Annual Income Statements for Acadia Realty Trust
This table shows Acadia Realty Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Acadia Realty Trust
This table shows Acadia Realty Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-56 |
3.98 |
13 |
9.28 |
-1.43 |
-1.34 |
3.27 |
1.44 |
8.41 |
8.52 |
1.61 |
Consolidated Net Income / (Loss) |
|
-90 |
-3.98 |
22 |
2.75 |
-16 |
-10 |
-6.86 |
1.58 |
12 |
1.16 |
-12 |
Net Income / (Loss) Continuing Operations |
|
-90 |
-3.98 |
22 |
2.75 |
-16 |
-10 |
-6.86 |
1.58 |
12 |
1.16 |
-12 |
Total Pre-Tax Income |
|
-90 |
-3.97 |
22 |
2.92 |
-16 |
-10 |
-6.83 |
1.74 |
12 |
1.17 |
-12 |
Total Revenue |
|
72 |
-90 |
65 |
-17 |
62 |
-183 |
72 |
-17 |
72 |
165 |
87 |
Net Interest Income / (Expense) |
|
-17 |
-17 |
-17 |
-17 |
-20 |
-20 |
-18 |
-18 |
-16 |
-15 |
-17 |
Total Interest Income |
|
3.99 |
4.75 |
4.82 |
4.97 |
5.09 |
5.12 |
5.24 |
5.41 |
7.86 |
6.58 |
6.10 |
Investment Securities Interest Income |
|
3.99 |
4.75 |
4.82 |
4.97 |
5.09 |
5.12 |
5.24 |
5.41 |
7.86 |
6.58 |
6.10 |
Total Interest Expense |
|
21 |
22 |
22 |
22 |
25 |
25 |
24 |
24 |
23 |
22 |
23 |
Long-Term Debt Interest Expense |
|
21 |
22 |
22 |
- |
- |
- |
24 |
24 |
- |
- |
23 |
Total Non-Interest Income |
|
89 |
-73 |
82 |
0.00 |
81 |
-163 |
90 |
0.76 |
88 |
180 |
104 |
Net Realized & Unrealized Capital Gains on Investments |
|
8.89 |
7.25 |
0.00 |
0.00 |
0.00 |
- |
-1.20 |
0.76 |
0.00 |
-0.39 |
0.00 |
Other Non-Interest Income |
|
80 |
- |
82 |
- |
81 |
- |
91 |
- |
88 |
- |
104 |
Total Non-Interest Expense |
|
103 |
-62 |
70 |
-21 |
73 |
-201 |
76 |
-15 |
72 |
160 |
99 |
Net Occupancy & Equipment Expense |
|
14 |
16 |
15 |
14 |
15 |
17 |
19 |
16 |
14 |
17 |
18 |
Other Operating Expenses |
|
22 |
22 |
21 |
22 |
22 |
23 |
22 |
20 |
21 |
23 |
25 |
Depreciation Expense |
|
34 |
33 |
33 |
34 |
34 |
35 |
35 |
34 |
35 |
35 |
39 |
Impairment Charge |
|
33 |
- |
- |
- |
3.69 |
- |
- |
- |
0.00 |
- |
6.45 |
Other Special Charges |
|
- |
- |
- |
-92 |
-1.66 |
- |
- |
-85 |
1.50 |
- |
9.62 |
Nonoperating Income / (Expense), net |
|
-58 |
- |
27 |
-1.44 |
-4.87 |
-28 |
-2.36 |
4.48 |
12 |
-3.74 |
-0.09 |
Income Tax Expense |
|
-0.02 |
0.01 |
0.12 |
0.17 |
-0.04 |
0.05 |
0.03 |
0.16 |
0.02 |
0.01 |
0.12 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-34 |
-7.96 |
8.64 |
-6.52 |
-15 |
-8.90 |
-10 |
0.14 |
3.84 |
-7.36 |
-13 |
Basic Earnings per Share |
|
($0.59) |
$0.03 |
$0.14 |
$0.09 |
($0.02) |
($0.01) |
$0.03 |
$0.01 |
$0.07 |
$0.08 |
$0.01 |
Weighted Average Basic Shares Outstanding |
|
94.98M |
94.58M |
95.19M |
95.26M |
95.32M |
95.28M |
102.13M |
103.59M |
108.35M |
108.23M |
121.33M |
Diluted Earnings per Share |
|
($0.61) |
$0.03 |
$0.14 |
$0.09 |
($0.02) |
($0.01) |
$0.03 |
$0.01 |
$0.07 |
$0.08 |
$0.01 |
Weighted Average Diluted Shares Outstanding |
|
95.25M |
94.64M |
95.19M |
95.26M |
95.32M |
95.28M |
102.13M |
103.59M |
108.35M |
108.26M |
121.33M |
Weighted Average Basic & Diluted Shares Outstanding |
|
94.96M |
96.27M |
95.21M |
95.31M |
95.34M |
102.58M |
103.18M |
105.33M |
119.65M |
119.68M |
130.96M |
Cash Dividends to Common per Share |
|
$0.18 |
- |
$0.18 |
$0.18 |
$0.18 |
- |
$0.18 |
$0.18 |
$0.19 |
- |
$0.20 |
Annual Cash Flow Statements for Acadia Realty Trust
This table details how cash moves in and out of Acadia Realty Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-145 |
-15 |
-9.04 |
-51 |
-5.20 |
1.77 |
-2.24 |
4.66 |
-6.93 |
14 |
Net Cash From Operating Activities |
|
114 |
110 |
115 |
96 |
131 |
104 |
105 |
133 |
156 |
140 |
Net Cash From Continuing Operating Activities |
|
114 |
110 |
115 |
96 |
131 |
104 |
105 |
133 |
156 |
140 |
Net Income / (Loss) Continuing Operations |
|
150 |
135 |
64 |
-16 |
23 |
-66 |
26 |
-65 |
-1.75 |
8.14 |
Consolidated Net Income / (Loss) |
|
150 |
135 |
64 |
-16 |
23 |
-66 |
26 |
-65 |
-1.75 |
8.14 |
Provision For Loan Losses |
|
- |
- |
- |
- |
2.74 |
25 |
-2.80 |
-0.10 |
-1.24 |
0.00 |
Depreciation Expense |
|
61 |
70 |
105 |
118 |
123 |
147 |
123 |
136 |
136 |
139 |
Amortization Expense |
|
3.54 |
3.20 |
5.99 |
6.01 |
6.72 |
5.04 |
4.40 |
5.64 |
6.48 |
8.05 |
Non-Cash Adjustments to Reconcile Net Income |
|
-108 |
-109 |
-47 |
-3.79 |
-32 |
22 |
-51 |
67 |
15 |
23 |
Changes in Operating Assets and Liabilities, net |
|
7.49 |
11 |
-13 |
-7.99 |
7.34 |
-29 |
4.75 |
-10 |
1.63 |
-38 |
Net Cash From Investing Activities |
|
-355 |
-614 |
4.06 |
-137 |
-411 |
-101 |
-199 |
-124 |
-209 |
-171 |
Net Cash From Continuing Investing Activities |
|
-355 |
-614 |
4.06 |
-137 |
-410 |
-101 |
-199 |
-124 |
-209 |
-171 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-164 |
- |
- |
-148 |
- |
- |
0.00 |
- |
1.08 |
-12 |
Purchase of Investment Securities |
|
-411 |
-882 |
-331 |
-101 |
-584 |
-138 |
-275 |
-453 |
-251 |
-284 |
Sale of Property, Leasehold Improvements and Equipment |
|
38 |
- |
- |
- |
- |
- |
0.00 |
2.00 |
1.52 |
0.00 |
Sale and/or Maturity of Investments |
|
185 |
272 |
293 |
90 |
107 |
21 |
64 |
254 |
4.64 |
109 |
Other Investing Activities, net |
|
-2.09 |
-3.75 |
42 |
22 |
67 |
16 |
13 |
73 |
35 |
15 |
Net Cash From Financing Activities |
|
96 |
488 |
-128 |
-10 |
274 |
-1.26 |
91 |
-4.38 |
46 |
45 |
Net Cash From Continuing Financing Activities |
