However, given the preferences embedded in its interests, the Company did not attribute any value to the 50.01% noncontrolling interest holders.
4.
Excludes 94,000 square feet of office GLA.
5.
Anchor GLA includes a 97,300 square foot Wal-Mart store which is not owned by the Company. This square footage has been excluded from ABR per square footage calculations.
6.
Anchor GLA includes a 157,616 square foot Target store which is not owned by the Company. This square footage has been excluded from ABR per square footage calculations.

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 29

 


 

 

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

 

$8,323,009

 

6.9 %

 

4.8%

J. Crew Group 3

 

6

 

34,902

 

5,656,274

 

0.6 %

 

3.1%

Lululemon

 

3

 

22,589

 

4,556,159

 

0.4 %

 

2.5%

TJX Companies 4

 

9

 

252,043

 

3,105,924

 

4.2 %

 

1.7%

Dick's Sporting Goods, Inc

 

2

 

149,782

 

2,965,770

 

2.5 %

 

1.6%

Walgreens

 

4

 

68,393

 

2,887,312

 

1.1 %

 

1.6%

PetSmart, Inc.

 

4

 

76,257

 

2,794,473

 

1.3 %

 

1.5%

Trader Joe's

 

3

 

40,862

 

2,628,360

 

0.7 %

 

1.4%

Fast Retailing 5

 

2

 

32,013

 

2,579,274

 

0.5 %

 

1.4%

ALO Yoga

 

2

 

22,566

 

2,505,663

 

0.4 %

 

1.4%

Albertsons Companies, Inc. 6

 

2

 

123,409

 

2,061,142

 

2.1 %

 

1.1%

Bob's Discount Furniture

 

2

 

68,793

 

2,027,670

 

1.2 %

 

1.1%

Watches of Switzerland 7

 

2

 

13,863

 

1,809,177

 

0.2 %

 

1.0%

Royal Ahold 8

 

2

 

103,125

 

1,752,574

 

1.7 %

 

1.0%

Patagonia

 

2

 

15,526

 

1,652,651

 

0.3 %

 

0.9%

Gap, Inc. 9

 

2

 

37,895

 

1,363,165

 

0.6 %

 

0.8%

Citibank

 

4

 

16,160

 

1,354,382

 

0.3 %

 

0.7%

The Home Depot, Inc.

 

2

 

187,914

 

1,345,020

 

3.1 %

 

0.7%

Michaels Stores, Inc.

 

2

 

45,285

 

1,283,810

 

0.8 %

 

0.7%

Veronica Beard

 

2

 

4,136

 

1,199,567

 

0.1 %

 

0.7%

TOTAL

 

60

 

1,724,408

 

$53,851,376

 

29.0%

 

29.7%

 

_____________________________

1.
In accordance with the Company's policy of not disclosing the terms of individual leases, this list does not include tenants that operate at only one location. The following tenants with single locations that would otherwise be included in our top 20 tenants are: Vuori (106 Spring Street), Nespresso (85 5th Avenue), Mango (664 N. Michigan Avenue), Lowe's (Town Center), Kohl's (28 Jericho Turnpike), Bang & Olufsen (121 Spring Street), and Vera Wang (991 Madison Avenue).
2.
Totals may not foot due to rounding.
3.
Madewell (4 locations), J.Crew Factory (1 location), J. Crew (1 location)
4.
TJ Maxx (6 locations), HomeGoods (2 locations), Marshalls (1 location)
5.
Uniqlo (1 location), Theory (1 location)
6.
Shaw’s (2 locations)
7.
Grand Seiko (1 location), Betteridge Jewelers (1 location)
8.
Stop and Shop (2 locations)
9.
Old Navy (2 locations)

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 30

 


 

 

REIT Portfolio – Same Property Performance 1

(in thousands)

 

 

 

Quarter Ended December 31,

 

 

 

 

 

Year to Date December 31,

 

 

 

 

 

 

2025

 

 

2024

 

 

% Change

 

 

2025

 

 

2024

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum rents

 

$

39,074

 

 

$

38,268

 

 

 

2.1

%

 

$

151,874

 

 

$

147,529

 

 

 

2.9

%

Expense reimbursements

 

 

10,086

 

 

 

9,277

 

 

 

8.7

%

 

 

37,949

 

 

 

36,682

 

 

 

3.5

%

Other property income

 

 

1,081

 

 

 

584

 

 

 

85.1

 %

 

 

3,434

 

 

 

2,721

 

 

 

26.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

 

50,241

 

 

 

48,129

 

 

 

4.4

%

 

 

193,257

 

 

 

186,932

 

 

 

3.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating - CAM & Real estate taxes

 

 

12,706

 

 

 

12,908

 

