10-Q 1 akr10-q09302015.htm 10-Q 10-Q



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended September 30, 2015

or
 o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission File Number 1-12002

ACADIA REALTY TRUST

(Exact name of registrant in its charter)
MARYLAND
 (State or other jurisdiction of
 incorporation or organization)
 
23-2715194
 (I.R.S. Employer
 Identification No.)
 
 
 
411 THEODORE FREMD AVENUE, SUITE 300, RYE, NY
 (Address of principal executive offices)
10580
 (Zip Code)
(914) 288-8100
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
YES x
 
NO o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES x
 
NO o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer  x
 
Accelerated Filer  o
 
 
 
Non-accelerated Filer  o
 
Smaller Reporting Company  o

Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act) Yes o No x
As of November 6, 2015 there were 69,021,576 common shares of beneficial interest, par value $.001 per share, outstanding.





ACADIA REALTY TRUST AND SUBSIDIARIES

FORM 10-Q

INDEX

 
 
Page
 
 
 
Part I:
Financial Information
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Part II:
Other Information
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 




Part I. Financial Information

Item 1. Financial Statements.
 
ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
September 30,
2015
 
December 31,
2014
ASSETS
(unaudited)
 
 
Operating real estate
 
 
 
Land
$
492,216

 
$
424,661

Buildings and improvements
1,560,761

 
1,329,080

Construction in progress
17,533

 
7,464

 
2,070,510

 
1,761,205

Less: accumulated depreciation
286,797

 
256,015

Net operating real estate
1,783,713

 
1,505,190

Real estate under development
575,195

 
447,390

Notes receivable and preferred equity investments, net
153,351

 
102,286

Investments in and advances to unconsolidated affiliates
162,101

 
184,352

Cash and cash equivalents
72,814

 
217,580

Cash in escrow
27,033

 
20,358

Restricted cash
16,201

 
30,604

Rents receivable, net
37,931

 
36,962

Deferred charges, net
32,824

 
30,679

Acquired lease intangibles, net
49,690

 
44,618

Prepaid expenses and other assets
57,231

 
56,508

Assets of properties held for sale

 
56,073

Total assets
$
2,968,084

 
$
2,732,600

 
 
 
 
LIABILITIES
 

 
 

Mortgage and other notes payable
$
1,111,753

 
$
1,003,381

Unsecured notes payable
205,500

 
127,100

Distributions in excess of income from, and investments in, unconsolidated affiliates
13,406

 
12,564

Accounts payable and accrued expenses
41,461

 
34,026

Dividends and distributions payable
17,744

 
39,339

Acquired lease intangibles, net
31,248

 
29,585

Other liabilities
32,431

 
25,148

Liabilities of properties held for sale

 
25,500

Total liabilities
1,453,543

 
1,296,643

 
 
 
 
EQUITY
 
 
 
Shareholders' Equity
 
 
 
Common shares, $.001 par value, authorized 100,000,000 shares; issued and outstanding 69,020,777 and 68,109,287 shares, respectively
69

 
68

Additional paid-in capital
1,056,587

 
1,027,861

Accumulated other comprehensive loss
(7,346
)
 
(4,005
)
Retained earnings
38,865

 
31,617

Total shareholders’ equity
1,088,175

 
1,055,541

Noncontrolling interests
426,366

 
380,416

Total equity
1,514,541

 
1,435,957

Total liabilities and equity
$
2,968,084

 
$
2,732,600

See accompanying notes

1


ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME

(unaudited)
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
(dollars in thousands, except per share amounts)
2015
 
2014
 
2015
 
2014
Revenues
 
 
 
 
 
 
 
Rental income
$
40,722

 
$
36,587

 
$
118,693

 
$
106,517

Interest income
5,728

 
3,006

 
13,121

 
9,219

Expense reimbursements
8,020

 
7,386

 
25,911

 
24,008

Other
2,382

 
681

 
4,769

 
4,112

Total revenues
56,852


47,660


162,494


143,856

Operating Expenses
 
 
 
 
 
 
 
Property operating
6,304

 
5,170

 
20,231

 
18,031

Other operating
396

 
1,588

 
3,115

 
3,183

Real estate taxes
6,153

 
5,666

 
18,864

 
16,905

General and administrative
7,603

 
7,123

 
23,140

 
20,898

Depreciation and amortization
17,461

 
12,884

 
45,022

 
36,055

Impairment of asset

 

 
5,000

 

Total operating expenses
37,917


32,431


115,372


95,072

Operating income
18,935


15,229


47,122


48,784

Equity in earnings of unconsolidated affiliates
2,195

 
2,923

 
12,194

 
7,382

Gain on disposition of property of unconsolidated affiliates
6,938

 
102,855

 
24,043

 
102,855

Loss on debt extinguishment

 

 
(134
)
 
(269
)
Gain on disposition of properties
79

 
190

 
89,063

 
13,138

Interest and other finance expense
(9,345
)
 
(10,142
)
 
(28,130
)
 
(30,327
)
Income from continuing operations before income tax (provision) benefit
18,802


111,055


144,158


141,563

Income tax (provision) benefit
(698
)
 
17

 
(2,059
)
 
(68
)
Income from continuing operations
18,104


111,072


142,099


141,495

Discontinued Operations
 
 
 
 
 
 
 
Gain on disposition of property

 

 

 
560

Income from discontinued operations






560

Net income
18,104


111,072


142,099


142,055

Noncontrolling interests
 
 
 
 
 
 
 
Continuing operations
(4,328
)
 
(82,508
)
 
(85,281
)
 
(79,971
)
Discontinued operations

 

 

 
(461
)
Net income attributable to noncontrolling interests
(4,328
)

(82,508
)

(85,281
)

(80,432
)
Net income attributable to Common Shareholders
$
13,776


$
28,564


$
56,818


$
61,623

 
 
 
 
 
 
 
 
Basic and diluted earnings per share
$
0.20


$
0.47


$
0.82


$
1.04

See accompanying notes

2


ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited)
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
 
 
2015
 
2014
 
2015
 
2014
(dollars in thousands)
 
 
 
 
 
 
 
 
Net income
 
$
18,104

 
$
111,072

 
$
142,099

 
$
142,055

Other comprehensive income (loss)
 
 
 
 
 
 
 
 
Unrealized loss on valuation of swap agreements
 
(5,671
)
 
(81
)
 
(7,328
)
 
(5,189
)
Reclassification of realized interest on swap agreements
 
1,026

 
961

 
4,478

 
2,734

Other comprehensive (loss) income
 
(4,645
)
 
880

 
(2,850
)
 
(2,455
)
Comprehensive income
 
13,459

 
111,952

 
139,249

 
139,600

Comprehensive income attributable to noncontrolling interests
 
(3,743
)
 
(82,864
)
 
(85,772
)
 
(80,663
)
Comprehensive income attributable to Common Shareholders
 
$
9,716

 
$
29,088

 
$
53,477

 
$
58,937

See accompanying notes


3




ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015

(unaudited)
 
Common Shares
 
Additional
Paid-In
Capital
 
Accumulated
Other
Comprehensive
(Loss) Income
 
Retained
Earnings
 
Total
Shareholders’
Equity
 
Noncontrolling
Interests
 
Total
Equity
(amounts in thousands, except per share amounts)
Shares
 
Amount
 
 
 
 
 
 
Balance at December 31, 2014
68,109

 
$
68

 
$
1,027,861

 
$
(4,005
)
 
$
31,617

 
$
1,055,541

 
$
380,416

 
$
1,435,957

Conversion of OP Units to Common Shares by limited partners of the Operating Partnership
67

 

 
1,655

 

 

 
1,655

 
(1,655
)
 

Issuance of Common Shares, net of issuance costs
809

 
1

 
26,932

 

 

 
26,933

 

 
26,933

Dividends declared ($0.72 per Common Share)

 

 

 

 
(49,570
)
 
(49,570
)
 
(3,542
)
 
(53,112
)
Employee and trustee stock compensation, net
36

 

 
801

 

 

 
801

 
5,136

 
5,937

Acquisition of noncontrolling interests

 

 
(662
)
 

 

 
(662
)
 

 
(662
)
Noncontrolling interest distributions

 

 

 

 

 

 
(74,656
)
 
(74,656
)
Noncontrolling interest contributions

 

 

 

 

 

 
34,895

 
34,895

 
69,021

 
69

 
1,056,587

 
(4,005
)
 
(17,953
)
 
1,034,698

 
340,594

 
1,375,292

Comprehensive (loss) income:
 

 
 

 
 
 
 

 
 

 
 

 
 

 
 

Net income

 

 

 

 
56,818

 
56,818

 
85,281

 
142,099

Unrealized loss on valuation of swap agreements

 

 

 
(6,032
)
 

 
(6,032
)
 
(1,296
)
 
(7,328
)
Reclassification of realized interest on swap agreements

 

 

 
2,691

 

 
2,691

 
1,787

 
4,478

Total comprehensive (loss) income

 

 

 
(3,341
)
 
56,818

 
53,477

 
85,772

 
139,249

 Balance at September 30, 2015
69,021

 
$
69

 
$
1,056,587

 
$
(7,346
)
 
$
38,865

 
$
1,088,175

 
$
426,366

 
$
1,514,541


See accompanying notes


4




ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 
Nine Months Ended
 
September 30,
(dollars in thousands)
2015
 
2014
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
 
Net income
$
142,099

 
$
142,055

Adjustments to reconcile net income to net cash provided by operating activities
 

 
 
Depreciation and amortization
45,022

 
36,055

Amortization of financing costs
2,577

 
2,214

Gain on disposition of properties
(89,063
)
 
(13,698
)
Impairment of asset
5,000

 

Share compensation expense
5,669

 
5,542

Equity in earnings of unconsolidated affiliates
(12,194
)
 
(7,382
)
Gain on disposition of property of unconsolidated affiliates
(24,043
)
 
(102,855
)
Distributions of operating income from unconsolidated affiliates
11,747

 
7,780

Other, net
(5,103
)
 
(2,106
)
Changes in assets and liabilities
 

 
 
Cash in escrow
(6,757
)
 
(7,148
)
Rents receivable, net
(2,454
)
 
(3,707
)
Prepaid expenses and other assets
1,901

 
430

Accounts payable and accrued expenses
7,738

 
4,209

Other liabilities
3,203

 
295

Net cash provided by operating activities
85,342

 
61,684

 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 

 
 

Acquisition of real estate
(292,671
)
 
(136,978
)
Redevelopment and property improvement costs
(159,360
)

(105,049
)
Deferred leasing costs
(5,931
)
 
(2,654
)
Investments in and advances to unconsolidated affiliates
(10,581
)
 
(59,529
)
Return of capital from unconsolidated affiliates
9,574

 
30,604

Proceeds from disposition of property of unconsolidated affiliates
38,392

 
188,870

Proceeds from notes receivable
15,984

 
18,095

Issuance of notes receivable
(48,350
)
 
(23,519
)
Proceeds from sale of properties, net
198,434

 
31,188

Net cash used in investing activities
(254,509
)
 
(58,972
)

5




ACADIA REALTY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
 
(unaudited)

 
Nine Months Ended
 
September 30,
(dollars in thousands)
2015
 
2014
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
Principal payments on mortgage and other notes
(92,468
)
 
(50,584
)
Principal payments on unsecured debt
(174,815
)
 
(83,750
)
Proceeds received from mortgage and other notes
85,859

 
146,600

Proceeds received from unsecured debt
253,200

 
82,400

Loan proceeds held as restricted cash
43,315

 
60,514

Deferred financing and other costs
(3,155
)
 
(2,120
)
Capital contributions from noncontrolling interests
34,895

 
35,317

Distributions to noncontrolling interests
(79,575
)
 
(213,496
)
Dividends paid to Common Shareholders
(69,788
)
 
(39,399
)
Proceeds from issuance of Common Shares, net of issuance costs of $655 and $1,818, respectively
26,933

 
113,749

Net cash provided by financing activities
24,401

 
49,231

(Decrease) increase in cash and cash equivalents
(144,766
)
 
51,943

Cash and cash equivalents, beginning of period
217,580

 
79,189

Cash and cash equivalents, end of period
$
72,814

 
$
131,132

 
 
 
 
Supplemental disclosure of cash flow information
 

 
 

Cash paid during the period for interest, net of capitalized interest of $11,847 and $9,250, respectively
$
34,146

 
$
34,935

Cash paid for income taxes
$
2,543

 
$
316

 
 
 
 
Supplemental disclosure of non-cash investing activities
 
 
 
Acquisition of real estate through assumption of debt
$
90,765

 
$
29,794

Disposition of real estate through cancellation of debt
$

 
$
(22,865
)
Acquisition of real estate through issuance of OP Units
$

 
$
38,937

Acquisition of real estate through conversion of notes receivable
$
6,886

 
$
38,000

Acquisition of real estate through assumption of restricted cash
$
28,192

 
$

Disposition of air rights through issuance of notes receivable
$
(29,539
)
 
$


See accompanying notes


6

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)



1.
ORGANIZATION AND BASIS OF PRESENTATION

Business and Organization

Acadia Realty Trust (the "Trust") and subsidiaries (collectively, the "Company") is a fully-integrated equity real estate investment trust ("REIT") focused on the ownership, acquisition, redevelopment and management of high-quality retail properties located primarily in high-barrier-to-entry, supply-constrained, densely-populated metropolitan areas in the United States.

All of the Company's assets are held by, and all of its operations are conducted through, Acadia Realty Limited Partnership (the "Operating Partnership") and entities in which the Operating Partnership owns an interest. As of September 30, 2015, the Trust controlled approximately 95% of the Operating Partnership as the sole general partner. As the general partner, the Trust is entitled to share, in proportion to its percentage interest, in the cash distributions and profits and losses of the Operating Partnership. The limited partners primarily represent entities or individuals that contributed their interests in certain properties or entities to the Operating Partnership in exchange for common or preferred units of limited partnership interest ("Common OP Units" or "Preferred OP Units") and employees who have been awarded restricted OP units ("LTIP Units") as long-term incentive compensation (Note 12). Limited partners holding Common OP Units are generally entitled to exchange their units on a one-for-one basis for common shares of beneficial interest of the Trust ("Common Shares").