|
96 |
488 |
-128 |
-10 |
274 |
-1.26 |
91 |
-4.38 |
46 |
45 |
Issuance of Debt |
|
556 |
889 |
516 |
836 |
851 |
242 |
380 |
1,054 |
417 |
528 |
Issuance of Common Equity |
|
63 |
450 |
- |
48 |
145 |
-22 |
64 |
119 |
0.00 |
460 |
Repayment of Debt |
|
-384 |
-937 |
-583 |
-714 |
-683 |
-189 |
-305 |
-1,105 |
-322 |
-863 |
Payment of Dividends |
|
-86 |
-91 |
-100 |
-120 |
-94 |
-50 |
-39 |
-65 |
-69 |
-76 |
Other Financing Activities, Net |
|
-53 |
177 |
39 |
-4.22 |
54 |
18 |
-7.68 |
-8.98 |
20 |
-3.37 |
Cash Interest Paid |
|
48 |
42 |
50 |
62 |
69 |
70 |
45 |
65 |
120 |
119 |
Cash Income Taxes Paid |
|
2.04 |
2.04 |
0.88 |
1.23 |
0.73 |
-0.33 |
0.15 |
0.01 |
0.30 |
0.21 |
Quarterly Cash Flow Statements for Acadia Realty Trust
This table details how cash moves in and out of Acadia Realty Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-4.24 |
1.52 |
-0.84 |
-1.86 |
-2.34 |
-1.89 |
1.62 |
28 |
14 |
-30 |
17 |
Net Cash From Operating Activities |
|
36 |
33 |
59 |
30 |
26 |
41 |
26 |
32 |
45 |
38 |
26 |
Net Cash From Continuing Operating Activities |
|
36 |
33 |
59 |
30 |
26 |
41 |
26 |
32 |
45 |
38 |
26 |
Net Income / (Loss) Continuing Operations |
|
-90 |
-3.98 |
22 |
2.75 |
-16 |
-10 |
-6.86 |
1.58 |
12 |
1.16 |
-12 |
Consolidated Net Income / (Loss) |
|
-90 |
-3.98 |
22 |
2.75 |
-16 |
-10 |
-6.86 |
1.58 |
12 |
1.16 |
-12 |
Depreciation Expense |
|
34 |
33 |
33 |
34 |
34 |
35 |
35 |
34 |
35 |
35 |
39 |
Amortization Expense |
|
1.60 |
1.54 |
1.65 |
1.45 |
1.57 |
1.82 |
1.77 |
2.15 |
1.98 |
2.15 |
2.09 |
Non-Cash Adjustments to Reconcile Net Income |
|
83 |
16 |
6.14 |
-5.62 |
11 |
3.61 |
7.69 |
2.47 |
8.63 |
4.50 |
18 |
Changes in Operating Assets and Liabilities, net |
|
6.55 |
-15 |
-3.86 |
-2.24 |
-3.88 |
12 |
-11 |
-8.52 |
-13 |
-5.13 |
-22 |
Net Cash From Investing Activities |
|
-3.06 |
21 |
-3.61 |
-23 |
-63 |
-118 |
-3.83 |
24 |
-70 |
-121 |
-196 |
Net Cash From Continuing Investing Activities |
|
-3.06 |
21 |
-3.61 |
-23 |
-63 |
-118 |
-3.83 |
24 |
-70 |
-121 |
-196 |
Purchase of Investment Securities |
|
-61 |
-15 |
-40 |
-20 |
-71 |
-120 |
-16 |
-35 |
-78 |
-155 |
-218 |
Sale and/or Maturity of Investments |
|
52 |
29 |
0.00 |
- |
2.37 |
2.27 |
10.00 |
62 |
2.92 |
34 |
0.81 |
Other Investing Activities, net |
|
6.08 |
5.04 |
36 |
-2.31 |
2.77 |
-1.32 |
2.62 |
-1.93 |
3.22 |
11 |
21 |
Net Cash From Financing Activities |
|
-37 |
-52 |
-57 |
-8.89 |
35 |
76 |
-21 |
-28 |
40 |
53 |
187 |
Net Cash From Continuing Financing Activities |
|
-37 |
-52 |
-57 |
-8.89 |
35 |
76 |
-21 |
-28 |
40 |
53 |
186 |
Issuance of Debt |
|
408 |
28 |
43 |
120 |
128 |
125 |
77 |
68 |
247 |
135 |
300 |
Issuance of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
114 |
28 |
187 |
131 |
278 |
Repayment of Debt |
|
-400 |
-54 |
-91 |
-104 |
-71 |
-56 |
-224 |
-95 |
-366 |
-178 |
-370 |
Payment of Dividends |
|
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-17 |
-19 |
-19 |
-22 |
-23 |
Other Financing Activities, Net |
|
-28 |
-9.08 |
7.75 |
-8.18 |
-4.44 |
24 |
29 |
-11 |
-8.75 |
-14 |
1.48 |
Cash Interest Paid |
|
20 |
23 |
23 |
32 |
31 |
33 |
32 |
31 |
32 |
25 |
28 |
Cash Income Taxes Paid |
|
-0.18 |
0.01 |
0.12 |
- |
0.13 |
0.05 |
0.03 |
0.16 |
0.02 |
0.01 |
0.12 |
Annual Balance Sheets for Acadia Realty Trust
This table presents Acadia Realty Trust's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
3,032 |
3,996 |
247 |
3,959 |
4,309 |
4,131 |
4,262 |
4,303 |
4,291 |
4,371 |
Cash and Due from Banks |
|
73 |
72 |
75 |
21 |
16 |
19 |
18 |
17 |
17 |
17 |
Restricted Cash |
|
37 |
23 |
11 |
14 |
14 |
11 |
9.81 |
15 |
7.81 |
23 |
Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
33 |
15 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,438 |
3,095 |
- |
3,161 |
3,296 |
3,191 |
3,219 |
3,343 |
3,517 |
3,544 |
Mortgage Servicing Rights |
|
147 |
276 |
161 |
112 |
115 |
101 |
154 |
124 |
125 |
127 |
Other Assets |
|
337 |
530 |
- |
651 |
868 |
810 |
861 |
803 |
590 |
646 |
Total Liabilities & Shareholders' Equity |
|
3,032 |
3,996 |
0.00 |
3,959 |
4,309 |
4,131 |
4,262 |
4,303 |
4,291 |
4,371 |
Total Liabilities |
|
1,511 |
1,818 |
0.00 |
1,877 |
2,122 |
2,081 |
2,112 |
2,054 |
2,158 |
1,839 |
Short-Term Debt |
|
21 |
0.00 |
- |
0.00 |
61 |
138 |
113 |
168 |
213 |
14 |
Other Short-Term Payables |
|
139 |
- |
- |
- |
342 |
269 |
251 |
215 |
248 |
257 |
Long-Term Debt |
|
1,338 |
1,489 |
- |
1,551 |
1,647 |
1,569 |
1,699 |
1,625 |
1,657 |
1,523 |
Other Long-Term Liabilities |
|
13 |
259 |
- |
326 |
72 |
104 |
49 |
46 |
40 |
44 |
Commitments & Contingencies |
|
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
0.00 |
68 |
50 |
31 |
Total Equity & Noncontrolling Interests |
|
1,521 |
2,178 |
0.00 |
2,082 |
2,187 |
2,050 |
2,150 |
2,181 |
2,083 |
2,502 |
Total Preferred & Common Equity |
|
1,100 |
1,589 |
0.00 |
1,460 |
1,542 |
1,441 |
1,522 |
1,692 |
1,637 |
2,066 |
Total Common Equity |
|
1,100 |
1,589 |
0.00 |
1,460 |
1,542 |
1,441 |
1,522 |
1,692 |
1,637 |
2,066 |
Common Stock |
|
1,092 |
1,595 |
- |
1,549 |
1,706 |
1,683 |
1,754 |
1,945 |
1,954 |
2,436 |
Retained Earnings |
|
13 |
-5.64 |
- |
-90 |
-133 |
-167 |
-197 |
-300 |
-349 |
-409 |
Accumulated Other Comprehensive Income / (Loss) |
|