 

 

(1.6

)%

 

 

47,923

 

 

 

49,319

 

 

 

(2.8

)%

Other property operating (Non-CAM)

 

 

1,595

 

 

 

1,425

 

 

 

11.9

%

 

 

6,196

 

 

 

5,969

 

 

 

3.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Expenses

 

 

14,301

 

 

 

14,333

 

 

 

(0.2

)%

 

 

54,119

 

 

 

55,288

 

 

 

(2.1

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same Property NOI - REIT properties

 

$

35,940

 

 

$

33,796

 

 

 

6.3

%

 

$

139,138

 

 

$

131,644

 

 

 

5.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Same Property NOI to REIT Portfolio NOI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI of Properties excluded from Same Property NOI

 

 

7,109

 

 

 

2,195

 

 

 

 

 

 

18,486

 

 

 

8,629

 

 

 

 

REIT Portfolio NOI

 

$

43,049

 

 

$

35,991

 

 

 

 

 

$

157,624

 

 

$

140,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other same property information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Economic Occupancy at the end of the period

 

 

93.8

%

 

 

93.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Leased Occupancy at the end of the period

 

 

94.7

%

 

 

95.8

%

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

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

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 31

 


 

 

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

 

5

 

12,290

 

1.3%

 

$100.26

 

1.2%

 

 

 

—%

 

$—

 

—%

2026

 

30

 

87,665

 

9.1%

 

137.93

 

11.9%

 

11

 

424,984

 

18.0%

 

10.78

 

12.4%

2027

 

28

 

83,901

 

8.7%

 

103.64

 

8.5%

 

4

 

140,838

 

6.0%

 

20.24

 

7.7%

2028

 

21

 

247,491

 

25.7%

 

61.87

 

15.0%

 

10

 

477,731

 

20.3%

 

12.31

 

15.9%

2029

 

25

 

71,864

 

7.5%

 

115.09

 

8.1%

 

14

 

505,783

 

21.5%

 

15.40

 

21.1%

2030

 

23

 

105,678

 

11.0%

 

100.68

 

10.4%

 

5

 

177,026

 

7.5%

 

24.70

 

11.8%

2031

 

6

 

38,026

 

3.9%

 

85.95

 

3.2%

 

2

 

50,566

 

2.1%

 

16.97

 

2.3%

2032

 

17

 

69,578

 

7.2%

 

163.00

 

11.1%

 

1

 

12,250

 

0.5%

 

21.96

 

0.7%

2033

 

26

 

90,021

 

9.3%

 

126.82

 

11.2%

 

1

 

28,881

 

1.2%

 

14.50

 

1.1%

2034

 

9

 

33,850

 

3.5%

 

152.14

 

5.1%

 

1

 

21,804

 

0.9%

 

11.25

 

0.7%

2035

 

15

 

64,633

 

6.7%

 

125.49

 

8.0%

 

4

 

276,160

 

11.7%

 

16.02

 

12.0%

Thereafter

 

9

 

58,516

 

6.1%

 

108.43

 

6.2%

 

6

 

241,472

 

10.2%

 

21.90

 

14.3%

Total 2

 

214

 

963,512

 

100.0%

 

$105.73

 

100.0%

 

59

 

2,357,496

 

100.0%

 

$15.69

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

Total Vacant 2

 

112,567

 

 

 

 

 

 

 

 

 

75,818

 

 

 

 

 

 

Total Square Feet 2

 

1,076,079

 

 

 

 

 

 

 

 

 

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

 

5

 

28,000

 

2.6%

 

$33.58

 

2.8%

 

10

 

40,290

 

0.9%

 

$53.92

 

1.3%

2026

 

38

 

133,586

 

12.6%

 

26.42

 

10.6%

 

79

 

646,235

 

14.7%

 

31.26

 

11.7%

2027

 

35

 

138,941

 

13.1%

 

33.82

 

14.1%

 

67

 

363,680

 

8.3%

 

44.67

 

9.4%

2028

 

37

 

147,534

 

13.9%

 

35.70

 

15.8%

 

68

 

872,756

 

19.9%

 

30.32

 

15.4%

2029

 

30

 

121,926

 

11.5%

 

27.29

 

10.0%

 

69

 

699,572

 

16.0%

 

27.71

 

11.3%

2030

 

26

 

60,823

 

5.7%

 

39.32

 

7.2%

 

54

 

343,528

 

7.8%

 

50.66

 

10.1%

2031

 

15

 

81,283

 

7.7%

 

25.85

 

6.3%

 

23

 

169,875

 

3.9%

 

36.66

 

3.6%

2032

 

26

 

98,214

 

9.3%

 

33.29

 

9.8%

 

44

 

180,042

 

