展品99.2
EALTY信任-Q220支持重组
目录表 |
|
|
补充报告--2022年9月30日 |
||
|
|
|
|
|
|
第一节-2022年第三季度收益新闻稿 |
|
|
|
|
|
第二节--财务信息 |
|
|
第三部分-核心投资组合信息 |
|
|
|
|
|
|
|
|
公司信息 |
3 |
|
核心属性 |
|
29 |
市值 |
4 |
|
核心顶级租户 |
|
33 |
经营报表 |
|
|
核心租约到期 |
|
34 |
合并损益表 |
5 |
|
核心新租金和续订租金的差价 |
|
35 |
损益表--按比例调整 |
7 |
|
核心资本支出 |
|
36 |
合并资产负债表 |
8 |
|
|
|
|
资产负债表--按比例调整 |
9 |
|
|
|
|
业务资金(“FFO”)、调整后的FFO(“AFFO”) |
11 |
|
第四部分--基金信息 |
|
|
EBITDA |
12 |
|
|
|
|
同物业净营业收入 |
14 |
|
基金概述 |
|
37 |
费用收入 |
15 |
|
基金属性 |
|
39 |
结构性融资 |
16 |
|
基金租赁到期 |
|
42 |
其他信息 |
|
|
发展和再开发活动 |
|
43 |
交易性活动 |
17 |
|
|
|
|
2022年指南 |
19 |
|
|
|
|
净资产估值信息 |
20 |
|
|
|
|
精选财务比率 |
21 |
|
第五节--其他信息 |
|
|
债务分析 |
|
|
|
|
|
摘要 |
24 |
|
重要说明 |
|
45 |
细部 |
25 |
|
|
|
|
到期日 |
27 |
|
|
|
|
|
|
|
|
|
|
参观Www.acadiarealty.com有关其他投资者和投资组合的信息
补充报告--2022年9月30日 |
|
公司信息 |
||||
|
|
|
|
|
|
|
Acadia Realty Trust是一家完全整合的股权房地产投资信托基金,专注于位于主要街道和城市零售走廊以及进入门槛高、人口稠密的大都市地区郊区的优质零售物业的所有权、收购、重新开发和管理。Acadia通过其核心投资组合和一系列机会主义/增值投资基金拥有或拥有这些物业的所有权权益。欲了解更多信息,请访问公司网站:Www.acadiarealty.com. |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
联系信息 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
公司总部 |
|
投资者关系 |
|
纽约证券交易所 |
|
|
西奥多·弗雷德大道411号 |
|
詹妮弗·韩 |
|
符号AKR |
|
|
300套房 |
|
助理管制员 |
|
|
|
|
Rye, NY 10580 |
|
(914) 288-8100 |
|
|
|
|
|
|
邮箱:InvestorRelationship@acadiarealty.com |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
分析师覆盖范围 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
美国银行/美林 |
|
花旗集团-全球市场 |
|
KeyBanc资本市场公司 |
|
|
克雷格·施密特-(646)855-3640 |
|
克雷格·梅尔曼-(212)816-4471 |
|
Todd Thomas - (917) 368-2286 |
|
|
邮箱:Craig.schmidt@bofa.com |
|
邮箱:clig.mailman@citi.com |
|
邮箱:tthoma@key.com |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
绿街顾问 |
|
指南针研究与交易 |
|
摩根大通证券公司 |
|
|
宝琳娜·罗哈斯·施密特电话:(949)640-8780 |
|
弗洛里斯·范·迪库姆-(646)757-2621 |
|
迈克尔·W·穆勒,CFA-(212)622-6689 |
|
|
邮箱:projasschmidt@greenstreet.com |
|
邮箱:fvandijkum@compasspointllc.com |
|
邮箱:michael.w.mueller@jpmgan.com |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
杰富瑞 |
|
真理论者 |
||
|
|
Linda Tsai - (212) 778-8011 |
|
Ki Bin Kim, CFA - (212) 303-4124 |
|
|
|
|
邮箱:ltsai@jefferies.com |
|
邮箱:kibin.kim@truist.com |
|
|
|
|
|
|
|
|
|
|
3 |
|
|
市值 |
补充报告--2022年9月30日 |
(包括基金债务的按比例份额,以千计) |
|
|
|
|
|
|
|
|
|
未偿还普通股总额的变化 |
|
|
加权平均 |
|
|||||||||||||||||||||||||
|
|
总市场 |
|
|
|
|
大写 |
|
股份和运营单位(千) |
|
|
稀释每股收益 |
|
|
FFO |
|
||||||||||||||||||||||
|
|
大写 |
|
|
% |
|
基于Net的 |
|
|
|
普普通通 |
|
|
通用操作单元 |
|
|
总计 |
|
|
季度 |
|
|
黄大仙 |
|
|
季度 |
|
|
黄大仙 |
|
||||||||
股权资本化 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
普通股 |
|
|
94,951 |
|
|
|
|
|
|
2021年12月31日的余额 |
|
|
89,304 |
|
|
|
5,059 |
|
|
|
94,363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
共同业务伙伴(“业务伙伴”)单位 |
|
|
5,296 |
|
|
|
|
|
|
自动柜员机发行 |
|
|
5,151 |
|
|
|
— |
|
|
|
5,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
合并普通股和运营单位 |
|
|
100,247 |
|
|
|
|
|
|
归属RS和LTIP |
|
|
11 |
|
|
|
279 |
|
|
|
290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
OP转换 |
|
|
36 |
|
|
|
(36 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
2022年9月30日的股价 |
|
$ |
12.62 |
|
|
|
|
|
|
其他 |
|
|
6 |
|
|
|
— |
|
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
2022年3月31日的余额 |
|
|
94,508 |
|
|
|
5,302 |
|
|
|
99,810 |
|
|
|
93,310 |
|
|
|
93,310 |
|
|
|
99,103 |
|
|
|
99,103 |
|
|
股本-普通股和运营单位 |
|
$ |
1,265,117 |
|
|
|
|
|
|
自动柜员机发行 |
|
|
375 |
|
|
|
— |
|
|
|
375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
首选操作单元2 |
|
|
5,864 |
|
|
|
|
|
|
归属RS和LTIP |
|
|
34 |
|
|
|
30 |
|
|
|
64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
总股本 |
|
|
1,270,981 |
|
|
47% |
|
47% |
|
OP转换 |
|
|
16 |
|
|
|
(16 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
其他 |
|
|
(4 |
) |
|
|
— |
|
|
|
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||
债务资本化 |
|
|
|
|
|
|
|
|
2022年6月30日的余额 |
|
|
94,929 |
|
|
|
5,316 |
|
|
|
100,245 |
|
|
|
94,945 |
|
|
|
94,120 |
|
|
|
100,281 |
|
|
|
99,898 |
|
|
合并债务3 |
|
|
1,831,231 |
|
|
|
|
|
|
自动柜员机发行 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
调整以反映按比例分摊的债务 |
|
|
(390,329 |
) |
|
|
|
|
|
归属RS和LTIP |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
债务总资本化 |
|
|
1,440,902 |
|
|
53% |
|
53% |
|
OP转换 |
|
|
20 |
|
|
|
(20 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
其他 |
|
|
2 |
|
|
|
— |
|
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
总市值 |
|
$ |
2,711,883 |
|
|
100% |
|
100% |
|
2022年9月30日的余额 |
|
|
94,951 |
|
|
|
5,296 |
|
|
|
100,247 |
|
|
|
95,251 |
|
|
|
94,849 |
|
|
|
100,313 |
|
|
|
100,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
|
4 |
|
|
合并损益表 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
|
|
|
|
|
||
|
|
2022年9月30日1 |
|
|||||
合并损益表 |
|
季度 |
|
|
年初至今 |
|
||
收入 |
|
|
|
|
|
|
||
租金收入 |
|
$ |
78,453 |
|
|
$ |
238,479 |
|
其他 |
|
|
1,493 |
|
|
|
7,233 |
|
总收入 |
|
|
79,946 |
|
|
|
245,712 |
|
运营费用 |
|
|
|
|
|
|
||
折旧及摊销 |
|
|
33,744 |
|
|
|
102,428 |
|
一般和行政 |
|
|
10,170 |
|
|
|
32,768 |
|
房地产税 |
|
|
11,749 |
|
|
|
34,657 |
|
物业经营 |
|
|
13,810 |
|
|
|
40,727 |
|
减值费用 |
|
|
33,311 |
|
|
|
33,311 |
|
总运营费用 |
|
|
102,784 |
|
|
|
243,891 |
|
|
|
|
|
|
|
|
||
处置财产的收益 |
|
|
8,885 |
|
|
|
49,916 |
|
营业(亏损)收入 |
|
|
(13,953 |
) |
|
|
51,737 |
|
未合并关联公司亏损中的权益 |
|
|
(50,579 |
) |
|
|
(46,169 |
) |
利息和其他收入 |
|
|
3,994 |
|
|
|
9,890 |
|
已实现和未实现的投资和其他持有损失 |
|
|
(7,862 |
) |
|
|
(18,415 |
) |
利息支出 |
|
|
(21,162 |
) |
|
|
(58,309 |
) |
所得税前持续经营亏损 |
|
|
(89,562 |
) |
|
|
(61,266 |
) |
所得税优惠(规定) |
|
|
17 |
|
|
|
(7 |
) |
净亏损 |
|
|
(89,545 |
) |
|
|
(61,273 |
) |
可赎回非控股权益应占净亏损 |
|
|
3,193 |
|
|
|
3,193 |
|
非控股权益应占净亏损 |
|
|
30,461 |
|
|
|
18,653 |
|
阿卡迪亚净亏损 |
|
$ |
(55,891 |
) |
|
$ |
(39,427 |
) |
|
|
|
|
|
|
|
|
5 |
|
|
合并损益表-明细 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
|
|
|
|
|
||
|
|
2022年9月30日1 |
|
|||||
核心投资组合和基金收入 |
|
季度 |
|
|
年初至今 |
|
||
财产性收入 |
|
|
|
|
|
|
||
最低租金 |
|
$ |
59,743 |
|
|
$ |
180,132 |
|
租金百分比 |
|
|
661 |
|
|
|
2,113 |
|
费用报销-CAM |
|
|
6,148 |
|
|
|
19,816 |
|
费用报销--税 |
|
|
7,984 |
|
|
|
24,419 |
|
其他财产性收入 |
|
|
548 |
|
|
|
1,791 |
|
财产总收入 |
|
|
75,084 |
|
|
|
228,271 |
|
|
|
|
|
|
|
|
||
物业费 |
|
|
|
|
|
|
||
物业运营-CAM |
|
|
10,604 |
|
|
|
31,611 |
|
其他物业经营(非CAM) |
|
|
3,024 |
|
|
|
8,618 |
|
房地产税 |
|
|
11,749 |
|
|
|
34,657 |
|
财产费用合计 |
|
|
25,377 |
|
|
|
74,886 |
|
|
|
|
|
|
|
|
||
营业净收入--物业 |
|
|
49,707 |
|
|
|
153,385 |
|
|
|
|
|
|
|
|
||
其他收入(费用) |
|
|
|
|
|
|
||
利息收入 |
|
|
3,994 |
|
|
|
9,890 |
|
直线租金收入(费用) |
|
|
1,320 |
|
|
|
7,324 |
|
高于/低于市值租金收入(费用) |
|
|
2,613 |
|
|
|
6,782 |
|
利息支出2 |
|
|
(19,496 |
) |
|
|
(54,151 |
) |
财务成本摊销 |
|
|
(1,602 |
) |
|
|
(3,969 |
) |
高于/低于市场的利息收入(费用) |
|
|
26 |
|
|
|
78 |
|
融资租赁利息支出 |
|
|
(90 |
) |
|
|
(267 |
) |
资产和物业管理收入(费用) |
|
|
(179 |
) |
|
|
(516 |
) |
其他收入(费用) |
|
|
102 |
|
|
|
2,148 |
|
减值费用 |
|
|
(33,311 |
) |
|
|
(33,311 |
) |
核心投资组合和基金收入 |
|
|
3,084 |
|
|
|
87,393 |
|
|
|
|
|
|
|
|
||
手续费及其他收入 |
|
|
|
|
|
|
||
资产和物业管理费 |
|
|
186 |
|
|
|
549 |
|
促销和其他交易性收入净额 |
|
|
— |
|
|
|
1,473 |
|
已实现和未实现的投资和其他持有损失 |
|
|
(7,257 |
) |
|
|
(20,545 |
) |
交易手续费3 |
|
|
33 |
|
|
|
150 |
|
所得税优惠(规定) |
|
|
17 |
|
|
|
(7 |
) |
费用和其他收入(亏损)合计 |
|
|
(7,021 |
) |
|
|
(18,380 |
) |
|
|
|
|
|
|
|
||
一般和行政 |
|
|
(10,170 |
) |
|
|
(30,746 |
) |
|
|
|
|
|
|
|
||
折旧及摊销 |
|
|
(33,654 |
) |
|
|
(102,141 |
) |
非房地产折旧及摊销 |
|
|
(90 |
) |
|
|
(287 |
) |
控制权变更及其他事项的收益(损失) |
|
|
— |
|
|
|
(859 |
) |
处置财产的收益 |
|
|
8,885 |
|
|
|
49,916 |
|
(未计股本收益和非控股权益的亏损) |
|
|
(38,966 |
) |
|
|
(15,104 |
) |
|
|
|
|
|
|
|
||
未合并关联公司亏损中的权益 |
|
|
(50,579 |
) |
|
|
(46,169 |
) |
非控股权益(包括可赎回的非控股权益) |
|
|
33,654 |
|
|
|
21,846 |
|
|
|
|
|
|
|
|
||
阿卡迪亚净亏损 |
|
$ |
(55,891 |
) |
|
$ |
(39,427 |
) |
|
|
|
|
|
|
|
|
6 |
|
|
损益表-按比例调整 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
截至2022年9月30日的季度 |
|
|
今年截至2022年9月30日 |
|
||||||||||
核心投资组合和基金收入 |
|
非控制性 |
|
|
公司的 |
|
|
非控制性 |
|
|
公司的 |
|
||||
财产性收入 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
最低租金 |
|
$ |
(23,855 |
) |
|
$ |
11,971 |
|
|
$ |
(71,708 |
) |
|
$ |
33,449 |
|
租金百分比 |
|
|
(81 |
) |
|
|
98 |
|
|
|
(723 |
) |
|
|
402 |
|
费用报销-CAM |
|
|
(2,852 |
) |
|
|
1,199 |
|
|
|
(9,530 |
) |
|
|
3,960 |
|
费用报销--税 |
|
|
(2,560 |
) |
|
|
2,519 |
|
|
|
(7,511 |
) |
|
|
6,933 |
|
其他财产性收入 |
|
|
(234 |
) |
|
|
83 |
|
|
|
(831 |
) |
|
|
223 |
|
财产总收入 |
|
|
(29,582 |
) |
|
|
15,870 |
|
|
|
(90,303 |
) |
|
|
44,967 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
物业费 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
物业运营-CAM |
|
|
(4,656 |
) |
|
|
1,644 |
|
|
|
(14,524 |
) |
|
|
4,299 |
|
其他物业经营(非CAM) |
|
|
(869 |
) |
|
|
238 |
|
|
|
(2,526 |
) |
|
|
710 |
|
房地产税 |
|
|
(4,096 |
) |
|
|
2,995 |
|
|
|
(11,965 |
) |
|
|
8,276 |
|
财产费用合计 |
|
|
(9,621 |
) |
|
|
4,877 |
|
|
|
(29,015 |
) |
|
|
13,285 |
|
营业净收入--物业 |
|
|
(19,961 |
) |
|
|
10,993 |
|
|
|
(61,288 |
) |
|
|
31,682 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
其他收入(费用) |
|
|
|
|
|
|
|
|
|
|
|
|
||||
利息收入 |
|
|
(5 |
) |
|
|
5 |
|
|
|
(10 |
) |
|
|
12 |
|
直线租金收入(费用) |
|
|
(391 |
) |
|
|
438 |
|
|
|
(3,506 |
) |
|
|
1,176 |
|
高于/低于市值租金收入(费用) |
|
|
(567 |
) |
|
|
1,031 |
|
|
|
(1,408 |
) |
|
|
2,851 |
|
利息支出2 |
|
|
8,737 |
|
|
|
(4,106 |
) |
|
|
26,339 |
|
|
|
(9,939 |
) |
财务成本摊销 |
|
|
853 |
|
|
|
(298 |
) |
|
|
2,170 |
|
|
|
(823 |
) |
高于/低于市场的利息收入(费用) |
|
|
— |
|
|
|
21 |
|
|
|
— |
|
|
|
63 |
|
融资租赁利息支出 |
|
|
38 |
|
|
|
— |
|
|
|
167 |
|
|
|
— |
|
资产和物业管理收入(费用) |
|
|
405 |
|
|
|
(483 |
) |
|
|
1,120 |
|
|
|
(1,320 |
) |
其他收入(费用) |
|
|
62 |
|
|
|
1 |
|
|
|
(911 |
) |
|
|
36 |
|
减值费用 |
|
|
25,609 |
|
|
|
(50,779 |
) |
|
|
25,609 |
|
|
|
(50,779 |
) |
核心投资组合和基金收入 |
|
|
14,780 |
|
|
|
(43,177 |
) |
|
|
(11,718 |
) |
|
|
(27,041 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
手续费及其他收入 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
资产和物业管理费 |
|
|
2,335 |
|
|
|
155 |
|
|
|
7,488 |
|
|
|
456 |
|
促销和其他交易性收入净额 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
已实现和未实现的投资和其他持有损失 |
|
|
4,354 |
|
|
|
— |
|
|
|
12,610 |
|
|
|