As of September 30, 2015, the Company has ownership interests in 90 properties within its core portfolio, which consist of those properties either wholly owned, or partially owned through joint venture interests, by the Operating Partnership, or subsidiaries thereof, not including those properties owned through its opportunity funds (the "Core Portfolio"). The Company also has ownership interests in 52 properties within its opportunity funds, Acadia Strategic Opportunity Fund, L.P. ("Fund I"), Acadia Strategic Opportunity Fund II, LLC ("Fund II"), Acadia Strategic Opportunity Fund III LLC ("Fund III") and Acadia Strategic Opportunity Fund IV LLC ("Fund IV" and together with Funds I, II and III, the "Funds"). The 142 Core Portfolio and Fund properties consist of commercial properties, which are primarily high-quality urban and/or street retail properties, community shopping centers and mixed-use properties with a retail component. Fund I and Fund II also include investments in operating companies through Acadia Mervyn Investors I, LLC ("Mervyns I"), Acadia Mervyn Investors II, LLC ("Mervyns II") and, in certain instances, directly through Fund II, all on a non-recourse basis. These investments comprise and are referred to as the Company's Retailer Controlled Property Initiative ("RCP Venture").

The Operating Partnership is the sole general partner or managing member of the Funds, Mervyns I and Mervyns II and earns fees or priority distributions for asset management, property management, construction, redevelopment, leasing and legal services. Cash from the Funds and RCP Venture is distributed pro-rata to the respective partners and members (including the Operating Partnership) until each receives a certain cumulative return ("Preferred Return"), and the return of all capital contributions. Thereafter, remaining cash flow is distributed 20% to the Operating Partnership ("Promote") and 80% to the partners or members (including the Operating Partnership).

Following is a table summarizing the general terms and the Operating Partnership's equity interests in the Funds and Mervyns I and II:

Entity
Formation Date
Operating Partnership Share of Capital
Fund Size
Capital Called as of September 30, 2015 (3)
Unfunded Commitment
Equity Interest Held By Operating Partnership
Preferred Return
Total Distributions as of September 30, 2015 (3)
Fund I and Mervyns I (1)
9/2001
22.22%
$90.0
$86.6
$—
37.78%
9%
$194.4
Fund II and Mervyns II (2)
6/2004
20.00%
300.0
300.0
47.1
20.00%
8%
131.6
Fund III
5/2007
19.90%
502.5
387.5
62.5
19.90%
6%
445.7
Fund IV
5/2012
23.12%
540.6
179.4
361.2
23.12%
6%
101.9








7

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

1.    ORGANIZATION AND BASIS OF PRESENTATION (continued)

Notes:

(1) Fund I and Mervyns I have returned all capital and preferred return. The Operating Partnership is now entitled to a Promote on all future cash distributions.
(2) During 2013, a distribution of $47.1 million was made to the Fund II investors, including the Operating Partnership. This amount is subject to recontribution to Fund II until December 2016, if needed to fund the on-going development and construction of existing projects.
(3) Represents the total for the Funds, including the Operating Partnership and noncontrolling interests' shares.


Basis of Presentation

The consolidated financial statements include the consolidated accounts of the Company and its investments in entities in which the Company is presumed to have control in accordance with the consolidation guidance of the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC"). Investments in entities for which the Company has the ability to exercise significant influence but does not have financial or operating control are accounted for under the equity method of accounting. Accordingly, the Company's share of the net earnings (or losses) of entities accounted for under the equity method are included in consolidated net income under the caption, Equity in Earnings of Unconsolidated Affiliates. Investments in entities for which the Company does not have the ability to exercise any influence are accounted for under the cost method.

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States ("GAAP") for interim financial information and with the rules and regulations of the U.S. Securities and Exchange Commission ("SEC"). Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from these estimates. Operating results for the three and nine months ended September 30, 2015 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2015. The information furnished in the accompanying consolidated financial statements reflects all adjustments that, in the opinion of management, are necessary for a fair presentation of the aforementioned consolidated financial statements for the interim periods. Such adjustments consisted of normal recurring items. These consolidated financial statements should be read in conjunction with the Company's 2014 Annual Report on Form 10-K, as filed with the SEC on February 20, 2015.

Reclassifications

Certain reclassifications have been made to the 2014 financial statements to conform to the 2015 presentation.

Real Estate

The Company reviews its long-lived assets for impairment when there is an event or change in circumstances that indicates that the carrying amount may not be recoverable. The Company measures and records impairment losses and reduces the carrying value of properties when indicators of impairment are present and the expected undiscounted cash flows related to those properties are less than their carrying amounts. In cases where the Company does not expect to recover its carrying costs on properties held for use, the Company reduces its carrying cost to fair value, and for properties held-for-sale, the Company reduces its carrying value to the fair value less costs to dispose. During the quarter ended June 30, 2015, as a result of the loss of a key anchor tenant, one of the properties in the Company's Brandywine Portfolio, in which an unaffiliated third party has a 77.78% noncontrolling interest, did not generate sufficient cash flow to meet the full debt service requirements leading to a default on the mortgage loan. Management performed an analysis and determined that the carrying amount of this property was not recoverable. Accordingly, the Company recorded an impairment charge of $5.0 million, which is included in the statement of income for the nine months ended September 30, 2015. The Operating Partnership's share of this charge, net of the noncontrolling interest, was $1.1 million. The property is collateral for $26.3 million of non-recourse mortgage debt which matures July 1, 2016. Management does not believe that the carrying values of any of its other properties are impaired as of September 30, 2015.


8

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

1.    ORGANIZATION AND BASIS OF PRESENTATION (continued)

Recent Accounting Pronouncements

During September 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2015-16, "Business Combinations - Simplifying the Accounting for Measurement-Period Adjustments." ASU 2015-16 requires an entity to recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined as if the accounting had been completed at the acquisition date. ASU 2015-16 also requires an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. ASU 2015-16 is effective for periods beginning after December 15, 2015, with early adoption permitted and shall be applied prospectively. ASU 2015-16 is not expected to have a material impact on the Company's consolidated financial statements.

During August 2015, the FASB issued ASU No. 2015-14, "Revenues from Contracts with Customers - Deferral of the Effective Date." ASU 2015-14 defers the effective date of ASU No. 2014-09 "Revenues from Contracts with Customers" from annual reporting periods beginning after December 15, 2016 to annual reporting periods beginning after December 15, 2017. Early adoption of ASU 2014-09 is permitted only for annual reporting periods beginning after December 15, 2016.

During April 2015, the FASB issued ASU No. 2015-05, "Intangibles - Goodwill and Other - Internal-Use Software." ASU 2015-05 provides guidance to help an entity evaluate the accounting for fees paid in a cloud computing arrangement. ASU 2015-05 is effective for periods beginning after December 15, 2015, with early adoption permitted and may be applied either prospectively or retrospectively. ASU 2015-05 is not expected to have a material impact on the Company's consolidated financial statements.

During April 2015, the FASB issued ASU No. 2015-03, "Interest - Imputation of Interest - Simplifying the Presentation of Debt Issuance Costs." ASU 2015-03 modifies the treatment of debt issuance costs from a deferred charge to a deduction of the carrying value of the financial liability. ASU 2015-03 is effective for periods beginning after December 15, 2015, with early adoption permitted and retrospective application. During August 2015, the FASB issued ASU No. 2015-15 which clarifies that under ASU 2015-03, the SEC staff would not object to an entity deferring and presenting debt issuance costs relating to line-of-credit arrangements as assets. The Company will adopt ASU 2015-15 simultaneously with ASU 2015-03. Neither ASU 2015-03 nor ASU 2015-15 are expected to have a material impact on the Company's consolidated financial statements.

During February 2015, the FASB issued ASU No. 2015-02, "Consolidation - Amendments to the Consolidation Analysis." ASU 2015-02 (i) modifies the evaluation of whether limited partnerships and similar legal entities are variable interest entities ("VIE’s"), (ii) eliminates the presumption that a general partner should consolidate a limited partnership and (iii) affects the consolidation analysis of reporting entities that are involved with VIE’s, particularly those with fee arrangements and related party relationships. ASU 2015-02 is effective for periods beginning after December 15, 2015, with early adoption permitted. The Company is in the process of evaluating the impact the adoption of ASU 2015-02 will have on the consolidated financial statements.

During January 2015, the FASB issued ASU No. 2015-01, "Income Statement - Extraordinary and Unusual Items." ASU 2015-01 eliminates the concept of extraordinary items. However, the presentation and disclosure requirements for items that are either unusual in nature or infrequent in occurrence remain and will be expanded to include items that are both unusual in nature and infrequent in occurrence. ASU 2015-01 is effective for periods beginning after December 15, 2015. ASU 2015-01 is not expected to have a material impact on the Company's consolidated financial statements.



9

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


2.    EARNINGS PER COMMON SHARE

Basic earnings per Common Share is computed by dividing net income attributable to Common Shareholders by the weighted average Common Shares outstanding. At September 30, 2015, the Company has unvested LTIP Units (Note 12) which provide for non-forfeitable rights to dividend equivalent payments. Accordingly, these unvested LTIP Units are considered participating securities and are included in the computation of basic earnings per Common Share pursuant to the two-class method.

Diluted earnings per Common Share reflects the potential dilution of the conversion of obligations and the assumed exercises of securities including the effects of restricted share unit ("Restricted Share Units") and share option awards issued under the Company's Share Incentive Plans (Note 12). The effect of the assumed conversion of 188 Series A Preferred OP Units into 25,067 Common Shares would be dilutive and therefore are included in the computation of diluted earnings per share for the three months ended September 30, 2014 and for each of the nine months ended September 30, 2015 and September 30, 2014. Conversely, the assumed conversion of these would be anti-dilutive and are therefore not included in the computation of diluted earnings per share for the three months ended September 30, 2015.

The effect of the conversion of Common OP Units is not reflected in the computation of basic and diluted earnings per share, as they are exchangeable for Common Shares on a one-for-one basis. The income allocable to such units is allocated on this same basis and reflected as noncontrolling interests in the accompanying consolidated financial statements. As such, the assumed conversion of these units would have no net impact on the determination of diluted earnings per share.

The following table sets forth the computation of basic and diluted earnings per share from continuing operations for the periods indicated:
 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
(dollars in thousands, except per share amounts)
2015
 
2014
 
2015
 
2014
Numerator
 
 
 
 
 
 
 
Income from continuing operations
$
13,776

 
$
28,564

 
$
56,818

 
$
61,524

Less: net income attributable to participating securities
(196
)
 
(490
)
 
(810
)
 
(1,083
)
Income from continuing operations, net of income attributable to participating securities
13,580

 
28,074

 
56,008

 
60,441

 
 
 
 
 
 
 
 
Denominator
 

 
 

 
 
 
 
Weighted average shares for basic earnings per share
68,943

 
59,686

 
68,690

 
57,898

Effect of dilutive securities:
 

 
 

 


 
 

Employee Restricted Share Units and share options
14

 
18

 
24

 
26

 Convertible Preferred OP Units

 
25

 
25

 
25

Denominator for diluted earnings per share
68,957

 
59,729

 
68,739

 
57,949

 
 
 
 
 
 
 
 
Basic and diluted earnings per Common Share from continuing operations attributable to Common Shareholders
$
0.20

 
$
0.47

 
$
0.82

 
$
1.04




10

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

3.
SHAREHOLDERS' EQUITY AND NONCONTROLLING INTERESTS

For the nine months ended September 30, 2015, the Company issued 0.8 million Common Shares under its $200.0 million at-the-market ("ATM") equity program, generating gross proceeds of $27.6 million and net proceeds of $26.9 million. As of September 30, 2015, there is $165.4 million remaining under this program.

The net proceeds from the Company's ATM equity programs have been, and are anticipated to be, used by the Company primarily to fund Core Portfolio acquisitions, its capital contributions to the Funds and for general corporate purposes.

Noncontrolling interests represent the portion of equity in entities consolidated in the accompanying consolidated financial statements that the Company does not own. Such noncontrolling interests are reported on the Consolidated Balance Sheets within equity, separately from shareholders' equity, and include third party interests in the Company’s Funds and other entities. It also includes interests in the Operating Partnership which represent (i) the limited partners’ 2,961,517 and 2,988,277 Common OP Units at September 30, 2015 and December 31, 2014; (ii) 188 Series A Preferred OP Units at September 30, 2015 and December 31, 2014; and (iii) 929,169 and 675,367 LTIP Units at September 30, 2015 and December 31, 2014, respectively.


4.    ACQUISITION AND DISPOSITION OF REAL ESTATE AND PROPERTIES HELD FOR SALE

Acquisitions

During 2015, the Company acquired the following properties through its Core Portfolio, Fund II, and Fund IV:

(dollars in thousands)
 
 
 
 
 
 
 
Property
GLA

Percent Owned

Type
Month of Acquisition
Purchase Price

Location
Assumption of Debt

Core Portfolio:
 
 
 
 
 
 
 
City Center
205,000

100
%
Urban Retail Center
March
$
155,000

San Fransisco, CA
$

163 Highland Avenue
40,500

100
%
Suburban Shopping Center
March
24,000

Needham, MA
9,765

Route 202 Shopping Center (1)
20,000

100
%
Suburban Shopping Center
April
5,643

Wilmington, DE

Roosevelt Galleria
40,300

100
%
Urban Retail Center
September
19,600

Chicago, IL

Total Core Portfolio
305,800

 
 
 
$
204,243

 
$
9,765

 
 
 
 
 
 
 
 
Fund II:
 
 
 
 
 
 
 
City Point - Tower I (2)

95
%
Urban Development
May
$
100,800

Brooklyn, NY
$
81,000

Total Fund II

 
 
 
$
100,800

 
$
81,000

 
 
 
 
 
 
 
 
Fund IV:
 
 
 
 
 
 
 
1035 Third Avenue (3)
53,294

100
%
Street Retail
January
$
51,036

New York, NY
$

801 Madison Avenue
6,375

100
%
Street Retail
April
33,000

New York, NY

Total Fund IV
59,669

 
 
 
$
84,036

 
$

 
 
 
 
 
 
 
 
Total
365,469

 
 
 
$
389,079

 
$
90,765



11

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


4.    ACQUISITION AND DISPOSITION OF REAL ESTATE AND PROPERTIES HELD FOR SALE(continued)

Acquisitions (continued)

Notes:

(1) Purchase price represents the 77.78% interest acquired from an unaffiliated third party.
(2) Fund II previously held a 52% interest in this unconsolidated affiliate. In connection with the disposition of Phase III of this project discussed below, Fund II acquired an additional 43% interest in Tower I of this development project. In total, Fund II now owns 95% of this investment, which is a residential project anticipated to include 250 residential units.
(3) GLA includes a portion of office space and a below-grade operator controlled parking garage.