4.1%

 

82.64

 

8.6%

2033

 

21

 

85,791

 

8.1%

 

32.65

 

8.4%

 

48

 

204,693

 

4.7%

 

71.50

 

8.5%

2034

 

8

 

29,113

 

2.7%

 

28.54

 

2.5%

 

18

 

84,767

 

1.9%

 

73.45

 

3.6%

2035

 

21

 

105,181

 

9.9%

 

24.51

 

7.7%

 

40

 

445,974

 

10.2%

 

33.88

 

8.8%

Thereafter

 

12

 

30,317

 

2.9%

 

53.04

 

4.8%

 

27

 

330,305

 

7.5%

 

40.09

 

7.7%

Total 2

 

274

 

1,060,708

 

100.0%

 

$31.43

 

100.0%

 

547

 

4,381,716

 

100.0%

 

$39.30

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anchor GLA Owned by Tenants

 

 

 

 

 

 

 

 

 

 

254,916

 

 

 

 

 

 

Total Vacant 2

 

113,033

 

 

 

 

 

 

 

 

 

301,417

 

 

 

 

 

 

Total Square Feet 2

 

1,173,741

 

 

 

 

 

 

 

 

 

4,938,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
Leases currently under month to month or in process of renewal.
2.
Totals may not foot due to rounding.

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 32

 


 

 

REIT Portfolio – New and Renewal Rent Spreads 1

 

 

 

 

 

 

Quarter Ended

 

Year to Date

 

 

March 31, 2025

 

June 30, 2025

 

September 30, 2025

 

December 31, 2025

 

December 31, 2025

 

 

GAAP 2

 

Cash 3

 

GAAP 2

 

Cash 3

 

GAAP 2

 

Cash 3

 

GAAP 2

 

Cash 3

 

GAAP 2

 

Cash 3

New Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of new leases executed

 

3

 

3

 

3

 

3

 

8

 

8

 

2

 

2

 

16

 

16

GLA

 

18,769

 

18,769

 

6,039

 

6,039

 

22,343

 

22,343

 

5,050

 

5,050

 

52,201

 

52,201

New base rent

 

$78.60

 

$73.83

 

$176.24

 

$163.70

 

$142.06

 

$131.80

 

$339.50

 

$299.80

 

$142.30

 

$130.90

Previous base rent

 

$46.02

 

$46.41

 

$250.42

 

$285.02

 

$110.34

 

$116.99

 

$212.90

 

$236.46

 

$113.34

 

$122.61

Average cost per square foot

 

$18.80

 

$18.80

 

$131.75

 

$131.75

 

$125.72

 

$125.72

 

$479.39

 

$479.39

 

$119.54

 

$119.54

Weighted Average Lease Term (years)

 

4.8

 

4.8

 

7.5

 

7.5

 

7.5

 

7.5

 

9.0

 

9.0

 

6.1

 

6.1

Percentage growth in base rent

 

70.8 %

 

59.1 %

 

(29.6)%

 

(42.6)%

 

28.8%

 

12.7%

 

59.5 %

 

26.8 %

 

25.6 %

 

6.8 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Renewal Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of renewal leases executed

 

13

 

13

 

22

 

22

 

20

 

20

 

16

 

16

 

71

 

71

GLA

 

96,232

 

96,232

 

162,226

 

162,226

 

216,286

 

216,286

 

172,872

 

172,872

 

647,616

 

647,616

New base rent

 

$30.93

 

$29.83

 

$63.21

 

$60.99

 

$43.14

 

$40.10

 

$31.99

 

$29.74

 

$43.38

 

$41.04

Expiring base rent

 

$24.70

 

$27.77

 

$58.50

 

$60.46

 

$33.47

 

$35.83

 

$26.88

 

$27.46

 

$36.68

 

$38.57

Average cost per square foot

 

$—

 

$—

 

$10.86

 

$10.86

 

$31.01

 

$31.01

 

$0.59

 

$0.59

 

$0.38

 

$0.38

Weighted Average Lease Term (years)

 

6.6

 

6.6

 

10.8

 

10.8

 

8.2

 

8.2

 

5.5

 

5.5

 

7.7

 

7.7

Percentage growth in base rent

 

25.2 %

 

7.4 %

 

8.1%

 

0.9%

 

28.9%

 

11.9%

 

19.0 %

 

8.3 %

 

18.3 %

 

6.4 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total New and Renewal Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of new and renewal leases executed

 

16

 

16

 

25

 

25

 

28

 

28

 

18

 

18

 

87

 

87

GLA commencing

 

115,001

 

115,001

 

168,265

 

168,265

 

238,629

 

238,629

 

177,922

 

177,922

 

699,817

 

699,817

New base rent

 

$38.71

 