— |
|
交易手续费3 |
|
|
1,353 |
|
|
|
281 |
|
|
|
4,183 |
|
|
|
620 |
|
所得税优惠(规定) |
|
|
(3 |
) |
|
|
(1 |
) |
|
|
122 |
|
|
|
(11 |
) |
费用和其他收入(亏损)合计 |
|
|
8,039 |
|
|
|
435 |
|
|
|
24,403 |
|
|
|
1,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
一般和行政 |
|
|
380 |
|
|
|
(192 |
) |
|
|
1,304 |
|
|
|
(505 |
) |
折旧及摊销 |
|
|
14,202 |
|
|
|
(7,645 |
) |
|
|
43,822 |
|
|
|
(19,688 |
) |
非房地产折旧及摊销 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
控制权变更及其他事项的收益(损失) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
财产处分得(损) |
|
|
(6,830 |
) |
|
|
— |
|
|
|
(38,022 |
) |
|
|
— |
|
(未计股本收益和非控股权益的亏损) |
|
|
30,571 |
|
|
|
(50,579 |
) |
|
|
19,789 |
|
|
|
(46,169 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
未合并关联公司亏损中的权益 |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
非控股权益(包括可赎回的非控股权益)6 |
|
|
3,083 |
|
|
|
— |
|
|
|
2,057 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
阿卡迪亚净亏损 |
|
$ |
33,654 |
|
|
$ |
(50,579 |
) |
|
$ |
21,846 |
|
|
$ |
(46,169 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
资产负债表 |
补充报告--2022年9月30日 |
(单位:千) |
资产 |
|
已整合 |
|
|
行项目详细信息: |
|
||||
房地产 |
|
|
|
|
|
|
|
|
||
土地 |
|
$ |
829,313 |
|
|
以成本价计算的发展中房地产的组成部分如下: |
|
|||
建筑物和改善措施 |
|
|
3,211,546 |
|
|
堆芯 |
|
$ |
53,981 |
|
在建工程 |
|
|
13,117 |
|
|
基金II |
|
|
36,612 |
|
使用权资产--融资租赁 |
|
|
25,086 |
|
|
基金III |
|
|
25,373 |
|
|
|
|
4,079,062 |
|
|
基金IV |
|
|
70,394 |
|
减去:累计折旧和摊销 |
|
|
(704,609 |
) |
|
总计 |
|
$ |
186,360 |
|
总计 |
|
|
3,374,453 |
|
|
|
|
|
|
|
正在开发中的房地产 |
|
|
186,360 |
|
|
其他资产摘要,净额: |
|
|
|
|
经营性房地产,净值 |
|
|
3,560,813 |
|
|
递延费用,净额 |
|
$ |
26,899 |
|
应收票据净额 |
|
|
123,966 |
|
|
应计应收利息 |
|
|
15,098 |
|
对未合并关联公司的投资和垫款 |
|
|
317,422 |
|
|
应由卖方支付 |
|
|
3,036 |
|
租赁无形资产,净额 |
|
|
110,620 |
|
|
预付费用 |
|
|
17,077 |
|
其他资产,净额 |
|
|
123,938 |
|
|
其他应收账款 |
|
|
1,527 |
|
使用权资产--经营租赁,净额 |
|
|
38,158 |
|
|
应收所得税 |
|
|
1,826 |
|
现金和现金等价物 |
|
|
18,068 |
|
|
公司资产,净额 |
|
|
1,376 |
|
受限现金 |
|
|
12,635 |
|
|
存款 |
|
|
521 |
|
应收直线租金,净额 |
|
|
33,361 |
|
|
衍生金融工具 |
|
|
56,578 |
|
应收租金,净额 |
|
|
13,460 |
|
|
总计 |
|
$ |
123,938 |
|
持有待售物业的资产 |
|
|
11,057 |
|
|
|
|
|
|
|
总资产 |
|
$ |
4,363,498 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
负债和股东权益 |
|
|
|
|
|
|
|
|
||
抵押贷款和其他应付票据,净额 |
|
$ |
945,235 |
|
|
|
|
|
|
|
无担保应付票据,净额 |
|
|
694,310 |
|
|
应付账款和其他负债汇总表: |
|
|
|
|
无担保信贷额度 |
|
|
178,287 |
|
|
租赁负债--融资租赁,净额 |
|
$ |
6,917 |
|
应付帐款和其他负债 |
|
|
120,489 |
|
|
应付账款和应计费用 |
|
|
62,984 |
|
租赁负债--经营租赁,净额 |
|
|
36,157 |
|
|
递延收入 |
|
|
36,073 |
|
应付股息和分派 |
|
|
18,393 |
|
|
租户保证金、第三方托管和其他 |
|
|
14,509 |
|
租赁无形资产,净额 |
|
|
80,544 |
|
|
衍生金融工具 |
|
|
6 |
|
超出未合并联营公司收入和投资的分派 |
|
|
8,880 |
|
|
总计 |
|
$ |
120,489 |
|
总负债 |
|
|
2,082,295 |
|
|
|
|
|
|
|
承付款和或有事项 |
|
|
|
|
|
|
|
|
||
可赎回的非控股权益 |
|
|
72,352 |
|
|
|
|
|
|
|
股东权益 |
|
|
|
|
|
|
|
|
||
普通股 |
|
|
95 |
|
|
|
|
|
|
|
额外实收资本 |
|
|
1,940,033 |
|
|
|
|
|
|
|
累计其他综合收益(亏损) |
|
|
49,684 |
|
|
|
|
|
|
|
超出累积收益的分配 |
|
|
(287,262 |
) |
|
|
|
|
|
|
阿卡迪亚股东权益总额 |
|
|
1,702,550 |
|
|
|
|
|
|
|
非控制性权益 |
|
|
506,301 |
|
|
|
|
|
|
|
总股本 |
|
|
2,208,851 |
|
|
|
|
|
|
|
总负债、权益和可赎回的非控股权益 |
|
$ |
4,363,498 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8 |
|
|
资产负债表--按比例调整7 |
补充报告--2022年9月30日 |
(单位:千) |
资产 |
|
非控制性 |
|
|
公司的 |
|
||
房地产 |
|
|
|
|
|
|
||
土地 |
|
$ |
(164,639 |
) |
|
$ |
69,616 |
|
建筑物和改善措施 |
|
|
(759,247 |
) |
|
|
255,262 |
|
在建工程 |
|
|
(4,107 |
) |
|
|
656 |
|
使用权资产--融资租赁 |
|
|
(2,346 |
) |
|
|
22,473 |
|
|
|
|
(930,339 |
) |
|
|
348,007 |
|
减去:累计折旧和摊销 |
|
|
108,007 |
|
|
|
(67,551 |
) |
总计 |
|
|
(822,332 |
) |
|
|
280,456 |
|
正在开发中的房地产 |
|
|
(88,449 |
) |
|
|
11,535 |
|
经营性房地产,净值 |
|
|
(910,781 |
) |
|
|
291,991 |
|
应收票据净额 |
|
|
65,404 |
|
|
|
— |
|
对未合并关联公司的投资和垫款 |
|
|
(171,937 |
) |
|
|
(96,557 |
) |
租赁无形资产,净额 |
|
|
(36,091 |
) |
|
|
10,151 |
|
其他资产,净额 |
|
|
507 |
|
|
|
6,147 |
|
使用权资产--经营租赁,净额 |
|
|
(2,103 |
) |
|
|
— |
|
现金和现金等价物 |
|
|
(7,663 |
) |
|
|
9,164 |
|
受限现金 |
|
|
(8,792 |
) |
|
|
5,211 |
|
应收直线租金,净额 |
|
|
(7,046 |
) |
|
|
5,254 |
|
应收租金,净额 |
|
|
(4,045 |
) |
|
|
1,875 |
|
总资产 |
|
$ |
(1,082,547 |
) |
|
$ |
233,236 |
|
|
|
|
|
|
|
|
||
负债和股东权益 |
|
|
|
|
|
|
||
抵押贷款和其他应付票据,净额 |
|
$ |
(544,311 |
) |
|
$ |
196,997 |
|
无担保应付票据,净额 |
|
|
(39,732 |
) |
|
|
— |
|
无担保信贷额度 |
|
|
— |
|
|
|
— |
|
应付帐款和其他负债 |
|
|
(28,578 |
) |
|
|
30,229 |
|
租赁无形资产,净额 |
|
|
(25,906 |
) |
|
|
7,165 |
|
租赁负债--经营租赁,净额 |
|
|
(2,204 |
) |
|
|
4 |
|
应付股息和分派 |
|
|
— |
|
|
|
— |
|
租赁负债--融资租赁 |
|
|
(2,864 |
) |
|
|
7,721 |
|
超出未合并联营公司收入和投资的分派 |
|
|
— |
|
|
|
(8,880 |
) |
总负债 |
|
|
(643,595 |
) |
|
|
233,236 |
|
股东权益 |
|
|
|
|
|
|
||
普通股 |
|
|
— |
|
|
|
— |
|
额外实收资本 |
|
|
— |
|
|
|
— |
|
累计其他综合收益(亏损) |
|
|
— |
|
|
|
— |
|
超出累积收益的分配 |
|
|
— |
|
|
|
— |
|
阿卡迪亚股东权益总额 |
|
|
— |
|
|
|
— |
|
非控股权益(包括可赎回的非控股权益) |
|
|
(438,952 |
) |
|
|
— |
|
总股本 |
|
|
(438,952 |
) |
|
|
— |
|
总负债、权益和可赎回的非控股权益 |
|
$ |
(1,082,547 |
) |
|
$ |
233,236 |
|
|
|
|
|
|
|
|
|
9 |
|
|
资产负债表--按比例调整7 |
补充报告--2022年9月30日 |
(单位:千) |
__________
损益表、资产负债表和按比例调整附注:
|
10 |
|
|
业务资金(“FFO”)、调整后的业务资金(“AFFO”)1 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
截至的季度 |
|
|
年初至今 |
|
|
截至的季度 |
|
|
年初至今 |
|
||||||||||||
|
|
3月31日, |
|
|
6月30日, |
|
|
9月30日, |
|
|
9月30日, |
|
|
9月30日, |
|
|
9月30日, |
|
||||||
业务资金(“FFO”): |
|
|
|
|
|
|
|
|
|
|
|
|
|
(如上文所述) |
|
|
(如上文所述) |
|
||||||
净收益(亏损) |
|
$ |
16,838 |
|
|
$ |
(374 |
) |
|
$ |
(55,891 |
) |
|
$ |
(39,427 |
) |
|
$ |
12,007 |
|
|
$ |
20,535 |
|
房地产折旧和租赁成本摊销(扣除非控股权益份额) |
|
|
24,313 |
|
|
|
26,597 |
|
|
|
27,097 |
|
|
|
78,007 |
|
|
|
23,111 |
|
|
|
69,995 |
|
(收益)房地产处置损失(扣除非控股权益份额) |
|
|
(6,876 |
) |
|
|
(2,961 |
) |
|
|
(2,055 |
) |
|
|
(11,892 |
) |
|
|
— |
|
|
|
(4,163 |
) |
减值费用(扣除非控股权益份额) |
|
|
— |
|
|
|
— |
|
|
|
58,481 |
|
|
|
58,481 |
|
|
|
2,294 |
|
|
|
2,294 |
|
非控股股权在经营合伙企业中的应占收益(亏损) |
|
|
1,121 |
|
|
|
151 |
|
|
|
(2,960 |
) |
|
|
(1,688 |
) |
|
|
872 |
|
|
|
1,740 |
|
面向普通股东和普通运营单位持有人的FFO-基础 |
|
$ |
35,396 |
|
|
$ |
23,413 |
|
|
$ |
24,672 |
|
|
$ |
83,481 |
|
|
$ |
38,284 |
|
|
$ |
90,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
减去:City Points股票转换选项2的影响 |
|
|
— |
|
|
|
— |
|
|
|
(906 |
) |
|
|
(906 |
) |
|
|
— |
|
|
|
— |
|
面向普通股股东和普通股持有人的FFO-稀释 |
|
$ |
35,396 |
|
|
$ |
23,413 |
|
|
$ |
23,766 |
|
|
$ |
82,575 |
|
|
$ |
38,284 |
|
|
$ |
90,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
加回:收购成本,扣除廉价购买收益 |
|
|
859 |
|
|
|
— |
|
|
|
— |
|
|
|
859 |
|
|
|
— |
|
|
|
— |
|
补充:City Point资本重组和交易相关成本 |
|
|
— |
|
|
|
— |
|
|
|
364 |
|
|
|
364 |
|
|
|
— |
|
|
|
— |
|
加回:City Points股票转换选项2的影响 |
|
|
— |
|
|
|
— |
|
|
|
906 |
|
|
|
906 |
|
|
|
— |
|
|
|
— |
|
减去:在艾伯森和其他公司的投资未实现持有亏损(收益)(扣除非控股权益份额) |
|
|
(3,570 |
) |
|
|
8,881 |
|
|
|
3,068 |
|
|
|
8,379 |
|
|
|
(13,198 |
) |
|
|
(15,084 |
) |
特殊项目前的FFO |
|
$ |
32,685 |
|
|
$ |
32,294 |
|
|
$ |
28,104 |
|
|
$ |
93,083 |
|
|
$ |
25,086 |
|
|
$ |
75,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
调整后的业务资金(“AFFO”): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
FFO |
|
$ |
35,396 |
|
|
$ |
23,413 |
|
|
$ |
24,672 |
|
|
$ |
83,481 |
|
|
$ |
38,284 |
|
|
$ |
90,401 |
|
未实现(收益)损失 |
|
|
(3,570 |
) |
|
|
8,881 |
|
|
|
3,068 |
|
|
|
8,379 |
|
|
|
(13,198 |
) |
|
|
(15,084 |
) |
直线租金,净额 |
|
|
(2,707 |
) |
|
|
(920 |
) |
|
|
(1,367 |
) |
|
|
(4,994 |
) |
|
|
(1,229 |
) |
|
|
(2,642 |
) |
高于/低于市值租金 |
|
|
(1,965 |
) |
|
|
(3,183 |
) |
|
|
(3,077 |
) |
|
|
(8,225 |
) |
|
|
(1,572 |
) |
|
|
(5,268 |
) |
财务成本摊销 |
|
|
807 |
|
|
|
768 |
|
|
|
1,047 |
|
|
|
2,622 |
|
|
|
895 |
|
|
|
2,439 |
|
高于/低于市场利率 |
|
|
(47 |
) |
|
|
(47 |
) |
|
|
(47 |
) |
|
|
(141 |
) |
|
|
(47 |
) |
|
|
(141 |
) |
非房地产折旧 |
|
|
90 |
|
|
|
107 |
|
|
|
90 |
|
|
|
287 |
|
|
|
156 |
|
|
|
272 |
|
基于股票的薪酬 |
|
|
3,887 |
|
|
|
2,255 |
|
|
|
1,932 |
|
|
|
8,074 |
|
|
|
2,242 |
|
|
|
8,340 |
|
租赁佣金 |
|
|
(1,053 |
) |
|
|
(1,057 |
) |
|
|
(811 |
) |
|
|
(2,921 |
) |
|
|
(681 |
) |
|
|
(1,684 |
) |
改善租户状况 |
|
|
(3,403 |
) |
|
|
(2,250 |
) |
|
|
(4,709 |
) |
|
|
(10,362 |
) |
|
|
(3,570 |
) |
|
|
(7,526 |
) |
维修资本支出 |
|
|
(638 |
) |
|
|
(2,049 |
) |
|
|
(1,993 |
) |
|
|
(4,680 |
) |
|
|
(409 |
) |
|
|
(1,092 |
) |
致普通股股东和普通股持有人的AFFO |
|
$ |
26,797 |
|
|
$ |
25,918 |
|
|
$ |
18,805 |
|
|
$ |
71,520 |
|
|
$ |
20,871 |
|
|
$ |
68,015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
总加权-平均稀释股份和运营单位 |
|
|
99,103 |
|
|
|
100,281 |
|
|
|
100,313 |
|
|
|
100,534 |
|
|
|
94,083 |
|
|
|
92,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
稀释后每股普通股FFO和运营单位: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
FFO |
|
$ |
0.36 |
|
|
$ |
0.23 |
|
|
$ |
0.24 |
|
|
$ |
0.82 |
|
|
$ |
0.41 |
|
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
特殊项目前的FFO |
|
$ |
0.33 |
|
|
$ |
0.32 |
|
|
$ |
0.28 |
|
|
$ |
0.93 |
|
|
$ |
0.27 |
|
|
$ |
0.81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11 |
|
|
息税前利润1 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
截至2022年9月30日的季度 |
|
|
今年截至2022年9月30日 |
|
|
截至2021年9月30日的季度 |
|
|||||||||||||||||||||||||||
|
|
堆芯 |
|
|
|
|
|
|
|
|
堆芯 |
|
|
|
|
|
|
|
|
堆芯 |
|
|
|
|
|
|
|
|||||||||
|
|
投资组合 |
|
|
基金 |
|
|
总计 |
|
|
投资组合 |
|
|
基金 |
|
|
总计 |
|
|
投资组合 |
|
|
基金 |
|
|
总计 |
|
|||||||||
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(如上文所述) |
|
|
(如上文所述) |
|
|
(如上文所述) |
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
阿卡迪亚净亏损 |
|
$ |
(45,859 |
) |
|
$ |
(10,032 |
) |
|
$ |
(55,891 |
) |
|
$ |
(37,541 |
) |
|
$ |
(1,886 |
) |
|
$ |
(39,427 |
) |
|
$ |
15,758 |
|
|
$ |
(3,751 |
) |
|
$ |
12,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
调整: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
折旧及摊销 |
|
|
20,880 |
|
|
|
6,307 |
|
|
|
27,187 |
|
|
|
62,589 |
|
|
|
15,705 |
|
|
|
78,294 |
|
|
|
19,788 |
|
|
|
3,479 |
|
|
|
23,267 |
|
利息支出 |
|
|
11,282 |
|
|
|
3,583 |
|
|
|
14,865 |
|
|
|
28,994 |
|
|
|
8,757 |
|
|
|
37,751 |
|
|
|
8,143 |
|
|
|
2,338 |
|
|
|
10,481 |
|
财务成本摊销 |
|
|
660 |
|
|
|
387 |
|
|
|
1,047 |
|
|
|
1,870 |
|
|
|
752 |
|
|
|
2,622 |
|
|
|
703 |
|
|
|
192 |
|
|
|
895 |
|
高于/低于市场利率 |
