XML 45 R35.htm IDEA: XBRL DOCUMENT v3.23.3
Financial Instruments and Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2023
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):

 

 

September 30, 2023

 

 

December 31, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Derivative financial instruments

 

 

 

 

 

74,479

 

 

 

 

 

 

 

 

 

54,902

 

 

 

 

Marketable equity securities

 

 

35,197

 

 

 

 

 

 

 

 

 

85,403

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(46

)

 

 

 

Schedule realized and unrealized gain (loss) on marketable securities

The following table represents the realized and unrealized gain (loss) on marketable securities included in Realized and unrealized holding gains on investments and other on the Company's condensed consolidated statements of operations (in thousands):

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Realized gain on marketable securities, net

$

2,371

 

 

$

 

 

$

2,371

 

 

$

 

Less: previously recognized unrealized gains on marketable securities sold during the period

 

(2,371

)

 

 

 

 

 

(2,371

)

 

 

 

Unrealized gains on marketable securities still held at the end of the period and through the disposition date on marketable securities sold during the period

 

1,627

 

 

 

(7,671

)

 

 

1,282

 

 

 

(21,947

)

Gain on Marketable securities, net

$

1,627

 

 

$

(7,671

)

 

$

1,282

 

 

$

(21,947

)

Schedule of Items Measured at Fair Value on Nonrecurring Basis During 2022, the Company reduced its holding period and intended use, and projected operating income at certain properties. As a result, several impairments were recorded. Impairment charges for the periods presented are as follows (in thousands):

 

 

 

 

 

 

 

 

 

Impairment Charge (a)

 

Property and Location

 

Owner

 

Triggering Event

 

Effective Date

 

Total

 

 

Acadia's Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023 Impairment Charges

 

 

 

 

 

 

 

 

 

 

 

 

146 Geary Street,
San Francisco, CA

 

Fund IV

 

Reduced holding period (Note 7)

 

Sept 30, 2023

 

$

3,686

 

 

$

852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022 Impairment Charges

 

 

 

 

 

 

 

 

 

 

 

 

146 Geary Street,
San Francisco, CA

 

Fund IV

 

Reduced projected operating income

 

Sept 30, 2022

 

$

12,435

 

 

$

2,875

 

717 N. Michigan Avenue,
Chicago, IL

 

Fund IV

 

Reduced holding period and intended use

 

Sept 30, 2022

 

 

20,876

 

 

 

4,827

 

Total 2022 Impairment Charges

 

 

 

 

 

 

 

$

33,311

 

 

$

7,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)
The fair value of 717 N. Michigan Avenue was based on an observable contract to sell the asset, less estimated costs to sell. The Company estimated the fair value of 146 Geary Street based on a discounted cash flow analysis using a range of discount rates from 5.00% to 7.75% and a range of capitalization rates from 4.25% to 5.75%. As significant inputs to the models are unobservable, the Company determined that the value determined for these properties falls within Level 3 of the fair value reporting hierarchy.
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

 

September 30,
2023

 

 

December 31,
2022

 

Core

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

$

 

 

 

 

 

 

 

 

 

 

 

Other Liabilities

 

$

 

 

$

(46

)

Interest Rate Swaps

 

 

856,000

 

 

May 2022 - May 2023

 

Mar 2025 - Jul 2030

 

1.98%

 

 

3.61%

 

Other Assets

 

 

60,367

 

 

 

40,884

 

 

 

$

856,000

 

 

 

 

 

 

 

 

 

 

 

 

 

$

60,367

 

 

$

40,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund II

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap

 

$

50,000

 

 

Jan 2023

 

Dec 2029

 

3.23%

 

 

3.23%

 

Other Assets

 

$

2,678

 

 

$

1,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund III

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Cap

 

$

33,000

 

 

Sep 2023

 

Oct 2025

 

5.50%

 

 

5.50%

 

Other Assets

 

$

149

 

 

$

232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Cap

 

$

57,000

 

 

Dec 2022

 

Dec 2023

 

3.00%

 

 

3.00%

 

Other Assets

 

$

255

 

 

$

1,093

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

$

344,890

 

 

Apr 2022 - Jul 2023

 

Mar 2024- Dec 2027

 

1.14%

 

 

4.54%

 

Other Assets

 

$

10,555

 

 

$

11,585

 

Interest Rate Caps

 

 

72,588

 

 

Jan 2023 - Aug 2023

 

Jan 2024 - Sep 2025

 

3.64%

 

 

5.00%

 

Other Assets

 

 

475

 

 

 

 

 

 

$

417,478

 

 

 

 

 

 

 

 

 

 

 

 

 

$

11,030

 

 

$

11,585

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total asset derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

$

74,479

 

 

$

54,902

 

Total liability derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

(46

)

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):

 

 

 

 

 

 

September 30, 2023

 

 

December 31, 2022

 

 

 

Level

 

 

Carrying
Amount

 

 

Estimated
Fair Value

 

 

Carrying
Amount

 

 

Estimated
Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes Receivable (a)

 

 

3

 

 

$

123,813

 

 

$

121,976

 

 

$

123,903

 

 

$

122,716

 

City Point Loan (a)

 

 

3

 

 

 

66,741

 

 

 

65,209

 

 

 

65,945

 

 

 

65,856

 

Mortgage and Other Notes Payable (a)

 

 

3

 

 

 

969,716

 

 

 

949,550

 

 

 

935,917

 

 

 

906,348

 

Investment in non-traded equity securities (b)

 

 

3

 

 

 

4,242

 

 

 

4,784

 

 

 

4,160

 

 

 

5,593

 

Unsecured notes payable and Unsecured line of credit (c)

 

 

2

 

 

 

862,553

 

 

 

860,069

 

 

 

869,497

 

 

 

868,399

 

 

(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 changes in interest rates. 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. Amounts exclude discounts and loan costs. The estimated market rates are between 6.06% to 14.74% for the Company's notes receivable and City Point Loan, and 6.07% to 10.72% for the Company's mortgage and other notes payable, depending on the attributes of the specific loans.
(b)
Represents 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.