$37.01

 

$67.28

 

$64.68

 

$52.40

 

$48.69

 

$40.72

 

$37.41

 

$50.76

 

$47.74

Expiring base rent

 

$28.18

 

$30.82

 

$65.39

 

$68.52

 

$40.67

 

$43.43

 

$32.16

 

$33.40

 

$42.40

 

$44.84

Average cost per square foot

 

$3.07

 

$3.07

 

$15.20

 

$15.20

 

$39.88

 

$39.88

 

$14.18

 

$14.18

 

$9.27

 

$9.27

Weighted Average Lease Term (years)

 

6.3

 

6.3

 

10.7

 

10.7

 

8.2

 

8.2

 

5.6

 

5.6

 

7.6

 

7.6

Percentage growth in base rent

 

37.4 %

 

20.1%

 

2.9%

 

(5.6)%

 

28.8%

 

12.1%

 

26.6 %

 

12.0 %

 

19.7 %

 

6.5 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
Based on lease execution dates. Does not include leased square footage and costs related to first generation space and the Company's construction and/or redevelopment projects (see Development and Redevelopment Activity page of this Supplemental Report) in both new and renewal leases. Renewal leases include exercised options.
2.
Rents are calculated on a straight-line (GAAP) basis and do not incorporate above- or below-market lease adjustments.
3.
Rents have not been calculated on a straight-line basis. The previous (or expiring) rent reflects the amount at the time of lease expiration, while the new rent represents the amount payable at lease commencement.
(1)

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 33

 


 

 

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 4

 

 

$

 

172.9

 

 Million

 

$

 

616.3

 

 Million

 

$

 

221.4

 

 Million

 

$

 

187.8

 

 Million

 

$

 

1,198.4

 

 Million

Net Distributions/Contributions

 

 

 

 

30.9

 

%

 

 

 

 

137.2

 

%

 

 

 

 

43.8

 

%

 

 

 

 

38.2

 

%

 

 

 

 

59.7

 

%

 

Unfunded Commitment 5

 

 

$

 

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 6

 

 

 

Fund IV

 

 

0.75% of Implied Capital

Asset Management 6

 

 

 

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

 

_____________________________

1.
Acadia’s “Promoted Share” reflects Acadia's share of fund profits after all partners (including Acadia) have received a full return of their cumulative contributions plus their preferred return. Acadia's Promoted Share equals a 20% promote plus Acadia's pro-rata share of the remaining 80% of profits.
2.
The additional contributions to Fund II beyond its original Fund Size reflects prior-period distributions that were re-contributed in 2016, 2020, 2021 and 2022. These funds supported the on-going redevelopment of existing Fund II investments and included an incremental $172 million of capital contributed in connection with the City Point recapitalization. City Point is the sole remaining asset in Fund II.
3.
In the third quarter of 2025, a Fund II partner exercised its put right, and the Company acquired the partner’s 18% interest for approximately $54.4 million, increasing its ownership in Fund II from 61.67% to 80%. Refer to Note 10 in the Company’s 10-K for the year ended December 31, 2025.
4.
All returns and distributions referenced are presented net of fees and promote.
5.
Unfunded Commitments are reserved for completing leasing and development activities at existing fund investments. These amounts may not equal the difference between Fund Size and Cumulative Contributions due to factors such as recallable distributions, the end of the investment period, or accelerated asset sales that result in released commitments.
6.
Implied Capital refers to the Fund Size less capital allocated to investments that have been sold or released.

img226721374_1.jpg

 

 Supplemental Report December 31, 2025 – 34

 


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

 

201,534

 

531,982

 

—%

 

100.0%

 

46.3%

 

79.6%

 

87.6%

 

$20,764,697

 

$49.01

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund II

 

 

 

 

 

 

 

330,448

 

201,534

 

531,982

 

—%

 

100.0%

 

46.3%

 

79.6%

 

87.6%

 

$20,764,697

 

$49.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NEW YORK

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

801 Madison Avenue

 

 

2015

 

100.0%

 

2,522

 

 

 

2,522

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

$300,000

 

$118.95

 

210 Bowery

 

 

2012

 

100.0%

 

2,538

 

 

 

2,538

 

—%

 

—%

 

—%

 

—%

 

—%

 

 

 

27 East 61st Street

 

 

2014

 

100.0%

 

4,177

 

 

 

4,177

 

—%

 

—%

 

—%

 

—%

 

—%

 

 

 

17 East 71st Street

 

 

2014

 

100.0%

 

8,432

 

 

 

8,432

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

2,129,561

 

252.56

 

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%

 

 

116,940

 

43,508

 

160,448

 

—%

 

100.0%

 

46.0%

 

85.3%

 

85.3%

 