|
|
(47 |
) |
|
|
— |
|
|
|
(47 |
) |
|
|
(141 |
) |
|
|
— |
|
|
|
(141 |
) |
|
|
(47 |
) |
|
|
— |
|
|
|
(47 |
) |
处置财产的收益 |
|
|
— |
|
|
|
(2,055 |
) |
|
|
(2,055 |
) |
|
|
— |
|
|
|
(11,894 |
) |
|
|
(11,894 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
投资艾伯森及其他资产的未实现持有亏损(收益) |
|
|
3,068 |
|
|
|
— |
|
|
|
3,068 |
|
|
|
8,379 |
|
|
|
— |
|
|
|
8,379 |
|
|
|
(13,384 |
) |
|
|
186 |
|
|
|
(13,198 |
) |
(福利)所得税拨备 |
|
|
(12 |
) |
|
|
(1 |
) |
|
|
(13 |
) |
|
|
(139 |
) |
|
|
35 |
|
|
|
(104 |
) |
|
|
55 |
|
|
|
1 |
|
|
|
56 |
|
减值费用 |
|
|
50,779 |
|
|
|
7,702 |
|
|
|
58,481 |
|
|
|
50,779 |
|
|
|
7,702 |
|
|
|
58,481 |
|
|
|
— |
|
|
|
2,294 |
|
|
|
2,294 |
|
非控制性权益运营 |
|
|
(3,083 |
) |
|
|
— |
|
|
|
(3,083 |
) |
|
|
(2,057 |
) |
|
|
— |
|
|
|
(2,057 |
) |
|
|
748 |
|
|
|
— |
|
|
|
748 |
|
EBITDA |
|
$ |
37,668 |
|
|
$ |
5,891 |
|
|
$ |
43,559 |
|
|
$ |
112,733 |
|
|
$ |
19,171 |
|
|
$ |
131,904 |
|
|
$ |
31,764 |
|
|
$ |
4,739 |
|
|
$ |
36,503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
调整后的EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
|
$ |
37,668 |
|
|
$ |
5,891 |
|
|
$ |
43,559 |
|
|
$ |
112,733 |
|
|
$ |
19,171 |
|
|
$ |
131,904 |
|
|
$ |
31,764 |
|
|
$ |
4,739 |
|
|
$ |
36,503 |
|
基于股票的薪酬 |
|
|
1,932 |
|
|
|
— |
|
|
|
1,932 |
|
|
|
8,074 |
|
|
|
— |
|
|
|
8,074 |
|
|
|
2,242 |
|
|
|
— |
|
|
|
2,242 |
|
|
|
$ |
39,600 |
|
|
$ |
5,891 |
|
|
$ |
45,491 |
|
|
$ |
120,807 |
|
|
$ |
19,171 |
|
|
$ |
139,978 |
|
|
$ |
34,006 |
|
|
$ |
4,739 |
|
|
$ |
38,745 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
运营和EBITDA资金说明:
|
12 |
|
|
13 |
|
|
核心投资组合-相同物业表现1 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
截至的季度 |
|
|
变化 |
|
|
年初至今 |
|
|
变化 |
|
||||||||||||
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
有利/ |
|
|
2022年9月30日 |
|
|
2021年9月30日 |
|
|
有利/ |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
摘要 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
最低租金 |
|
$ |
32,257 |
|
|
$ |
31,249 |
|
|
|
3.2 |
% |
|
$ |
99,256 |
|
|
$ |
94,457 |
|
|
|
5.1 |
% |
费用报销 |
|
|
8,782 |
|
|
|
8,561 |
|
|
|
2.6 |
% |
|
|
27,525 |
|
|
|
27,240 |
|
|
|
1.0 |
% |
其他财产性收入 |
|
|
707 |
|
|
|
458 |
|
|
|
54.4 |
% |
|
|
2,003 |
|
|
|
1,178 |
|
|
|
70.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
总收入 |
|
|
41,746 |
|
|
|
40,268 |
|
|
|
3.7 |
% |
|
|
128,784 |
|
|
|
122,875 |
|
|
|
4.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
费用 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
物业经营-CAM和房地产税 |
|
|
11,917 |
|
|
|
11,741 |
|
|
|
(1.5 |
)% |
|
|
36,440 |
|
|
|
36,038 |
|
|
|
(1.1 |
)% |
其他物业经营(非CAM) |
|
|
809 |
|
|
|
1,005 |
|
|
|
19.5 |
% |
|
|
2,539 |
|
|
|
2,575 |
|
|
|
1.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
总费用 |
|
|
12,726 |
|
|
|
12,746 |
|
|
|
0.2 |
% |
|
|
38,979 |
|
|
|
38,613 |
|
|
|
(0.9 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
相同属性NOI-核心属性 |
|
$ |
29,020 |
|
|
$ |
27,522 |
|
|
|
5.4 |
% |
|
$ |
89,805 |
|
|
$ |
84,262 |
|
|
|
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
将相同属性NOI调整为核心NOI |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
排除在同一物业噪声之外的物业的噪声 |
|
|
6,014 |
|
|
|
4,357 |
|
|
|
|
|
|
17,241 |
|
|
|
10,471 |
|
|
|
|
||
核心噪声 |
|
$ |
35,034 |
|
|
$ |
31,879 |
|
|
|
|
|
$ |
107,046 |
|
|
$ |
94,733 |
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
其他相同的属性信息 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
期末实际入住率 |
|
|
91.1 |
% |
|
|
89.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
期末租赁入住率 |
|
|
94.3 |
% |
|
|
92.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
__________
1.上述金额包括与本公司核心合并和非合并投资相关的按比例活动。
|
14 |
|
|
按基金划分的费用收入 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
基金II |
|
|
基金III |
|
|
基金IV |
|
|
基金V |
|
|
其他 |
|
|
总计 |
|
||||||
今年截至2022年9月30日 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
资产和物业管理费 |
|
$ |
703 |
|
|
$ |
57 |
|
|
$ |
2,937 |
|
|
$ |
4,337 |
|
|
$ |
459 |
|
|
$ |
8,493 |
|
交易费 |
|
|
531 |
|
|
|
341 |
|
|
|
1,077 |
|
|
|
2,916 |
|
|
|
88 |
|
|
|
4,953 |
|
总费用 |
|
$ |
1,234 |
|
|
$ |
398 |
|
|
$ |
4,014 |
|
|
$ |
7,253 |
|
|
$ |
547 |
|
|
$ |
13,446 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
截至2022年9月30日的季度 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
资产和物业管理费 |
|
$ |
142 |
|
|
$ |
12 |
|
|
$ |
915 |
|
|
$ |
1,454 |
|
|
$ |
153 |
|
|
$ |
2,676 |
|
交易费 |
|
|
246 |
|
|
|
56 |
|
|
|
342 |
|
|
|
996 |
|
|
|
27 |
|
|
|
1,667 |
|
总费用 |
|
$ |
388 |
|
|
$ |
68 |
|
|
$ |
1,257 |
|
|
$ |
2,450 |
|
|
$ |
180 |
|
|
$ |
4,343 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
截至2022年6月30日的季度 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
资产和物业管理费 |
|
$ |
275 |
|
|
$ |
13 |
|
|
$ |
967 |
|
|
$ |
1,420 |
|
|
$ |
168 |
|
|
$ |
2,843 |
|
交易费 |
|
|
164 |
|
|
|
68 |
|
|
|
384 |
|
|
|
1,061 |
|
|
|
33 |
|
|
|
1,710 |
|
总费用 |
|
$ |
439 |
|
|
$ |
81 |
|
|
$ |
1,351 |
|
|
$ |
2,481 |
|
|
$ |
201 |
|
|
$ |
4,553 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
截至2022年3月31日的季度 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
资产和物业管理费 |
|
$ |
286 |
|
|
$ |
32 |
|
|
$ |
1,055 |
|
|
$ |
1,463 |
|
|
$ |
138 |
|
|
$ |
2,974 |
|
交易费 |
|
|
121 |
|
|
|
217 |
|
|
|
351 |
|
|
|
859 |
|
|
|
28 |
|
|
|
1,576 |
|
总费用 |
|
$ |
407 |
|
|
$ |
249 |
|
|
$ |
1,406 |
|
|
$ |
2,322 |
|
|
$ |
166 |
|
|
$ |
4,550 |
|
|
15 |
|
|
结构性融资组合 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
June 30, 2022 |
|
|
截至2022年9月30日的季度 |
|
|
陈述 |
|
|
有效 |
|
|
|
||||||||||||||||||||||||||||
|
|
本金 |
|
|
应计 |
|
|
收尾 |
|
|
|
|
|
还款/ |
|
|
当前 |
|
|
应计 |
|
|
收尾 |
|
|
利息 |
|
|
利息 |
|
|
成熟性 |
||||||||||
投资 |
|
天平 |
|
|
利息 |
|
|
天平 |
|
|
发行量1 |
|
|
转换 |
|
|
本金 |
|
|
利息 |
|
|
天平 |
|
|
费率 |
|
|
费率 |
|
|
日期 |
||||||||||
第一按揭票据2,3 |
|
$ |
73,331 |
|
|
$ |
4,085 |
|
|
$ |
77,416 |
|
|
$ |
— |
|
|
$ |
(13,530 |
) |
|
$ |
59,801 |
|
|
$ |
3,809 |
|
|
$ |
63,610 |
|
|
|
5.99 |
% |
|
|
6.39 |
% |
|
4月20日至9月24日 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
其他注释3,4 |
|
|
65,000 |
|
|
|
14,698 |
|
|
|
79,698 |
|
|
|
65,945 |
|
|
|
— |
|
|
|
130,945 |
|
|
|
12,192 |
|
|
|
143,137 |
|
|
|
11.28 |
% |
|
|
11.28 |
% |
|
1月23日至12月27日 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
应收核心票据总额 |
|
$ |
138,331 |
|
|
$ |
18,783 |
|
|
$ |
157,114 |
|
|
$ |
65,945 |
|
|
$ |
(13,530 |
) |
|
$ |
190,746 |
|
|
$ |
16,001 |
|
|
$ |
206,747 |
|
|
|
9.62 |
% |
|
|
9.75 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
__________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
应收票据按比例计入资产负债表的对账: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
以上应收票据合计 |
|
|
$ |
190,746 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
应收资金票据 |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
信贷损失准备 |
|
|
|
(1,376 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
按比例应收票据总额 |
|
|
$ |
189,370 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
________
|
16 |
|
|
交易性活动 |
补充报告--2022年9月30日 |
(单位:千) |
财产购置和处置 |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
属性名称 |
|
位置 |
|
日期 |
|
交易记录 |
|
|
所有权%1 |
|
|
基金份额 |
|
|
阿卡迪亚股份 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
收购2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
核心: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
斯普林街121号 |
|
纽约州纽约市 |
|
2022年1月12日 |
|
$ |
39,637 |
|
|
|
100.00 |
% |
|
$ |
— |
|
|
$ |
39,637 |
|
威廉斯堡收藏集3 |
|
纽约布鲁克林 |
|
2022年2月18日 |
|
|
97,750 |
|
|
|
100.00 |
% |
|
|
— |
|
|
|
97,750 |
|
比佛利大道8833号 |
|
加利福尼亚州好莱坞 |
|
March 2, 2022 |
|
|
24,117 |
|
|
|
100.00 |
% |
|
|
— |
|
|
|
24,117 |
|
亨德森投资组合4 |
|
德克萨斯州达拉斯 |
|
April 18, 2022 |
|
|
85,192 |
|
|
|
100.00 |
% |
|
|
— |
|
|
|
85,192 |
|
|
|
|
|
|
|
|
246,696 |
|
|
|
|
|
|
— |
|
|
|
246,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
基金V: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
伍德岭广场 |
|
德克萨斯州休斯顿 |
|
March 21, 2022 |
|
|
49,317 |
|
|
|
90.00 |
% |
|
|
44,385 |
|
|
|
8,921 |
|
La Frontera |
|
德克萨斯州圆石城 |
|
March 30, 2022 |
|
|
81,358 |
|
|
|
90.00 |
% |
|
|
73,222 |
|
|
|
14,718 |
|
南山购物中心 |
|
纽约州波基普西 |
|
2022年8月22日 |
|
|
47,609 |
|
|
|
90.00 |
% |
|
|
42,848 |
|
|
|
8,612 |
|
|
|
|
|
|
|
|
178,284 |
|
|
|
|
|
|
160,455 |
|
|
|
32,251 |
|
|
|
|
|
|
|
|
$ |
424,980 |
|
|
|
|
|
$ |
160,455 |
|
|
$ |
278,947 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
性情 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
基金III: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
科特兰特十字路口 |
|
纽约州莫赫根湖 |
|
2022年2月9日 |
|
$ |
65,533 |
|
|
|
100.00 |
% |
|
|
65,533 |
|
|
$ |
16,082 |
|
自助存储管理 |
|
|
|
March 9, 2022 |
|
|
6,000 |
|
|
|
50.00 |
% |
|
|
— |
|
|
|
1,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
基金IV: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
梅菲尔 |
|
宾夕法尼亚州费城 |
|
2022年1月26日 |
|
|
23,700 |
|
|
|
100.00 |
% |
|
|
23,700 |
|
|
|
5,479 |
|
王太子 |
|
宾夕法尼亚州哈里斯堡 |
|
March 4, 2022 |
|
|
21,650 |
|
|
|
100.00 |
% |
|
|
21,650 |
|
|
|
5,005 |
|
林肯广场 |
|
伊利诺伊州美景高地 |
|
May 25, 2022 |
|
|
40,670 |
|
|
|
100.00 |
% |
|
|
40,670 |
|
|
|
9,403 |
|
WAKE森林穿越 |
|
北卡罗来纳州维克森林 |
|
2022年8月24日 |
|
|
38,919 |
|
|
|
100.00 |
% |
|
|
38,919 |
|
|
|
8,998 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
基金V: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
新市镇中心(地块) |
|
密歇根州坎顿市 |
|
2022年2月1日 |
|
|
2,231 |
|
|
|
89.43 |
% |
|
|
1,995 |
|
|
|
401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
$ |
198,703 |
|
|
|
|
|
$ |
192,467 |
|
|
$ |
46,868 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
结构性融资活动 |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
备注说明 |
|
交易类型 |
|
日期 |
|
交易记录 |
|
|
所有权%1 |
|
|
基金份额 |
|
|
阿卡迪亚股份 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
核心: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
白橡树 |
|
还款 |
|
May 26, 2022 |
|
$ |
(16,000 |
) |
|
|
100.00 |
% |
|
$ |
— |
|
|
$ |
(16,000 |
) |
|
|
|
|
|
|
|
(16,000 |
) |
|
|
|
|
|
— |
|
|
|
(16,000 |
) |
|
核心: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
City Point贷款 |
|
资本重组 |
|
2022年8月1日 |