-4.46 |
-0.80 |
- |
0.52 |
-31 |
-75 |
-36 |
47 |
32 |
39 |
Noncontrolling Interest |
|
421 |
590 |
- |
622 |
645 |
609 |
628 |
489 |
446 |
436 |
Quarterly Balance Sheets for Acadia Realty Trust
This table presents Acadia Realty Trust's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
4,363 |
4,194 |
4,204 |
4,281 |
4,272 |
4,251 |
4,276 |
4,736 |
Cash and Due from Banks |
|
18 |
17 |
17 |
19 |
19 |
32 |
46 |
32 |
Restricted Cash |
|
13 |
14 |
12 |
7.87 |
8.12 |
23 |
23 |
24 |
Trading Account Securities |
|
- |
34 |
36 |
35 |
27 |
22 |
18 |
17 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
3,374 |
3,401 |
3,387 |
3,483 |
3,500 |
3,447 |
3,451 |
3,895 |
Mortgage Servicing Rights |
|
124 |
124 |
124 |
124 |
119 |
127 |
127 |
126 |
Other Assets |
|
834 |
603 |
628 |
612 |
599 |
601 |
612 |
642 |
Total Liabilities & Shareholders' Equity |
|
4,363 |
4,194 |
4,204 |
4,281 |
4,272 |
4,251 |
4,276 |
4,736 |
Total Liabilities |
|
2,082 |
2,001 |
2,006 |
2,101 |
2,000 |
1,971 |
1,866 |
1,947 |
Short-Term Debt |
|
178 |
173 |
180 |
192 |
115 |
96 |
56 |
0.00 |
Other Short-Term Payables |
|
219 |
210 |
201 |
240 |
238 |
238 |
245 |
275 |
Long-Term Debt |
|
1,640 |
1,574 |
1,583 |
1,628 |
1,609 |
1,599 |
1,524 |
1,626 |
Other Long-Term Liabilities |
|
45 |
44 |
42 |
41 |
38 |
37 |
42 |
46 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
72 |
63 |
60 |
55 |
45 |
41 |
35 |
26 |
Total Equity & Noncontrolling Interests |
|
2,209 |
2,130 |
2,138 |
2,124 |
2,226 |
2,239 |
2,375 |
2,763 |
Total Preferred & Common Equity |
|
1,703 |
1,671 |
1,686 |
1,685 |
1,761 |
1,781 |
1,927 |
2,298 |
Total Common Equity |
|
1,703 |
1,671 |
1,686 |
1,685 |
1,761 |
1,781 |
1,927 |
2,298 |
Common Stock |
|
1,940 |
1,945 |
1,948 |
1,950 |
2,078 |
2,116 |
2,305 |
2,705 |
Retained Earnings |
|
-287 |
-304 |
-312 |
-331 |
-364 |
-382 |
-395 |
-434 |
Accumulated Other Comprehensive Income / (Loss) |
|
50 |
30 |
50 |
66 |
47 |
48 |
17 |
27 |
Noncontrolling Interest |
|
506 |
459 |
452 |
439 |
465 |
457 |
448 |
465 |
Annual Metrics And Ratios for Acadia Realty Trust
This table displays calculated financial ratios and metrics derived from Acadia Realty Trust's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
16.69% |
1.54% |
23.83% |
-9.54% |
27.49% |
-123.20% |
19.24% |
82.65% |
-771.42% |
497.74% |
EBITDA Growth |
|
10.78% |
-2.01% |
77.15% |
-38.30% |
49.65% |
-38.49% |
71.19% |
-26.51% |
36.14% |
-2.39% |
EBIT Growth |
|
-11.44% |
-45.00% |
220.82% |
-169.71% |
140.54% |
-652.17% |
131.77% |
-255.49% |
119.27% |
-129.11% |
NOPAT Growth |
|
-13.57% |
-43.27% |
215.26% |
-149.56% |
150.75% |
-541.03% |
145.22% |
-209.24% |
119.27% |
-140.52% |
Net Income Growth |
|
-1.43% |
-10.25% |
-52.22% |
-124.41% |
248.01% |
-382.85% |
139.61% |
-350.68% |
97.32% |
565.35% |
EPS Growth |
|
-20.34% |
0.00% |
-22.34% |
-47.95% |
65.79% |
-117.46% |
336.36% |
-253.85% |
150.00% |
-5.00% |
Operating Cash Flow Growth |
|
37.66% |
-3.30% |
4.38% |
-16.20% |
36.75% |
-20.88% |
1.00% |
26.89% |
16.93% |
-9.83% |
Free Cash Flow Firm Growth |
|
17.46% |
-179.15% |
518.48% |
-196.45% |
92.59% |
136.19% |
-300.89% |
44.18% |
141.59% |
-258.77% |
Invested Capital Growth |
|
12.74% |
29.76% |
-93.40% |
1,372.67% |
7.23% |
-3.52% |
5.43% |
2.01% |
-0.95% |
1.64% |
Revenue Q/Q Growth |
|
2.69% |
3.97% |
2.37% |
0.18% |
6.76% |
-120.62% |
50.89% |
94.26% |
-121.17% |
3.18% |
EBITDA Q/Q Growth |
|
-1.45% |
1.33% |
38.71% |
-27.73% |
11.65% |
-24.17% |
70.77% |
-39.37% |
9.61% |
14.01% |
EBIT Q/Q Growth |
|
-13.17% |
-33.63% |
828.72% |
-400.72% |
357.12% |
-198.94% |
138.17% |
-179.48% |
225.01% |
90.54% |
NOPAT Q/Q Growth |
|
-14.04% |
-5.00% |
826.34% |
-258.71% |
335.78% |
-198.94% |
2,726.60% |
52.29% |
-3.28% |
86.82% |
Net Income Q/Q Growth |
|
-1.46% |
24.36% |
-12.63% |
-198.62% |
17,701.52% |
-292.89% |
34,806.67% |
3.28% |
-138.80% |
349.97% |
EPS Q/Q Growth |
|
-2.08% |
11.90% |
5.80% |
-30.91% |
34.04% |
-140.74% |
188.89% |
-2.56% |
-16.67% |
90.00% |
Operating Cash Flow Q/Q Growth |
|
6.99% |
29.62% |
-18.42% |
1.51% |
5.88% |
-12.43% |
13.10% |
-0.64% |
5.31% |
-1.90% |
Free Cash Flow Firm Q/Q Growth |
|
34.50% |
-83.86% |
761.21% |
-1,997.46% |
-18.57% |
227.66% |
-110.84% |
52.83% |
-59.03% |
-1,901.72% |
Invested Capital Q/Q Growth |
|
1.70% |
13.08% |
-93.58% |
-1.20% |
0.26% |
-2.18% |
0.83% |
-1.39% |
0.10% |
2.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
49.37% |
47.64% |
68.15% |
46.48% |
54.57% |
0.00% |
0.00% |
0.00% |
0.00% |
49.81% |
EBIT Margin |
|
13.33% |
7.22% |
18.70% |
-14.41% |
4.58% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.62% |
Profit (Net Income) Margin |
|
84.08% |
74.31% |
28.67% |
-7.74% |
8.98% |
0.00% |
0.00% |
0.00% |
0.00% |
2.79% |
Tax Burden Percent |
|
239.21% |
256.26% |
98.46% |
53.69% |
196.02% |
100.41% |
99.64% |
100.02% |
120.79% |
97.46% |
Interest Burden Percent |
|
263.77% |
401.76% |
155.72% |
100.00% |
100.00% |
100.00% |
125.63% |
201.78% |
-23.25% |
-460.62% |
Effective Tax Rate |
|
2.85% |
-0.20% |
1.54% |
0.00% |
12.36% |
0.00% |
0.36% |
0.00% |
0.00% |
2.54% |
Return on Invested Capital (ROIC) |
|
0.85% |
0.40% |
2.07% |
-1.06% |