2,092,896

 

15.28

 

Dick's Sporting Goods,
Burlington

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broughton Street Portfolio
   (14 properties)

 

 

2014

 

100.0%

 

94,693

 

 

 

94,693

 

93.3%

 

100.0%

 

—%

 

93.3%

 

93.3%

 

3,492,656

 

39.54

 

H&M, Warby Parker,
Kendra Scott, Starbucks, Lululemon

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Union and Fillmore
Collection (1 property)

 

 

2015

 

90.0%

 

1,044

 

 

 

1,044

 

100.0%

 

—%

 

—%

 

100.0%

 

100.0%

 

82,500

 

79.02

 

 Bonobos

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund IV

 

 

 

 

 

 

129,117

 

116,940

 

43,508

 

289,565

 

78.8%

 

100.0%

 

46.0%

 

82.4%

 

82.4%

 

$8,322,270

 

$34.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 35

 


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 V Portfolio Detail

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Mexico

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plaza Santa Fe

 

 

2017

 

100.0%

 

 

153,983

 

70,169

 

224,152

 

—%

 

100.0%

 

99.7%

 

99.9%

 

99.9%

 

$4,323,989

 

$19.31

 

TJ Maxx, Best Buy,
Ross Dress for Less

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Texas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wood Ridge Plaza

 

 

2022

 

90.0%

 

 

 

217,273

 

217,273

 

—%

 

—%

 

84.3%

 

84.3%

 

91.0%

 

4,693,229

 

25.61

 

Skechers, Diamonds Direct, Office Depot

La Frontera Village

 

 

2022

 

90.0%

 

 

310,762

 

223,679

 

534,441

 

—%

 

100.0%

 

88.5%

 

95.2%

 

99.5%

 

7,937,949

 

15.60

 

Kohl's, Hobby Lobby, Burlington, Marshalls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MIDWEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Michigan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Towne Center

 

 

2017

 

100.0%

 

 

126,425

 

64,105

 

190,530

 

—%

 

72.1%

 

100.0%

 

81.5%

 

81.5%

 

1,996,075

 

12.86

 

Kohl's, DSW

Fairlane Green

 

 

2017

 

100.0%

 

 

109,952

 

160,235

 

270,187

 

—%

 

100.0%

 

93.5%

 

96.2%

 

98.3%

 

5,149,277

 

19.82

 

TJ Maxx, Michaels, Burlington

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maryland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Frederick County (1 property)

 

 

2019

 

90.0%

 

 

132,794

 

103,713

 

236,507

 

—%

 

70.6%

 

85.5%

 

77.1%

 

79.6%

 

3,591,828

 

19.69

 

Lidl, Advance Auto, Starbucks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Connecticut

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tri-City Plaza

 

 

2019

 

90.0%

 

 

188,559

 

107,258

 

295,817

 

—%

 

100.0%

 

89.6%

 

96.2%

 

96.9%

 

4,632,849

 

16.27

 

TJ Maxx, HomeGoods, ShopRite

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New Jersey

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Midstate

 

 

2021

 

100.0%

 

 

270,423

 

122,466

 

392,889

 

—%

 

100.0%

 

83.5%

 

94.9%

 

95.4%

 

7,320,518

 

19.64

 

ShopRite, Best Buy, Ross Dress for Less, PetSmart

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shoppes at South Hills

 

 

2022

 

90.0%

 

 

416,804

 

96,104

 

512,908

 

—%

 

80.7%

 

60.5%

 

77.0%

 

77.0%

 

4,540,459

 

11.50

 

ShopRite,
Ashley Furniture

Mohawk Commons

 

 

2023

 

90.0%

 

 

265,140

 

134,058

 

399,198

 

—%

 

100.0%

 

98.2%

 

99.4%

 

99.4%

 

5,809,133

 

14.64

 

Lowe's, Target

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monroe Marketplace

 

 

2021

 

100.0%

 

 

263,376

 

108,276

 

371,652

 

—%

 

100.0%

 

98.5%

 

99.6%

 

99.6%

 

4,460,933

 

12.05

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rhode Island

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lincoln Commons

 

 

2019

 

100.0%

 

 

344,533

 

116,280

 

460,813

 

—%

 

100.0%

 

88.6%

 

97.1%

 

97.1%

 

6,208,135

 

13.87

 

Stop & Shop (Ahold), Marshalls,
HomeGoods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vermont

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 36

 


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

Maple Tree Place 3

 

 

2023

 

100.0%

 

 

249,979

 

146,799

 

396,778

 

—%

 

100.0%

 

87.3%

 

95.3%

 

96.8%

 

7,394,723

 

19.56

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Virginia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Landstown Commons

 

 

2019

 

