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 noteworthy financial trends over the last four years through its quarterly income statements, cash flow statements, and balance sheets.
Positive Trends:
- Consistent growth of total assets since Q3 2022, increasing from approximately $4.36 billion to $4.74 billion by Q1 2025, indicating asset base expansion.
- Increase in common equity from about $1.7 billion in Q3 2022 to approximately $2.3 billion in Q1 2025, reflecting strengthened shareholder equity.
- Improving net income attributable to common shareholders observed in Q1 2025 with a positive $1.61 million, reversing recent losses recorded in 2024.
- Cash dividends per share increased gradually from $0.18 in mid-2022 and 2023 to $0.20 in Q1 2025, which could be attractive to income-focused investors.
- Operating cash flows remain generally positive and strong, for example, $25.9 million in Q1 2025 and above $30 million in several prior quarters, indicating healthy operations cash generation.
Neutral Trends:
- Net occupancy & equipment expense has remained relatively stable, hovering around $15 million to $19 million quarterly, reflecting steady property management costs.
- Depreciation expense was consistently around $33 million to $39 million quarterly, an expected non-cash expense related to asset base size.
- Issuance and repayment of debt and equity fluctuate quarterly, reflecting active capital management without a clear directional trend.
Negative Trends:
- Net interest expense has increased, with Q1 2025 recording a negative $17.15 million, up from approximately negative $15 million in late 2024 and nearly negative $20 million in 2023, suggesting rising interest costs, likely due to increased debt or higher interest rates.
- The company experienced several quarters of net losses continuing into early 2025, including a consolidated net loss of $11.66 million in Q1 2025, which is concerning compared to positive earnings in 2023 and late 2024.
- Persistent impairment and other special charges in recent quarters, including a $6.45 million impairment charge and $9.62 million other special charges in Q1 2025, which negatively impact profitability.
- Large fluctuations in non-operating income/expense, including significant negative amounts such as -$28.16 million in Q4 2023 and -$58.44 million in Q3 2022, contributing to volatility in bottom-line results.
- Noncontrolling interest losses, particularly noted in Q1 2025 (-$13.27 million) and other quarters, reduce net income attributable to shareholders.
Summary: Acadia Realty Trust has grown its asset base and equity steadily over the past four years while maintaining solid operating cash flow. However, the company’s profitability has faced headwinds lately due to rising interest expenses, impairment charges, and volatile non-operating income. The recent slight return to profitability in earnings attributable to common shareholders and increased dividends suggest potential stabilization. Investors should watch for continued management of debt costs and resolution of special charges to improve future earnings quality.
09/15/25 04:51 AM ETAI Generated. May Contain Errors.