|
$ |
65,945 |
|
|
|
100.00 |
% |
|
$ |
65,945 |
|
|
$ |
65,945 |
|
|
|
|
|
|
|
|
65,945 |
|
|
|
|
|
|
65,945 |
|
|
|
65,945 |
|
|
基金III: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
640百老汇应收票据 |
|
丧失抵押品赎回权 |
|
2022年1月26日 |
|
|
(5,307 |
) |
|
|
100.00 |
% |
|
|
(5,307 |
) |
|
|
(1,302 |
) |
|
|
|
|
|
|
$ |
44,638 |
|
|
|
|
|
$ |
60,638 |
|
|
$ |
48,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
|
交易性活动 |
补充报告--2022年9月30日 |
(单位:千) |
________
|
18 |
|
|
2022年修订后的指南1 |
补充报告--2022年9月30日 |
(单位:百万) |
|
|
2022年年度指导 |
||||||
|
|
首字母 |
|
更新后的第一季度 |
|
更新后的第二季度 |
|
修订后的第三季度 |
|
|
|
|
|
|
|
|
|
普通股股东应占每股净收益 |
|
$0.19 to $0.32 |
|
$0.25 to $0.37 |
|
$0.27 to $0.36 |
|
($0.19) to ($0.14) |
房地产折旧和租赁成本摊销(扣除非控股权益份额) |
|
1.01 to 1.04 |
|
1.01 to 1.04 |
|
1.01 to 1.04 |
|
1.06 to 1.03 |
减值费用(扣除非控股权益份额) |
|
— |
|
— |
|
— |
|
0.58 |
财产处分收益(扣除非控股权益份额) |
|
(0.07) |
|
(0.07) |
|
(0.15) |
|
(0.27) |
经营合伙中的非控股权益 |
|
0.02 |
|
0.02 |
|
0.02 |
|
0.02 |
普通股股东和普通股持有人应占每股运营的NAREIT资金 |
|
$1.15 to $1.31 |
|
$1.21 to $1.36 |
|
$1.15 to $1.27 |
|
$1.20 to $1.22 |
推广净利润及其他核心利润和基金利润(2) |
|
(0.06) to (0.10) |
|
(0.06) to (0.11) |
|
(0.06) to (0.12) |
|
(0.12) |
减去:截至2022年9月30日的9个月艾伯森未实现控股亏损(收益)(扣除非控股权益份额) |
|
— |
|
(0.04) |
|
0.05 |
|
0.08 |
特殊项目前的运营资金,不包括促销净利润和其他核心利润和基金利润 |
|
$1.09 to $1.21 |
|
$1.11 to $1.21 |
|
$1.14 to $1.20 |
|
$1.16 to $1.18 |
推广净利润及其他核心利润和基金利润(2) |
|
0.06 to 0.10 |
|
0.06 to 0.11 |
|
0.06 to 0.12 |
|
0.12 |
普通股股东和普通股持有人应占每股特殊项目前的运营资金 |
|
$1.15 to $1.31 |
|
$1.17 to $1.32 |
|
$1.20 to $1.32 |
|
$1.28 to $1.30 |
|
19 |
|
|
净资产估值信息 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
堆芯 |
|
|
基金II 2 |
|
|
基金III |
|
|
基金IV |
|
|
基金V |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
所有权百分比 |
|
不适用 |
|
|
|
61.67 |
% |
|
|
24.54 |
% |
|
|
23.12 |
% |
|
|
20.10 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
当前季度噪音 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
净营业收入1,2 |
|
$ |
35,034 |
|
|
不适用于A5 |
|
|
$ |
383 |
|
|
$ |
4,581 |
|
|
$ |
18,736 |
|
|
更少: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
出售或合同财产的净营业(收入)损失 |
|
|
— |
|
|
不适用于A5 |
|
|
|
12 |
|
|
|
(685 |
) |
|
|
— |
|
|
来自预先稳定的资产、开发和重建项目的净营业(收入)损失3,4 |
|
|
(3,216 |
) |
|
不适用于A5 |
|
|
|
(395 |
) |
|
|
(328 |
) |
|
|
— |
|
|
稳定资产净营业收入 |
|
$ |
31,818 |
|
|
不适用 |
|
|
$ |
— |
|
|
$ |
3,568 |
|
|
$ |
18,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
迄今成本(按比例计算) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
预先稳定的资产3 |
|
$ |
— |
|
|
不适用于A5 |
|
|
$ |
13,529 |
|
|
$ |
41,447 |
|
|
$ |
— |
|
|
发展和重建项目4 |
|
|
354,867 |
|
|
不适用于A5 |
|
|
|
4,591 |
|
|
|
17,866 |
|
|
|
— |
|
|
迄今为止的总成本 |
|
$ |
354,867 |
|
|
不适用于A5 |
|
|
$ |
18,120 |
|
|
$ |
59,313 |
|
|
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
债务(按比例计算) |
|
$ |
1,170,634 |
|
|
$ |
76,786 |
|
|
$ |
8,827 |
|
|
$ |
53,079 |
|
|
$ |
131,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
融资租赁(按比例计算) |
|
$ |
41,895 |
|
|
$ |
3,318 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
__________
|
20 |
|
|
精选财务比率 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
截至9月30日的季度, |
|
|
今年截至9月30日, |
|
|
|
|
截至的季度 |
|
|||||||||||||||
覆盖率1 |
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
杠杆率 |
|
2022年9月30日 |
|
|
June 30, 2022 |
|
||||||
固定费用覆盖率 |
|
|
|
|
(如上文所述) |
|
|
|
|
|
(如上文所述) |
|
|
债务/市值比率 |
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EBITDA 2除以: |
|
$ |
37,668 |
|
|
$ |
31,764 |
|
|
$ |
112,733 |
|
|
$ |
95,364 |
|
|
债务+优先股(优先运营单位) |
|
$ |
1,446,766 |
|
|
$ |
1,325,408 |
|
利息支出 |
|
|
11,282 |
|
|
|
8,143 |
|
|
|
28,994 |
|
|
|
24,365 |
|
|
总市值 |
|
|
2,711,883 |
|
|
|
2,891,235 |
|
本金摊销 |
|
|
666 |
|
|
|
1,074 |
|
|
|
2,662 |
|
|
|
3,155 |
|
|
债务+优先股/ |
|
|
|
|
|
|
||
优先股息3 |
|
|
123 |
|
|
|
123 |
|
|
|
369 |
|
|
|
369 |
|
|
总市值 |
|
|
53 |
% |
|
|
46 |
% |
固定费用覆盖率-核心投资组合 |
|
|
3.1 |
x |
|
|
3.4 |
x |
|
|
3.5 |
x |
|
|
3.4 |
x |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
EBITDA除以: |
|
$ |
43,559 |
|
|
$ |
36,503 |
|
|
$ |
131,904 |
|
|
$ |
107,979 |
|
|
债务6 |
|
$ |
1,427,197 |
|
|
$ |
1,307,354 |
|
利息支出 |
|
|
14,865 |
|
|
|
10,481 |
|
|
|
37,751 |
|
|
|
31,461 |
|
|
总市值 |
|
|
2,711,883 |
|
|
|
2,891,235 |
|
本金摊销 |
|
|
1,254 |
|
|
|
1,381 |
|
|
|
3,928 |
|
|
|
4,212 |
|
|
净债务+优先股/ |
|
|
|
|
|
|
||
优先股息 |
|
|
123 |
|
|
|
123 |
|
|
|
369 |
|
|
|
369 |
|
|
总市值 |
|
|
53 |
% |
|
|
45 |
% |
固定费用覆盖率-核心投资组合和基金 |
|
|
2.7 |
x |
|
|
3.0 |
x |
|
|
3.1 |
x |
|
|
3.0 |
x |
|
债务/EBITDA比率 |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
核心: |
|
|
|
|
|
|
||||||
派息率 |
|
|
|
|
|
|
|
|
|
|
|
|
|
债务 |
|
$ |
1,064,588 |
|
|
$ |
1,014,281 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净债务5 |
|
|
1,049,689 |
|
|
|
1,002,057 |
|
||||
宣布的股息(每股/营业单位) |
|
$ |
0.18 |
|
|
$ |
0.15 |
|
|
$ |
0.54 |
|
|
$ |
0.45 |
|
|
EBITDA |
|
|
150,672 |
|
|
|
157,564 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
调整后的EBITDA |
|
|
158,400 |
|
|
|
166,584 |
|
||||
宣布的股息(股份)和分配(运营单位) |
|
$ |
18,367 |
|
|
$ |
14,437 |
|
|
$ |
55,035 |
|
|
$ |
42,745 |
|
|
债务/EBITDA-核心投资组合 |
|
|
7.1 |
x |
|
|
6.4 |
x |
FFO |
|
|
24,672 |
|
|
|
38,284 |
|
|
|
83,481 |
|
|
|
90,401 |
|
|
债务/调整后的EBITDA-核心投资组合 |
|
|
6.7 |
x |
|
|
6.1 |
x |
FFO支付率8 |
|
|
74 |
% |
|
|
38 |
% |
|
|
66 |
% |
|
|
47 |
% |
|
净债务/EBITDA-核心投资组合 |
|
|
7.0 |
x |
|
|
6.4 |
x |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净债务/调整后EBITDA-核心投资组合 |
|
|
6.6 |
x |
|
|
6.0 |
x |
||||
AFFO 7 |
|
|
18,805 |
|
|
|
20,871 |
|
|
|
71,520 |
|
|
|
68,015 |
|
|
核心和基金: |
|
|
|
|
|
|
||
AFFO派息率 |
|
|
98 |
% |
|
|
69 |
% |
|
|
77 |
% |
|
|
63 |
% |
|
债务4 |
|
$ |
1,440,902 |
|
|
$ |
1,318,151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净债务6 |
|
|
1,421,333 |
|
|
|
1,300,097 |
|
||||
特殊项目前的FFO |
|
|
28,104 |
|
|
|
25,086 |
|
|
|
93,083 |
|
|
|
75,317 |
|
|
EBITDA |
|
|
175,709 |
|
|
|
182,193 |
|
特殊项目前FFO支付率 |
|
|
65 |
% |
|
|
58 |
% |
|
|
59 |
% |
|
|
57 |
% |
|
调整后的EBITDA |
|
|
183,437 |
|
|
|
191,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
债务/EBITDA--核心和基金 |
|
|
8.2 |
x |
|
|
7.2 |
x |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
债务/调整后EBITDA--核心和基金 |
|
|
7.9 |
x |
|
|
6.9 |
x |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净债务/EBITDA--核心和基金 |
|
|
8.1 |
x |
|
|
7.1 |
x |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
净债务/调整后EBITDA--核心和基金 |
|
|
7.7 |
x |
|
|
6.8 |
x |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
|
|
精选财务比率 |
补充报告--2022年9月30日 |
(单位:千) |
__________
1.季度结果未经审计,尽管它们反映了管理层认为为公平列报中期业务结果所必需的所有调整。保险比率包括公司在FFO、AFFO、EBITDA中的按比例份额、与公司在合资企业的合并和非合并投资有关的利息支出和本金摊销。上期业绩进行了调整,以反映重述的影响(有关更多信息,请参阅FFO附注和EBITDA页面)。
2.关于EBITDA与Acadia的净收入的对账,请参阅本补充报告中的EBITDA页。
3.代表优先营运合伙单位的优先分配。
4.包括本公司按比例持有的合并及未合并合营企业债务。不包括资本租赁义务。
5.反映当期末核心投资组合现金余额中的债务净额。
6.反映当前核心投资组合的债务净额和按比例在期末基金现金余额中的份额。
7.见业务资金(“FFO”)、业务调整资金(“AFFO”),将AFFO与阿卡迪亚的净收入进行核对。
8.数额代表公司按比例重新分配基金II与City Point再融资有关的物业债务的去杠杆化部分,以符合纳入从其投资中获得的相关EBITDA。
|
22 |
|
|
精选财务比率 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
EBITDA |
|
|
调整后的EBITDA |
|
||||||||||
|
|
截至的季度 |
|
|
截至的年度 |
|
|
截至的季度 |
|
|
截至的年度 |
|
||||
EBITDA与年化EBITDA的对账 |
|
2022年9月30日 |
|
|
2021年12月31日 |
|
|
2022年9月30日 |
|
|
2021年12月31日 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
报告的核心EBITDA |
|
$ |
37,668 |
|
|
$ |
127,360 |
|
|
$ |
37,668 |
|
|
$ |
127,360 |
|
加回:基于股票的薪酬,扣除员工股权选择 |
|
|
— |
|
|
|
— |
|
|
|
1,932 |
|
|
|
10,583 |
|
小计 |
|
|
37,668 |
|
|
|
127,360 |
|
|
|
39,600 |
|
|
|
137,943 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
年化核心EBITDA |
|
|
150,672 |
|
|
|
127,360 |
|
|
|
158,400 |
|
|
|
137,943 |
|
年化核心EBITDA |
|
|
150,672 |
|
|
|
127,360 |
|
|
|
158,400 |
|
|
|
137,943 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
报告的资金EBITDA |
|
|
5,891 |
|
|
|
18,829 |
|
|
|
5,891 |
|
|
|
18,829 |
|
小计 |
|
|
5,891 |
|
|
|
18,829 |
|
|
|
5,891 |
|
|
|
18,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
年化基金EBITDA |
|
|
23,564 |
|
|
|
18,829 |
|
|
|
23,564 |
|
|
|
18,829 |
|
加回:推广YTD |
|
|
1,473 |
|
|
|
— |
|
|
|
1,473 |
|
|
|
— |
|
年化基金EBITDA |
|
|
25,037 |
|
|
|
18,829 |
|
|
|
25,037 |
|
|
|
18,829 |
|
年化EBITDA核心和基金 |
|
$ |
175,709 |
|
|
$ |
146,189 |
|
|
$ |
183,437 |
|
|
$ |
156,772 |
|
|
|
截至的季度 |
|
核心投资组合债务的对账 |
|
2022年9月30日 |
|
|
|
|
|
每笔债务的核心投资组合债务摘要 |
|
$1,170,634 |
|
可归因于City Point8的增量核心债务 |
|
(106,046) |
|
按EBITDA调整后的核心债务 |
|
1,064,588 |
|
|
|
|
|
基金组合每项债务的债务摘要 |
|
270,268 |
|
可归因于City Point8的增量核心债务 |
|
106,046 |
|
每个EBITDA调整后的基金债务 |
|
376,314 |
|
|
|
|
|
按EBITDA计算的核心债务和基金债务总额 |
|
$1,440,902 |
|
|
|
|
|
|
23 |
|
|
投资组合债务-摘要 |
补充报告--2022年9月30日 |
(单位:千) |
|
|
阿卡迪亚按比例分摊债务2 |
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
核心产品组合 |
|
|
基金 |
|
|
总计 |
|
|
对报告的合并债务进行对账 |
|
||||||||||||||||||||||||||||||||||||||||
无担保债务 |
|
本金 |
|
|
利息 |
|
|
佤族年间 |
|
|
本金 |
|
|
利息 |
|
|
佤族年间 |
|
|
本金 |
|
|
% |
|
|
利息 |
|
|
佤族年间 |
|
|
添加: |
|
|
减价:按比例 |
|
|
阿卡迪亚 |
|
|||||||||||||
固定利率债务1 |
|
$ |
766,237 |
|
|
|
4.3 |
% |
|
|
4.4 |
|
|
$ |
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
766,237 |
|
|
|
53 |
% |
|
|
4.3 |
% |
|
|
4.4 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
766,237 |
|
可变利率债务5 |
|
|
62,050 |
|
|
|
4.0 |
% |
|
|
2.8 |
|
|
|
9,995 |
|
|
|
4.9 |
% |
|
|
0.6 |
|
|
|
72,045 |
|
|
|
5 |
% |
|
|
4.1 |
% |
|
|
2.5 |
|
|
|
39,734 |
|
|
|
— |
|
|
|
111,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
按揭及其他应付票据 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
固定利率债务1 |
|
|
325,510 |
|
|
|
4.2 |
% |
|
|
3.7 |
|
|
|
96,270 |
|
|
|
3.6 |
% |
|
|
1.5 |
|
|
|
421,780 |
|
|
|
29 |
% |
|
|
4.0 |
% |
|
|
3.2 |
|
|
|
302,447 |
|
|
|
(149,109 |
) |
|
|
575,118 |
|
可变利率债务5 |
|
|
16,837 |
|
|
|
4.4 |
% |
|
|
1.7 |
|
|
|
164,003 |
|
|
|
5.5 |
% |
|
|
2.2 |
|
|
|
180,840 |
|
|
|
13 |
% |
|
|
5.4 |
% |
|
|
2.2 |
|
|
|
245,874 |
|
|
|
(48,617 |
) |
|
|
378,097 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
总计 |
|
$ |
1,170,634 |
|
|
|
4.2 |
% |
|
|
4.1 |
|
|
$ |
270,268 |
|
|
|
4.8 |
% |
|
|