In addition, during the second quarter, the Company acquired the remaining 10% interest in a property from an unaffiliated joint venture partner in exchange for $4.2 million, including the conversion of a $1.9 million note receivable (Note 6).

For the nine months ended September 30, 2015, the Company expensed $1.1 million and $2.2 million of acquisition costs related to the Core Portfolio and Fund IV, respectively.

Purchase Price Allocations

With the exception of the acquisition of City Point - Tower I, which was an asset acquisition, the above acquisitions have been accounted for as business combinations. The purchase prices were allocated to the acquired assets and assumed liabilities based on their estimated fair values at the dates of acquisition. The preliminary measurements of fair value reflected below are subject to change. The Company expects to finalize the valuations and complete the purchase price allocations within one year from the dates of acquisition.

The following table summarizes the Company's preliminary allocations of the purchase prices of assets acquired and liabilities assumed during 2015 which have yet to be finalized:

(dollars in thousands)
Preliminary Purchase Price Allocations
Land
$
70,659

Buildings and improvements
219,232

Debt assumed (included in Mortgage and other notes payable)
(9,765
)
Total consideration
$
280,126



12

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


4.    ACQUISITION AND DISPOSITION OF REAL ESTATE AND PROPERTIES HELD FOR SALE(continued)

Acquisitions (continued)

During 2014, the Company acquired properties and recorded the preliminary allocations of the purchase prices to the assets acquired and liabilities assumed based on provisional measurements of fair value. During 2015, the Company finalized the allocations of the purchase prices and made certain measurement period adjustments. The following table summarizes the preliminary allocations of the purchase prices of these properties as recorded as of December 31, 2014, and the finalized allocations as adjusted as of September 30, 2015:
(dollars in thousands)
Purchase Price Allocations as Originally Reported
Adjustments
Finalized Purchase Price Allocations
Land
$
84,707

$
(1,603
)
$
83,104

Buildings and improvements
224,011

(68,510
)
155,501

Acquisition-related intangible assets (in Acquired lease intangibles, net)

79,030

79,030

Acquisition-related intangible liabilities (in Acquired lease intangibles, net)
(6,434
)
(9,308
)
(15,742
)
Below market debt assumed (in Mortgage and other notes payable)
(2,100
)
391

(1,709
)
Total consideration
$
300,184

$

$
300,184


Dispositions

During 2015, the Company disposed of the following properties:
(dollars in thousands)
 
 
 
 
 
 
Property
GLA
Sale Price
Gain on Sale
Month Sold
Owner
 
Lincoln Park Centre
61,761

$
64,000

$
27,143

January
Fund III
 
White City Shopping Center (1)
249,549

96,750

17,105

April
Fund III
 
City Point - Air Rights (2)

115,600

49,884

May
Fund II
 
Liberty Avenue
26,117

24,000

11,957

May
Fund II
 
Parkway Crossing (1)
260,241

27,275

6,938

July
Fund III
 
Kroger-Safeway (3)
97,500

278

79

August
Fund I
 
Total
695,168

$
327,903

$
113,106

 
 
 

Note:

(1) Fund III's White City Shopping Center and Parkway Crossing were unconsolidated and as such, the Company's share of gains related to these sales is included in gain on disposition of properties of unconsolidated affiliates in the 2015 Consolidated Statement of Income.
(2) Represents the disposition of air rights at Phase III of Fund II's City Point project.
(3) During the third quarter of 2015, Fund I terminated its ground lease interests at 2 of the 3 remaining properties in the portfolio and sold its ground lease interest in the third location.

Properties Held For Sale

At September 30, 2015, no assets were held for sale. At December 31, 2014, The Company had two properties classified as held-for-sale.




13

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


5.    INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES

Core Portfolio

The Company owns a 49% interest in a 311,000 square foot shopping center located in White Plains, New York ("Crossroads"), a 50% interest in an approximately 28,000 square foot retail portfolio located in Georgetown, Washington D.C. (the "Georgetown Portfolio") and a 88.43% tenancy-in-common interest in an 87,000 square foot retail property located in Chicago, Illinois ("840 N. Michigan"). The Company accounts for these investments under the equity method as it has the ability to exercise significant influence, but does not have any rights with respect to financial or operating control.

During the three months ended June 30, 2015, the Company acquired the remaining 77.78% outstanding interest of an approximately 20,000 square foot retail property located in Wilmington, Delaware ("Route 202 Shopping Center") that was previously accounted for under the equity method from an unaffiliated partner. As a result of the transaction, the Company now consolidates this investment.

Funds

RCP Venture

The Funds, together with two unaffiliated partners formed an investment group, the RCP Venture, for the purpose of making investments in surplus or underutilized properties owned by retailers and, in some instances, the retailers' operating company. The RCP Venture is neither a single entity nor a specific investment and the Company has no control or rights with respect to the formation and operation of these investments. The Company has made these investments through its subsidiaries, Mervyns I, Mervyns II and Fund II, (together the "Acadia Investors"), all on a non-recourse basis. Through September 30, 2015, the Acadia Investors have made investments in Mervyns Department Stores ("Mervyns") and Albertsons including additional investments in locations that are separate from these original investments ("Add-On Investments"). Additionally, they have invested in Shopko, Marsh and Rex Stores Corporation (collectively "Other RCP Investments"). The Company accounts for its investments in Mervyns and Albertsons on the equity method as it has the ability to exercise significant influence, but does not have any rights with respect to financial or operating control. The Company accounts for its investments in its Add-On Investments and Other RCP Investments on the cost method as it does not have any influence over such entities' operating and financial policies nor any rights with respect to the control and operation of these entities. During the nine months ended September 30, 2015, the Company received distributions from its RCP Venture of $5.9 million, of which the Operating Partnership's aggregate share was $1.2 million.

The following table summarizes activity related to the RCP Venture investments from inception through September 30, 2015:

(dollars in thousands)
 
Fund Share
 
Operating Partnership Share
Investment
Year Acquired
Invested
Capital
and Advances
 
 
Distributions
 
Invested
Capital
and Advances
 
 
Distributions
Mervyns
2004
$
26,058

 
$
48,547

 
$
4,901

 
$
11,801

Mervyns Add-On investments
2005/2008
7,547

 
9,272

 
1,252

 
2,017

Albertsons
2006
20,717

 
81,594

 
4,239

 
16,318

Albertsons Add-On investments
2006/2007
2,416

 
4,864

 
388

 
972

Shopko
2006
1,110

 
3,358

 
222

 
672

Marsh and Add-On investments
2006/2008
2,667

 
2,941

 
533

 
588

Rex Stores
2007
2,701

 
4,927

 
535

 
986

 
 
$
63,216

 
$
155,503

 
$
12,070

 
$
33,354


Other Fund Investments

During April 2015, Fund III's White City Shopping Center was sold for $96.8 million. Fund III's $17.1 million share of the gain was recognized in gain on disposition of property of unaffiliated affiliates within the Consolidated Statements of Income.


14

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


5.    INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES (continued)

During July 2015, Fund III's Parkway Crossing was sold for $27.3 million. Fund III's $6.9 million share of the gain was recognized in gain on disposition of property of unaffiliated affiliates within the Consolidated Statements of Income.

The unaffiliated partners in Fund III's investments in Arundel Plaza as well as Fund IV's investments in 1701 Belmont Avenue, 2819 Kennedy Boulevard, Promenade at Manassas, Eden Square and the Broughton Street Portfolio, maintain control over these entities. The Company accounts for these investments under the equity method as it has the ability to exercise significant influence, but does not have any rights with respect to financial or operating control.

Self-Storage Management, a Fund III investment, was determined to be a variable interest entity. Management has evaluated the applicability of ASC Topic 810 to this joint venture and determined that the Company is not the primary beneficiary and, therefore, consolidation of this venture is not required. The Company accounts for this investment using the equity method of accounting.

Summary of Investments in Unconsolidated Affiliates

The following Combined and Condensed Balance Sheets and Statements of Income summarize the financial information of the Company’s investments in unconsolidated affiliates:

(dollars in thousands)
September 30,
2015
 
December 31,
2014
Combined and Condensed Balance Sheets
 
 
 
Assets
 
 
 
Rental property, net
$
299,577

 
$
387,739

Real estate under development

 
60,476

Investment in unconsolidated affiliates
7,548

 
11,154

Other assets
62,563

 
62,862

Total assets
$
369,688

 
$
522,231

Liabilities and partners’ equity
 

 
 

Mortgage notes payable
$
224,425

 
$
315,897

Other liabilities
12,568

 
66,116

Partners’ equity
132,695

 
140,218

Total liabilities and partners’ equity
$
369,688

 
$
522,231

Company’s investment in and advances to unconsolidated affiliates
$
162,101

 
$
184,352

Company's share of distributions in excess of income from, and investments in, unconsolidated affiliates
$
(13,406
)
 
$
(12,564
)


15

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


5.    INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES (continued)

 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
(dollars in thousands)
2015
 
2014
 
2015
 
2014
Combined and Condensed Statements of Income
 
 
 
 
 
 
 
Total revenues
$
10,712

 
$
10,280

 
$
32,727

 
$
34,632

Operating and other expenses
(3,022
)
 
(3,840
)
 
(9,855
)
 
(13,158
)
Interest and other finance expense
(2,183
)
 
(1,808
)
 
(7,080
)
 
(7,308
)
Equity in earnings (losses) of unconsolidated affiliates

 

 
66,655

 
(328
)
Depreciation and amortization
(2,791
)
 
(2,275
)
 
(7,828
)
 
(8,456
)
Loss on debt extinguishment

 

 

 
(187
)
Gain on disposition of property
7,416

 
142,377

 
32,623

 
142,615

Net income
$
10,132

 
$
144,734

 
$
107,242

 
$
147,810

 

 

 
 
 

Company’s share of net income
$
9,231

 
$
105,876

 
$
36,531

 
$
110,531

Amortization of excess investment
(98
)
 
(98
)
 
(294
)
 
(294
)
Company’s equity in earnings of unconsolidated affiliates
$
9,133

 
$
105,778

 
$
36,237

 
$
110,237




16

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


6.    STRUCTURED FINANCING PORTFOLIO, NET

As of September 30, 2015, the Company’s structured financing portfolio, net consisted of notes receivable and preferred equity investments, aggregating $153.4 million. These investments were collateralized either by underlying properties, the borrowers' ownership interests in the entities that own properties and/or by the borrowers' personal guarantee subject, as applicable, to senior liens, as follows:
(dollars in thousands)
 
 
 
 
 
 
Description
 
Notes
 
Effective interest rate (1)
 
First Priority liens
 
Net Carrying Amounts of Structured Financing Portfolio as of September 30, 2015
 
Net Carrying Amounts of Structured Financing Portfolio as of December 31, 2014
 
Maturity date
 
Extension Options
Mezzanine Loan
 
(2)
 
12.7%
 
18,900

 
$

 
$
8,000

 
10/3/2015
 
 
First Mortgage Loan
 
 
 
8.8%
 
 
 
7,500

 
7,500

 
10/31/2015
 
1 x 12 Months
Zero Coupon Loan
 
(3) (4)
 
24.0%
 
166,200

 

 
4,986

 
1/3/2016
 
 
First Mortgage Loan
 
 
 
5.5%
 
 
 
4,000

 
4,000

 
4/1/2016
 
1 x 6 Months
First Mortgage Loan
 
(5)
 
6.0%
 
 
 
15,000

 

 
5/1/2016
 
1 x 12 Months
Preferred Equity
 
 
 
13.5%
 
 
 
4,000

 
4,000

 
5/9/2016
 
 
Other
 
(6)
 
17.0%
 
 
 
6,500

 

 
6/1/2016
 
 
Other
 
 
 
18.0%
 
 
 
3,757

 
3,307

 
7/1/2017
 
 
Preferred Equity
 
 
 
8.1%
 
20,855

 
13,000

 
13,000

 
9/1/2017
 
 
First Mortgage Loan
 
(7)
 
LIBOR + 7.1%
 
 
 
26,000

 

 
6/25/2018
 
1 x 12 Months
Zero Coupon Loan
 
(3) (8)
 
2.5%
 
 
 
30,046

 

 
5/31/2020
 
 
Mezzanine Loan
 
 
 
15.0%
 
 
 
30,879

 
30,879

 
11/9/2020
 
 
Other
 
 
 
LIBOR + 2.5%
 
 
 

 
4,000

 
12/30/2020
 
 
Mezzanine Loan
 
(9)
 
10.0%
 
87,477

 

 
7,983

 
Demand
 
 
First Mortgage Loan
 
(10)
 
7.7%
 
 
 
12,000

 
12,000

 
Demand
 
 
Individually less than 3%
 
(11) (12)
(13)
 
11.6%
 
 
 
669

 
2,631

 
12/31/2015
 
 
Total
 
 
 
 
 
 
 
$
153,351

 
$
102,286

 
 

 
Notes:

(1) Includes origination and exit fees
(2) During July 2015, the Company received repayment in full of this $8.0 million note.
(3) The principal balance for this accrual-only loan is increased by the interest accrued.
(4) During April 2015, the Company converted a $5.6 million loan into an equity interest in a shopping center (Note 4).
(5) During May 2015, the Company made a $15.0 million loan, which is collateralized by a property, bears interest at 6.0% and matures May 1, 2016.
(6) During June 2015, the Company made a $6.5 million loan, which bears interest at 17.0% and matures June 1, 2016. Subsequent to September 30, 2015, this loan was converted into an equity interest in a shopping center (Note 13).
(7) During June 2015, the Company made a $26.0 million loan, which is collateralized by a property, bears interest at LIBOR + 7.1% and matures June 25, 2018.

17

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)


6.
STRUCTURED FINANCING PORTFOLIO, NET (continued)

(8) During June 2015, the Company made a $29.8 million loan in connection with the disposition of City Point's Phase III (Note 4), which is collateralized by the purchaser's interest in the property. The loan bears interest at 2.5% and matures May 31, 2020.
(9) Comprised of three cross-collateralized loans from one borrower, which were non-performing. During July 2015, the Company received repayment of these notes in full as well as all accrued interest, default interest and additional penalties.
(10) Loan was non-performing as of September 30, 2015.
(11) Consists of one loan as of September 30, 2015.
(12) During February 2015, the Company advanced an additional $0.4 million on this loan collateralized by a property.
(13) During June 2015, the Company converted a $1.9 million loan into an equity interest in the remaining 10% of 152-154 Spring Street (Note 4).

