XML 43 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Financial Instruments and Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2025
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, 2025

 

 

December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable equity securities

 

$

16,539

 

 

$

 

 

$

 

 

$

14,771

 

 

$

 

 

$

 

Derivative financial instruments

 

 

 

 

 

19,490

 

 

 

 

 

 

 

 

 

31,145

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 

 

(1,859

)

 

 

 

 

 

 

 

 

(1,598

)

 

 

 

Schedule realized and unrealized gain (loss) on marketable securities

The following table represents the realized and unrealized gains (losses) on marketable securities included in Realized and unrealized holding gains (losses) on investments and other on the Company’s Condensed Consolidated Statements of Operations (in thousands):

 

 

Three Months Ended March 31,

 

 

2025

 

 

2024

 

Realized gain on marketable securities, net

$

 

 

$

3,994

 

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

 

 

 

 

(3,994

)

Unrealized gains (losses) on marketable securities still held as of the end of the period and through the disposition date on marketable securities sold during the period

 

1,768

 

 

 

(2,015

)

Realized and unrealized gains (losses) on marketable securities, net

$

1,768

 

 

$

(2,015

)

Schedule of Items Measured at Fair Value on Nonrecurring Basis

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025 Impairment Charges

 

 

 

 

 

 

 

 

 

 

 

 

640 Broadway
Manhattan, NY

 

Fund III

 

Reduced holding period

 

Mar 31, 2025

 

$

6,450

 

 

$

1,583

 

Total 2025 Impairment Charges (b)

 

 

 

 

 

 

 

$

6,450

 

 

$

1,583

 

(a)
The Company estimated the fair value of 640 Broadway based on a discounted cash flow analysis using a discount rate of 7.65% and a capitalization rate of 5.00%. As significant inputs to the models are unobservable, the Company determined that the value determined for this property falls within Level 3 of the fair value reporting hierarchy. The fair value of 640 Broadway was $48.1 million at the measurement date.
(b)
Does not include the impairment charge of $0.1 million related to the Company’s investment in Fifth Wall (Note 4) which is recorded in Realized and unrealized holding gains (losses) on investments and other, in the Company’s condensed consolidated Statement of Operations.
Schedule of Derivative Financial Instruments

The Company had the following interest rate swaps and caps for the periods presented (information is as of March 31, 2025, unless otherwise noted, and dollars in thousands):

 

 

 

 

 

 

 

 

 

 

Strike Rate

 

 

 

Fair Value

 

Derivative
Instrument

 

Aggregate Notional Amount

 

 

Effective Date

 

Maturity Date

 

Low

 

 

High

 

Balance Sheet
Location

 

March 31,
2025

 

 

December 31,
2024

 

Core

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

$

606,000

 

 

May 2022May 2023

 

Apr 2026Jul 2030

 

1.98%

 

 

3.35%

 

Other Assets

 

$

18,255

 

 

$

28,173

 

Interest Rate Swaps

 

 

152,000

 

 

Dec 2022Nov 2023

 

Nov 2026Dec 2029

 

3.61%

 

 

4.50%

 

Accounts payable and other liabilities

 

 

(1,221

)

 

 

(1,316

)

 

 

$

758,000

 

 

 

 

 

 

 

 

 

 

 

 

 

$

17,034

 

 

$

26,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund II

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swap

 

$

50,000

 

 

Jan 2023

 

Dec 2029

 

3.23%

 

3.23%

 

Other Assets

 

$

771

 

 

$

1,615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund III

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Cap

 

$

33,000

 

 

Sep 2023

 

Oct 2025

 

5.50%

 

 

5.50%

 

Other Assets

 

$

 

 

$

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund IV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Cap

 

$

54,500

 

 

Dec 2023

 

Dec 2025

 

6.00%

 

 

6.00%

 

Other Assets

 

$

 

 

$

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fund V

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Rate Swaps

 

$

134,856

 

 

Apr 2022Oct 2024

 

Apr 2025Dec 2027

 

2.61%

 

 

3.72%

 

Other Assets

 

$

464

 

 

$

1,352

 

Interest Rate Swaps

 

 

127,499

 

 

Jun 2023Dec 2024

 

Jun 2025Dec 2027

 

4.08%

 

 

4.54%

 

Accounts payable and other liabilities

 

 

(638

)

 

 

(282

)

Interest Rate Cap

 

 

32,200

 

 

Aug 2023

 

Sep 2025

 

5.00%

 

 

5.00%

 

Other Assets

 

 

 

 

 

2

 

 

 

$

294,555

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(174

)

 

$

1,072

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total asset derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

$

19,490

 

 

$

31,145

 

Total liability derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,859

)

 

$

(1,598

)

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, 2025

 

 

December 31, 2024

 

 

 

Level

 

 

Carrying
Amount

 

 

Estimated
Fair Value

 

 

Carrying
Amount

 

 

Estimated
Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes Receivable (a)

 

 

3

 

 

$

125,701

 

 

$

126,193

 

 

$

126,584

 

 

$

127,485

 

City Point Loan (a)

 

 

3

 

 

 

66,741

 

 

 

67,502

 

 

 

66,741

 

 

 

68,204

 

Mortgage and Other Notes Payable (a)

 

 

3

 

 

 

1,059,273

 

 

 

1,052,552

 

 

 

958,947

 

 

 

954,276

 

Investment in non-traded equity securities (b)

 

 

3

 

 

 

3,762

 

 

 

3,762

 

 

 

4,073

 

 

 

4,073

 

Unsecured notes payable and Unsecured line of credit (c)

 

 

2

 

 

 

575,000

 

 

 

576,631

 

 

 

589,000

 

 

 

589,018

 

 

(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 3.92% to 13.23% for the Company’s notes receivable and City Point Loan, and 5.05% to 7.69% for the Company’s property mortgage loans and other notes payable, depending on the attributes of the specific loans.
(b)
Includes 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.