1.9 |
|
|
$ |
1,440,902 |
|
|
|
100 |
% |
|
|
4.3 |
% |
|
|
3.6 |
|
|
$ |
588,055 |
|
|
$ |
(197,726 |
) |
|
|
1,831,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
未摊销保费 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
369 |
|
|||||||||||
未摊销贷款净成本 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,739 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,768 |
) |
|||||||||||||
总计 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,430,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,817,832 |
|
_________
|
24 |
|
|
投资组合债务-详细信息 |
补充报告--2022年9月30日 |
(单位:千)
|
|
|
|
|
本金 |
|
|
阿卡迪亚的比例份额 |
|
|
利息 |
|
|
|
延拓 |
||||||
属性 |
|
|
|
2022年9月30日 |
|
|
百分比 |
|
|
金额 |
|
|
费率 |
|
成熟性 |
|
选项 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
核心产品组合 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
固定利率债务 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
高地大道163号 |
|
|
|
$ |
7,768 |
|
|
|
100.00 |
% |
|
|
7,768 |
|
|
4.66% |
|
02/01/24 |
|
无 |
十字路口购物中心 |
|
|
|
|
61,231 |
|
|
|
49.00 |
% |
|
|
30,003 |
|
|
3.94% |
|
10/06/24 |
|
无 |
第9街555号 |
|
|
|
|
60,000 |
|
|
|
100.00 |
% |
|
|
60,000 |
|
|
3.99% |
|
01/01/25 |
|
无 |
密歇根州北部840号 |
|
|
|
|
73,500 |
|
|
|
88.43 |
% |
|
|
64,996 |
|
|
4.36% |
|
02/10/25 |
|
无 |
格林威治大道239号 |
|
|
|
|
26,000 |
|
|
|
75.00 |
% |
|
|
19,500 |
|
|
3.88% |
|
07/10/27 |
|
无 |
乔治敦大学投资组合(2008年投资) |
|
|
|
|
15,056 |
|
|
|
50.00 |
% |
|
|
7,528 |
|
|
4.72% |
|
12/10/27 |
|
无 |
州和华盛顿州 |
|
|
|
|
22,213 |
|
|
|
100.00 |
% |
|
|
22,213 |
|
|
4.40% |
|
09/05/28 |
|
无 |
诺斯和金斯伯里 |
|
|
|
|
11,003 |
|
|
|
100.00 |
% |
|
|
11,003 |
|
|
4.01% |
|
11/05/29 |
|
无 |
北道富街151号 |
|
|
|
|
12,658 |
|
|
|
100.00 |
% |
|
|
12,658 |
|
|
4.03% |
|
12/01/29 |
|
无 |
康科德和密尔沃基 |
|
|
|
|
2,417 |
|
|
|
100.00 |
% |
|
|
2,417 |
|
|
4.40% |
|
06/01/30 |
|
无 |
加利福尼亚州和阿米蒂奇 |
|
|
|
|
2,267 |
|
|
|
100.00 |
% |
|
|
2,267 |
|
|
5.89% |
|
04/15/35 |
|
无 |
无担保利率互换1 |
|
|
|
|
766,237 |
|
|
|
100.00 |
% |
|
|
766,237 |
|
|
4.26% |
|
五花八门 |
|
|
有担保利率互换1 |
|
|
|
|
158,282 |
|
|
|
53.80 |
% |
|
|
85,157 |
|
|
4.08% |
|
五花八门 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
固定利率债务小计 |
|
|
|
|
1,218,632 |
|
|
|
|
|
|
1,091,747 |
|
|
4.23% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
有担保的浮动利率债务 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
高谭市广场 |
|
|
|
|
17,892 |
|
|
|
49.00 |
% |
|
|
8,767 |
|
|
Libor+160 |
|
06/10/23 |
|
无 |
乔治敦大学投资组合(2016投资) |
|
|
|
|
160,000 |
|
|
|
20.00 |
% |
|
|
32,000 |
|
|
Libor+170 |
|
08/01/23 |
|
无 |
M街3104号2号 |
|
|
|
|
4,186 |
|
|
|
20.00 |
% |
|
|
837 |
|
|
素数+0 |
|
01/01/24 |
|
无 |
河街330-340号 |
|
|
|
|
10,390 |
|
|
|
100.00 |
% |
|
|
10,390 |
|
|
Libor+170 |
|
06/01/26 |
|
无 |
沙利文中心 |
|
|
|
|
50,000 |
|
|
|
100.00 |
% |
|
|
50,000 |
|
|
Libor+150 |
|
11/16/28 |
|
无 |
有担保利率互换1 |
|
|
|
|
(158,282 |
) |
|
|
53.80 |
% |
|
|
(85,157 |
) |
|
4.08% |
|
五花八门 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
无担保浮动利率债务 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
无担保信贷额度3 |
|
|
|
|
178,287 |
|
|
|
100.00 |
% |
|
|
178,287 |
|
|
Libor+140 |
|
06/29/25 |
|
2 x 6个月。 |
无担保定期贷款 |
|
|
|
|
400,000 |
|
|
|
100.00 |
% |
|
|
400,000 |
|
|
Libor+155 |
|
06/29/26 |
|
无 |
无担保定期贷款1.75亿美元 |
|
|
|
|
175,000 |
|
|
|
100.00 |
% |
|
|
175,000 |
|
|
SOFR+150 |
|
04/06/27 |
|
无 |
无担保定期贷款7500万美元 |
|
|
|
|
75,000 |
|
|
|
100.00 |
% |
|
|
75,000 |
|
|
SOFR+205 |
|
07/29/29 |
|
1 x 12 mos. |
无担保利率互换1 |
|
|
|
|
(766,237 |
) |
|
|
100.00 |
% |
|
|
(766,237 |
) |
|
4.26% |
|
五花八门 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
浮动利率债务小计 |
|
|
|
|
146,236 |
|
|
|
|
|
|
78,887 |
|
|
Libor+149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
总债务--核心投资组合 |
|
|
|
$ |
1,364,868 |
|
|
|
|
|
$ |
1,170,634 |
|
|
4.21% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
基金 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
固定利率债务 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
广州市场 |
|
基金V |
|
$ |
31,801 |
|
|
|
20.10 |
% |
|
|
6,392 |
|
|
3.35% |
|
05/01/23 |
|
无 |
菲尔莫尔街2207号4 |
|
基金IV |
|
|
1,120 |
|
|
|
20.80 |
% |
|
|
233 |
|
|
4.50% |
|
10/31/25 |
|
无 |
百德山道650号4 |
|
基金IV |
|
|
15,905 |
|
|
|
20.81 |
% |
|
|
3,310 |
|
|
3.75% |
|
06/01/26 |
|
无 |
利率互换1 |
|
基金II、IV及V |
|
|
439,922 |
|
|
|
19.63 |
% |
|
|
86,335 |
|
|
3.66% |
|
五花八门 |
|
|
固定利率债务小计 |
|
|
|
|
488,748 |
|
|
|
|
|
|
96,270 |
|
|
3.65% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
可变利率债务 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
布劳顿街投资组合5 |
|
基金IV |
|
|
25,520 |
|
|
|
23.12 |
% |
|
|
5,900 |
|
|
Libor+300 |
|
10/31/22 |
|
无 |
Fort Point餐厅 |
|
基金IV |
|
|
5,864 |
|
|
|
23.12 |
% |
|
|
1,356 |
|
|
Libor+235 |
|
11/25/22 |
|
1 x 12 mos. |
马纳萨斯4号海滨长廊 |
|
基金IV |
|
|
27,250 |
|
|
|
22.78 |
% |
|
|
6,208 |
|
|
Libor+175 |
|
12/05/22 |
|
2 x 12 mos. |
密歇根大道北717号 |
|
基金IV |
|
|
52,000 |
|
|
|
23.12 |
% |
|
|
12,022 |
|
|
Libor+310 |
|
12/09/22 |
|
1 x 12 mos. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25 |
|
|
投资组合债务-详细信息 |
补充报告--2022年9月30日 |
(单位:千)
|
|
|
|
|
本金 |
|
|
阿卡迪亚的比例份额 |
|
|
利息 |
|
|
|
延拓 |
||||||
属性 |
|
|
|
2022年9月30日 |
|
|
百分比 |
|
|
金额 |
|
|
费率 |
|
成熟性 |
|
选项 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
阿卡迪亚战略机遇四有限责任公司 |
|
基金IV |
|
|
— |
|
|
|
23.12 |
% |
|
|
— |
|
|
SOFR+201 |
|
12/29/22 |
|
无 |
Elk Grove Commons |
|
基金V |
|
|
41,121 |
|
|
|
20.10 |
% |
|
|
8,265 |
|
|
Libor+150 |
|
01/01/23 |
|
1 x 12 mos. |
新东城中心 |
|
基金V |
|
|
14,829 |
|
|
|
20.10 |
% |
|
|
2,981 |
|
|
Libor+220 |
|
02/01/23 |
|
无 |
伊甸园广场4 |
|
基金IV |
|
|
22,375 |
|
|
|
22.78 |
% |
|
|
5,097 |
|
|
SOFR+235 |
|
03/01/23 |
|
无 |
阿卡迪亚战略机遇基金V LLC |
|
基金V |
|
|
49,727 |
|
|
|
20.10 |
% |
|
|
9,995 |
|
|
SOFR+187 |
|
05/01/23 |
|
无 |
Riverdale 4 |
|
基金V |
|
|
24,361 |
|
|
|
17.97 |
% |
|
|
4,379 |
|
|
Libor+170 |
|
05/28/23 |
|
1 x 12 mos. |
费尔莱恩格林 |
|
基金V |
|
|
33,030 |
|
|
|
20.10 |
% |
|
|
6,639 |
|
|
Libor+190 |
|
06/05/23 |
|
无 |
特鲁斯维尔海滨大道 |
|
基金V |
|
|
28,920 |
|
|
|
20.10 |
% |
|
|
5,813 |
|
|
Libor+185 |
|
06/15/23 |
|
无 |
百老汇4号640号 |
|
基金III |
|
|
35,970 |
|
|
|
24.54 |
% |
|
|
8,827 |
|
|
Libor+310 |
|
07/09/23 |
|
1 x 12 mos. |
Geary街146号 |
|
基金IV |
|
|
19,338 |
|
|
|
23.12 |
% |
|
|
4,471 |
|
|
Libor+365 |
|
07/15/23 |
|
无 |
阿卡迪亚战略机遇四有限责任公司 |
|
基金IV |
|
|
42,200 |
|
|
|
23.12 |
% |
|
|
9,757 |
|
|
SOFR+256 |
|
12/29/23 |
|
无 |
西兰亭 |
|
基金V |
|
|
28,504 |
|
|
|
20.10 |
% |
|
|
5,729 |
|
|
Libor+190 |
|
03/05/24 |
|
无 |
山核桃岭 |
|
基金V |
|
|
28,549 |
|
|
|
20.10 |
% |
|
|
5,738 |
|
|
Libor+190 |
|
10/05/24 |
|
无 |
三城广场4 |
|
基金V |
|
|
38,670 |
|
|
|
18.09 |
% |
|
|
6,995 |
|
|
Libor+190 |
|
10/18/24 |
|
1 x 12 mos. |
兰德斯敦下议院 |
|
基金V |
|
|
60,900 |
|
|
|
20.10 |
% |
|
|
12,241 |
|
|
Libor+170 |
|
10/24/24 |
|
无 |
林肯下议院 |
|
基金V |
|
|
38,820 |
|
|
|
20.10 |
% |
|
|
7,803 |
|
|
Libor+170 |
|
10/24/24 |
|
无 |
棕榈滩登陆 |
|
基金V |
|
|
26,500 |
|
|
|
20.10 |
% |
|
|
5,327 |
|
|
Libor+175 |
|
11/01/24 |
|
无 |
Frederick Crossing 4 |
|
基金V |
|
|
24,290 |
|
|
|
18.09 |
% |
|
|
4,394 |
|
|
Libor+175 |
|
12/02/24 |
|
1 x 12 mos. |
圣达菲广场 |
|
基金V |
|
|
22,893 |
|
|
|
20.10 |
% |
|
|
4,601 |
|
|
Libor+190 |
|
12/20/24 |
|
无 |
帕拉默斯广场4 |
|
基金IV |
|
|
28,620 |
|
|
|
11.56 |
% |
|
|
3,308 |
|
|
SOFR+225 |
|
12/28/24 |
|
2 x 12 mos. |
弗雷德里克县广场4 |
|
基金V |
|
|
22,185 |
|
|
|
18.09 |
% |
|
|
4,013 |
|
|
Libor+240 |
|
01/01/25 |
|
1 x 12 mos. |
伍德岭广场4 |
|
基金V |
|
|
32,338 |
|
|
|
18.09 |
% |
|
|
5,850 |
|
|
Prime+013 |
|
03/21/25 |
|
2 x 12 mos. |
中州购物中心 |
|
基金V |
|
|
42,400 |
|
|
|
20.10 |
% |
|
|
8,522 |
|
|
SOFR+250 |
|
04/28/25 |
|
2 x 12 mos. |
城市点4 |
|
基金II |
|
|
132,259 |
|
|
|
58.06 |
% |
|
|
76,786 |
|
|
SOFR+261 |
|
08/01/25 |
|
1 x 12 mos. |
1964联合街4号 |
|
基金IV |
|
|
1,388 |
|
|
|
20.80 |
% |
|
|
289 |
|
|
Libor+225 |
|
10/01/25 |
|
无 |
菲尔莫街2208-2216号 |
|
基金IV |
|
|
5,425 |
|
|
|
20.80 |
% |
|
|
1,128 |
|
|
Libor+225 |
|
06/01/26 |
|
无 |
门罗市场 |
|
基金V |
|
|
29,150 |
|
|
|
20.10 |
% |
|
|
5,859 |
|
|
SOFR+265 |
|
11/12/26 |
|
无 |
La Frontera村4 |
|
基金V |
|
|
55,500 |
|
|
|
18.09 |
% |
|
|
10,040 |
|
|
SOFR+250 |
|
06/10/27 |
|
2 x 12 mos. |
利率互换1 |
|
基金II、IV及V |
|
|
(439,922 |
) |
|
|
19.63 |
% |
|
|
(86,335 |
) |
|
3.66% |
|
五花八门 |
|
|
浮动利率债务小计 |
|
|
|
|
600,974 |
|
|
|
|
|
|
173,998 |
|
|
伦敦银行间同业拆借利率+291 |
|
|
|
|
|
债务总额--基金 |
|
|
|
|
1,089,722 |
|
|
|
|
|
|
270,268 |
|
|
4.82% |
|
|
|
|
|
债务总额--核心投资组合和基金 |
|
|
|
$ |
2,454,590 |
|
|
|
|
|
$ |
1,440,902 |
|
|
4.33% |
|
|
|
|
_________
|
26 |
|
|
未来债务到期日1 |
补充报告--2022年9月30日 |
(单位:千) |
核心产品组合 |
|
合同债务到期日 |
|
|
阿卡迪亚按比例计算的份额 |
|
|
加权平均实际利率 |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定的- |
|
|
||||||
|
|
排定 |
|
|
|
|
|
|
|
|
排定 |
|
|
|
|
|
|
|
|
总计 |
|
费率 |
|
可变的- |
||||||
年 |
|
摊销 |
|
|
到期日 |
|
|
总计 |
|
|
摊销 |
|
|
到期日 |
|
|
总计 |
|
|
债务 |
|
债务 |
|
利率债 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
2022年(剩余部分) |
|
$ |
1,194 |
|
|
$ |
— |
|
|
$ |
1,194 |
|
|
$ |
872 |
|
|
$ |
— |
|
|
$ |
872 |
|
|
不适用 |
|
不适用 |
|
不适用 |
2023 |
|
|
4,470 |
|
|
|
177,496 |
|
|
|
181,966 |
|
|
|
3,369 |
|
|
|
40,573 |
|
|
|
43,942 |
|
|
4.08% |
|
4.08% |
|
不适用 |
2024 |
|
|
3,671 |
|
|
|
69,862 |
|
|
|
73,533 |
|
|
|
2,866 |
|
|
|
36,759 |
|
|
|
39,625 |
|
|
4.14% |
|
4.09% |
|
6.25% |
2025 |
|
|
2,885 |
|
|
|
311,787 |
|
|
|
314,672 |
|
|
|
2,578 |
|
|
|
303,283 |
|
|
|
305,861 |
|
|
4.13% |
|
4.13% |
|
不适用 |
2026 |
|
|
3,053 |
|
|
|
409,273 |
|
|
|
412,326 |
|
|
|
2,674 |
|
|
|
409,273 |
|
|
|
411,947 |
|
|
4.08% |
|
4.08% |
|
不适用 |
此后 |
|
|
7,069 |
|
|
|
374,108 |
|
|
|
381,177 |
|
|
|
6,763 |
|
|
|
361,624 |
|
|
|
368,387 |
|
|
4.21% |
|
4.21% |
|
不适用 |
总计 |
|
$ |
22,342 |
|
|
$ |
1,342,526 |
|
|
$ |
1,364,868 |
|
|
$ |
19,122 |
|
|
$ |
1,151,512 |
|
|
$ |
1,170,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
基金 |
|
合同债务到期日 |
|
|
阿卡迪亚按比例计算的份额 |
|
|
加权平均实际利率 |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定的- |
|
|
||||||
|
|
排定 |
|
|
|
|
|
|
|
|
排定 |
|
|
|
|
|
|
|
|
总计 |
|
费率 |
|
可变的- |
||||||
年 |
|
摊销 |
|
|
到期日 |
|
|
总计 |
|
|