The Company monitors the credit quality of its notes receivable on an ongoing basis and considers indicators of credit quality such as loan payment activity, the estimated fair value of the underlying collateral, the seniority of the Company's loan in relation to other debt secured by the collateral and the prospects of the borrower. As of September 30, 2015, the Company held one non-performing note.


7.
DERIVATIVE FINANCIAL INSTRUMENTS

As of September 30, 2015, the Company's derivative financial instruments consisted of 14 interest rate swaps with an aggregate notional value of $207.2 million, which effectively fix the London Inter-Bank Offer Rate ("LIBOR") at rates ranging from 1.4% to 3.8% and mature between July 2018 and March 2025. The Company also has two derivative financial instruments with an aggregate notional value of $35.4 million which cap LIBOR at rates ranging from 4.0% to 4.3% and mature between November 2015 and April 2018. The fair value of these derivative instruments that represent liabilities are included in other liabilities in the Consolidated Balance Sheets and totaled $8.4 million and $4.6 million at September 30, 2015 and December 31, 2014, respectively. The fair value of these derivative instruments representing assets are included in prepaid expenses and other assets in the Consolidated Balance Sheets and totaled $0.2 million at December 31, 2014. The notional value does not represent exposure to credit, interest rate, or market risks.

These derivative instruments have been designated as cash flow hedges and hedge the future cash outflows of variable-rate interest payments on mortgage and other debt. Such instruments are reported at their fair values as stated above. As of September 30, 2015 and December 31, 2014, unrealized losses totaling $(7.3) million and $(4.0) million, respectively, were reflected in accumulated other comprehensive loss on the Consolidated Balance Sheets.

As of September 30, 2015 and December 31, 2014, no derivatives were designated as fair value hedges, hedges of net investments in foreign operations or considered to be ineffective. Additionally, the Company does not use derivatives for trading or speculative purposes.


18

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

8.
MORTGAGE AND OTHER NOTES PAYABLE

The Company completed the following transactions related to mortgage notes payable during the nine months ended September 30, 2015:

(dollars in thousands)
 
 
Borrowings
 
Repayments
Property
Date
Description
Amount
Interest Rate
Maturity Date
Amount
Interest Rate
1035 Third Avenue
January
New Borrowing
$
42,000

 LIBOR+2.35%
1/27/2021
$

 
Lincoln Park Centre
January
Repayment
 
 

28,000

 LIBOR+1.45%
163 Highland Avenue
March
Assumption
9,765

4.66%
2/1/2024
 
 
Broughton Street Portfolio (1)
May
New Borrowing
20,000

 LIBOR+3.00%
5/5/2016
 
 
City Point
June
Assumption
19,000

1.25%
12/23/2016
 
 
City Point
June
Assumption
62,000

 SIFMA+1.60%
12/23/2016
 
 
City Point
June
Repayment
 
 
 
20,650

 LIBOR+4.00%
17 E. 71st Street
June
New Borrowing
19,000

 LIBOR+1.90%
6/9/2020
 
 
Crescent Plaza
June
Repayment
 
 
 
16,326

4.98%
Pacesetter Park Shopping Center
September
Repayment
 
 
 
11,152

5.13%
Total
 
 
$
171,765

 
 
$
76,128

 

Notes:

(1) This loan is collateralized by properties in an unconsolidated joint venture. Fund IV has fully indemnified the unaffiliated joint venture partner and as such, this loan is included as consolidated debt.




19

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

9.    UNSECURED NOTES PAYABLE

The Company completed the following transactions related to its other notes payable and unsecured credit facilities during the nine months ended September 30, 2015:

Unsecured Debt:

During the nine months ended September 30, 2015, the Company redeemed the remaining $0.4 million of its outstanding convertible notes at par value.

During the nine months ended September 30, 2015, the Company borrowed $33.5 million on its unsecured credit facility. The outstanding balance under this facility is $33.5 million as of September 30, 2015.

During the nine months ended September 30, 2015, the Company repaid $52.1 million on its Fund IV subscription line. The outstanding balance under this facility is $25.0 million as of September 30, 2015.

During July 2015, the Company closed on a $50.0 million unsecured term loan. The facility bears interest at LIBOR+1.30% and matures July 2, 2020.

During May 2015, Fund II closed on a $25.0 million unsecured credit facility. At closing, Fund II drew $12.5 million. The facility bears interest at LIBOR plus 275 basis points and bears an unused fee of 275 basis points if the unused amount is greater than $12.5 million. The loan matures October 19, 2016. Along with a guarantee with respect to customary non-recourse carve outs, the Operating Partnership, as the managing member of Fund II, has provided a guarantee of principal, interest and fees upon a default as a result of Fund II’s breach of certain specified financial covenants.

During March 2015, Fund IV closed on a $50.0 million unsecured credit facility. The current balance outstanding at September 30, 2015 is $34.5 million. The facility bears interest at LIBOR plus 275 basis points, bears an unused fee of 100 basis points if the unused amount is greater than $20.0 million and an unused fee of 275 basis points if the unused amount is less than $20.0 million. The loan matures February 9, 2017 with one 6-month extension option. Along with a guarantee with respect to customary non-recourse carve outs, the Operating Partnership, as the managing member of Fund IV, has provided a guarantee of principal, interest and fees upon a default as a result of Fund IV’s breach of certain specified financial covenants.

10.    FAIR VALUE MEASUREMENTS

The FASB's fair value measurements and disclosure guidance requires the valuation of certain of the Company's financial assets and liabilities, based on a three-level fair value hierarchy. Market value assumptions obtained from sources independent of the Company are observable inputs that are classified within Levels 1 and 2 of the hierarchy, and the Company's own assumptions about market value assumptions are unobservable inputs classified within Level 3 of the hierarchy.

The following table presents the Company’s fair value hierarchy for those assets and liabilities measured at fair value on a recurring basis as of September 30, 2015:
(dollars in thousands)
Level 1
 
Level 2
 
Level 3
Liabilities
 
 
 
 
 
Derivative financial instruments (Note 7)
$

 
$
8,369

 
$


In addition to items that are measured at fair value on a recurring basis, the Company also has assets and liabilities on its consolidated balance sheets that are measured at fair value on a nonrecurring basis. As these assets and liabilities are not measured at fair value on a recurring basis, they are not included in the table above. Assets and liabilities that are measured at fair value on a nonrecurring basis include assets acquired and liabilities assumed in business combinations as well as any assets that have been impaired (Note 4).


20

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

10.    FAIR VALUE MEASUREMENTS (continued)

During the quarter ended June 30, 2015, the Company determined that the value of one of the properties in its Brandywine Portfolio was impaired and recorded an impairment loss of $5.0 million (Note 1), of which the Operating Partnership's pro-rata share was $1.1 million. The Company estimated the fair value by using projected future cash flows, which it determined were not sufficient to recover the property's net book value. The inputs used to determine this fair value are classified within Level 3 of the hierarchy.

Financial Instruments

Certain of the Company’s assets and liabilities meet the definition of financial instruments. Except as disclosed below, the carrying amounts of these financial instruments approximate their fair values.

The Company has determined the estimated fair values of the following financial instruments within Level 2 of the hierarchy by discounting future cash flows utilizing a discount rate equivalent to the rate at which similar financial instruments would be originated at the reporting date:
(dollars in thousands)
September 30, 2015
 
December 31, 2014
 
Carrying
Amount
 
Estimated Fair Value
 
Carrying
Amount
 
Estimated Fair Value
Notes receivable and preferred equity investments, net
$
153,351

 
$
153,351

 
$
102,286

 
$
102,286

Mortgage and other notes payable
$
1,317,253

 
$
1,337,999

 
$
1,130,481

 
$
1,141,371


11.    RELATED PARTY TRANSACTIONS

The Company earned property management fees, construction, legal and leasing fees from its investments in unconsolidated affiliates totaling $0.06 million for each of the three months ended September 30, 2015 and 2014, respectively, and $0.25 million and $0.10 million for the nine months ended September 30, 2015 and 2014, respectively.




21

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

12.    SEGMENT REPORTING

The Company has three reportable segments: Core Portfolio, Funds and Structured Financing Portfolio. The accounting policies of the segments are the same as those described in the summary of significant accounting policies. The Company evaluates property performance primarily based on net operating income before depreciation, amortization and certain nonrecurring items. Investments in the Core Portfolio are typically held long-term. Given the contemplated finite life of the Funds, these investments are typically held for shorter terms. Fees earned by the Company as the general partner/managing member of the Funds are eliminated in the Company's consolidated financial statements. The Structured Financing Portfolio represents the Company's investments in notes receivable and preferred equity. The following tables set forth certain segment information for the Company, as of and for the three and nine months ended September 30, 2015 and 2014, and does not include unconsolidated affiliates:

Three Months Ended September 30, 2015

(dollars in thousands)
 
Core Portfolio
 
Funds
 
Structured Financing Portfolio
 
Total
Revenues
 
$
37,744

 
$
11,783

 
$
7,325

 
$
56,852

Property operating expenses, other operating and real estate taxes
 
(8,885
)
 
(3,968
)
 

 
(12,853
)
General and administrative expenses
 
(6,963
)
 
(640
)
 

 
(7,603
)
Depreciation and amortization
 
(13,979
)
 
(3,482
)
 

 
(17,461
)
Operating income
 
7,917

 
3,693

 
7,325

 
18,935

Equity in earnings of unconsolidated affiliates
 
434

 
1,761

 

 
2,195

Gain on disposition of property of unconsolidated affiliates
 

 
6,938

 

 
6,938

Gain on disposition of properties
 

 
79

 

 
79

Interest and other finance expense
 
(7,203
)
 
(2,142
)
 

 
(9,345
)
Income tax provision
 
(461
)
 
(237
)
 

 
(698
)
Net income
 
$
687

 
$
10,092

 
$
7,325

 
$
18,104

Noncontrolling interests
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
 
$
(686
)
 
$
(3,642
)
 
$

 
$
(4,328
)
Net income attributable to Common Shareholders
 
$
1

 
$
6,450

 
$
7,325

 
$
13,776

 
 
 
 
 
 
 
 
 
Real Estate at Cost
 
$
1,574,258

 
$
1,071,447

 
$

 
$
2,645,705

Total Assets
 
$
1,656,002

 
$
1,158,731

 
$
153,351

 
$
2,968,084

Acquisition of Real Estate
 
$
19,600

 
$

 
$

 
$
19,600

Investment in Redevelopment and Improvements
 
$
4,486

 
$
49,629

 
$

 
$
54,115



22

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

12.    SEGMENT REPORTING (continued)

Three Months Ended September 30, 2014

(dollars in thousands)
 
Core Portfolio
 
Funds
 
Structured Financing Portfolio
 
Total
Revenues
 
$
31,291

 
$
13,363

 
$
3,006

 
$
47,660

Property operating expenses, other operating and real estate taxes
 
(8,491
)
 
(3,933
)
 

 
(12,424
)
General and administrative expenses
 
(6,586
)
 
(537
)
 

 
(7,123
)
Depreciation and amortization
 
(9,418
)
 
(3,466
)
 

 
(12,884
)
Operating income
 
6,796

 
5,427

 
3,006

 
15,229

Equity in earnings of unconsolidated affiliates
 
118

 
2,805

 

 
2,923

Gain on disposition of properties of unconsolidated affiliates
 

 
102,855

 

 
102,855

Gain on disposition of property
 
190

 

 

 
190

Interest and other finance expense
 
(6,891
)
 
(3,251
)
 

 
(10,142
)
Income tax (provision) benefit
 
(71
)
 
88

 

 
17

Net income
 
$
142

 
$
107,924

 
$
3,006

 
$
111,072

Noncontrolling interests
 
 
 
 
 
 
 
 
Net income attributable to noncontrolling interests
 
$
(1,465
)
 
$
(81,043
)
 
$

 
$
(82,508
)
Net (loss) income attributable to Common Shareholders
 
$
(1,323
)
 
$
26,881

 
$
3,006

 
$
28,564

 
 
 
 
 
 
 
 
 
Real Estate at Cost
 
$
1,280,087

 
$
835,637

 
$

 
$
2,115,724

Total Assets
 
$
1,289,107

 
$
1,071,135

 
$
94,409

 
$
2,454,651

Acquisition of Real Estate
 
$
29,378

 
$

 
$

 
$
29,378

Investment in Redevelopment and Improvements
 
$
650

 
$
36,086

 
$

 
$
36,736



23

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

12.    SEGMENT REPORTING (continued)

Nine Months Ended September 30, 2015

(dollars in thousands)
 
Core Portfolio
 
Funds
 
Structured Financing Portfolio
 
Total
Revenues
 
$
110,930

 
$
36,846

 
$
14,718

 
$
162,494

Property operating expenses, other operating and real estate taxes
 
(26,811
)
 
(15,399
)
 

 
(42,210
)
General and administrative expenses
 
(21,171
)
 
(1,969
)
 

 
(23,140
)
Depreciation and amortization
 
(34,454
)
 
(10,568
)
 

 
(45,022
)
Impairment of asset
 
(5,000
)
 

 

 
(5,000
)
Operating income
 
23,494

 
8,910

 
14,718

 
47,122

Equity in earnings of unconsolidated affiliates
 
1,567

 
10,627

 

 
12,194

Gain on disposition of property of unconsolidated affiliates
 

 
24,043

 

 
24,043

Loss on debt extinguishment
 

 
(134
)
 

 
(134
)
Gain on disposition of property
 

 
89,063

 

 
89,063

Interest and other finance expense
 
(21,000
)
 
(7,130
)
 

 
(28,130
)
Income tax provision
 
(866
)
 
(1,193
)
 

 
(2,059
)
Net income
 
$
3,195

 
$
124,186

 
$
14,718

 
$
142,099

Noncontrolling interests
 
 
 
 
 
 
 
 
Net loss (income) attributable to noncontrolling interests
 
$
401

 
$
(85,682
)
 
$

 
$
(85,281
)
Net income attributable to Common Shareholders
 
$
3,596

 
$
38,504

 
$
14,718

 
$
56,818

 
 
