
Acadia Realty Trust (AKR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
104.4M
Gross Profit
72.8M
69.75%
Operating Income
21.8M
20.86%
Net Income
-11.7M
-11.17%
EPS (Diluted)
$0.01
Balance Sheet Metrics
Total Assets
4.7B
Total Liabilities
1.9B
Shareholders Equity
2.8B
Debt to Equity
0.70
Cash Flow Metrics
Operating Cash Flow
29.2M
Free Cash Flow
25.9M
Revenue & Profitability Trend
Acadia Realty Trust Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 359.7M | 338.7M | 326.3M | 292.5M | 250.9M |
Cost of Goods Sold | 112.0M | 108.5M | 101.9M | 98.9M | 98.0M |
Gross Profit | 247.6M | 230.2M | 224.4M | 193.6M | 152.9M |
Gross Margin % | 68.8% | 68.0% | 68.8% | 66.2% | 60.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 40.6M | 41.5M | 44.1M | 40.1M | 35.8M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 40.6M | 41.5M | 44.1M | 40.1M | 35.8M |
Operating Income | 68.2M | 52.8M | 44.4M | 30.1M | -30.1M |
Operating Margin % | 19.0% | 15.6% | 13.6% | 10.3% | -12.0% |
Non-Operating Items | |||||
Interest Income | 25.1M | 20.0M | 14.6M | 9.1M | 9.0M |
Interest Expense | 92.6M | 93.3M | 80.2M | 68.0M | 69.7M |
Other Non-Operating Income | 7.7M | 19.0M | -44.1M | 55.0M | 25.4M |
Pre-tax Income | 8.4M | -1.4M | -65.2M | 26.1M | -65.4M |
Income Tax | 212.0K | 301.0K | 12.0K | 93.0K | 269.0K |
Effective Tax Rate % | 2.5% | 0.0% | 0.0% | 0.4% | 0.0% |
Net Income | 8.1M | -1.7M | -65.3M | 26.0M | -65.7M |
Net Margin % | 2.3% | -0.5% | -20.0% | 8.9% | -26.2% |
Key Metrics | |||||
EBITDA | 247.3M | 201.1M | 162.0M | 167.9M | 123.0M |
EPS (Basic) | $0.19 | $0.20 | $-0.38 | $0.26 | $-0.10 |
EPS (Diluted) | $0.19 | $0.20 | $-0.40 | $0.26 | $-0.10 |
Basic Shares Outstanding | 108226767 | 95284000 | 94575000 | 87654000 | 86442000 |
Diluted Shares Outstanding | 108226767 | 95284000 | 94575000 | 87654000 | 86442000 |
Income Statement Trend
Acadia Realty Trust Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 16.8M | 17.5M | 17.2M | 17.7M | 18.7M |
Short-term Investments | 14.8M | 33.3M | 0 | - | - |
Accounts Receivable | 58.0M | 49.5M | 49.5M | 43.6M | 43.1M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 305.1M | 291.0M | 259.2M | 336.5M | 214.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | 25.5M | 29.3M | 37.3M | 40.7M | 76.3M |
Goodwill | 86.9M | 100.6M | 102.4M | 108.9M | 100.4M |
Intangible Assets | 86.9M | 100.6M | 102.4M | 108.9M | 100.4M |
Long-term Investments | 31.1M | 29.0M | 54.9M | 7.0K | 1.0K |
Other Non-Current Assets | 39.8M | 32.0M | 29.8M | 30.1M | 28.9M |
Total Non-Current Assets | 4.1B | 4.0B | 4.0B | 3.9B | 3.9B |
Total Assets | 4.4B | 4.3B | 4.3B | 4.3B | 4.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 68.4M | 61.4M | 59.9M | 56.6M | 52.4M |
Short-term Debt | 14.0M | 213.3M | 168.3M | 112.9M | 138.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 162.7M | 335.6M | 291.6M | 232.3M | 238.3M |
Non-Current Liabilities | |||||
Long-term Debt | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 14.5M | 91.9M | 95.0M | 89.8M | 88.4M |
Total Non-Current Liabilities | 1.7B | 1.8B | 1.8B | 1.9B | 1.8B |
Total Liabilities | 1.8B | 2.2B | 2.1B | 2.1B | 2.1B |
Equity | |||||
Common Stock | 120.0K | 95.0K | 95.0K | 89.0K | 86.0K |
Retained Earnings | -409.4M | -349.1M | -300.4M | -196.6M | -167.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.5B | 2.1B | 2.2B | 2.1B | 2.1B |
Key Metrics | |||||
Total Debt | 1.7B | 1.9B | 1.8B | 1.9B | 1.8B |
Working Capital | 142.4M | -44.6M | -32.4M | 104.3M | -23.7M |
Balance Sheet Composition
Acadia Realty Trust Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 8.1M | -1.7M | -65.3M | 26.0M | -65.7M |
Depreciation & Amortization | 138.9M | 136.0M | 135.9M | 123.4M | 147.2M |
Stock-Based Compensation | 12.8M | 12.8M | 11.1M | 12.4M | 10.9M |
Working Capital Changes | -15.5M | 14.3M | -4.9M | 11.6M | -39.6M |
Operating Cash Flow | 151.3M | 156.1M | 69.7M | 166.0M | 48.2M |
Investing Activities | |||||
Capital Expenditures | - | - | - | 0 | 0 |
Acquisitions | -9.2M | -9.2M | -73.3M | 2.9M | 1.2M |
Investment Purchases | 0 | 0 | -4.5M | 0 | 0 |
Investment Sales | 14.3M | 4.6M | 0 | 0 | - |
Investing Cash Flow | -6.5M | -15.0M | -56.3M | -59.9M | -64.3M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | -22.4M |
Dividends Paid | -76.3M | -68.6M | -64.6M | -39.5M | -50.2M |
Debt Issuance | 527.6M | 416.9M | 1.1B | 380.0M | 242.2M |
Debt Repayment | -863.2M | -322.0M | -1.1B | -305.4M | -189.3M |
Financing Cash Flow | 44.6M | 45.9M | -4.4M | 91.3M | -1.3M |
Free Cash Flow | 140.4M | 155.8M | 133.2M | 105.0M | 103.9M |
Net Change in Cash | 189.5M | 186.9M | 9.0M | 197.4M | -17.3M |
Cash Flow Trend
Acadia Realty Trust Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
114.35
Forward P/E
49.85
Price to Book
1.12
Price to Sales
7.02
PEG Ratio
49.85
Profitability Ratios
Profit Margin
5.23%
Operating Margin
15.40%
Return on Equity
-0.77%
Return on Assets
1.13%
Financial Health
Current Ratio
1.13
Debt to Equity
68.44
Beta
1.43
Per Share Data
EPS (TTM)
$0.17
Book Value per Share
$17.32
Revenue per Share
$3.27
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
akr | 2.8B | 114.35 | 1.12 | -0.77% | 5.23% | 68.44 |
Simon Property | 65.1B | 26.67 | 23.37 | 73.08% | 35.06% | 838.55 |
Realty Income | 54.5B | 57.84 | 1.39 | 2.36% | 16.72% | 73.35 |
Federal Realty | 8.4B | 24.38 | 2.69 | 10.61% | 27.94% | 130.64 |
Agree Realty | 8.2B | 43.95 | 1.49 | 3.45% | 28.16% | 57.39 |
Brixmor Property | 8.3B | 24.75 | 2.80 | 11.54% | 25.27% | 174.38 |
Financial data is updated regularly. All figures are in the company's reporting currency.