摊销 |
|
|
到期日 |
|
|
总计 |
|
|
债务 |
|
债务 |
|
利率债 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
2022年(剩余部分) |
|
$ |
1,942 |
|
|
$ |
110,556 |
|
|
$ |
112,498 |
|
|
$ |
388 |
|
|
$ |
25,469 |
|
|
$ |
25,857 |
|
|
5.33% |
|
不适用 |
|
5.33% |
2023 |
|
|
6,620 |
|
|
|
342,396 |
|
|
|
349,016 |
|
|
|
1,274 |
|
|
|
72,350 |
|
|
|
73,624 |
|
|
4.75% |
|
3.97% |
|
5.42% |
2024 |
|
|
5,244 |
|
|
|
288,167 |
|
|
|
293,411 |
|
|
|
987 |
|
|
|
54,329 |
|
|
|
55,316 |
|
|
3.30% |
|
3.20% |
|
4.83% |
2025 |
|
|
748 |
|
|
|
229,962 |
|
|
|
230,710 |
|
|
|
153 |
|
|
|
95,378 |
|
|
|
95,531 |
|
|
5.11% |
|
4.76% |
|
5.17% |
2026 |
|
|
257 |
|
|
|
48,330 |
|
|
|
48,587 |
|
|
|
50 |
|
|
|
9,850 |
|
|
|
9,900 |
|
|
4.74% |
|
3.75% |
|
5.17% |
此后 |
|
|
— |
|
|
|
55,500 |
|
|
|
55,500 |
|
|
|
— |
|
|
|
10,040 |
|
|
|
10,040 |
|
|
5.08% |
|
不适用 |
|
5.08% |
总计 |
|
$ |
14,811 |
|
|
$ |
1,074,911 |
|
|
$ |
1,089,722 |
|
|
$ |
2,852 |
|
|
$ |
267,416 |
|
|
$ |
270,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
|
27 |
|
|
未来债务到期日--延期1 |
补充报告--2022年9月30日 |
(单位:千) |
核心产品组合 |
|
延长债务到期日1 |
|
|
阿卡迪亚按比例计算的份额 |
|
|
加权平均利率 |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定的- |
|
|
||||||
|
|
排定 |
|
|
|
|
|
|
|
|
排定 |
|
|
|
|
|
|
|
|
总计 |
|
费率 |
|
可变的- |
||||||
年 |
|
摊销 |
|
|
到期日 |
|
|
总计 |
|
|
摊销 |
|
|
到期日 |
|
|
总计 |
|
|
债务 |
|
债务 |
|
利率债 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
2022年(剩余部分) |
|
$ |
1,194 |
|
|
$ |
— |
|
|
$ |
1,194 |
|
|
$ |
872 |
|
|
$ |
— |
|
|
$ |
872 |
|
|
不适用 |
|
不适用 |
|
不适用 |
2023 |
|
|
4,470 |
|
|
|
177,496 |
|
|
|
181,966 |
|
|
|
3,369 |
|
|
|
40,573 |
|
|
|
43,942 |
|
|
4.08% |
|
4.08% |
|
不适用 |
2024 |
|
|
3,671 |
|
|
|
69,862 |
|
|
|
73,533 |
|
|
|
2,866 |
|
|
|
36,759 |
|
|
|
39,625 |
|
|
4.14% |
|
4.09% |
|
6.25% |
2025 |
|
|
2,885 |
|
|
|
133,500 |
|
|
|
136,385 |
|
|
|
2,578 |
|
|
|
124,996 |
|
|
|
127,574 |
|
|
4.18% |
|
4.18% |
|
不适用 |
2026 |
|
|
3,052 |
|
|
|
587,561 |
|
|
|
590,613 |
|
|
|
2,674 |
|
|
|
587,561 |
|
|
|
590,235 |
|
|
4.08% |
|
4.08% |
|
不适用 |
此后 |
|
|
9,664 |
|
|
|
371,513 |
|
|
|
381,177 |
|
|
|
8,709 |
|
|
|
359,677 |
|
|
|
368,386 |
|
|
4.21% |
|
4.21% |
|
不适用 |
总计 |
|
$ |
24,936 |
|
|
$ |
1,339,932 |
|
|
$ |
1,364,868 |
|
|
$ |
21,068 |
|
|
$ |
1,149,566 |
|
|
$ |
1,170,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
基金 |
|
延长债务到期日1 |
|
|
阿卡迪亚按比例计算的份额 |
|
|
加权平均利率 |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
固定的- |
|
|
||||||
|
|
排定 |
|
|
|
|
|
|
|
|
排定 |
|
|
|
|
|
|
|
|
总计 |
|
费率 |
|
可变的- |
||||||
年 |
|
摊销 |
|
|
到期日 |
|
|
总计 |
|
|
摊销 |
|
|
到期日 |
|
|
总计 |
|
|
债务 |
|
债务 |
|
利率债 |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
2022年(剩余部分) |
|
$ |
1,942 |
|
|
$ |
25,493 |
|
|
$ |
27,435 |
|
|
$ |
388 |
|
|
$ |
5,894 |
|
|
$ |
6,282 |
|
|
5.55% |
|
不适用 |
|
5.55% |
2023 |
|
|
6,619 |
|
|
|
362,108 |
|
|
|
368,727 |
|
|
|
1,274 |
|
|
|
79,308 |
|
|
|
80,582 |
|
|
5.01% |
|
4.02% |
|
5.37% |
2024 |
|
|
5,242 |
|
|
|
264,813 |
|
|
|
270,055 |
|
|
|
987 |
|
|
|
52,709 |
|
|
|
53,696 |
|
|
3.39% |
|
3.39% |
|
不适用 |
2025 |
|
|
748 |
|
|
|
63,367 |
|
|
|
64,115 |
|
|
|
153 |
|
|
|
11,528 |
|
|
|
11,681 |
|
|
3.17% |
|
3.13% |
|
4.80% |
2026 |
|
|
258 |
|
|
|
229,793 |
|
|
|
230,051 |
|
|
|
54 |
|
|
|
93,728 |
|
|
|
93,782 |
|
|
4.99% |
|
3.89% |
|
5.08% |
此后 |
|
|
— |
|
|
|
129,339 |
|
|
|
129,339 |
|
|
|
— |
|
|
|
24,245 |
|
|
|
24,245 |
|
|
5.40% |
|
5.11% |
|
5.55% |
总计 |
|
$ |
14,809 |
|
|
$ |
1,074,913 |
|
|
$ |
1,089,722 |
|
|
$ |
2,856 |
|
|
$ |
267,412 |
|
|
$ |
270,268 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
|
28 |
|
|
核心产品组合零售属性-详细信息 |
补充报告--2022年9月30日 |
(单位:千)
|
|
|
|
|
年 |
|
阿卡迪亚氏病 |
|
|
可出租总面积(GLA) |
|
|
就地入住率 |
|
|
租赁 |
|
|
年化 |
|
|
ABR |
|
||||||||||||||||||||||||||||||
属性 |
|
主要租户 |
|
后天 |
|
利息 |
|
|
街道 |
|
|
锚 |
|
|
商店 |
|
|
总计 |
|
|
街道 |
|
|
锚 |
|
|
商店 |
|
|
总计 |
|
|
总计 |
|
|
(ABR) |
|
|
PSF |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
街头零售与城市零售 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
芝加哥地铁 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
密歇根大道北664号 |
|
汤米·巴哈马 |
|
2013 |
|
|
100.0 |
% |
|
|
18,141 |
|
|
|
— |
|
|
|
— |
|
|
|
18,141 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
$ |
3,350,038 |
|
|
$ |
184.67 |
|
密歇根大道北840号 |
|
H&M,Verizon |
|
2014 |
|
|
88.4 |
% |
|
|
87,135 |
|
|
|
— |
|
|
|
— |
|
|
|
87,135 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
8,521,951 |
|
|
|
97.80 |
|
拉什街和沃尔顿街 |
|
露露柠檬,BHLDN, |
|
2011 |
|
|
100.0 |
% |
|
|
40,384 |
|
|
|
— |
|
|
|
— |
|
|
|
40,384 |
|
|
|
88.2 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
88.2 |
% |
|
|
88.2 |
% |
|
|
6,766,398 |
|
|
|
190.04 |
|
克拉克街和W·戴弗西 |
|
星巴克;TJ Maxx;J Crew Factory |
|
2011 |
|
|
100.0 |
% |
|
|
53,277 |
|
|
|
— |
|
|
|
— |
|
|
|
53,277 |
|
|
|
68.3 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
68.3 |
% |
|
|
76.1 |
% |
|
|
1,452,248 |
|
|
|
39.93 |
|
霍尔斯特德和阿米蒂奇 |
|
瑟琳娜和莉莉 |
|
2011 |
|
|
100.0 |
% |
|
|
51,596 |
|
|
|
— |
|
|
|
— |
|
|
|
51,596 |
|
|
|
97.6 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
97.6 |
% |
|
|
100.0 |
% |
|
|
2,475,407 |
|
|
|
49.16 |
|
芝加哥北林肯公园 |
|
冠军, |
|
2011 |
|
|
100.0 |
% |
|
|
22,125 |
|
|
|
— |
|
|
|
27,796 |
|
|
|
49,921 |
|
|
|
27.7 |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
67.9 |
% |
|
|
67.9 |
% |
|
|
1,062,570 |
|
|
|
31.32 |
|
州政府和华盛顿州 |
|
诺德斯特龙货架 |
|
2016 |
|
|
100.0 |
% |
|
|
78,771 |
|
|
|
— |
|
|
|
— |
|
|
|
78,771 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
3,346,235 |
|
|
|
42.48 |
|
道富大街北段151号 |
|
沃尔格林 |
|
2016 |
|
|
100.0 |
% |
|
|
27,385 |
|
|
|
— |
|
|
|
— |
|
|
|
27,385 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,573,000 |
|
|
|
57.44 |
|
诺斯和金斯伯里 |
|
旧海军,边远地区 |
|
2016 |
|
|
100.0 |
% |
|
|
41,791 |
|
|
|
— |
|
|
|
— |
|
|
|
41,791 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,837,987 |
|
|
|
43.98 |
|
康科德和密尔沃基 |
|
— |
|
2016 |
|
|
100.0 |
% |
|
|
13,147 |
|
|
|
— |
|
|
|
— |
|
|
|
13,147 |
|
|
|
80.8 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
80.8 |
% |
|
|
100.0 |
% |
|
|
357,370 |
|
|
|
33.63 |
|
加利福尼亚州和阿米蒂奇 |
|
— |
|
2016 |
|
|
100.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
18,275 |
|
|
|
18,275 |
|
|
|
— |
% |
|
|
— |
% |
|
|
70.5 |
% |
|
|
70.5 |
% |
|
|
78.8 |
% |
|
|
687,120 |
|
|
|
53.29 |
|
罗斯福广场 |
|
Petco,维他命 |
|
2015 |
|
|
100.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
37,995 |
|
|
|
37,995 |
|
|
|
— |
% |
|
|
— |
% |
|
|
47.7 |
% |
|
|
47.7 |
% |
|
|
89.7 |
% |
|
|
613,881 |
|
|
|
33.86 |
|
沙利文中心 |
|
目标 |
|
2016 |
|
|
100.0 |
% |
|
|
176,181 |
|
|
|
— |
|
|
|
— |
|
|
|
176,181 |
|
|
|
78.9 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
78.9 |
% |
|
|
78.9 |
% |
|
|
5,009,637 |
|
|
|
36.05 |
|
|
|
|
|
|
|
|
|
|
|
609,933 |
|
|
|
— |
|
|
|
84,066 |
|
|
|
693,999 |
|
|
|
87.1 |
% |
|
|
— |
% |
|
|
70.0 |
% |
|
|
85.0 |
% |
|
|
88.7 |
% |
|
|
37,053,842 |
|
|
|
62.79 |
|
|
纽约地铁 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
SOHO收藏 |
|
法尔蒂,ALC |
|
2011 |
|
|
100.0 |
% |
|
|
36,389 |
|
|
|
— |
|
|
|
— |
|
|
|
36,389 |
|
|
|
70.2 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
70.2 |
% |
|
|
90.7 |
% |
|
|
8,355,335 |
|
|
|
327.08 |
|
东17街5-7号 |
|
— |
|
2008 |
|
|
100.0 |
% |
|
|
8,488 |
|
|
|
— |
|
|
|
— |
|
|
|
8,488 |
|
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
46.8 |
% |
|
|
— |
|
|
|
— |
|
西54街200号 |
|
— |
|
2007 |
|
|
100.0 |
% |
|
|
5,862 |
|
|
|
— |
|
|
|
— |
|
|
|
5,862 |
|
|
|
70.6 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
70.6 |
% |
|
|
100.0 |
% |
|
|
1,098,019 |
|
|
|
265.35 |
|
主街61号 |
|
— |
|
2014 |
|
|
100.0 |
% |
|
|
3,470 |
|
|
|
— |
|
|
|
— |
|
|
|
3,470 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
303,798 |
|
|
|
87.55 |
|
181号大街 |
|
TD银行 |
|
2012 |
|
|
100.0 |
% |
|
|
11,514 |
|
|
|
— |
|
|
|
— |
|
|
|
11,514 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
980,044 |
|
|
|
85.12 |
|
怀特普兰斯路4401号 |
|
沃尔格林 |
|
2011 |
|
|
100.0 |
% |
|
|
— |
|
|
|
12,964 |
|
|
|
— |
|
|
|
12,964 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
625,000 |
|
|
|
48.21 |
|
巴托大道 |
|
— |
|
2005 |
|
|
100.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
14,590 |
|
|
|
14,590 |
|
|
|
— |
% |
|
|
— |
% |
|
|
80.0 |
% |
|
|
80.0 |
% |
|
|
80.0 |
% |
|
|
396,697 |
|
|
|
33.97 |
|
|
29 |
|
|
核心产品组合零售属性-详细信息 |
补充报告--2022年9月30日 |
(单位:千)
|
格林威治大道239号 |
|
瑞士手表 |
|
1998 |
|
|
75.0 |
% |
|
|
16,621 |
|
|
|
— |
|
|
|
— |
|
|
|
16,621 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,793,298 |
|
|
|
107.89 |
|
格林威治大道252-256号 |
|
维罗妮卡·比尔德 |
|
2014 |
|
|
100.0 |
% |
|
|
7,986 |
|
|
|
— |
|
|
|
— |
|
|
|
7,986 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
910,725 |
|
|
|
114.04 |
|
第三大道2914号 |
|
星球健身 |
|
2006 |
|
|
100.0 |
% |
|
|
— |
|
|
|
21,650 |
|
|
|
18,953 |
|
|
|
40,603 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,099,431 |
|
|
|
27.08 |
|
百老汇大街868号 |
|
马滕斯博士 |
|
2013 |
|
|
100.0 |
% |
|
|
2,031 |
|
|
|
— |
|
|
|
— |
|
|
|
2,031 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
838,855 |
|
|
|
413.03 |
|
313-315 Bowery 2 |
|
约翰·瓦瓦托斯 |
|
2013 |
|
|
100.0 |
% |
|
|
6,600 |
|
|
|
— |
|
|
|
— |
|
|
|
6,600 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
527,076 |
|
|
|
79.86 |
|
西百老汇120号 |
|
公民银行 |
|
2013 |
|
|
100.0 |
% |
|
|
13,838 |
|
|
|
— |
|
|
|
— |
|
|
|
13,838 |
|
|
|
79.8 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
79.8 |
% |
|
|
100.0 |
% |
|
|
2,089,073 |
|
|
|
189.25 |
|
弗拉特布什大道2520号 |
|
鲍勃的光盘。家具, |
|
2014 |
|
|
100.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
29,114 |
|
|
|
29,114 |
|
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,181,175 |
|
|
|
40.57 |
|
威廉斯堡 |
|
丝芙兰,甜心绿, |
|
2022 |
|
|
100.0 |
% |
|
|
50,842 |
|
|
|
— |
|
|
|
— |
|
|
|
50,842 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
|
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
5,021,426 |
|
|
|
98.77 |
|
麦迪逊大道991号 |