0.28% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.04% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.09% |
8.72% |
4.62% |
-0.52% |
1.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.54% |
Return on Net Nonoperating Assets (RNNOA) |
|
9.29% |
6.88% |
3.83% |
-0.45% |
0.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.39% |
Return on Equity (ROE) |
|
10.14% |
7.28% |
5.90% |
-1.51% |
1.09% |
-3.10% |
1.24% |
-2.97% |
-0.08% |
0.35% |
Cash Return on Invested Capital (CROIC) |
|
-11.13% |
-25.51% |
177.31% |
-175.62% |
-6.70% |
2.39% |
-4.75% |
-2.56% |
1.06% |
-1.67% |
Operating Return on Assets (OROA) |
|
0.83% |
0.37% |
1.98% |
-1.39% |
0.29% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.04% |
Return on Assets (ROA) |
|
5.21% |
3.83% |
3.03% |
-0.75% |
0.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.19% |
Return on Common Equity (ROCE) |
|
7.39% |
5.29% |
4.31% |
-1.06% |
0.77% |
-2.18% |
0.87% |
-2.17% |
-0.06% |
0.28% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.63% |
8.47% |
0.00% |
-1.08% |
1.51% |
-4.56% |
1.71% |
-3.86% |
-0.11% |
0.39% |
Net Operating Profit after Tax (NOPAT) |
|
23 |
13 |
41 |
-20 |
10 |
-46 |
21 |
-23 |
4.36 |
-1.77 |
NOPAT Margin |
|
12.95% |
7.23% |
18.41% |
-10.09% |
4.02% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.61% |
Net Nonoperating Expense Percent (NNEP) |
|
-10.24% |
-8.33% |
-2.55% |
-0.53% |
-0.79% |
1.17% |
-0.30% |
2.36% |
0.33% |
-0.58% |
SG&A Expenses to Revenue |
|
15.93% |
13.39% |
17.82% |
21.46% |
19.29% |
0.00% |
0.00% |
0.00% |
0.00% |
22.65% |
Operating Expenses to Revenue |
|
86.67% |
92.78% |
81.30% |
114.41% |
95.42% |
0.00% |
0.00% |
0.00% |
0.00% |
100.62% |
Earnings before Interest and Taxes (EBIT) |
|
24 |
13 |
42 |
-29 |
12 |
-65 |
21 |
-32 |
6.23 |
-1.81 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
88 |
86 |
153 |
94 |
141 |
87 |
149 |
109 |
149 |
145 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.51 |
1.25 |
0.00 |
1.08 |
1.24 |
0.73 |
1.13 |
0.74 |
0.95 |
1.40 |
Price to Tangible Book Value (P/TBV) |
|
1.51 |
1.25 |
0.00 |
1.08 |
1.24 |
0.73 |
1.13 |
0.74 |
0.95 |
1.40 |
Price to Revenue (P/Rev) |
|
9.30 |
10.94 |
7.95 |
7.75 |
7.38 |
0.00 |
0.00 |
0.00 |
0.00 |
9.92 |
Price to Earnings (P/E) |
|
25.23 |
27.23 |
28.99 |
50.04 |
35.53 |
0.00 |
72.99 |
0.00 |
78.50 |
133.53 |
Dividend Yield |
|
4.04% |
3.67% |
4.93% |
5.65% |
5.15% |
9.29% |
3.09% |
5.47% |
4.40% |
3.06% |
Earnings Yield |
|
3.96% |
3.67% |
3.45% |
2.00% |
2.81% |
0.00% |
1.37% |
0.00% |
1.27% |
0.75% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.16 |
1.08 |
6.88 |
1.02 |
1.09 |
0.89 |
1.04 |
0.88 |
0.97 |
1.19 |
Enterprise Value to Revenue (EV/Rev) |
|
18.65 |
22.28 |
7.56 |
18.29 |
16.36 |
0.00 |
0.00 |
0.00 |
0.00 |
16.66 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
37.79 |
46.77 |
11.10 |
39.35 |
29.98 |
38.54 |
27.80 |
32.66 |
26.24 |
33.45 |
Enterprise Value to EBIT (EV/EBIT) |
|
140.00 |
308.70 |
40.45 |
0.00 |
356.97 |
0.00 |
198.71 |
0.00 |
626.35 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
144.10 |
308.08 |
41.08 |
0.00 |
407.32 |
0.00 |
199.42 |
0.00 |
894.78 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.29 |
36.74 |
14.80 |
38.63 |
32.21 |
32.19 |
39.36 |
26.78 |
25.05 |
34.57 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.48 |
0.00 |
0.00 |
36.65 |
0.00 |
0.00 |
91.62 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.89 |
0.72 |
0.00 |
0.74 |
0.78 |
0.83 |
0.84 |
0.80 |
0.88 |
0.61 |
Long-Term Debt to Equity |
|
0.88 |
0.72 |
0.00 |
0.74 |
0.75 |
0.77 |
0.79 |
0.72 |
0.78 |
0.60 |
Financial Leverage |
|
0.84 |
0.79 |
0.83 |
0.86 |
0.76 |
0.81 |
0.84 |
0.82 |
0.84 |
0.73 |
Leverage Ratio |
|
1.95 |
1.90 |
1.95 |
2.02 |
1.94 |
1.99 |
2.00 |
1.95 |
1.96 |
1.86 |
Compound Leverage Factor |
|
5.13 |
7.63 |
3.03 |
2.02 |
1.94 |
1.99 |
2.51 |
3.93 |
-0.46 |
-8.55 |
Debt to Total Capital |
|
47.17% |
41.71% |
0.00% |
42.69% |
43.85% |
45.45% |
45.74% |
44.36% |
46.71% |
37.78% |
Short-Term Debt to Total Capital |
|
0.72% |
0.00% |
0.00% |
0.00% |
1.56% |
3.68% |
2.85% |
4.16% |
5.33% |
0.34% |
Long-Term Debt to Total Capital |
|
46.45% |
41.71% |
0.00% |
42.69% |
42.29% |
41.76% |
42.89% |
40.20% |
41.38% |
37.43% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
14.61% |
15.78% |
0.00% |
17.14% |
16.55% |
16.21% |
15.86% |
13.78% |
12.40% |
11.47% |
Common Equity to Total Capital |
|
38.21% |
42.51% |
0.00% |
40.18% |
39.60% |
38.35% |
38.40% |
41.86% |
40.89% |
50.76% |
Debt to EBITDA |
|
15.43 |
18.07 |
0.00 |
16.44 |
12.10 |
19.67 |
12.19 |
16.42 |
12.58 |
10.59 |
Net Debt to EBITDA |
|
14.18 |
16.97 |
0.00 |
16.07 |
11.89 |
19.33 |
12.01 |
16.12 |
12.41 |
10.32 |
Long-Term Debt to EBITDA |
|
15.19 |
18.07 |
0.00 |
16.44 |
11.67 |
18.08 |
11.43 |
14.88 |
11.14 |
10.49 |
Debt to NOPAT |
|
58.84 |
119.00 |
0.00 |
-75.76 |
164.44 |
-37.28 |
87.47 |
-79.23 |
428.90 |
-870.00 |
Net Debt to NOPAT |
|
54.07 |
111.77 |
0.00 |
-74.05 |
161.55 |
-36.63 |
86.14 |
-77.80 |
423.10 |
-847.53 |
Long-Term Debt to NOPAT |
|
57.94 |
119.00 |
0.00 |
-75.76 |
158.59 |
-34.26 |
82.02 |
-71.79 |
379.99 |
-862.08 |
Noncontrolling Interest Sharing Ratio |
|
27.10% |
27.31% |
27.07% |
29.90% |
29.68% |
29.59% |
29.46% |
26.95% |
24.04% |