 
 
 
 
 
 
 
Real Estate at Cost
 
$
1,574,258

 
$
1,071,447

 
$

 
$
2,645,705

Total Assets
 
$
1,656,002

 
$
1,158,731

 
$
153,351

 
$
2,968,084

Acquisition of Real Estate
 
$
188,835

 
$
103,836

 
$

 
$
292,671

Investment in Redevelopment and Improvements
 
$
14,110

 
$
145,250

 
$

 
$
159,360



24

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

12.    SEGMENT REPORTING (continued)

Nine Months Ended September 30, 2014

(dollars in thousands)
 
Core Portfolio
 
Funds
 
Structured Financing Portfolio
 
Total
Revenues
 
$
91,974

 
$
39,938

 
$
11,944

 
$
143,856

Property operating expenses, other operating and real estate taxes
 
(23,984
)
 
(14,135
)
 

 
(38,119
)
General and administrative expenses
 
(19,237
)
 
(1,661
)
 

 
(20,898
)
Depreciation and amortization
 
(26,051
)
 
(10,004
)
 

 
(36,055
)
Operating income
 
22,702

 
14,138

 
11,944

 
48,784

Equity in earnings of unconsolidated affiliates
 
441

 
6,941

 

 
7,382

Gain on disposition of properties of unconsolidated affiliates
 

 
102,855

 

 
102,855

Loss on debt extinguishment
 

 
(269
)
 

 
(269
)
Gain on disposition of property
 
12,577

 
561

 

 
13,138

Interest and other finance expense
 
(20,718
)
 
(9,609
)
 

 
(30,327
)
Income tax (provision) benefit
 
(84
)
 
16

 

 
(68
)
Income from continuing operations
 
14,918

 
114,633

 
11,944

 
141,495

Discontinued operations
 
 
 
 
 
 
 
 
Gain on disposition of property
 

 
560

 

 
560

Net income
 
14,918

 
115,193

 
11,944

 
142,055

Noncontrolling interests
 
 
 
 
 
 
 
 
Continuing operations
 
(2,918
)
 
(77,053
)
 

 
(79,971
)
Discontinued operations
 

 
(461
)
 

 
(461
)
Net income attributable to noncontrolling interests
 
(2,918
)
 
(77,514
)
 

 
(80,432
)
Net income attributable to Common Shareholders
 
$
12,000

 
$
37,679

 
$
11,944

 
$
61,623

 
 
 
 
 
 
 
 
 
Real Estate at Cost
 
$
1,280,087

 
$
835,637

 
$

 
$
2,115,724

Total Assets
 
$
1,289,107

 
$
1,071,135

 
$
94,409

 
$
2,454,651

Acquisition of Real Estate
 
$
136,978

 
$

 
$

 
$
136,978

Investment in Redevelopment and Improvements
 
$
3,711

 
$
101,338

 
$

 
$
105,049




25

ACADIA REALTY TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)

13.    LONG-TERM INCENTIVE COMPENSATION

During the nine months ended September 30, 2015, the Company issued 247,863 LTIP Units and 8,640 Restricted Share Units to employees of the Company pursuant to its Amended and Restated 2006 Share Incentive Plan (the "Share Incentive Plan"). These awards were measured at their fair value on the grant date, which was established as the market price of the Company's Common Shares as of the close of trading on the day preceding the grant date. The value of the above Restricted Share Units and LTIP Units will be recognized as compensation expense over the vesting period. Compensation expense of $0.5 million and $1.4 million has been recognized in the accompanying consolidated statements of income related to these awards for the three and nine months ended September 30, 2015, respectively. Total long-term incentive compensation expense, including the expense related to the above-mentioned plans, was $1.7 million and $1.6 million for the three months ended September 30, 2015 and 2014, respectively, and $5.2 million and $4.6 million for the nine months ended September 30, 2015 and 2014, respectively.

In addition, members of the Board of Trustees (the "Board") have been issued units under the Share Incentive Plan. During the nine months ended September 30, 2015 the Company issued 14,179 Restricted Shares and 10,601 LTIP Units to Trustees of the Company in connection with Trustee fees. Vesting with respect to 6,469 of the Restricted Shares and 6,131 of the LTIP Units will be on the first anniversary of the date of issuance and 7,710 of the Restricted Shares and 4,470 of the LTIP Unites vest over three years with 33% vesting on each of the next three anniversaries of the issuance date. The Restricted Shares do not carry voting rights or other rights of Common Shares until vesting and may not be transferred, assigned or pledged until the recipients have a vested non-forfeitable right to such shares. Dividends are not paid currently on unvested Restricted Shares, but are paid cumulatively from the issuance date through the applicable vesting date of such Restricted Shares. Trustee fee expense related to this issuance was $0.2 million for the nine months ended September 30, 2015.

In 2009, the Company adopted the Long Term Investment Alignment Program (the "Program") pursuant to which the Company may award units primarily to senior executives which would entitle them to receive up to 25% of any future Fund III Promote or Fund IV Promote when and if such Promotes are ultimately realized. The Company has awarded all of the units under the Program related to the Fund III Promote and 20% of the units related to the Fund IV Promote. During the quarter ended September 30, 2015, the Company amended the Program to require Board approval for all amounts paid in connection with units awarded to senior executives. Compensation relating to these awards will be recognized in each reporting period in which Board approval is granted.

This amendment to the Program was not applicable to awards issued to non-senior executives of the Company. In accordance with ASC Topic 718, "Compensation - Stock Compensation," compensation relating to these non-senior executive awards will be recorded based on the change in the estimated fair value at each reporting period. During the nine months ended September 30, 2015, compensation expense of $0.7 million was recognized in connection with the Fund III awards and the units awarded in connection with Fund IV were determined to have no value.


14.    SUBSEQUENT EVENTS

During October 2015, Fund IV completed the acquisition of a 90% interest in 650 Bald Hill Road located in Warwick, RI for $8.3 million. In connection with this acquisition, an existing $6.5 million note receivable investment held by Fund IV was converted into an equity interest in the property.

During October 2015, Fund IV completed the acquisition of a 90% interest in 2208-2216 Fillmore Street located in San Francisco, CA for $7.7 million.

During October 2015, the Company completed two forward-looking swap transactions with respect to $100.0 million of notional principal fixing the base interest rate at a blended 130 basis points.

26


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion is based on our consolidated financial statements as of September 30, 2015 and 2014 and for each of the three and nine months then ended. This information should be read in conjunction with the accompanying consolidated financial statements and notes thereto ("Notes to Consolidated Financial Statements").

FORWARD-LOOKING STATEMENTS

Certain statements contained in this report constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results performance or achievements expressed or implied by such forward-looking statements. Such factors are set forth under the heading "Item 1A. Risk Factors" in our Form 10-K for the year ended December 31, 2014 (our "2014 Form 10-K") and include, among others, the following: general economic and business conditions, which will, among other things, affect demand for rental space, the availability and creditworthiness of prospective tenants, lease rents and the availability of financing; adverse changes in our real estate markets, including, among other things, competition with other companies; risks of real estate development, acquisition and investment; risks related to our use of leverage; demands placed on our resources due to the growth of our business; risks related to operating through a partnership structure; our limited control over joint venture investments; the risk of loss of key members of management; uninsured losses; REIT distribution requirements and ownership limitations; concentration of ownership by certain institutional investors; governmental actions and initiatives; and environmental/safety requirements. Except as required by law, we do not undertake any obligation to update or revise any forward-looking statements contained in this Form 10-Q.

OVERVIEW

Our primary business objective is to acquire and manage commercial retail properties that will provide cash for distributions to shareholders while also creating the potential for capital appreciation to enhance investor returns. We focus on the following fundamentals to achieve this objective:

Own and operate a Core Portfolio of high-quality retail properties located primarily in high-barrier-to-entry, densely-populated metropolitan areas. Our goal is to create value through accretive redevelopment and re-tenanting activities within our existing portfolio and grow this platform through the acquisition of high-quality assets that have the long-term potential to outperform the asset class.

Generate additional growth through our Funds in which we co-invest with high-quality institutional investors. Our Fund strategy focuses on opportunistic yet disciplined acquisition with high inherent opportunity for the creation of additional value, execution on this opportunity and the realization of value through the sale of these assets. In connection with this strategy, we focus on:

value-add investments in street retail properties, located in established and "next generation" submarkets, with re-tenanting or repositioning opportunities,
opportunistic acquisitions of well-located real estate anchored by distressed retailers, and
other opportunistic acquisitions, which vary based on market conditions and may include high-yield acquisitions and purchases of distressed debt.

Some of these investments have also included, and may in the future include, joint ventures with private equity investors for the purpose of making investments in operating retailers with significant embedded value in their real estate assets.

Maintain a strong and flexible balance sheet through conservative financial practices while ensuring access to sufficient capital to fund future growth.

As of September 30, 2015, we operated 142 properties, which we own or have an ownership interest in, within our Core Portfolio and Funds. These properties primarily consist of high-quality retail properties located in key street and urban retail corridors as well as suburban locations within high-barrier-to-entry, densely-populated metropolitan areas in the United States.


27


Core Portfolio

Our Core Portfolio consists of those properties we either entirely own, or partially own in joint ventures, through the Operating Partnership, or subsidiaries thereof, not including those properties owned through our Funds. There are 90 properties in our Core Portfolio totaling 4.7 million square feet. As of September 30, 2015, the Core Portfolio physical occupancy was 96.7% and leased occupancy, which includes executed leases for which rent has not yet commenced, was 97.1%.

Funds

Fund II has four properties, two of which (representing 0.3 million square feet) are operating, one of which is under construction, and one of which is in the design phase.
Fund III has 10 properties, seven of which (representing 1.1 million square feet) are operating and three of which are in various stages of redevelopment.
Fund IV has investments in 13 individual properties, 10 of which (representing 0.9 million square feet) are operating and 3 of which are in various stages of development. In addition, Fund IV is invested in a portfolio of 25 properties (the Broughton Street Portfolio), 4 of which are operating and 21 of which are in various stages of development.

CRITICAL ACCOUNTING POLICIES

Management's discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. Management bases its estimates on historical experience and assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We believe there have been no material changes to the items that we disclosed as our critical accounting policies under Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations," in our 2014 Form 10-K.

RESULTS OF OPERATIONS
A discussion of the significant variances and primary factors contributing thereto within our results of operations are addressed below. Where there were no significant variances from period to period, the information in the following tables is presented without further discussion:

Comparison of the three months ended September 30, 2015 ("2015") to the three months ended September 30, 2014 ("2014")

(dollars in millions)
2015
 
2014
Revenues
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
 
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
Rental income
$
31.6

 
$
9.2

 
$

 
$
25.8

 
$
10.8

 
$

Interest income

 

 
5.7

 

 

 
3.0

Expense reimbursements
6.0

 
2.0

 

 
5.1

 
2.2

 

Other
0.2

 
0.6

 
1.6

 
0.3

 
0.4

 

Total revenues
$
37.8

 
$
11.8

 
$
7.3

 
$
31.2

 
$
13.4

 
$
3.0


Rental income in the Core Portfolio increased $5.8 million primarily as a result of additional rents from property acquisitions in 2014 and 2015 ("Core Acquisitions"). Rental income in the Funds decreased $1.6 million due to decreases of $1.4 million relating to property dispositions in 2015 ("Fund Dispositions") and an anticipated significant vacancy at 161st Street in connection with the redevelopment. These decreases were partially offset by property acquisitions in 2015 ("Fund Acquisitions").

The $2.7 million increase in interest income in the Structured Financing Portfolio was a result of the collection of $1.5 million of interest that was previously reserved for as well as new loans that were originated during 2014 and 2015.

28



Other income in the Structured Financing Portfolio increased $1.6 million due to the collection of the above-mentioned note receivable, default interest and other costs, in excess of carrying value.

(dollars in millions)
2015
 
2014
Operating Expenses 
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
 
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
Property operating
$
4.3

 
$
2.0

 
$

 
$
3.1

 
$
2.1

 
$

Other operating
0.4

 

 

 
1.5

 
0.1

 

Real estate taxes
4.2

 
1.9

 

 
3.9

 
1.8

 

General and administrative
7.0

 
0.6

 

 
6.6

 
0.5

 

Depreciation and amortization
14.0

 
3.5

 

 
9.4

 
3.5

 

Total operating expenses
$
29.9

 
$
8.0

 
$

 
$
24.5

 
$
8.0

 
$


Property operating expenses in the Core Portfolio increased $1.2 million as a result of Core Acquisitions.

Other operating expenses in the Core Portfolio decreased $1.1 million as a result of lower acquisition costs during 2015.

The $4.6 million increase in depreciation and amortization in the Core Portfolio was attributable to Core Acquisitions.

(dollars in millions)
2015
 
2014
Other
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
 
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
Equity in earnings of unconsolidated affiliates
$
0.4

 
$
1.8

 
$

 
$
0.1

 
$
2.8

 
$

Gain on disposition of properties of unconsolidated affiliates

 
6.9

 

 

 
102.9

 

Gain on disposition of properties

 
0.1

 

 
0.2

 

 

Interest and other finance expense
(7.2
)
 
(2.1
)
 

 
(6.9
)
 
(3.3
)
 

Income tax (provision) benefit
(0.5
)
 
(0.2
)
 

 
(0.1
)
 
0.1

 

Net income attributable to noncontrolling interests -
 
 
 
 
 
 


 


 


  - Continuing operations
(0.7
)
 
(3.6
)
 


 
(1.5
)
 
(81.0
)
 


Equity in earnings of unconsolidated affiliates in the Funds decreased $1.0 million primarily as a result of the sale of the White City Shopping Center during 2015 and additional distributions in excess of basis from the RCP Venture in 2014.

The gain on disposition of properties of unconsolidated affiliates in the Funds during 2015 represents our pro-rata share of gain on sale from Parkway Crossing. Gain on disposition of properties of unconsolidated affiliated in the Funds in 2014 resulted from our pro-rata share of gain on sale of investments in the Fund III and Fund IV Lincoln Road Portfolios.

Interest and other finance expense in the Funds decreased $1.2 million from (i) a $1.0 million decrease related to lower average interest rates during 2015 and (ii) a $1.2 million increase in capitalized interest related to our City Point redevelopment project during 2015. These decreases were offset by a $1.0 million increase related to higher average outstanding borrowings during 2015.

