XML 92 R33.htm IDEA: XBRL DOCUMENT v3.20.1
Financial Instruments and Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table presents the Company’s fair value hierarchy for those assets and liabilities measured at fair value on a recurring basis (in thousands):

 

 

March 31, 2020

 

 

December 31, 2019

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Derivative financial instruments

 

 

 

 

 

14

 

 

 

 

 

 

 

 

 

2,583

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

104,253

 

 

 

 

 

 

 

 

 

39,061

 

 

 

 

Schedule of Items Measured at Fair Value on Nonrecurring Basis

During March of 2020, the Company was impacted by the COVID-19 Pandemic (Note 15), which caused the Company to re-evaluate its holding periods and forecasted operating income at certain properties. As a result, several impairments were recorded at Fund assets. Impairment charges for the periods presented are as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

Impairment Charge

 

Property and Location

 

Owner

 

Triggering Event

 

Level 3 Inputs

 

Effective Date

 

Total

 

 

Acadia's Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 Impairment Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cortlandt Crossing, Mohegan Lake, NY

 

Fund III

 

Reduced holding period, reduced projected operating income

 

Projections of: holding period, net operating income, cap rate, incremental costs

 

3/31/2020

 

$

27,402

 

 

$

6,726

 

654 Broadway, New York, NY

 

Fund III

 

Reduced holding period

 

Projections of: holding period, net operating income, cap rate, incremental costs

 

3/31/2020

 

 

6,398

 

 

 

1,570

 

146 Geary Street, San Francisco, CA

 

Fund IV

 

Reduced holding period, reduced projected operating income

 

Projections of: holding period, net operating income, cap rate, incremental costs

 

3/31/2020

 

 

6,718

 

 

 

1,553

 

801 Madison Avenue, New York, NY

 

Fund IV

 

Reduced holding period, reduced projected operating income

 

Projections of: holding period, net operating income, cap rate, incremental costs

 

3/31/2020

 

 

11,031

 

 

 

2,551

 

Total 2020 Impairment Charges

 

 

 

 

 

 

 

 

 

$

51,549

 

 

$

12,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019 Impairment Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

210 Bowery residential units

 

Fund IV

 

Reduced selling price

 

Contract sales price

 

9/30/2019

 

$

321

 

 

$

74

 

210 Bowery residential units

 

Fund IV

 

Reduced selling price

 

Offering price

 

6/30/2019

 

 

1,400

 

 

 

321

 

Total 2019 Impairment Charges

 

 

 

 

 

 

 

 

 

$

1,721

 

 

$

395

 

Schedule of Derivative Financial Instruments

The Company had the following interest rate swaps and caps for the periods presented (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Strike Rate

 

 

 

 

Fair Value

 

Derivative

Instrument

 

Aggregate Notional Amount

 

 

Effective Date

 

 

Maturity Date

 

 

Low

 

 

 

 

High

 

 

Balance Sheet

Location

 

March 31,

2020

 

 

December 31,

2019

 

Core

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

$

562,297

 

 

Dec 2012-Apr 2023

 

 

Jul 2020-Apr 2033

 

 

 

1.24

%

 

 

 

3.77

%

 

Other Liabilities (a)

 

$

(85,461

)

 

$

(33,750

)

Interest Rate Swaps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

456

 

 

 

$

562,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(85,461

)

 

$

(33,294

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund II

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap

 

$

19,007

 

 

Oct 2014

 

 

Nov 2021

 

 

 

2.88

%

 

 

 

2.88

%

 

Other Liabilities

 

$

(380

)

 

$

(139

)

Interest Rate Cap

 

 

45,000

 

 

Mar 2019

 

 

Mar 2022

 

 

 

3.50

%

 

 

 

3.50

%

 

Other Assets

 

 

12

 

 

 

1

 

 

 

$

64,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(368

)

 

$

(138

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund III

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Cap

 

$

39,470

 

 

Jan 2020

 

 

Jan 2021

 

 

 

3.00

%

 

 

 

3.00

%

 

Other Assets

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

$

22

 

Interest Rate Swaps

 

 

79,208

 

 

Mar 2017 - Dec 2019

 

 

Apr 2022 - Dec 2022

 

 

 

1.48

%

 

 

 

4.00

%

 

Other Liabilities

 

 

(2,782

)

 

 

(812

)

Interest Rate Caps

 

 

90,600

 

 

July 2019 - Dec 2019

 

 

Dec 2020 - July 2021

 

 

 

3.00

%

 

 

 

3.50

%

 

Other Assets

 

 

2

 

 

 

 

 

 

$

169,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(2,780

)

 

$

(790

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

$

2,104

 

Interest Rate Swaps

 

 

334,593

 

 

Jan 2018-Nov 2019

 

 

Feb 2021-Oct 2024

 

 

 

1.25

%

 

 

 

2.88

%

 

Other Liabilities

 

 

(15,630

)

 

 

(4,360

)

 

 

$

334,593

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(15,630

)

 

$

(2,256

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total asset derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

14

 

 

$

2,583

 

Total liability derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(104,253

)

 

$

(39,061

)

 

 

(a)

Includes two swaps with an aggregate fair value of ($25.4) million and ($11.8) million at March 31, 2020 and December 31, 2019, respectively, which were acquired during July 2018 with a notional value of $125.0 million and are not effective until July 2020. Includes one swap with an aggregate value of ($2.8) million at March 31, 2020, which was acquired during February 2020 with a notional value of $50.0 million and is not effective until April 2023. Includes one swap with an aggregate fair value of ($2.6) million at March 31, 2020, which was acquired during February 2020 with a notional value of $50.0 million and is not effective until April 2023.

Schedule of Other Financial Instruments Carrying Values and Fair values

The Company’s other financial instruments had the following carrying values and fair values as of the dates shown (dollars in thousands, inclusive of amounts attributable to noncontrolling interests where applicable):

 

 

 

 

 

 

 

March 31, 2020

 

 

December 31, 2019

 

 

 

Level

 

 

Carrying

Amount

 

 

Estimated

Fair Value

 

 

Carrying

Amount

 

 

Estimated

Fair Value

 

Notes Receivable (a)

 

 

3

 

 

$

174,089

 

 

$

175,462

 

 

$

114,943

 

 

$

113,422

 

Mortgage and Other Notes Payable (a)

 

 

3

 

 

 

1,178,705

 

 

 

1,183,469

 

 

 

1,179,503

 

 

 

1,191,281

 

Investment in non-traded equity securities (b)

 

 

3

 

 

 

2,019

 

 

 

57,866

 

 

 

1,778

 

 

 

57,964

 

Unsecured notes payable and Unsecured line of credit (c)

 

 

2

 

 

 

655,670

 

 

 

650,323

 

 

 

538,425

 

 

 

539,362

 

 

(a)

The Company determined the estimated fair value of these financial instruments using a discounted cash flow model with rates that take into account the credit of the borrower or tenant, where applicable, and interest rate risk. The Company also considered the value of the underlying collateral, taking into account the quality of the collateral, the credit quality of the borrower, the time until maturity and the current market interest rate environment.

(b)

Represents Fund II’s cost-method investment in Albertsons’ supermarkets and the Operating Partnership’s cost-method investment in Fifth Wall (Note 4).

(c)

The Company determined the estimated fair value of the unsecured notes payable and unsecured line of credit using quoted market prices in an open market with limited trading volume where available. In cases where there was no trading volume, the Company determined the estimated fair value using a discounted cash flow model using a rate that reflects the average yield of similar market participants.