20.64% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-302 |
-844 |
3,532 |
-3,406 |
-252 |
91 |
-183 |
-102 |
43 |
-68 |
Operating Cash Flow to CapEx |
|
90.21% |
0.00% |
0.00% |
64.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,221.29% |
Free Cash Flow to Firm to Interest Expense |
|
-8.11 |
-24.36 |
59.88 |
-48.68 |
-3.65 |
1.31 |
-2.70 |
-1.28 |
0.46 |
-0.73 |
Operating Cash Flow to Interest Expense |
|
3.05 |
3.17 |
1.94 |
1.37 |
1.90 |
1.49 |
1.54 |
1.66 |
1.67 |
1.52 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.33 |
3.17 |
1.94 |
-0.74 |
1.90 |
1.49 |
1.54 |
1.69 |
1.70 |
1.39 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.05 |
0.11 |
0.10 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
Fixed Asset Turnover |
|
0.08 |
0.07 |
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.08 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,880 |
3,737 |
247 |
3,632 |
3,895 |
3,758 |
3,962 |
4,042 |
4,004 |
4,070 |
Invested Capital Turnover |
|
0.07 |
0.05 |
0.11 |
0.10 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
Increase / (Decrease) in Invested Capital |
|
325 |
857 |
-3,490 |
3,386 |
263 |
-137 |
204 |
80 |
-38 |
66 |
Enterprise Value (EV) |
|
3,327 |
4,036 |
1,697 |
3,711 |
4,231 |
3,346 |
4,132 |
3,567 |
3,902 |
4,855 |
Market Capitalization |
|
1,658 |
1,982 |
1,782 |
1,573 |
1,908 |
1,059 |
1,719 |
1,249 |
1,560 |
2,891 |
Book Value per Share |
|
$15.94 |
$19.65 |
$0.00 |
$17.90 |
$17.74 |
$16.70 |
$17.20 |
$17.82 |
$17.17 |
$17.26 |
Tangible Book Value per Share |
|
$15.94 |
$19.65 |
$0.00 |
$17.90 |
$17.74 |
$16.70 |
$17.20 |
$17.82 |
$17.17 |
$17.26 |
Total Capital |
|
2,880 |
3,737 |
0.00 |
3,632 |
3,895 |
3,758 |
3,962 |
4,042 |
4,004 |
4,070 |
Total Debt |
|
1,359 |
1,559 |
0.00 |
1,551 |
1,708 |
1,708 |
1,812 |
1,793 |
1,870 |
1,537 |
Total Long-Term Debt |
|
1,338 |
1,559 |
0.00 |
1,551 |
1,647 |
1,569 |
1,699 |
1,625 |
1,657 |
1,523 |
Net Debt |
|
1,249 |
1,464 |
-86 |
1,516 |
1,678 |
1,678 |
1,785 |
1,761 |
1,845 |
1,498 |
Capital Expenditures (CapEx) |
|
126 |
0.00 |
0.00 |
148 |
0.00 |
0.00 |
0.00 |
-2.00 |
-2.60 |
12 |
Net Nonoperating Expense (NNE) |
|
-127 |
-121 |
-23 |
-4.77 |
-13 |
20 |
-5.31 |
43 |
6.11 |
-9.91 |
Net Nonoperating Obligations (NNO) |
|
1,359 |
1,559 |
247 |
1,551 |
1,708 |
1,708 |
1,812 |
1,793 |
1,870 |
1,537 |
Total Depreciation and Amortization (D&A) |
|
64 |
73 |
111 |
124 |
129 |
152 |
128 |
142 |
142 |
147 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.94 |
$0.94 |
$0.73 |
$0.38 |
$0.62 |
($0.10) |
$0.26 |
($0.38) |
$0.20 |
$0.19 |
Adjusted Weighted Average Basic Shares Outstanding |
|
70.46M |
84.70M |
83.74M |
81.70M |
82.13M |
86.28M |
93.60M |
96.27M |
95.28M |
108.23M |
Adjusted Diluted Earnings per Share |
|
$0.94 |
$0.00 |
$0.73 |
$0.38 |
$0.62 |
($0.10) |
$0.26 |
($0.40) |
$0.20 |
$0.19 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
70.46M |
84.70M |
83.74M |
81.70M |
82.13M |
86.28M |
93.60M |
96.27M |
95.28M |
108.26M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.73 |
$0.38 |
$0.62 |
($0.10) |
$0.26 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
70.46M |
84.70M |
83.74M |
81.70M |
82.13M |
86.28M |
93.60M |
96.27M |
102.58M |
119.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
28 |
9.15 |
56 |
-20 |
12 |
-239 |
-310 |
-203 |
-251 |
-0.13 |
Normalized NOPAT Margin |
|
15.67% |
5.05% |
24.76% |
-10.09% |
4.60% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.05% |
Pre Tax Income Margin |
|
35.15% |
29.00% |
29.12% |
-14.41% |
4.58% |
0.00% |
0.00% |
0.00% |
0.00% |
2.87% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.64 |
0.38 |
0.71 |
-0.42 |
0.17 |
-0.94 |
0.31 |
-0.40 |
0.07 |
-0.02 |
NOPAT to Interest Expense |
|
0.62 |
0.38 |
0.70 |
-0.29 |
0.15 |
-0.66 |
0.30 |
-0.28 |
0.05 |
-0.02 |
EBIT Less CapEx to Interest Expense |
|
-2.74 |
0.38 |
0.71 |
-2.53 |
0.17 |
-0.94 |
0.31 |
-0.38 |
0.09 |
-0.14 |
NOPAT Less CapEx to Interest Expense |
|
-2.76 |
0.38 |
0.70 |
-2.41 |
0.15 |
-0.66 |
0.30 |
-0.26 |
0.07 |
-0.14 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
57.58% |
67.86% |
154.77% |
-767.33% |
404.16% |
-76.36% |
151.66% |
-98.98% |
-3,920.41% |
937.74% |
Augmented Payout Ratio |
|
57.58% |
67.86% |
154.77% |
-1,118.40% |
404.16% |
-76.36% |
151.66% |
-98.98% |
-3,920.41% |
937.74% |
Quarterly Metrics And Ratios for Acadia Realty Trust
This table displays calculated financial ratios and metrics derived from Acadia Realty Trust's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
24.34% |
60.58% |
370.67% |
-323.21% |
-14.05% |
-103.46% |
10.17% |
-1.71% |
17.29% |
190.19% |
21.70% |
EBITDA Growth |
|
-72.71% |
-91.25% |
-61.83% |
107.72% |
464.52% |
706.18% |
6.91% |
-15.48% |
54.99% |
-22.94% |
-6.69% |
EBIT Growth |
|
-97.79% |
-163.03% |
-110.61% |
125.77% |
63.23% |
163.69% |
4.25% |
-163.00% |
104.24% |
-72.70% |
-156.53% |
NOPAT Growth |
|
-38.72% |
-108.87% |
-110.51% |
134.73% |
63.23% |
552.53% |
32.60% |
-160.82% |
106.05% |
-61.37% |
-156.53% |
Net Income Growth |
|
-388.19% |
35.75% |
-50.11% |
117.39% |
81.83% |
-157.29% |
-131.17% |
-42.51% |
175.33% |
111.33% |
-70.00% |
EPS Growth |
|
-569.23% |
-25.00% |
-22.22% |
0.00% |
96.72% |
-133.33% |
-78.57% |