Net income attributable to noncontrolling interests in the Funds represents their share of all Fund variances discussed above.

Comparison of the nine months ended September 30, 2015 ("2015") to the nine months ended September 30, 2014 ("2014")


29


(dollars in millions)
2015
 
2014
Revenues
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
 
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
Rental income
$
90.6

 
$
28.1

 
$

 
$
75.2

 
$
31.3

 
$

Interest income

 

 
13.1

 

 

 
9.2

Expense reimbursements
18.6

 
7.3

 

 
16.2

 
7.8

 

Other
1.7

 
1.5

 
1.6

 
0.5

 
0.9

 
2.7

Total revenues
$
110.9

 
$
36.9

 
$
14.7

 
$
91.9

 
$
40.0

 
$
11.9


Rental income in the Core Portfolio increased $15.4 million primarily from Core Acquisitions.

Rental income in the Funds decreased $3.2 million due to a $6.0 million decrease relating to Fund Dispositions in 2015 and an anticipated significant vacancy at 161st Street in connection with the redevelopment. These decreases were offset by Fund Acquisitions and tenant lease-up of $2.8 million.

The $3.9 million increase in interest income in the Structured Financing Portfolio was from new loan originations during 2014 and 2015 as well as the collection of $1.5 million of interest that was previously reserved for.

The increase of $2.4 million in expense reimbursements in the Core Portfolio was from Core Acquisitions.

Other income in the Core Portfolio increased $1.2 million primarily as a result of a gain on the acquisition of the unaffiliated partner's remaining interest in the Route 202 Shopping Center during 2015.

Other income in the Structured Financing Portfolio for 2015 relates to the collection of a note receivable, default interest and other costs, in excess of carrying value. In 2014, the $2.7 million relates to the collection of two notes that were previously reserved for.

(dollars in millions)
2015
 
2014
Operating Expenses 
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
 
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
Property operating
$
13.4

 
$
6.9

 
$

 
$
10.6

 
$
7.5

 
$

Other operating
1.0

 
2.2

 

 
2.9

 
0.3

 

Real estate taxes
12.5

 
6.4

 

 
10.5

 
6.4

 

General and administrative
21.2

 
2.0

 

 
19.2

 
1.7

 

Depreciation and amortization
34.5

 
10.6

 

 
26.1

 
10.0

 

Impairment of asset
5.0

 

 

 

 

 

Total operating expenses
$
87.6

 
$
28.1

 
$

 
$
69.3

 
$
25.9

 
$


Property operating expenses in the Core Portfolio increased $2.8 million due to Core Acquisitions and an increase in credit loss.

The variances in other operating expenses in the Core Portfolio and the Funds for 2015 and 2014 is attributable to acquisition costs.

The $2.0 million increase in real estate taxes in the Core Portfolio resulted from Core Acquisitions.

General and administrative expenses in the Core Portfolio increased $2.0 million as a result of increased compensation expense.

Depreciation and amortization expense in the Core Portfolio increased $8.4 million due to Core Acquisitions.

The impairment of asset in the Core Portfolio was a charge at a property within the Brandywine Portfolio.


30


(dollars in millions)
2015
 
2014
Other
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
 
Core
Portfolio
 
Funds
 
Structured Financing Portfolio
Equity in earnings of unconsolidated affiliates
$
1.6

 
$
10.6

 
$

 
$
0.4

 
$
6.9

 
$

Gain on disposition of properties of unconsolidated affiliates

 
24.0

 

 

 
102.9

 

Loss on debt extinguishment

 
(0.1
)
 

 

 
(0.3
)
 

Gain on disposition of properties

 
89.1

 

 
12.6

 
0.6

 

Interest and other finance expense
(21.0
)
 
(7.1
)
 

 
(20.7
)
 
(9.6
)
 

Income tax provision
(0.9
)
 
(1.2
)
 

 
(0.1
)
 

 

Income from discontinued operations

 

 

 

 
0.6

 

Net loss (income) attributable to noncontrolling interests -
 
 
 
 
 
 
 
 
 
 
 
  - Continuing operations
0.4

 
(85.7
)
 

 
(2.9
)
 
(77.1
)
 

  - Discontinued operations

 

 

 

 
(0.5
)
 


Equity in earnings of unconsolidated affiliates in the Core Portfolio increased $1.2 million primarily as a result of our December 2014 investment in 840 N. Michigan.

Equity in earnings of unconsolidated affiliates in the Funds increased $3.7 million from distributions in excess of basis from our RCP Venture during 2015.

The gain on disposition of properties of unconsolidated affiliates in the Funds during 2015 represents our pro-rata share of gain from the sale of the White City Shopping Center and Parkway Crossing. Gain on disposition of property of unconsolidated affiliates in the Funds in 2014 resulted from our pro-rata share of gain on sale of investments in the Fund III and Fund IV Lincoln Road Portfolios.

The gain on disposition of properties in the Funds of $89.1 million during 2015 is from the sale of Lincoln Park Centre, Liberty Avenue and the air rights at our City Point project. Gain on disposition of properties in the Core Portfolio of $12.6 million in 2014 represents the gain on the disposal of Walnut Hill Plaza through foreclosure.

Interest and other finance expense in the Funds decreased $2.5 million from (i) a $3.0 million decrease related to lower average interest rates during 2015 and (ii) a $2.2 million increase in capitalized interest related to our City Point redevelopment project during 2015. These decreases were offset by a $2.7 million increase related to higher average outstanding borrowings during 2015.

Income tax provision in the Funds in 2015 related to corporate federal income taxes incurred by a Fund IV investor.

Net loss (income) attributable to noncontrolling interests in the Funds represents their share of all Fund variances discussed above.

CORE PORTFOLIO PERFORMANCE

The following discussion of net property operating income ("NOI") and rent spreads on new and renewal leases includes the activity from both our consolidated and our pro-rata share of unconsolidated properties within our Core Portfolio. Our Funds invest primarily in properties that frequently require significant leasing and redevelopment. Given that the Funds are finite-life investment vehicles, these properties are sold following stabilization. For these reasons, we believe NOI and rent spreads are not meaningful measures for our Fund investments.

NOI represents property revenues, excluding above and below market rent as well as straight-line rent, less property expenses. We consider NOI and rent spreads on new and renewal leases for our Core Portfolio to be appropriate supplemental disclosures of portfolio operating performance due to their widespread acceptance and use within the REIT investor and analyst communities.

31


NOI and rent spreads on new and renewal leases are presented to assist investors in analyzing our property performance, however, our method of calculating these may be different from methods used by other REITs and, accordingly, may not be comparable to such other REITs.

Net Property Operating Income

NOI is determined as follows:

(dollars in millions)
 
 
 
 
 
 
 
 
Reconciliation of Consolidated Operating Income to NOI - Core Portfolio
 
 
 
 
 
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
 
2015
 
2014
 
2015
 
2014
Consolidated Operating Income
 
$
18.9

 
$
15.2

 
$
47.1

 
$
48.8

Add back:
 
 
 
 
 
 
 
 
  General and administrative
 
7.6

 
7.1

 
23.1

 
20.9

  Depreciation and amortization
 
17.5

 
12.9

 
45.0

 
36.0

  Impairment of asset
 

 

 
5.0

 

Less:
 
 
 
 
 
 
 
 
  Interest income
 
(5.7
)
 
(3.0
)
 
(13.1
)
 
(9.2
)
  Above/below market rent, straight-line rent and other adjustments
 
(4.9
)
 
(0.6
)
 
(8.1
)
 
(6.1
)
Consolidated NOI
 
33.4

 
31.6

 
99.0

 
90.4

Less: Noncontrolling interest in consolidated NOI
 
(8.6
)
 
(10.1
)
 
(26.5
)
 
(28.8
)
Less: Operating Partnership's interest in Fund NOI included above
 
(1.4
)
 
(1.7
)
 
(4.3
)
 
(4.6
)
Add: Operating Partnership's share of unconsolidated joint ventures NOI 1
 
2.5

 
0.9

 
7.8

 
2.7

Core Portfolio NOI
 
$
25.9

 
$
20.7

 
$
76.0

 
$
59.7


Note:

(1) Does not include the Operating Partnership's share of NOI from unconsolidated joint ventures within the Funds

Same-property NOI includes properties in our Core Portfolio that we owned for both the current and prior periods presented, but excludes those properties which we acquired, sold or expected to sell, and redeveloped during these periods. We define a redevelopment property as an asset that is being repositioned in its market or undergoing significant renovation. Redevelopment activities involve taking a substantial portion of leasable space temporarily out of service and typically include structural work, demising of existing space and/or facade renovation. The following table summarizes same-property NOI for our Core Portfolio for the three and nine months ended September 30, 2015 and 2014:


32


(dollars in millions)
 
 
 
 
 
 
 
 
Reconciliation of Core Portfolio NOI to Same-Property NOI
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
September 30,
 
September 30,
 
 
2015
 
2014
 
2015
 
2014
Core Portfolio NOI
 
$
25.9

 
$
20.7

 
$
76.0

 
$
59.7

Less: properties excluded from Same-Property NOI
 
(7.5
)
 
(3.1
)
 
(20.8
)
 
(6.5
)
Same-Property NOI
 
$
18.4

 
$
17.6

 
$
55.2

 
$
53.2

 
 
 
 
 
 
 
 
 
Percent change from 2014
 
4.3
%
 
 
 
3.7
%
 
 
 
 
 
 
 
 
 
 
 
Components of Same-Property NOI
 
 
 
 
 
 
 
 
Same-Property Revenues
 
$
24.3

 
$
23.7

 
$
73.5

 
$
71.7

Same-Property Operating Expenses
 
(5.9
)
 
(6.1
)
 
(18.3
)
 
(18.5
)
Same-Property NOI
 
$
18.4

 
$
17.6

 
$
55.2

 
$
53.2


The increase in Same-Property NOI in the Core Portfolio for the three and nine months ended September 30, 2015 were primarily attributable to contractual rent increases and the realization of rent increases from below-market leases.

The following table summarizes rent spreads on both a cash basis and straight-line basis for new and renewal leases based on leases executed within our Core Portfolio during the three and nine months ended September 30, 2015. Cash basis represents a comparison of rent most recently paid on the previous lease as compared to the initial rent paid on the new lease. Straight-line basis represents a comparison of rents as adjusted for contractual escalations, abated rent and lease incentives for the same comparable leases.
Rent Spreads on New and Renewal Leases - Core Portfolio
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 30, 2015
 
September 30, 2015
Core Portfolio New and Renewal Leases
Cash Basis
 
Straight-Line Basis (GAAP)
 
Cash Basis
 
Straight-Line Basis (GAAP)
Number of new and renewal leases executed
13

 
13

 
42

 
42

Gross leasable area
100,705

 
100,705

 
275,332

 
275,332

New average base rent
$
17.56

 
$
17.69

 
$
19.24

 
$
19.88

Expiring average base rent
$
16.65

 
$
16.06

 
$
17.55

 
$
16.93

Percent growth in average base rent
5.5
%
 
10.2
%
 
9.6
%
 
17.4
%
Average cost per square foot (1)
$
0.18

 
$
0.18

 
$
8.04

 
$
8.04

Weighted average lease term (years)
5.1

 
5.1

 
6.1

 
6.1

Note:
(1) The average cost per square foot includes tenant improvement costs, leasing commissions and tenant allowances.

FUNDS FROM OPERATIONS

Consistent with the National Association of Real Estate Investment Trusts ("NAREIT") definition, we define funds from operations ("FFO") as net income attributable to common shareholders (computed in accordance with GAAP), excluding gains (or losses) from sales of depreciated property, plus depreciation and amortization, impairment of depreciable assets and after adjustments for unconsolidated partnerships and joint ventures.


33


We consider FFO to be an appropriate supplemental disclosure of operating performance for an equity REIT due to its widespread acceptance and use within the REIT and analyst communities. FFO is presented to assist investors in analyzing our performance. It is helpful as it excludes various items included in net income that are not indicative of operating performance, such as gains (losses) from sales of depreciated property, depreciation and amortization, and impairment of depreciable real estate. Although we calculate FFO consistent with the NAREIT definition, other REITs may calculate it differently and, accordingly, our calculation may not be comparable to such other REITs. FFO does not represent cash generated from operations as defined by GAAP and is not indicative of cash available to fund all cash needs, including distributions. FFO should not be considered as an alternative to net income for the purpose of evaluating our performance or to cash flows as a measure of liquidity.

The reconciliation of net income to FFO for the three and nine ended September 30, 2015 and 2014 is as follows:

 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
(amounts in millions, except per share amounts) 
2015
 
2014
 
2015
 
2014
Funds From Operations
 
 
 
 
 
 
 
Net income attributable to Common Shareholders
$
13.8

 
$
28.6

 
$
56.8

 
$
61.6

Depreciation of real estate and amortization of leasing costs (net of noncontrolling interests’ share)
15.1

 
9.7

 
37.6

 
27.6

(Gain) loss on sale (net of noncontrolling interests’ share)
(1.4
)
 
(21.0
)
 
(12.6
)
 
(33.2
)
Impairment of asset (net of noncontrolling interests’ share)

 

 
1.1

 

Income attributable to Common OP Unit holders
0.8

 
1.4

 
3.3

 
2.7

Funds from operations attributable to Common Shareholders and Common OP Unit holders
$
28.3

 
$
18.7

 
$
86.2

 
$
58.7

Funds From Operations per Share - Diluted
 

 
 

 
 

 
 

Weighted average number of Common Shares and Common OP Units
73.1

 
62.8

 
72.9

 
60.6

Diluted funds from operations, per Common Share and Common OP Unit
$
0.39

 
$
0.30

 
$
1.18

 
$
0.97



USES OF LIQUIDITY

Our principal uses of liquidity are (i) distributions to our shareholders and OP unit holders, (ii) investments which include the property acquisitions and redevelopment/re-tenanting activities within our Core Portfolio and the funding of our capital committed to the Funds, (iii) distributions to our Fund investors and (iv) debt service and loan repayments.

Distributions

In order to qualify as a REIT for Federal income tax purposes, we must currently distribute at least 90% of our taxable income to our shareholders. For the nine months ended September 30, 2015, we paid dividends and distributions on our Common Shares, Common OP Units and LTIP Units totaling $74.7 million, which were funded from the Operating Partnership's share of operating cash flow. In addition, we paid a special dividend of $21.8 million during January 2015, relating to the Operating Partnership's share of cash proceeds from property dispositions during 2014.