100.0%

 

 

112,068

 

271,168

 

383,236

 

—%

 

100.0%

 

96.3%

 

97.4%

 

97.4%

 

8,054,369

 

21.58

 

Best Buy, Burlington,
Ross Dress for Less

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Palm Coast Landing

 

 

2019

 

100.0%

 

 

73,241

 

98,480

 

171,721

 

—%

 

100.0%

 

96.4%

 

97.9%

 

97.9%

 

3,634,204

 

21.61

 

TJ Maxx, PetSmart,
Ross Dress for Less

Cypress Creek

 

 

2023

 

100.0%

 

 

139,522

 

100,137

 

239,659

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

5,265,164

 

21.97

 

Hobby Lobby, Total Wine, HomeGoods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North Carolina

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hickory Ridge

 

 

2017

 

100.0%

 

 

312,711

 

67,854

 

380,565

 

—%

 

100.0%

 

78.2%

 

96.1%

 

96.1%

 

4,649,252

 

12.71

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Alabama

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trussville Promenade

 

 

2018

 

100.0%

 

 

346,902

 

116,779

 

463,681

 

—%

 

92.0%

 

82.5%

 

89.6%

 

97.3%

 

3,957,844

 

9.53

 

Wal-Mart, Regal Cinemas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Canton Marketplace

 

 

2021

 

100.0%

 

 

132,569

 

215,397

 

347,966

 

—%

 

100.0%

 

96.9%

 

98.1%

 

98.1%

 

6,359,342

 

18.63

 

Dick's Sporting Goods,
TJ Maxx,
Best Buy

Hiram Pavilion

 

 

2018

 

100.0%

 

 

192,114

 

171,277

 

363,391

 

—%

 

100.0%

 

100.0%

 

100.0%

 

100.0%

 

5,109,256

 

14.06

 

Kohl's, HomeGoods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

California

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Elk Grove Commons

 

 

2018

 

100.0%

 

 

114,015

 

128,063

 

242,078

 

—%

 

100.0%

 

98.3%

 

99.1%

 

100.0%

 

5,413,855

 

22.57

 

Kohl's, HomeGoods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utah

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Family Center at Riverdale

 

 

2019

 

89.4%

 

 

270,287

 

102,121

 

372,408

 

—%

 

100.0%

 

92.5%

 

97.9%

 

97.9%

 

4,261,462

 

11.68

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Fund V

 

 

 

 

 

 

 

4,526,159

 

2,941,691

 

7,467,850

 

—%

 

96.0%

 

91.3%

 

94.1%

 

95.4%

 

$114,763,845

 

$16.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Co-investment Vehicles Detail 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NORTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

New York

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shops at Grand Avenue

 

 

2024

 

5.0%

 

 

52,336

 

47,501

 

99,837

 

—%

 

100.0%

 

78.3%

 

89.7%

 

89.7%

 

$3,292,401

 

$36.78

 

Stop & Shop (Ahold), Starbucks

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 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

SOUTHEAST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Florida

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Walk at Highwoods Preserve

 

 

2024

 

20.0%

 

 

80,894

 

56,862

 

137,756

 

—%

 

100.0%

 

88.2%

 

95.1%

 

95.1%

 

2,663,811

 

20.32

 

HomeGoods, Michaels

Pinewood Square

 

 

2025

 

100.0%

 

 

113,359

 

90,558

 

203,917

 

—%

 

100.0%

 

95.0%

 

97.8%

 

97.8%

 

4,792,309

 

24.04

 

TJ Maxx, Ross Dress for Less, Five Below

Georgia

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avenue at West Cobb

 

 

2025

 

100.0%

 

 

24,025

 

230,421

 

254,446

 

—%

 

100.0%

 

74.9%

 

77.3%

 

77.3%

 

4,625,460

 

23.52

 

Barnes & Noble, Warby Parker, JCrew Factory, Jim N Nicks

WEST

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nevada

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LINQ Promenade

 

 

2024

 

15.0%

 

 

45,097

 

136,401

 

181,498

 

—%

 

100.0%

 

94.8%

 

96.1%

 

99.3%

 

14,175,780

 

81.28

 

Yard House,
Brooklyn Bowl,
I Love Sugar, Starbucks,
Welcome to Las Vegas,
In-N-Out Burger, Magicians Room

Total - Other Co-investment Vehicles

 

 

 

 

 

 

 

315,711

 

561,743

 

877,454

 

 

100.0%

 

84.6%

 

90.1%

 

90.8%

 

$29,549,760

 

$37.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL INVESTMENT MANAGEMENT PROPERTIES

 

 

 

 

 

 

129,117

 

5,289,258

 

3,748,476

 

9,166,851

 

78.8%

 