-88.89% |
450.00% |
900.00% |
-66.67% |
Operating Cash Flow Growth |
|
71.52% |
-2.57% |
123.91% |
-21.33% |
-28.13% |
24.01% |
-56.27% |
6.55% |
73.56% |
-6.70% |
-0.37% |
Free Cash Flow Firm Growth |
|
-85.07% |
52.23% |
173.66% |
153.96% |
147.76% |
161.56% |
-120.56% |
-107.67% |
-88.50% |
-220.02% |
-634.12% |
Invested Capital Growth |
|
4.32% |
2.01% |
-6.81% |
-5.18% |
-2.43% |
-0.95% |
1.40% |
0.36% |
-0.25% |
1.64% |
10.49% |
Revenue Q/Q Growth |
|
1,871.64% |
-225.38% |
-72.48% |
-126.31% |
459.80% |
-396.79% |
-54.01% |
-124.29% |
514.92% |
128.22% |
-47.08% |
EBITDA Q/Q Growth |
|
-77.98% |
60.97% |
-27.84% |
32.15% |
-40.16% |
129.88% |
23.64% |
4.48% |
9.73% |
14.29% |
-28.79% |
EBIT Q/Q Growth |
|
-84.19% |
9.30% |
-168.88% |
193.41% |
-362.82% |
257.12% |
58.56% |
38.54% |
117.68% |
911.96% |
-333.27% |
NOPAT Q/Q Growth |
|
-84.19% |
87.23% |
-66.66% |
188.62% |
-295.00% |
257.12% |
58.56% |
20.03% |
119.39% |
903.68% |
-264.84% |
Net Income Q/Q Growth |
|
-465.85% |
95.56% |
653.09% |
-87.49% |
-691.13% |
37.09% |
33.00% |
123.07% |
674.59% |
-90.53% |
-1,104.91% |
EPS Q/Q Growth |
|
0.00% |
104.92% |
366.67% |
-35.71% |
-122.22% |
50.00% |
400.00% |
-66.67% |
600.00% |
14.29% |
-87.50% |
Operating Cash Flow Q/Q Growth |
|
-6.53% |
-8.36% |
81.57% |
-49.42% |
-14.61% |
58.11% |
-35.98% |
23.25% |
39.11% |
-15.00% |
-31.63% |
Free Cash Flow Firm Q/Q Growth |
|
53.18% |
56.88% |
443.01% |
-22.08% |
-58.56% |
-44.42% |
-289.66% |
70.92% |
162.13% |
-679.90% |
-600.62% |
Invested Capital Q/Q Growth |
|
-1.88% |
-1.39% |
-2.52% |
0.53% |
0.98% |
0.10% |
-0.21% |
-0.50% |
0.36% |
2.00% |
8.47% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
5.90% |
0.00% |
46.35% |
0.00% |
38.72% |
0.00% |
44.98% |
0.00% |
51.17% |
25.63% |
34.48% |
EBIT Margin |
|
-43.43% |
0.00% |
-7.16% |
0.00% |
-18.58% |
0.00% |
-6.23% |
0.00% |
0.67% |
2.98% |
-13.12% |
Profit (Net Income) Margin |
|
-124.95% |
0.00% |
33.81% |
0.00% |
-26.41% |
0.00% |
-9.57% |
0.00% |
16.96% |
0.70% |
-13.36% |
Tax Burden Percent |
|
99.98% |
100.13% |
99.44% |
94.34% |
99.75% |
100.52% |
100.45% |
91.08% |
99.88% |
99.06% |
101.01% |
Interest Burden Percent |
|
287.79% |
14.08% |
-474.68% |
67.00% |
142.52% |
-56.63% |
152.95% |
-63.32% |
2,529.69% |
23.86% |
100.80% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.56% |
5.66% |
0.00% |
0.00% |
0.00% |
8.92% |
0.12% |
0.94% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-0.64% |
0.00% |
-1.11% |
0.00% |
-0.30% |
0.00% |
0.05% |
0.21% |
-0.67% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.85% |
0.00% |
-1.57% |
0.00% |
-0.51% |
0.00% |
0.74% |
0.00% |
-0.89% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.66% |
0.00% |
-1.28% |
0.00% |
-0.40% |
0.00% |
0.55% |
0.00% |
-0.59% |
Return on Equity (ROE) |
|
-3.05% |
-2.97% |
0.01% |
0.00% |
-2.39% |
-0.08% |
-0.70% |
0.00% |
0.60% |
0.21% |
-1.26% |
Cash Return on Invested Capital (CROIC) |
|
-5.41% |
-2.56% |
5.55% |
4.14% |
2.57% |
1.06% |
-1.81% |
-0.91% |
-0.08% |
-1.67% |
-10.16% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-0.61% |
0.00% |
-1.49% |
0.00% |
-0.40% |
0.00% |
0.04% |
0.20% |
-0.89% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
2.87% |
0.00% |
-2.11% |
0.00% |
-0.61% |
0.00% |
1.12% |
0.05% |
-0.91% |
Return on Common Equity (ROCE) |
|
-2.21% |
-2.17% |
0.01% |
0.00% |
-1.81% |
-0.06% |
-0.54% |
0.00% |
0.47% |
0.17% |
-1.01% |
Return on Equity Simple (ROE_SIMPLE) |
|
-3.96% |
0.00% |
-5.23% |
-4.08% |
0.27% |
0.00% |
-1.74% |
-1.78% |
-0.17% |
0.00% |
0.15% |
Net Operating Profit after Tax (NOPAT) |
|
-22 |
-2.78 |
-4.64 |
4.11 |
-8.01 |
13 |
-3.12 |
-2.50 |
0.48 |
4.86 |
-8.01 |
NOPAT Margin |
|
-30.40% |
0.00% |
-7.12% |
0.00% |
-13.00% |
0.00% |
-4.36% |
0.00% |
0.67% |
2.95% |
-9.19% |
Net Nonoperating Expense Percent (NNEP) |
|
3.76% |
0.07% |
-1.49% |
0.08% |
0.45% |
1.25% |
0.22% |
-0.24% |
-0.69% |
0.22% |
0.22% |
SG&A Expenses to Revenue |
|
19.27% |
0.00% |
23.26% |
0.00% |
24.77% |
0.00% |
26.64% |
0.00% |
19.87% |
10.17% |
20.95% |
Operating Expenses to Revenue |
|
143.43% |
0.00% |
107.16% |
0.00% |
118.58% |
0.00% |
106.23% |
0.00% |
99.33% |
97.02% |
113.12% |
Earnings before Interest and Taxes (EBIT) |
|
-31 |
-28 |
-4.66 |
4.35 |
-11 |
18 |
-4.46 |
-2.74 |
0.49 |
4.91 |
-11 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4.23 |
6.80 |
30 |
40 |
24 |
55 |
32 |
34 |
37 |
42 |
30 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.65 |
0.74 |
0.76 |
0.78 |
0.78 |
0.95 |
0.91 |
1.04 |
1.28 |
1.40 |
1.09 |
Price to Tangible Book Value (P/TBV) |
|
0.65 |
0.74 |
0.76 |
0.78 |
0.78 |
0.95 |
0.91 |
1.04 |
1.28 |
1.40 |
1.09 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
3.44 |
3.68 |
3.80 |
0.00 |
5.90 |
6.80 |
8.76 |
9.92 |
8.17 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
52.15 |
78.50 |
164.10 |
948.70 |
209.79 |
133.53 |
125.43 |
Dividend Yield |
|
5.94% |
5.47% |
5.47% |
5.23% |
5.22% |
4.40% |
4.28% |
4.02% |
3.11% |
3.06% |
3.63% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.92% |
1.27% |
0.61% |
0.11% |
0.48% |
0.75% |
0.80% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.88 |
0.89 |
0.90 |
0.90 |
0.97 |
0.95 |
1.00 |
1.12 |
1.19 |