Distributions of $1.7 million were made to noncontrolling interests in Fund I during the nine months ended September 30, 2015 as a result of operating cash flows.

Distributions of $61.8 million were made to noncontrolling interests in Fund III during the nine months ended September 30, 2015. Of this, $57.9 million resulted from proceeds following the dispositions of Lincoln Park Centre, White City Shopping Center and Parkway Crossing as discussed in Note 4 to the Notes to Consolidated Financial Statements. $3.0 million resulted from operating cash flows and $0.9 million resulted from financing proceeds.

Distributions of $4.6 million were made to noncontrolling interests in Fund IV during the nine months ended September 30, 2015. Of this, $0.2 million was made from operating cash flows and $4.4 million resulted from financing proceeds.


34


Investments

Core Portfolio

For the nine months ended September 30, 2015, we acquired three properties for an aggregate purchase price of $198.6 million. In addition, we acquired the remaining 77.78% outstanding interest in a joint venture we had with an unaffiliated third party for $5.6 million. See Note 4 to the Notes to Consolidated Financial Statements for a discussion of these investments.

Structured Financing Portfolio

As of September 30, 2015, our structured financing portfolio, net of allowances aggregated $153.4 million with related accrued interest of $9.6 million. The notes were collateralized by the underlying properties, the borrower's ownership interest in the entities that own the properties and/or by the borrower's personal guarantee. Effective interest rates on our notes receivable ranged from 2.5% to 24.0% with maturities from October 2015 through November 2020.

During 2015, we have made investments aggregating $71.2 million in our structured financing portfolio. See Note 6 in the Notes to the Consolidated Financial Statements for a discussion of these investments.

Funds

During 2015, we have made property investments in our Funds for an aggregate $200.9 million as follows:

During April 2015, Fund II acquired an additional interest in City Point - Tower I for $19.8 million of cash and the assumption of $81.0 million of debt. As a result of the acquisition, Fund II owns 95% of the asset. See Note 4 to the Notes to Consolidated Financial Statements for a discussion of this investment.

Fund IV has acquired four properties, including two acquired subsequent to September 30, 2015, for an aggregate purchase price of $100.1 million, of which the Operating Partnership's share was $23.1 million. See Notes 4 and 14 to the Notes to Consolidated Financial Statements for a discussion of these investments. Additionally, Fund IV is under contract to acquire an additional $50.3 million of property. As this acquisitions pipeline is subject to customary closing conditions, no assurance can be given that closing will be successfully completed.

As part of our Fund investment strategy, we acquire real estate assets that require significant redevelopment. As of September 30, 2015, we had nine redevelopment projects, four of which are under construction and five of which are in various stages of development as follows:

(dollars in millions)
 
 
 
 
 
 
 
Property
 
Owner
 
Costs
to date
 
Anticipated
additional
costs (1)
Status
Anticipated square
feet upon
completion
Anticipated completion dates
City Point (2) (3)
 
Fund II
 
$
315.7

 
$74.3 - $94.3
Construction commenced
675,000

2016/2020
Sherman Plaza
 
Fund II
 
35.6

 
To be determined
Pre-construction
To be determined

To be determined
Cortlandt Crossing
 
Fund III
 
13.8

 
33.2 - 42.2
Pre-construction
150,000 - 170,000

2017
3104 M Street NW
 
Fund III
 
6.2

 
1.8 - 2.8
Construction commenced
10,000

2016
Broad Hollow Commons
 
Fund III
 
14.2

 
35.8 - 45.8
Pre-construction
180,000 - 200,000

2016
210 Bowery
 
Fund IV
 
11.8

 
6.7 - 10.7
Construction commenced
16,000

2016
Broughton Street Portfolio
 
Fund IV
 
54.3

 
30.7 - 35.7
Construction commenced
200,000

2016
27 E. 61st Street
 
Fund IV
 
21.0

 
1.8 - 5.8
Pre-construction
9,500

2016
801 Madison Avenue
 
Fund IV
 
33.5

 
2.5 - 7.5
Pre-construction
5,000

2016
Total
 
 
 
$
506.1

 
$186.8 - $244.8
 
 
 

35


Notes:

(1) Anticipated additional costs are estimated ranges for completing the projects and include costs for tenant improvements and leasing commissions. The Operating Partnership's share of these costs are estimated to range from $36.1 million to $48.0 million.
(2) Phases I and II have an estimated completion date of 2016. Phase III has an estimated completion date of 2020.
(3) Net of actual and anticipated contributions from retail tenants and proceeds from residential tower sales. In addition, costs to day and anticipated additional costs excludes Tower I. Costs to date are reduced by $5.3 million relating to the New Markets Tax Credits received.

Debt Service and Loan Repayments

For the nine months ended September 30, 2015 the Company repaid four loans with an aggregate principal balance of $76.1 million. See Note 8 to the Notes to Consolidated Financial Statements for a discussion of these repayments. In addition, the Company made scheduled amortization payments totaling $6.0 million during the nine months ended September 30, 2015.

Share Repurchase

We have an existing share repurchase program that authorizes management, at its discretion, to repurchase up to $20.0 million of our outstanding Common Shares. The program may be discontinued or extended at any time and there is no assurance that we will purchase the full amount authorized. Under this program we have repurchased 2.1 million Common Shares, none of which were repurchased after December 2001. As of September 30, 2015, management has remaining authority to repurchase up to approximately $7.5 million of our outstanding Common Shares under this program.

SOURCES OF LIQUIDITY

Our principal sources of liquidity include (i) the issuance of both Common Shares and OP Units, (ii) the issuance of both secured and unsecured debt, (iii) unfunded capital commitments from noncontrolling interests within our Funds III and IV of $50.0 million and $277.7 million, respectively, (iv) future sales of existing properties, (v) cash on hand of $72.8 million as of September 30, 2015 and (vi) future cash flows from operating activities.

Issuance of Equity

During May 2014, we filed a universal, unlimited shelf registration on Form S-3. The registration is active through May 2017 and allows the Company to issue Common Shares, Preferred Shares, debt securities and other securities with no restrictions on the amount.

During 2015, we have issued 0.8 million Common Shares under our at-the-market ("ATM") equity program for net proceeds of $26.9 million. See Note 3 in the Notes to Consolidated Financial Statements for additional information related to our ATM equity program.

Asset Sales

During 2015, we have completed dispositions with an aggregate sales price of $327.9 million within our Funds, of which the Operating Partnership's share of net proceeds were $30.8 million.

During January 2015, we completed the sale of Fund III's Lincoln Park Centre for $64.0 million. After the repayment of $28.0 million of debt, the Operating Partnership's share of net proceeds was $7.2 million.

During April 2015, we completed the sale of Fund III's White City Shopping Center for $96.8 million. After the repayment of $56.4 million of debt, the Operating Partnership's share of net proceeds was $5.1 million.

During May 2015, we completed the sale of a 92.5% interest in Phase III at Fund II's City Point project for $115.6 million. The purchase price was comprised of $85.8 million in cash and the issuance of a $29.8 million note. After the repayment of $20.7 million of debt, the Operating Partnership's share of net proceeds was $13.0 million.

During May 2015, we completed the disposition of Fund II's Liberty Avenue for a sales price of $24.0 million. Net of the repayment of $8.9 million of debt, the Operating Partnership's share of net proceeds was $2.8 million.

36



During July 2015, we completed the sale of Fund III's Parkway Crossing property for $27.3 million. After repayment of $12.7 million of debt, the Operating Partnership's share of net proceeds was $2.7 million.

Additionally, Fund III is under contract to dispose of property in excess of $100.0 million. As this disposition pipeline is subject to customary closing conditions, no assurance can be given that closing will be successfully completed. The Operating Partnership's share of anticipated net proceeds is expected to range between $16.0 million and $19.0 million.

See Note 4 in the Notes to the Consolidated Financial Statements for additional information related to our asset dispositions.

Structured Financing Portfolio Repayments

During 2015, we have received repayments in our structured financing portfolio aggregating $16.0 million. See Note 6 in the Notes to Consolidated Financial Statements, for further information of our notes receivable and preferred equity investments, and for payments received during the nine months ended September 30, 2015.

Debt Financings

During the nine months ended September 30, 2015, we received loan proceeds of $339.1 million, and made repayments of $267.3 million. See Notes 8 and 9 in the Notes to Consolidated Financial Statements for additional information on the transactions related to mortgage loans, bond financing and credit facilities completed during the nine months ended September 30, 2015.

As of September 30, 2015, mortgages and other notes payable aggregated $1,315.6 million, excluding the unamortized premium of $1.7 million, and the mortgages were collateralized by 40 properties and related tenant leases. Interest rates on our outstanding mortgage indebtedness and other notes payable ranged from 1.00% to 6.65% with maturities that ranged from October 2015 to February 2024. Taking into consideration $207.2 million of notional principal under variable to fixed-rate swap agreements currently in effect, $809.8 million of the mortgages and other notes payable, or 61.6%, was fixed at a 4.91% weighted average interest rate and $505.8 million, or 38.4% was floating at a 2.07% weighted average interest rate as of September 30, 2015. There is $112.7 million of debt maturing in 2015 at a weighted average interest rate of 1.86%. In addition, there is $1.9 million of scheduled principal amortization due in 2015. As it relates to the maturing debt in 2015, we may not have sufficient cash on hand to repay such indebtedness, and, therefore, we expect to refinance at least a portion of this indebtedness or select other alternatives based on market conditions as these loans mature. Subsequent to September 30, 2015, we entered into two forward-starting interest rate swap agreements with respect to $100.0 million of notional principal.

The following table sets forth certain information pertaining to our secured and unsecured credit facilities:

(dollars in millions)
Borrower
 
Total
amount of
credit
facility
 
Amount
borrowed as of
December 31,
2014
 
Net borrowings (repayments)
during the nine months ended September 30, 2015
 
Amount
borrowed
as of
September 30, 2015
 
Letters of credit outstanding as of September 30, 2015
 
Amount
available
under credit
facilities
as of September 30,2015
Term Loan
 
$
50.0

 
$
50.0

 
$

 
$
50.0

 
$

 
$

Unsecured Revolving Line (1)
 
150.0

 

 
33.5

 
33.5

 
17.5

 
99.0

Fund IV Revolving Subscription Line (2)
 
150.0

 
77.1

 
(52.1
)
 
25.0

 

 
125.0

Fund II Revolving Line (1)
 
25.0

 

 
12.5

 
12.5

 

 
12.5

Fund IV Revolving Loan
 
50.0

 

 
34.5

 
34.5

 

 
15.5

Term Loan
 
50.0

 

 
50.0

 
50.0

 


 

Total
 
$
475.0

 
$
127.1

 
$
78.4

 
$
205.5

 
$
17.5

 
$
252.0


Notes:

37



(1) This is an unsecured revolving credit facility.
(2) The Fund IV revolving subscription line of credit is secured by unfunded investor capital commitments.

The following table summarizes our mortgage and other indebtedness as of September 30, 2015 and December 31, 2014:

(dollars in millions)
Principal Outstanding as of
 
 
 
Description of Debt and Collateral
9/30/15
12/31/14
Interest Rate
Maturity
Payment
Terms
Variable-rate debt
 
 
 
 
 
Liberty Avenue
$

$
9.0

 LIBOR+2.75%
4/30/2015
Monthly principal and interest
City Point

20.7

 LIBOR+4.00%
8/12/2015
Interest only monthly
Cortlandt Towne Center (1)
83.3

83.9

 LIBOR+1.65%
10/26/2015
Monthly principal and interest
210 Bowery
4.6

4.6

 LIBOR+1.95%
11/30/2015
Interest only monthly
Nostrand Avenue
11.7

12.0

 LIBOR+2.65%
2/1/2016
Monthly principal and interest
Heritage Shops
24.5

24.5

 LIBOR+1.55%
2/28/2016
Interest only monthly
Broughton Street Portfolio
20.0


 LIBOR+3.00%
5/5/2016
Interest only monthly
640 Broadway
22.2

22.6

 LIBOR+2.95%
7/1/2016
Monthly principal and interest
City Point
20.0

20.0

 LIBOR+1.70%
8/23/2016
Interest only monthly
Lincoln Park Centre

28.0

 LIBOR+1.45%
12/3/2016
Interest only monthly
City Point
62.0


 SIFMA+1.60%
12/23/2016
Interest only monthly
654 Broadway
8.9

9.0

 LIBOR+1.88%
3/1/2017
Monthly principal and interest
New Hyde Park Shopping Center
11.4

11.7

 LIBOR+1.85%
5/1/2017
Monthly principal and interest
938 W. North Avenue
12.5

12.5

 LIBOR+2.35%
5/1/2017
Interest only monthly
1151 Third Avenue
12.5

12.5

 LIBOR+1.75%
6/3/2017
Interest only monthly
161st Street
29.5

29.5

 LIBOR+2.50%
4/1/2018
Interest only monthly
664 North Michigan Avenue
43.4

44.4

 LIBOR+1.65%
6/28/2018
Monthly principal and interest
Paramus Plaza
13.3

12.6

 LIBOR+1.70%
2/20/2019
Interest only monthly
Lake Montclair
15.0

15.3

 LIBOR+2.15%
5/1/2019
Monthly principal and interest
17 E. 71st Street
19.0


 LIBOR+1.90%
6/9/2020
Interest only monthly
1035 Third Avenue
42.0


 LIBOR+2.35%
1/27/2021
Interest only monthly
City Point
20.0

20.0

 LIBOR+1.39%
11/1/2021
Interest only monthly
3104 M Street
2.2

0.1

 PRIME+0.50%
12/10/2021
Interest only monthly
4401 White Plains Road
6.0

6.1

 LIBOR+1.90%
9/1/2022
Monthly principal and interest
28 Jericho Turnpike
15.4

15.7

 LIBOR+1.90%
1/23/2023
Monthly principal and interest
60 Orange Street
8.1

8.2

 LIBOR+1.75%
4/3/2023
Monthly principal and interest
Sub-total mortgage notes payable
507.5

422.9

 
 
 
Unsecured debt
 

 

 
 