96.5%

 

87.3%

 

92.5%

 

94.1%

 

$173,400,572

 

$20.44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acadia Share of Total Investment Management Properties

 

29,828

 

1,316,015

 

1,088,784

 

2,434,627

 

78.8%

 

97.4%

 

81.5%

 

90.1%

 

92.2%

 

$52,246,181

 

$23.83

 

 

_____________________________

1.
Excludes properties currently under development. For details, refer to Development and Redevelopment Activity section of this Supplemental Report. The above economic occupancy and rent figures reflect only those retail spaces where leases have commenced. Leased occupancy includes both economic occupancy and signed leases that have not yet commenced. ABR and ABR per square foot are based on economic occupancy.
2.
Economic occupancy excludes short-term percentage rent.
3.
Property also includes 93,259 square feet of office space.
4.
Ownership percentages for Fund properties reflect each Fund’s respective ownership interest, while ownership percentages for other co‑investment vehicles reflect our pro‑rata share.

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 38

 


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

 

2

 

583

 

1.1%

 

$118.95

 

3.7%

2026

 

2

 

4,075

 

1.3%

 

100.40

 

2.6%

 

2026

 

2

 

731

 

1.4%

 

87.21

 

3.4%

2027

 

3

 

20,005

 

6.2%

 

84.87

 

10.8%

 

2027

 

5

 

3,245

 

6.2%

 

58.11

 

10.1%

2028

 

1

 

722

 

0.2%

 

219.00

 

1.0%

 

2028

 

7

 

4,563

 

8.8%

 

109.23

 

26.6%

2029

 

1

 

758

 

0.2%

 

161.53

 

0.8%

 

2029

 

4

 

14,941

 

28.7%

 

24.19

 

19.3%

2030

 

 

 

—%

 

 

—%

 

2030

 

2

 

664

 

1.3%

 

63.94

 

2.3%

2031

 

 

 

—%

 

 

—%

 

2031

 

2

 

931

 

1.8%

 

52.80

 

2.6%

2032

 

2

 

97,232

 

30.2%

 

12.50

 

7.7%

 

2032

 

4

 

19,666

 

37.8%

 

20.47

 

21.5%

2033

 

3

 

24,695

 

7.7%

 

50.47

 

7.9%

 

2033

 

3

 

4,874

 

9.4%

 

23.45

 

6.1%

2034

 

4

 

6,499

 

2.0%

 

109.72

 

4.5%

 

2034

 

2

 

1,199

 

2.3%

 

44.97

 

2.9%

2035

 

5

 

21,724

 

6.7%

 

79.08

 

10.9%

 

2035

 

1

 

599

 

1.2%

 

50.00

 

1.6%

Thereafter

 

6

 

146,283

 

45.4%

 

58.11

 

53.9%

 

Thereafter

 

 

 

—%

 

 

—%

Total 2

 

27

 

321,993

 

100.0%

 

$49.01

 

100.0%

 

Total 2

 

34

 

51,996

 

100.0%

 

$36.04

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

82,313

 

Total Vacant 2

 

 

 

 

 

 

 

 

11,218

 

Total Vacant 2

 

 

 

 

 

 

 

404,306

 

Total Square Feet 2

 

 

 

 

 

 

 

 

63,214

 

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

 

7

 

3,952

 

0.3%

 

$22.17

 

0.4%

 

M to M 1

 

1

 

185

 

0.0%

 

$231.29

 

0.3%

2026

 

98

 

122,630

 

9.0%

 

19.09

 

10.5%

 

2026

 

20

 

61,899

 

13.7%

 

21.22

 

10.7%

2027

 

91

 

204,538

 

15.0%

 

13.66

 

12.5%

 

2027

 

21

 

46,891

 

10.4%

 

26.32

 

10.1%

2028

 

95

 

191,324

 

14.0%

 

17.67

 

15.1%

 

2028

 

30

 

112,241

 

24.8%

 

22.53

 

20.7%

2029

 

94

 

212,600

 

15.6%

 

15.71

 

14.9%

 

2029

 

30

 

64,309

 

14.2%

 

44.96

 

23.6%

2030

 

86

 

229,148

 

16.8%

 

15.71

 

16.1%

 

2030

 

18

 

52,706

 

11.6%

 

25.45

 

11.0%

2031

 

30

 

52,523

 

3.8%

 

17.36

 

4.1%

 

2031

 

5

 

33,863

 

7.5%

 

21.05

 

5.8%

2032

 

34

 

74,981

 

5.5%

 

16.17

 

5.4%

 

2032

 

2

 

8,966

 

2.0%

 

23.95

 

1.8%

2033

 

33

 

78,410

 

5.7%

 

16.33

 

5.7%

 