1.03 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
9.50 |
9.99 |
10.41 |
0.00 |
14.01 |
14.67 |
15.82 |
16.66 |
14.88 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.25 |
32.66 |
36.76 |
30.65 |
26.54 |
26.24 |
31.68 |
34.92 |
35.09 |
33.45 |
31.94 |
Enterprise Value to EBIT (EV/EBIT) |
|
85.25 |
0.00 |
0.00 |
0.00 |
0.00 |
626.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
798.82 |
894.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.87 |
26.78 |
21.11 |
22.52 |
24.35 |
25.05 |
31.17 |
32.09 |
31.20 |
34.57 |
32.54 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
15.46 |
21.10 |
34.65 |
91.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.80 |
0.80 |
0.80 |
0.80 |
0.84 |
0.88 |
0.76 |
0.74 |
0.66 |
0.61 |
0.58 |
Long-Term Debt to Equity |
|
0.72 |
0.72 |
0.72 |
0.72 |
0.75 |
0.78 |
0.71 |
0.70 |
0.63 |
0.60 |
0.58 |
Financial Leverage |
|
0.82 |
0.82 |
0.78 |
0.78 |
0.82 |
0.84 |
0.78 |
0.77 |
0.74 |
0.73 |
0.66 |
Leverage Ratio |
|
1.95 |
1.95 |
1.89 |
1.89 |
1.94 |
1.96 |
1.90 |
1.89 |
1.86 |
1.86 |
1.78 |
Compound Leverage Factor |
|
5.60 |
0.27 |
-8.96 |
1.27 |
2.76 |
-1.11 |
2.90 |
-1.20 |
47.17 |
0.44 |
1.79 |
Debt to Total Capital |
|
44.35% |
44.36% |
44.33% |
44.51% |
45.51% |
46.71% |
43.14% |
42.66% |
39.59% |
37.78% |
36.83% |
Short-Term Debt to Total Capital |
|
4.35% |
4.16% |
4.38% |
4.55% |
4.81% |
5.33% |
2.87% |
2.43% |
1.40% |
0.34% |
0.00% |
Long-Term Debt to Total Capital |
|
40.00% |
40.20% |
39.95% |
39.96% |
40.70% |
41.38% |
40.27% |
40.23% |
38.19% |
37.43% |
36.83% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
14.12% |
13.78% |
13.26% |
12.93% |
12.36% |
12.40% |
12.78% |
12.53% |
12.11% |
11.47% |
11.12% |
Common Equity to Total Capital |
|
41.54% |
41.86% |
42.41% |
42.56% |
42.13% |
40.89% |
44.08% |
44.81% |
48.29% |
50.76% |
52.06% |
Debt to EBITDA |
|
10.09 |
16.42 |
18.31 |
15.19 |
13.42 |
12.58 |
14.32 |
14.85 |
12.41 |
10.59 |
11.37 |
Net Debt to EBITDA |
|
9.92 |
16.12 |
17.99 |
14.94 |
13.22 |
12.41 |
14.10 |
14.37 |
11.86 |
10.32 |
10.98 |
Long-Term Debt to EBITDA |
|
9.10 |
14.88 |
16.51 |
13.64 |
12.00 |
11.14 |
13.37 |
14.01 |
11.97 |
10.49 |
11.37 |
Debt to NOPAT |
|
-38.32 |
-79.23 |
-28.67 |
-36.77 |
403.75 |
428.90 |
-102.66 |
-77.94 |
-117.81 |
-870.00 |
-201.20 |
Net Debt to NOPAT |
|
-37.68 |
-77.80 |
-28.16 |
-36.16 |
397.72 |
423.10 |
-101.06 |
-75.41 |
-112.64 |
-847.53 |
-194.24 |
Long-Term Debt to NOPAT |
|
-34.56 |
-71.79 |
-25.84 |
-33.02 |
361.09 |
379.99 |
-95.83 |
-73.51 |
-113.63 |
-862.08 |
-201.20 |
Noncontrolling Interest Sharing Ratio |
|
27.48% |
26.95% |
27.58% |
0.00% |
24.05% |
24.04% |
23.14% |
0.00% |
21.30% |
20.64% |
19.79% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-191 |
-83 |
283 |
221 |
91 |
51 |
-58 |
-17 |
11 |
-61 |
-427 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-9.05 |
-3.77 |
13.11 |
9.99 |
3.67 |
2.06 |
-2.45 |
-0.72 |
0.45 |
-2.78 |
-18.38 |
Operating Cash Flow to Interest Expense |
|
1.69 |
1.49 |
2.75 |
1.36 |
1.03 |
1.64 |
1.10 |
1.36 |
1.91 |
1.73 |
1.11 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.69 |
1.49 |
2.75 |
1.36 |
1.03 |
1.64 |
1.10 |
1.36 |
1.91 |
1.73 |
1.11 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.09 |
0.08 |
0.08 |
0.00 |
0.06 |
0.06 |
0.07 |
0.07 |
0.07 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.11 |
0.10 |
0.10 |
0.00 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,099 |
4,042 |
3,940 |
3,961 |
4,000 |
4,004 |
3,995 |
3,975 |
3,990 |
4,070 |
4,414 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.09 |
0.09 |
0.09 |
0.00 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Increase / (Decrease) in Invested Capital |
|
170 |
80 |
-288 |
-216 |
-99 |
-38 |
55 |
14 |
-10 |
66 |
419 |
Enterprise Value (EV) |
|
3,468 |
3,567 |
3,506 |
3,556 |
3,601 |
3,902 |
3,813 |
3,988 |
4,467 |
4,855 |
4,567 |
Market Capitalization |
|
1,102 |
1,249 |
1,268 |
1,311 |
1,314 |
1,560 |
1,605 |
1,849 |
2,473 |
2,891 |
2,507 |
Book Value per Share |
|
$17.93 |
$17.82 |
$17.36 |
$17.70 |
$17.68 |
$17.17 |
$17.24 |
$17.27 |
$18.29 |
$17.26 |
$19.20 |
Tangible Book Value per Share |
|
$17.93 |
$17.82 |
$17.36 |
$17.70 |
$17.68 |
$17.17 |
$17.24 |
$17.27 |
$18.29 |
$17.26 |
$19.20 |
Total Capital |
|
4,099 |
4,042 |
3,940 |
3,961 |
4,000 |
4,004 |
3,995 |
3,975 |
3,990 |
4,070 |
4,414 |
Total Debt |
|
1,818 |
1,793 |
1,747 |
1,763 |
1,820 |
1,870 |
1,724 |
1,696 |
1,580 |
1,537 |
1,626 |
Total Long-Term Debt |
|
1,640 |
1,625 |
1,574 |
1,583 |
1,628 |
1,657 |
1,609 |
1,599 |
1,524 |
1,523 |
1,626 |
Net Debt |
|
1,787 |
1,761 |
1,715 |
1,734 |
1,793 |
1,845 |
1,697 |
1,641 |
1,510 |
1,498 |
1,569 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
68 |
1.20 |
-27 |
1.36 |
8.26 |
23 |
3.73 |
-4.08 |
-12 |
3.70 |
3.64 |
Net Nonoperating Obligations (NNO) |
|
1,818 |
1,793 |
1,747 |
1,763 |
1,820 |
1,870 |
1,724 |
1,696 |
1,580 |
1,537 |
1,626 |
Total Depreciation and Amortization (D&A) |
|
35 |
35 |
35 |
36 |
35 |
37 |
37 |
36 |
36 |
37 |
42 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.59) |
$0.03 |
$0.14 |
$0.09 |
($0.02) |
($0.01) |
$0.03 |
$0.01 |
$0.07 |
$0.08 |
$0.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
94.96M |
94.58M |
95.21M |