 
Fund IV Revolving Subscription Line (4)
25.0

77.1

 LIBOR+1.65%
11/20/2015
Interest only monthly
Fund II Revolving Line
12.5


 LIBOR+2.75%
10/9/2016
Interest only monthly
Fund IV Revolving Line
34.5


 LIBOR+2.75%
2/9/2017
Interest only monthly
Unsecured Line
33.5


 LIBOR+1.40%
1/31/2018
Interest only monthly
Term Loan
50.0

50.0

 LIBOR+1.30%
11/25/2019
Interest only monthly
Term Loan
50.0


 LIBOR+1.30%
7/2/2020
Interest only monthly
Sub-total unsecured debt
205.5

127.1

 
 
 
Interest rate swaps (3)
(207.2
)
(223.8
)
 
 
 
Total variable-rate debt, net of swaps
505.8

326.2

 
 
 
 
 
 
 
 
 

38


(dollars in millions)
Principal Outstanding as of
 
 
 
Description of Debt and Collateral
9/30/15
12/31/14
Interest Rate
Maturity
Payment
Terms
Fixed-rate debt
 

 

 
 
 
Crescent Plaza
$

$
16.5

4.98%
9/6/2015
Monthly principal and interest
Pacesetter Park Shopping Center

11.3

5.13%
11/6/2015
Monthly principal and interest
Elmwood Park Shopping Center (2)
31.7

32.2

5.53%
1/1/2016
Monthly principal and interest
Chicago Street Retail Portfolio
15.0

15.3

5.61%
2/1/2016
Monthly principal and interest
The Gateway Shopping Center
19.2

19.4

5.44%
3/1/2016
Monthly principal and interest
330-340 River Street
10.5

10.7

5.24%
5/1/2016
Monthly principal and interest
Brandywine
166.2

166.2

6.00%
7/1/2016
Interest only monthly
Rhode Island Place Shopping Center
15.8

16.0

6.35%
12/1/2016
Monthly principal and interest
Convertible Note

0.4

3.75%
12/15/2016
Interest only monthly
City Point
19.0


1.25%
12/23/2016
Interest only monthly
239 Greenwich Avenue
26.0

26.0

5.42%
2/11/2017
Interest only monthly
639 West Diversey
4.2

4.2

6.65%
3/1/2017
Monthly principal and interest
Merrillville Plaza
25.2

25.5

5.88%
8/1/2017
Monthly principal and interest
Bedford Green
29.3

29.6

5.10%
9/5/2017
Monthly principal and interest
216th Street
25.5


5.80%
10/1/2017
Interest only monthly
City Point
5.3

5.3

1.00%
8/23/2019
Interest only monthly
City Point
200.0

199.0

4.75%
5/29/2020
Interest only monthly
163 Highland Avenue
9.7


4.66%
2/1/2024
Monthly principal and interest
Interest rate swaps (3)
207.2

223.8

 
 
 
Total fixed-rate debt, including swaps
809.8

801.4

 
 
 
Unamortized Premium
1.7

2.9

 
 
 
Total
$
1,317.3

$
1,130.5

 
 
 

Notes:

(1) Subsequent to September 30, 2015, loan was extended to January 24, 2016.
(2) Loan was repaid subsequent to September 30, 2015.
(3) Represents the amount of our variable-rate debt that has been fixed through certain cash flow hedge transactions. See Note 7 to the Notes to Consolidated Financial Statements for a discussion of these transactions.
(4) Subsequent to September 30, 2015, loan was extended to November 18, 2016.




39


CONTRACTUAL OBLIGATIONS AND OTHER COMMITMENTS

At September 30, 2015, maturities on our mortgages and other notes payable ranged from October 2015 to February 2024. In addition, we have non-cancelable ground leases, with terms expiring between 2020 and 2078, at five of our properties. We also lease space for our corporate headquarters for a term expiring in 2027. The following table summarizes our debt maturities, obligations under non-cancelable operating leases and construction contracts as of September 30, 2015:

(dollars in millions)
Payments due by period
 Contractual obligations
Total
 
Less than
 1 year
 
1 to 3
 years
 
3 to 5
 years
 
More than
 5 years
Future debt maturities
$
1,315.6

 
$
458.7

 
$
406.2

 
$
353.9

 
$
96.8

Interest obligations on debt
133.5

 
44.5

 
47.6

 
31.2

 
10.2

Operating lease obligations (1)
23.8

 
1.1

 
7.6

 
3.2

 
11.9

Construction commitments
83.6

 
83.6

 

 

 

Total
$
1,556.5

 
$
587.9

 
$
461.4

 
$
388.3

 
$
118.9


(1) The ground lease expiring during 2078 has an option to purchase the underlying land during 2031. If we do not exercise the option, the rents that will be due are based on future values and as such are not determinable at this time. Accordingly, the above table does not include rents for this lease beyond 2031.

OFF BALANCE SHEET ARRANGEMENTS

We have investments in the following joint ventures for the purpose of investing in operating properties. We account for these investments using the equity method of accounting. As such, our financial statements reflect our investment in and our share of income and loss from, but not the individual assets and liabilities of, these joint ventures.

See Note 5 of the Notes to Consolidated Financial Statements for a discussion of our unconsolidated investments. Our pro-rata share of debt related to these unconsolidated investments is as follows:
(dollars in millions)
Operating
Partnership
 
 
Investment
Pro-rata share of
mortgage debt
Interest rate at September 30, 2015
Maturity Date
Promenade at Manassas
$
5.7

1.59
%
November 2016
1701 Belmont Avenue
0.7

4.00
%
January 2017
Arundel Plaza
1.8

2.19
%
April 2017
2819 Kennedy Boulevard
1.5

2.34
%
December 2017
Eden Square
3.6

2.19
%
December 2017
230/240 W. Broughton
0.6

2.09
%
May 2018
Crossroads
33.1

3.94
%
September 2024
840 N. Michigan
65.0

4.36
%
February 2025
Georgetown Portfolio
8.8

4.72
%
December 2027
Total
$
120.8

 

 

Note:

In addition, we have arranged for the provision of two separate letters of credit in connection with certain leases and investments. As of September 30, 2015, there was no outstanding balance under the letters of credit. If the letters of credit were fully drawn, the maximum amount of our exposure would be $17.5 million.





40


HISTORICAL CASH FLOW

The following table compares the historical cash flows for the nine months ended September 30, 2015 ("2015") with the cash flow for the nine months ended September 30, 2014 ("2014"):
 
Nine Months Ended September 30,
(dollars in millions)
2015
 
2014
 
Change
Net cash provided by operating activities
$
85.3

 
$
61.7

 
$
23.6

Net cash used in investing activities
(254.5
)
 
(59.0
)
 
(195.5
)
Net cash provided by financing activities
24.4

 
49.2

 
(24.8
)
Total
$
(144.8
)
 
$
51.9

 
$
(196.7
)

A discussion of the significant changes in cash flows for 2015 compared to 2014 is as follows:

Operating Activities

Our operating activities provided $23.6 million of additional cash during 2015, primarily from the following:

An increase in cash flow from Core and Fund Property acquisitions
An increase in cash flow from our Structured Financing Portfolio

Investing Activities

During 2015, our investing activities used an additional $195.5 million of cash, primarily for the following:

An additional $155.7 million was used for the acquisition of real estate
$54.6 million more was used for redevelopment and property improvement costs
$24.9 million of additional cash was issued for notes receivable
$21.0 million less cash was collected from the return of capital from unconsolidated affiliates

These items were partially offset by:

$48.9 million less cash used in investments and advances to unconsolidated affiliates
$16.7 million more cash received from the disposition of properties

Financing Activities

Our financing activities provided $24.8 million less cash during 2015, primarily from the following:

$86.8 million less cash received from the issuance of Common Shares
Cash provided from net borrowings decreased $40.1 million
An additional $30.4 million of cash was used to pay dividends to Common Shareholders

These items were partially offset by:

$133.9 million of less cash distributed to noncontrolling interests




41


INFLATION

Our long-term leases contain provisions designed to mitigate the adverse impact of inflation on our net income. Such provisions include clauses enabling us to receive percentage rents based on tenants' gross sales, which generally increase as prices rise, and/or, in certain cases, escalation clauses, which generally increase rental rates during the terms of the leases. Such escalation clauses are often related to increases in the consumer price index or similar inflation indexes. In addition, many of our leases are for terms of less than ten years, which permits us to seek to increase rents upon re-rental at market rates if current rents are below the then existing market rates. Most of our leases require the tenants to pay their share of operating expenses, including common area maintenance, real estate taxes, insurance and utilities, thereby reducing our exposure to increases in costs and operating expenses resulting from inflation.


Item 3.    Quantitative and Qualitative Disclosures About Market Risk.

Our primary market risk exposure is to changes in interest rates related to our mortgage debt and other debt. See the discussion under Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations for certain quantitative details related to our mortgage debt and other debt.

Currently, we manage our exposure to fluctuations in interest rates primarily through the use of fixed-rate debt and interest rate swap and cap agreements. As of September 30, 2015, we had total mortgage debt and other notes payable of $1,315.6 million, net of unamortized premium of $1.7 million, of which $809.8 million or 61.6% was fixed-rate, inclusive of interest rate swaps, and $505.8 million or 38.4% was variable-rate based upon certain indices, primarily LIBOR, plus certain spreads. As of September 30, 2015, we were a party to 14 interest rate swap transactions and two interest rate caps to hedge our exposure to changes in interest rates with respect to $207.2 million and $35.4 million of LIBOR-based variable-rate debt, respectively. Subsequent to September 30, 2015, we entered into two forward-starting interest rate swap agreements with respect to $100.0 million of notional principal.

Of our total consolidated outstanding debt, $114.6 million and $454.2 million will become due in 2015 and 2016, respectively. As we intend on refinancing some or all of such debt at the then-existing market interest rates, which may be greater than the current interest rate, our interest expense would increase by approximately $5.7 million annually if the interest rate on the refinanced debt increased by 100 basis points. After giving effect to noncontrolling interests, our share of this increase would be $1.9 million.

Interest expense on our consolidated variable-rate debt, net of variable to fixed-rate swap agreements currently in effect, as of September 30, 2015 would increase by $5.1 million annually if the indices increased by 100 basis points. After giving effect to noncontrolling interests, our share of this increase would be $1.3 million. We may seek additional variable-rate financing if and when pricing and other commercial and financial terms warrant. As such, we would consider hedging against the interest rate risk related to such additional variable-rate debt through interest rate swaps and protection agreements, or other means.

Item 4.    Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures. In accordance with paragraph (b) of Rule 13a-15 promulgated under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), our Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act), as of the end of the period covered by this report. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, our disclosure controls and procedures were effective.

(b) Internal Control over Financial Reporting. There has not been any change in our internal control over financial reporting during the fiscal quarter to which this report relates that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.


42


Part II.    Other Information

Item 1.    Legal Proceedings.

Other than as follows, there have been no material changes to any legal proceedings previously disclosed in the Company's most recently filed 10-K and 10-Q.

During July 2013, a lawsuit was brought against us relating to the 2011 flood at Mark Plaza by Kmart Corporation in the Luzerne County Court of Common Pleas, State of Pennsylvania. The lawsuit alleged a breach of contract and negligence relating to landlord responsibility for damages incurred by the tenant as a result of the flood. The tenant was seeking damages in excess of $9.0 million. During the third quarter of 2015, the case was settled for $1.1 million. Of this $0.8 million was paid by insurance and the Company paid $0.3 million.

During December 2013, in connection with our Fund II’s City Point Project, Albee Development LLC ("Albee") and a non-affiliated construction manager were served with a Summons With Notice as well as a Demand for Arbitration by Casino Development Group, Inc. ("Casino"), the former contractor responsible for the excavation and concrete work at the City Point Project. Albee terminated the contract with Casino for cause prior to completion of the contract. Casino was seeking approximately $7.4 million. During the second quarter of 2015, the case was settled for $3.3 million, of which the Operating Partnership's share was $0.6 million.

As previously disclosed in the Company's Annual Report filed on Form 10-K, during August 2009, we terminated the employment of a former Senior Vice President (the "Former Employee") for engaging in conduct that materially violated the Company's employee handbook. The Company decided that the behavior fell within the definition of "cause" in his severance agreement with us and therefore did not pay him anything thereunder. The Former Employee brought a lawsuit against us in New York State Supreme Court (the "Court"), in the amount of $0.9 million alleging breach of the severance agreement. On August 7, 2014, the Court granted summary judgment in favor of the Company, as defendant, and against plaintiff, the Former Employee, finding that his conduct in fact and law, constituted “cause” under his severance agreement. The Court rendered two decisions, one granting the Company’s motion for summary judgment and a second denying the Former Employee's motion to dismiss the Company’s answer as an abuse of judicial discretion. The Former Employee has only appealed the latter decision. The Company continues to believe that it will be successful on appeal.
Item 1A. Risk Factors.
The most significant risk factors applicable to us are described in Item 1A. of our 2014 Form 10-K. There have been no material changes to those previously-disclosed risk factors.
Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds.
None
Item 3.    Defaults Upon Senior Securities.
None
Item 4.    Mine Safety Disclosures.
Not applicable.
Item 5.    Other Information.
None
Item 6.    Exhibits.
The information under the heading "Exhibit Index" below is incorporated herein by reference.



43


SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has fully caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

ACADIA REALTY TRUST

November 6, 2015
/s/ Kenneth F. Bernstein
 Kenneth F. Bernstein
 President and Chief Executive Officer
 (Principal Executive Officer)
 
 
November 6, 2015
/s/ Jonathan W. Grisham
 Jonathan W. Grisham
 Senior Vice President and Chief Financial Officer
 (Principal Financial Officer)


44


Exhibit Index
Exhibit No.
Description
31.1
Certification of Chief Executive Officer pursuant to rule 13a–14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (1)
31.2
Certification of Chief Financial Officer pursuant to rule 13a–14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (1)
32.1
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (1)
32.2
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (1)
 
 
101.INS
XBRL Instance Document*
101.SCH
XBRL Taxonomy Extension Schema Document*
101.CAL
XBRL Taxonomy Extension Calculation Document*
101.DEF
XBRL Taxonomy Extension Definitions Document*
101.LAB
XBRL Taxonomy Extension Labels Document*
101.PRE
XBRL Taxonomy Extension Presentation Document*
*
Pursuant to Regulation S-T, this interactive data file is deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, and otherwise is not subject to liability under these sections.
Note:
 
(1)
Filed herewith.

45