2033

 

8

 

34,978

 

7.7%

 

23.23

 

6.6%

2034

 

41

 

90,202

 

6.6%

 

16.92

 

6.8%

 

2034

 

8

 

12,220

 

2.7%

 

32.17

 

3.2%

2035

 

36

 

62,352

 

4.6%

 

19.18

 

5.4%

 

2035

 

7

 

20,090

 

4.4%

 

27.26

 

4.5%

Thereafter

 

13

 

43,268

 

3.2%

 

15.67

 

3.0%

 

Thereafter

 

2

 

4,487

 

1.0%

 

46.50

 

1.7%

Total 2

 

658

 

1,365,928

 

100.0%

 

$16.36

 

100.0%

 

Total 2

 

152

 

452,835

 

100.0%

 

$27.03

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

83,048

 

Total Vacant 2

 

 

 

 

 

 

 

 

65,295

 

Total Vacant 2

 

 

 

 

 

 

 

1,448,976

 

Total Square Feet 2

 

 

 

 

 

 

 

 

518,130

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 39

 


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

 

10

 

4,720

 

0.2%

 

$42.33

 

0.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2026

 

122

 

189,335

 

8.6%

 

21.80

 

7.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2027

 

120

 

274,679

 

12.5%

 

21.54

 

11.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2028

 

133

 

308,850

 

14.1%

 

21.26

 

12.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2029

 

129

 

292,608

 

13.3%

 

22.95

 

12.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2030

 

106

 

282,518

 

12.9%

 

17.64

 

9.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2031

 

37

 

87,317

 

4.0%

 

19.17

 

3.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2032

 

42

 

200,845

 

9.2%

 

15.16

 

5.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2033

 

47

 

142,957

 

6.5%

 

24.16

 

6.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2034

 

55

 

110,120

 

5.0%

 

24.40

 

5.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2035

 

49

 

104,765

 

4.8%

 

33.33

 

6.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thereafter

 

21

 

194,038

 

8.8%

 

48.38

 

18.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total 2

 

871

 

2,192,752

 

100.0%

 

$23.83

 

100.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

241,873

 

Total Vacant 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,434,625

 

Total Square Feet 2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
Leases currently under month to month or in process of renewal.
2.
Totals may not foot due to rounding.

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 40

 


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

 

 

$

101.7

 

 

$

101.7

 

 

$

87.3

 

 

$

106.2

 

 

$

189.0

 

 

$

207.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redevelopment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555 9th Street

 

100.0%

 

San Francisco, CA

 

TBD

 

 

149,000

 

 

 

18.5

 

 

 

160.2

 

 

 

6.5

 

 

 

16.5

 

 

 

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

 

 

 

1.2

 

 

 

25.2

 

 

 

8.9

 

 

 

10.9

 

 

 

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

 

 

 

0.3

 

 

 

51.0

 

 

TBD

 

 

TBD

 

 

TBD

 

 

TBD

 

Total REIT Redevelopment

 

 

 

 

 

 

 

 

 

 

$

20.2

 

 

$

415.3

 

 

$

15.4

 

 

$

27.4

 

 

$

200.8

 

 

$

212.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total REIT Development and Redevelopment

 

 

 

 

 

 

 

 

 

 

$

121.9

 

 

$

517.0

 

 

$

102.7

 

 

$

133.6

 

 

$

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

 

 

 

 

 

 

 

 

 

 

$

128.1

 

 

$

553.1

 

 

$

102.7

 

 

$

133.6

 

 

$

389.8

 

 

$

420.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

_____________________________

1.
The Company intends to partner with Ignite-Rebees DevCo LLC, and expects to retain a controlling 95% interest.
2.
Total costs includes the original acquisition cost of the asset. The Company is not currently capitalizing interest or carrying costs for those assets included in “Redevelopment” assets and “Fund III development” above.

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 41

 


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

 

 

 

 

 

 

 

 

 

 

 

 

 

2323-2409 Henderson Avenue (REIT)

 

100.0%

 

Dallas, TX

 

2026

 

 

38,500

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 42

 


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, including those related to its investments in Albertsons in FFO. 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.

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 43

 


Important Notes

 

 

 

 

 

 

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

 

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. 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).

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 44

 


Important Notes

 

 

 

 

 

 

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.

 

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.

 

img226721374_1.jpg

 

Supplemental Report December 31, 2025 – 45

 


Filing Exhibits & Attachments

3 documents
Acadia Rlty Tr

NYSE:AKR

AKR Rankings

AKR Latest News

AKR Latest SEC Filings

AKR Stock Data

2.75B
130.39M
0.48%
111.33%
9.82%
REIT - Retail
Real Estate Investment Trusts
Link
United States
RYE