95.26M |
95.32M |
95.28M |
102.13M |
103.59M |
108.35M |
108.23M |
121.33M |
Adjusted Diluted Earnings per Share |
|
($0.61) |
$0.03 |
$0.14 |
$0.09 |
($0.02) |
($0.01) |
$0.03 |
$0.01 |
$0.07 |
$0.08 |
$0.01 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
94.96M |
94.64M |
95.21M |
95.26M |
95.32M |
95.28M |
102.13M |
103.59M |
108.35M |
108.26M |
121.33M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
94.96M |
96.27M |
95.21M |
95.31M |
95.34M |
102.58M |
103.18M |
105.33M |
119.65M |
119.68M |
130.96M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1.53 |
-2.78 |
-4.64 |
-82 |
-6.59 |
13 |
-3.12 |
-80 |
1.99 |
4.86 |
3.24 |
Normalized NOPAT Margin |
|
2.14% |
0.00% |
-7.12% |
0.00% |
-10.71% |
0.00% |
-4.36% |
0.00% |
2.75% |
2.95% |
3.71% |
Pre Tax Income Margin |
|
-124.98% |
0.00% |
34.00% |
0.00% |
-26.48% |
0.00% |
-9.52% |
0.00% |
16.98% |
0.71% |
-13.23% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.47 |
-1.29 |
-0.22 |
0.20 |
-0.46 |
0.73 |
-0.19 |
-0.12 |
0.02 |
0.22 |
-0.49 |
NOPAT to Interest Expense |
|
-1.03 |
-0.13 |
-0.21 |
0.19 |
-0.32 |
0.51 |
-0.13 |
-0.11 |
0.02 |
0.22 |
-0.34 |
EBIT Less CapEx to Interest Expense |
|
-1.47 |
-1.29 |
-0.22 |
0.20 |
-0.46 |
0.73 |
-0.19 |
-0.12 |
0.02 |
0.22 |
-0.49 |
NOPAT Less CapEx to Interest Expense |
|
-1.03 |
-0.13 |
-0.21 |
0.19 |
-0.32 |
0.51 |
-0.13 |
-0.11 |
0.02 |
0.22 |
-0.34 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-90.07% |
-98.98% |
-78.21% |
-99.51% |
1,519.63% |
-3,920.41% |
-224.16% |
-220.43% |
-2,206.27% |
937.74% |
2,452.62% |
Augmented Payout Ratio |
|
-90.07% |
-98.98% |
-78.21% |
-99.51% |
1,519.63% |
-3,920.41% |
-224.16% |
-220.43% |
-2,206.27% |
937.74% |
2,452.62% |
Key Financial Trends
Acadia Realty Trust's recent financial performance reflects notable volatility and several key developments over the last several quarters.
Positive Factors:
- The company's net cash from continuing operating activities remains positive, registering $25.9 million in Q1 2025 and showing a generally strong cash flow generation capacity over the past several quarters.
- Common equity has grown significantly over the last year, reaching nearly $2.3 billion by Q1 2025, up from approximately $1.68 billion in Q3 2023, indicating strengthening equity base.
- Total assets have steadily increased to roughly $4.74 billion in Q1 2025 from about $4.28 billion in Q3 2023, suggesting ongoing investment in the company's asset base.
- Issuance of common equity has been substantial in recent quarters, with $277.5 million issued in Q1 2025 alone, which supports growth and provides capital for investment.
- Despite some quarters of losses, net income attributable to common shareholders returned positive in Q1 2025 ($1.6 million) following a loss in Q4 2024, showing a possible turnaround.
Neutral Factors:
- Depreciation expense remains large but consistent, around $33-39 million per quarter, reflecting ongoing depreciation of property and equipment.
- The company maintains significant long-term debt, approximately $1.63 billion to $1.62 billion over the last several quarters, which is typical for a real estate investment trust but denotes leverage that needs monitoring.
- Cash dividends per common share have been stable at around $0.18 to $0.20 per share quarterly, signaling a commitment to shareholder returns.
- Weighted average shares outstanding have risen from about 95 million in 2023 to over 121 million in early 2025, diluting EPS but reflecting equity raises.
- Noncontrolling interests remain a significant portion of equity (around $465 million to $506 million), reflecting minority ownership stakes in consolidated entities.
Negative Factors:
- Net interest income has been negative consistently, with interest expenses exceeding interest income by $15M to $18M in recent quarters, likely weighing on profitability.
- Total non-interest expenses have increased sharply to nearly $99 million in Q1 2025, up from approximately $73 million in Q3 2023, including notable charges such as impairments and special charges, pressuring operating margins.
- The company reported a consolidated net loss in Q1 2025 of around $11.6 million, reversing the profits seen in many previous quarters, indicating recent operational or market challenges.
- Total pre-tax income turned negative in Q1 2025, showing significant earnings pressure compared to positive pre-tax incomes in the prior periods.
- The company's net cash used in investing activities remains high, with large purchases of investment securities ongoing, which could impact liquidity if not balanced by financing and operating inflows.
Summary: Acadia Realty Trust has shown strong equity growth and stable cash flow from operations recently, supported by equity raises. However, the company faces profitability pressures from rising expenses, consistent negative net interest margins, and recent quarterly net losses. Continued monitoring of expense controls, debt levels, and cash flow from investing will be crucial for investors. The stabilizing or improving net income and maintained dividend payouts may provide some reassurance amid these challenges.
09/18/25 10:07 AM ETAI Generated. May Contain Errors.