|
王薇薇, |
|
2016 |
|
|
100.0 |
% |
|
|
7,513 |
|
|
|
— |
|
|
|
— |
|
|
|
7,513 |
|
|
|
91.1 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
91.1 |
% |
|
|
91.1 |
% |
|
|
3,007,496 |
|
|
|
439.24 |
|
格兰德的商店 |
|
Stop&Shop(暂停) |
|
2014 |
|
|
100.0 |
% |
|
|
— |
|
|
|
52,336 |
|
|
|
47,349 |
|
|
|
99,685 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
87.9 |
% |
|
|
94.2 |
% |
|
|
100.0 |
% |
|
|
3,166,201 |
|
|
|
33.71 |
|
高谭市广场 |
|
美国银行, |
|
2016 |
|
|
49.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
25,922 |
|
|
|
25,922 |
|
|
|
— |
% |
|
|
— |
% |
|
|
73.9 |
% |
|
|
73.9 |
% |
|
|
91.6 |
% |
|
|
1,506,196 |
|
|
|
78.64 |
|
|
|
|
|
|
|
|
|
|
|
171,154 |
|
|
|
86,950 |
|
|
|
135,928 |
|
|
|
394,032 |
|
|
|
85.7 |
% |
|
|
100.0 |
% |
|
|
88.6 |
% |
|
|
89.9 |
% |
|
|
96.5 |
% |
|
|
32,899,845 |
|
|
|
92.92 |
|
|
洛杉矶地铁 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
比佛利大道8833号 |
|
奢华生活 |
|
2022 |
|
|
100.0 |
% |
|
|
9,757 |
|
|
|
— |
|
|
|
— |
|
|
|
9,757 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,272,860 |
|
|
|
130.46 |
|
梅尔罗斯地点收藏 |
|
The Row,Chloe, |
|
2019 |
|
|
100.0 |
% |
|
|
14,000 |
|
|
|
— |
|
|
|
— |
|
|
|
14,000 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
2,667,090 |
|
|
|
190.51 |
|
|
|
|
|
|
|
|
|
|
|
23,757 |
|
|
|
— |
|
|
|
— |
|
|
|
23,757 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
3,939,950 |
|
|
|
165.84 |
|
|
哥伦比亚特区地铁 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
1739-53 & 1801-03 |
|
TD银行 |
|
2012 |
|
|
100.0 |
% |
|
|
20,669 |
|
|
|
— |
|
|
|
— |
|
|
|
20,669 |
|
|
|
58.7 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
58.7 |
% |
|
|
66.7 |
% |
|
|
792,815 |
|
|
|
65.37 |
|
第14街集合(3处房产) |
|
米切尔·戈尔德和鲍勃·威廉姆斯,Verizon |
|
2021 |
|
|
100.0 |
% |
|
|
19,461 |
|
|
|
— |
|
|
|
— |
|
|
|
19,461 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,394,030 |
|
|
|
71.63 |
|
罗德岛广场 |
|
罗斯的连衣裙价格较低 |
|
2012 |
|
|
100.0 |
% |
|
|
— |
|
|
|
25,134 |
|
|
|
32,533 |
|
|
|
57,667 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
88.4 |
% |
|
|
93.4 |
% |
|
|
100.0 |
% |
|
|
1,882,009 |
|
|
|
34.93 |
|
M街和威斯康星州走廊 |
|
露露柠檬,杜夏娜, |
|
2011 |
|
|
24.8 |
% |
|
|
245,289 |
|
|
|
— |
|
|
|
— |
|
|
|
245,289 |
|
|
|
74.2 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
74.2 |
% |
|
|
84.1 |
% |
|
|
12,312,536 |
|
|
|
67.68 |
|
|
|
|
|
|
|
|
|
|
|
285,419 |
|
|
|
25,134 |
|
|
|
32,533 |
|
|
|
343,086 |
|
|
|
74.8 |
% |
|
|
100.0 |
% |
|
|
88.4 |
% |
|
|
77.9 |
% |
|
|
86.6 |
% |
|
|
16,381,390 |
|
|
|
61.26 |
|
|
波士顿地铁 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
河街330-340号 |
|
全食超市 |
|
2012 |
|
|
100.0 |
% |
|
|
— |
|
|
|
40,800 |
|
|
|
13,426 |
|
|
|
54,226 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,320,045 |
|
|
|
24.34 |
|
纽伯里大街165号 |
|
星巴克 |
|
2016 |
|
|
100.0 |
% |
|
|
1,050 |
|
|
|
— |
|
|
|
— |
|
|
|
1,050 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
294,632 |
|
|
|
280.60 |
|
|
|
|
|
|
|
|
|
|
|
1,050 |
|
|
|
40,800 |
|
|
|
13,426 |
|
|
|
55,276 |
|
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,614,677 |
|
|
|
29.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
达拉斯地铁 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 |
|
|
核心产品组合零售属性-详细信息 |
补充报告--2022年9月30日 |
(单位:千)
|
亨德森大道投资组合(14处房产) |
|
芽菜市场 |
|
2022 |
|
|
100.0 |
% |
|
|
90,080 |
|
|
|
31,635 |
|
|
|
— |
|
|
|
121,715 |
|
|
|
86.8 |
% |
|
|
100.0 |
% |
|
|
— |
% |
|
|
90.2 |
% |
|
|
93.1 |
% |
|
|
4,115,910 |
|
|
|
37.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
道达街和城市零售业 |
|
|
|
|
|
|
|
1,181,393 |
|
|
|
184,519 |
|
|
|
265,953 |
|
|
|
1,631,865 |
|
|
|
84.2 |
% |
|
|
100.0 |
% |
|
|
83.3 |
% |
|
|
85.8 |
% |
|
|
91.0 |
% |
|
$ |
96,005,614 |
|
|
$ |
68.55 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Acadia Share Total Street和Urban Retail |
|
|
|
|
|
|
|
982,596 |
|
|
|
184,519 |
|
|
|
252,733 |
|
|
|
1,419,848 |
|
|
|
86.1 |
% |
|
|
100.0 |
% |
|
|
83.8 |
% |
|
|
87.5 |
% |
|
|
92.0 |
% |
|
$ |
85,136,707 |
|
|
$ |
68.52 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
郊区物业 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
新泽西 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
榆树公园购物中心 |
|
沃尔格林,里德尔 |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
43,531 |
|
|
|
100,379 |
|
|
|
143,910 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
76.6 |
% |
|
|
83.7 |
% |
|
|
96.9 |
% |
|
|
3,215,942 |
|
|
|
26.71 |
|
Absecon的市场 |
|
沃尔格林,美元树 |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
46,724 |
|
|
|
57,832 |
|
|
|
104,556 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
85.9 |
% |
|
|
92.2 |
% |
|
|
92.2 |
% |
|
|
1,442,524 |
|
|
|
14.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
纽约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
乡村公地 |
|
— |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
87,128 |
|
|
|
87,128 |
|
|
|
— |
% |
|
|
— |
% |
|
|
90.2 |
% |
|
|
90.2 |
% |
|
|
92.1 |
% |
|
|
2,699,755 |
|
|
|
34.35 |
|
分店广场 |
|
La Fitness |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
76,264 |
|
|
|
47,081 |
|
|
|
123,345 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
88.4 |
% |
|
|
95.6 |
% |
|
|
98.8 |
% |
|
|
3,173,817 |
|
|
|
26.92 |
|
安博伊中心 |
|
Stop&Shop(暂停) |
|
2005 |
|
|
100.0 |
% |
|
|
— |
|
|
|
37,266 |
|
|
|
26,024 |
|
|
|
63,290 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
71.9 |
% |
|
|
88.4 |
% |
|
|
88.4 |
% |
|
|
1,875,858 |
|
|
|
33.51 |
|
十字路口购物中心 |
|
HomeGoods,宠物- |
|
1998 |
|
|
49.0 |
% |
|
|
— |
|
|
|
202,727 |
|
|
|
108,928 |
|
|
|
311,655 |
|
|
|
— |
% |
|
|
50.3 |
% |
|
|
57.9 |
% |
|
|
53.0 |
% |
|
|
85.3 |
% |
|
|
5,724,365 |
|
|
|
34.67 |
|
新劳顿中心 |
|
普莱斯·乔珀 |
|
1993 |
|
|
100.0 |
% |
|
|
— |
|
|
|
242,058 |
|
|
|
16,643 |
|
|
|
258,701 |
|
|
|
— |
% |
|
|
94.8 |
% |
|
|
100.0 |
% |
|
|
95.2 |
% |
|
|
95.2 |
% |
|
|
2,237,910 |
|
|
|
9.09 |
|
杰里科收费公路28号 |
|
科尔氏病 |
|
2012 |
|
|
100.0 |
% |
|
|
— |
|
|
|
96,363 |
|
|
|
— |
|
|
|
96,363 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,996,500 |
|
|
|
20.72 |
|
贝德福德·格林 |
|
Shop Rite,简历 |
|
2014 |
|
|
100.0 |
% |
|
|
— |
|
|
|
37,981 |
|
|
|
52,608 |
|
|
|
90,589 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
57.1 |
% |
|
|
75.1 |
% |
|
|
75.1 |
% |
|
|
2,366,064 |
|
|
|
34.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
康涅狄格州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
城市线广场4 |
|
沃尔玛,停下来 |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
163,159 |
|
|
|
42,930 |
|
|
|
206,089 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
94.2 |
% |
|
|
98.8 |
% |
|
|
98.8 |
% |
|
|
1,869,859 |
|
|
|
17.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
马萨诸塞州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
美团购物中心 |
|
沃尔玛, |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
120,004 |
|
|
|
10,017 |
|
|
|
130,021 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,467,752 |
|
|
|
11.29 |
|
新月广场 |
|
家得宝、邵氏 |
|
1993 |
|
|
100.0 |
% |
|
|
— |
|
|
|
156,985 |
|
|
|
61,163 |
|
|
|
218,148 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
85.7 |
% |
|
|
96.0 |
% |
|
|
96.0 |
% |
|
|
2,066,246 |
|
|
|
9.87 |
|
李约瑟街201号 |
|
迈克尔的 |
|
2014 |
|
|
100.0 |
% |
|
|
— |
|
|
|
20,409 |
|
|
|
— |
|
|
|
20,409 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
646,965 |
|
|
|
31.70 |
|
高地大道163号 |
|
史泰博,Petco |
|
2015 |
|
|
100.0 |
% |
|
|
— |
|
|
|
40,505 |
|
|
|
— |
|
|
|
40,505 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,490,575 |
|
|
|
36.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
佛蒙特州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Gateway购物中心 |
|
Shaw‘s(超值) |
|
1999 |
|
|
100.0 |
% |
|
|
— |
|
|
|
73,184 |
|
|
|
28,290 |
|
|
|
101,474 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
94.9 |
% |
|
|
98.6 |
% |
|
|
98.6 |
% |
|
|
2,205,414 |
|
|
|
22.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
伊利诺伊州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
霍布森西广场 |
|
田园鲜蔬 |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
51,692 |
|
|
|
47,270 |
|
|
|
98,962 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
97.4 |
% |
|
|
98.7 |
% |
|
|
98.7 |
% |
|
|
1,334,056 |
|
|
|
13.65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
印第安纳州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
|
|
核心产品组合零售属性-详细信息 |
补充报告--2022年9月30日 |
(单位:千)
|
梅里维尔广场 |
|
Jo-Ann布料, |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
123,144 |
|
|
|
112,782 |
|
|
|
235,926 |
|
|
|
— |
% |
|
|
82.3 |
% |
|
|
75.1 |
% |
|
|
78.8 |
% |
|
|
88.1 |
% |
|
|
2,707,700 |
|
|
|
14.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
密西根 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
布鲁姆菲尔德镇广场 |
|
HomeGoods, |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
153,332 |
|
|
|
81,619 |
|
|
|
234,951 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
93.3 |
% |
|
|
97.7 |
% |
|
|
99.4 |
% |
|
|
4,110,310 |
|
|
|
17.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
特拉华州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
城市中心和其他 |
|
Lowes,Bed Bath& |
|
2003 |
|
|
100.0 |
% |
|
|
— |
|
|
|
751,455 |
|
|
|
48,608 |
|
|
|
800,063 |
|
|
|
— |
% |
|
|
94.2 |
% |
|
|
91.4 |
% |
|
|
94.0 |
% |
|
|
94.0 |
% |
|
|
12,798,543 |
|
|
|
17.02 |
|
市场广场购物中心 |
|
交易员Joe的, |
|
2003 |
|
|
100.0 |
% |
|
|
— |
|
|
|
42,850 |
|
|
|
59,197 |
|
|
|
102,047 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
3,270,246 |
|
|
|
32.05 |
|
Naamans路 |
|
— |
|
2006 |
|
|
100.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
19,850 |
|
|
|
19,850 |
|
|
|
— |
% |
|
|
— |
% |
|
|
63.9 |
% |
|
|
63.9 |
% |
|
|
63.9 |
% |
|
|
698,462 |
|
|
|
55.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
宾夕法尼亚州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
马克广场 |
|
凯马特 |
|
1993 |
|
|
100.0 |
% |
|
|
— |
|
|
|
104,956 |
|
|
|
1,900 |
|
|
|
106,856 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
246,274 |
|
|
|
2.30 |
