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 (NYSE: AKR) has demonstrated several notable trends in its financial performance over the past four years through Q1 2025, reflecting a complex mix of operational challenges and strategic capital management in a fluctuating economic environment.
Income and Profitability:
- The company has experienced volatility in net income, with consolidated net income fluctuating from positive earnings in some quarters (e.g., $22.0 million in Q1 2023) to losses in others (e.g., -$11.7 million in Q1 2025 and steep losses in 2022 Q3 of -$89.5 million), indicating inconsistency in profitability.
- Net interest expense remains a significant drag on earnings, with interest expense consistently around $21-$24 million quarterly and total interest income declining relative to expenses, resulting in negative net interest income each period.
- Despite losses in some quarters, the company continued to pay consistent dividends ($0.18 to $0.20 per share), indicating commitment to shareholder returns.
- Non-interest income is highly variable, with large swings from positive contributions (e.g., $104 million in Q1 2025) to substantial negatives (e.g., -$163 million in Q4 2023), driven by investment gains/losses and other operating income fluctuations.
Expenses and Charges:
- Operating expenses and depreciation have been consistently high, with depreciation expense around $33-$39 million per quarter and operating expenses generally increasing over time, putting pressure on earnings.
- There are recurring special charges and impairment expenses observed in certain periods, notably a $6.45 million impairment charge in Q1 2025 and large negative other special charges and impairment in 2022 and 2023, which diminish profitability.
Cash Flow and Investment Activity:
- Operating cash flow has generally remained positive, with $25.9 million in Q1 2025 and generally similar positive amounts in prior quarters, indicating ongoing operational cash generation despite net losses reported.
- The company actively invests in securities, with large purchases and sales of investment securities indicating active asset management and liquidity positioning.
- Financing activities show heavy issuance of debt and common equity offset by repayments and dividend payments, reflecting ongoing capital reshaping and financing strategy to support growth and liquidity needs.
Balance Sheet Strength:
- Total assets have shown an upward trend from around $4.19 billion in early 2023 to $4.74 billion in Q1 2025, signaling asset base growth and potential expansion.
- Long-term debt levels fluctuate but remain substantial around $1.6 billion, requiring careful ongoing management given consistent interest expenses.
- Common equity has grown moderately to approximately $2.3 billion as of Q1 2025, supported by equity issuances and retained earnings trends.
Summary: Acadia Realty Trust's recent financials indicate a company investing heavily in its real estate and investment portfolio while facing ongoing challenges from interest expenses and costs. Earnings have been uneven with recent net losses but positive operational cash flow and steady dividends suggest resilience. Investors should watch for continued improvement in revenue stability and control of expenses, alongside debt management, as key factors influencing future performance.
08/04/25 12:46 PMAI Generated. May Contain Errors.