|
广场422 |
|
家得宝 |
|
1993 |
|
|
100.0 |
% |
|
|
— |
|
|
|
139,968 |
|
|
|
16,311 |
|
|
|
156,279 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
909,901 |
|
|
|
5.82 |
|
栗子山 |
|
— |
|
2006 |
|
|
100.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
36,492 |
|
|
|
36,492 |
|
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
961,735 |
|
|
|
26.35 |
|
阿宾顿镇中心5 |
|
目标,TJ Maxx |
|
1998 |
|
|
100.0 |
% |
|
|
— |
|
|
|
184,616 |
|
|
|
32,255 |
|
|
|
216,871 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,310,553 |
|
|
|
22.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
郊区房产总数 |
|
|
|
|
|
|
|
— |
|
|
|
2,909,173 |
|
|
|
1,095,307 |
|
|
|
4,004,480 |
|
|
|
— |
% |
|
|
93.8 |
% |
|
|
83.5 |
% |
|
|
91.0 |
% |
|
|
94.8 |
% |
|
$ |
62,827,326 |
|
|
$ |
18.41 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Acadia分享郊区物业总数 |
|
|
|
|
|
|
|
— |
|
|
|
2,805,782 |
|
|
|
1,039,754 |
|
|
|
3,845,536 |
|
|
|
— |
% |
|
|
95.5 |
% |
|
|
84.9 |
% |
|
|
92.6 |
% |
|
|
95.2 |
% |
|
$ |
59,907,900 |
|
|
$ |
18.02 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
核心属性总数 |
|
|
|
|
|
|
|
1,181,393 |
|
|
|
3,093,692 |
|
|
|
1,361,260 |
|
|
|
5,636,345 |
|
|
|
84.2 |
% |
|
|
94.2 |
% |
|
|
83.5 |
% |
|
|
89.5 |
% |
|
|
93.7 |
% |
|
$ |
158,832,940 |
|
|
$ |
32.97 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Acadia共享总核心属性 |
|
|
|
|
|
|
|
982,596 |
|
|
|
2,990,301 |
|
|
|
1,292,487 |
|
|
|
5,265,384 |
|
|
|
86.1 |
% |
|
|
95.7 |
% |
|
|
84.7 |
% |
|
|
91.2 |
% |
|
|
94.3 |
% |
|
$ |
145,044,607 |
|
|
$ |
31.73 |
|
__________
|
32 |
|
|
核心产品组合-顶级租户1 |
补充报告--2022年9月30日 |
(按比例计算) |
|
|
数量 |
|
|
组合在一起 |
|
|
总数的百分比 |
|
|||||||||||
租客 |
|
商店 |
|
|
玻璃 |
|
|
ABR |
|
|
玻璃 |
|
|
ABR |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
目标 |
|
|
3 |
|
|
|
408,895 |
|
|
$ |
8,126,134 |
|
|
|
7.8 |
% |
|
|
5.6 |
% |
沃尔格林 |
|
|
6 |
|
|
|
95,189 |
|
|
|
4,197,379 |
|
|
|
1.8 |
% |
|
|
2.9 |
% |
床、浴及以上2 |
|
|
3 |
|
|
|
172,432 |
|
|
|
3,942,421 |
|
|
|
3.3 |
% |
|
|
2.7 |
% |
皇家Ahold 3 |
|
|
3 |
|
|
|
155,461 |
|
|
|
3,475,460 |
|
|
|
3.0 |
% |
|
|
2.4 |
% |
TJX公司4 |
|
|
8 |
|
|
|
229,043 |
|
|
|
2,765,292 |
|
|
|
4.3 |
% |
|
|
1.9 |
% |
PetSmart,Inc. |
|
|
4 |
|
|
|
76,257 |
|
|
|
2,760,241 |
|
|
|
1.4 |
% |
|
|
1.9 |
% |
威瑞森 |
|
|
2 |
|
|
|
26,054 |
|
|
|
2,754,366 |
|
|
|
0.5 |
% |
|
|
1.9 |
% |
露露柠檬 |
|
|
2 |
|
|
|
7,533 |
|
|
|
2,547,222 |
|
|
|
0.1 |
% |
|
|
1.8 |
% |
交易员Joe的 |
|
|
3 |
|
|
|
40,862 |
|
|
|
2,499,318 |
|
|
|
0.8 |
% |
|
|
1.7 |
% |
迅销5 |
|
|
2 |
|
|
|
32,013 |
|
|
|
2,369,223 |
|
|
|
0.6 |
% |
|
|
1.6 |
% |
差距6 |
|
|
3 |
|
|
|
44,895 |
|
|
|
2,191,532 |
|
|
|
0.9 |
% |
|
|
1.5 |
% |
艾伯森公司7 |
|
|
2 |
|
|
|
123,409 |
|
|
|
1,980,640 |
|
|
|
2.3 |
% |
|
|
1.4 |
% |
Bob‘s折扣家具 |
|
|
2 |
|
|
|
68,793 |
|
|
|
1,843,336 |
|
|
|
1.3 |
% |
|
|
1.3 |
% |
磁带8 |
|
|
2 |
|
|
|
4,250 |
|
|
|
1,696,218 |
|
|
|
0.1 |
% |
|
|
1.2 |
% |
瑞士手表9 |
|
|
2 |
|
|
|
13,863 |
|
|
|
1,624,974 |
|
|
|
0.3 |
% |
|
|
1.1 |
% |
乌尔塔美容香水沙龙 |
|
|
3 |
|
|
|
31,497 |
|
|
|
1,550,757 |
|
|
|
0.6 |
% |
|
|
1.1 |
% |
迪克体育用品公司 |
|
|
2 |
|
|
|
98,805 |
|
|
|
1,519,874 |
|
|
|
1.9 |
% |
|
|
1.0 |
% |
花旗银行 |
|
|
4 |
|
|
|
16,160 |
|
|
|
1,337,924 |
|
|
|
0.3 |
% |
|
|
0.9 |
% |
家得宝 |
|
|
2 |
|
|
|
187,914 |
|
|
|
1,307,040 |
|
|
|
3.6 |
% |
|
|
0.9 |
% |
迈克尔的 |
|
|
2 |
|
|
|
45,285 |
|
|
|
1,219,113 |
|
|
|
0.9 |
% |
|
|
0.8 |
% |
共计 |
|
|
60 |
|
|
|
1,878,610 |
|
|
$ |
51,708,464 |
|
|
|
35.8 |
% |
|
|
35.6 |
% |
__________
|
33 |
|
|
核心产品组合-租赁到期 |
补充报告--2022年9月30日 |
(按比例计算) |
|
|
街上的房客 |
|
|
主要租户 |
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
玻璃 |
|
|
ABR |
|
|
|
|
|
玻璃 |
|
|
ABR |
|
||||||||||||||||||||||
|
|
租契 |
|
|
即将到期 |
|
|
百分比 |
|
|
|
|
|
百分比 |
|
|
租契 |
|
|
即将到期 |
|
|
百分比 |
|
|
|
|
|
百分比 |
|
||||||||||
年 |
|
即将到期 |
|
|
SF |
|
|
占总数的 |
|
|
PSF |
|
|
占总数的 |
|
|
即将到期 |
|
|
SF |
|
|
占总数的 |
|
|
PSF |
|
|
占总数的 |
|
||||||||||
M到M 1 |
|
|
1 |
|
|
|
1,600 |
|
|
|
0.2 |
% |
|
$ |
22.50 |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
$ |
— |
|
|
|
— |
% |
2022 |
|
|
2 |
|
|
|
2,243 |
|
|
|
0.3 |
% |
|
|
38.34 |
|
|
|
0.1 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
% |
2023 |
|
|
21 |
|
|
|
104,147 |
|
|
|
12.3 |
% |
|
|
81.36 |
|
|
|
11.7 |
% |
|
|
3 |
|
|
|
95,734 |
|
|
|
3.7 |
% |
|
|
15.63 |
|
|
|
3.8 |
% |
2024 |
|
|
20 |
|
|
|
75,712 |
|
|
|
8.9 |
% |
|
|
87.53 |
|
|
|
9.2 |
% |
|
|
14 |
|
|
|
523,842 |
|
|
|
20.1 |
% |
|
|
14.45 |
|
|
|
19.4 |
% |
2025 |
|
|
27 |
|
|
|
119,572 |
|
|
|
14.1 |
% |
|
|
97.88 |
|
|
|
16.2 |
% |
|
|
10 |
|
|
|
391,435 |
|
|
|
15.0 |
% |
|
|
19.63 |
|
|
|
19.7 |
% |
2026 |
|
|
26 |
|
|
|
73,178 |
|
|
|
8.6 |
% |
|
|
137.67 |
|
|
|
14.0 |
% |
|
|
10 |
|
|
|
444,889 |
|
|
|
17.1 |
% |
|
|
10.93 |
|
|
|
12.4 |
% |
2027 |
|
|
14 |
|
|
|
26,074 |
|
|
|
3.1 |
% |
|
|
143.02 |
|
|
|
5.2 |
% |
|
|
2 |
|
|
|
74,188 |
|
|
|
2.8 |
% |
|
|
15.37 |
|
|
|
2.9 |
% |
2028 |
|
|
14 |
|
|
|
64,966 |
|
|
|
7.7 |
% |
|
|
127.14 |
|
|
|
11.4 |
% |
|
|
9 |
|
|
|
513,514 |
|
|
|
19.7 |
% |
|
|
11.57 |
|
|
|
15.2 |
% |
2029 |
|
|
16 |
|
|
|
47,879 |
|
|
|
5.7 |
% |
|
|
80.61 |
|
|
|
5.3 |
% |
|
|
5 |
|
|
|
182,205 |
|
|
|
7.0 |
% |
|
|
16.04 |
|
|
|
7.5 |
% |
2030 |
|
|
8 |
|
|
|
63,747 |
|
|
|
7.5 |
% |
|
|
60.73 |
|
|
|
5.4 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
% |
2031 |
|
|
7 |
|
|
|
41,177 |
|
|
|
4.9 |
% |
|
|
68.76 |
|
|
|
3.9 |
% |
|
|
2 |
|
|
|
50,566 |
|
|
|
1.9 |
% |
|
|
13.94 |
|
|
|
1.8 |
% |
此后 |
|
|
21 |
|
|
|
226,025 |
|
|
|
26.7 |
% |
|
|
55.96 |
|
|
|
17.6 |
% |
|
|
8 |
|
|
|
331,419 |
|
|
|
12.7 |
% |
|
|
20.48 |
|
|
|
17.3 |
% |
总计 |
|
|
177 |
|
|
|
846,320 |
|
|
|
100.0 |
% |
|
$ |
85.31 |
|
|
|
100.0 |
% |
|
|
63 |
|
|
|
2,607,792 |
|
|
|
100.0 |
% |
|
$ |
14.94 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
由租户拥有的锚点GLA |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
254,916 |
|
|
|
|
|
|
|
|
|
|
||||||||||
空置总数 |
|
|
|
136,276 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
127,593 |
|
|
|
|
|
|
|
|
|
|
||||||||||
总面积为平方英尺 |
|
|
|
982,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,990,301 |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
商铺租户 |
|
|
总租户 |
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
玻璃 |
|
|
ABR |
|
|
|
|
|
玻璃 |
|
|
ABR |
|
||||||||||||||||||||||
|
|
租契 |
|
|
即将到期 |
|
|
百分比 |
|
|
|
|
|
百分比 |
|
|
租契 |
|
|
即将到期 |
|
|
百分比 |
|
|
|
|
|
百分比 |
|
||||||||||
年 |
|
即将到期 |
|
|
SF |
|
|
占总数的 |
|
|
PSF |
|
|
占总数的 |
|
|
即将到期 |
|
|
SF |
|
|
占总数的 |
|
|
PSF |
|
|
占总数的 |
|
||||||||||
M到M 1 |
|
|
1 |
|
|
|
1,400 |
|
|
|
0.1 |
% |
|
$ |
24.40 |
|
|
|
0.1 |
% |
|
|
2 |
|
|
|
3,000 |
|
|
|
0.1 |
% |
|
$ |
23.39 |
|
|
|
0.0 |
% |
2022 |
|
|
4 |
|
|
|
13,658 |
|
|
|
1.2 |
% |
|
|
29.55 |
|
|
|
1.2 |
% |
|
|
6 |
|
|
|
15,901 |
|
|
|
0.3 |
% |
|
|
30.79 |
|
|
|
0.3 |
% |
2023 |
|
|
39 |
|
|
|
127,151 |
|
|
|
11.6 |
% |
|
|
29.78 |
|
|
|
11.2 |
% |
|
|
63 |
|
|
|
327,032 |
|
|
|
7.2 |
% |
|
|
42.06 |
|
|
|
9.5 |
% |
2024 |
|
|
33 |
|
|
|
144,346 |
|
|
|
13.2 |
% |
|
|
25.22 |
|
|
|
10.8 |
% |
|
|
67 |
|
|
|
743,900 |
|
|
|
16.4 |
% |
|
|
23.97 |
|
|
|
12.3 |
% |
2025 |
|
|
34 |
|
|
|
115,867 |
|
|
|
10.6 |
% |
|
|
28.41 |
|
|
|
9.8 |
% |
|
|
71 |
|
|
|
626,874 |
|
|
|
13.8 |
% |
|
|
36.18 |
|
|
|
15.6 |
% |
2026 |
|
|
36 |
|
|
|
137,392 |
|
|
|
12.6 |
% |
|
|
25.38 |
|
|
|
10.3 |
% |
|
|
72 |
|
|
|
655,459 |
|
|
|
14.4 |
% |
|
|
28.11 |
|
|
|
12.7 |
% |
2027 |
|
|
36 |
|
|
|
129,839 |
|
|
|
11.9 |
% |
|
|
35.56 |
|
|
|
13.7 |
% |
|
|
52 |
|
|
|
230,101 |
|
|
|
5.1 |
% |
|
|
41.22 |
|
|
|
6.5 |
% |
2028 |
|
|
23 |
|
|
|
106,276 |
|
|
|
9.7 |
% |
|
|
37.52 |
|
|
|
11.8 |
% |
|
|
46 |
|
|
|
684,756 |
|
|
|
15.1 |
% |
|
|
26.56 |
|
|
|
12.5 |
% |
2029 |
|
|
15 |
|
|
|
44,239 |
|
|
|
4.0 |
% |
|
|
29.76 |
|
|
|
3.9 |
% |
|
|
36 |
|
|
|
274,323 |
|
|
|
6.0 |
% |
|
|
29.52 |
|
|
|
5.6 |
% |
2030 |
|
|
12 |
|
|
|
35,348 |
|
|
|
3.2 |
% |
|
|
34.04 |
|
|
|
3.6 |
% |
|
|
20 |
|
|
|
99,095 |
|
|
|
2.2 |
% |
|
|
51.21 |
|
|
|
3.5 |
% |
2031 |
|
|
17 |
|
|
|
86,236 |
|
|
|
7.9 |
% |
|
|
28.82 |
|
|
|
7.4 |
% |
|
|
26 |
|
|
|
177,979 |
|
|
|
3.9 |
% |
|
|
33.83 |
|
|
|
4.2 |
% |
此后 |
|
|
36 |
|
|
|
152,844 |
|
|
|
14.0 |
% |
|
|
35.90 |
|
|
|
16.2 |
% |
|
|
65 |
|
|
|
710,288 |
|
|
|
15.5 |
% |
|
|
35.09 |
|
|
|
17.3 |
% |
总计 |
|
|
286 |
|
|
|
1,094,596 |
|
|
|
100.0 |
% |
|
$ |
30.82 |
|
|
|
100.0 |
% |
|
|
526 |
|
|
|
4,548,708 |
|
|
|
100.0 |
% |
|
$ |
31.73 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
由租户拥有的锚点GLA |
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
254,916 |
|
|
|
|
|
|
|
|
|
|
||||||||||
空置总数 |
|
|
|
197,891 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
461,760 |
|
|
|
|
|
|
|
|
|
|
||||||||||
总面积为平方英尺 |
|
|
|
1,292,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,265,384 |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_________
1.目前按月批租或正在续期的租约
|
34 |
|
|
核心投资组合-新租金和续订租金分摊1 |
补充报告--2022年9月30日 |
|
|
|
截至的季度 |
|
|
年初至今 |
|
||||||||||||||||||||||||||
|
|
March 31, 2022 |
|
|
June 30, 2022 |
|
|
2022年9月30日 |
|
|
2022年9月30日 |
|
||||||||||||||||||||
|
|
公认会计原则2 |
|
|
现金3 |
|
|
公认会计原则2 |
|
|
现金3 |
|
|
公认会计原则2 |
|
|
现金3 |
|
|
公认会计原则2 |
|
|
现金3 |
|
||||||||
新租约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
签订的新租约数目 |
|
|
4 |
|
|
|
4 |
|
|
|
2 |
|
|
|
2 |
|
|
|
3 |
|
|
|
3 |
|
|
|
9 |
|
|
|
9 |
|
玻璃 |
|
|
12,970 |
|
|
|
12,970 |
|
|
|
11,000 |
|
|
|
11,000 |
|
|
|
4,544 |
|
|
|
4,544 |
|
|
|
28,514 |
|
|
|
28,514 |
|
新的基本租金 |
|
$ |
37.83 |
|
|
$ |
34.10 |
|
|
$ |
113.70 |
|
|
$ |
99.38 |
|
|
$ |
78.62 |
|
|
$ |
70.12 |
|
|
$ |
73.60 |
|
|
$ |
65.02 |
|
以前的基本租金 |
|
$ |
34.75 |
|
|
$ |
35.01 |
|
|
$ |
98.17 |
|
|
$ |
99.15 |
|
|
$ |
60.47 |
|
|
$ |
62.72 |
|
|
$ |
63.31 |
|
|
$ |
64.17 |
|
每平方英尺平均成本 |
|
$ |
42.51 |
|
|
$ |
42.51 |
|
|
$ |
161.05 |
|
|
$ |
161.05 |
|
|
$ |
63.39 |
|
|
$ |
63.39 |
|
|
$ |
91.57 |
|
|
$ |
91.57 |
|
加权平均租赁年限(年) |
|
|
12.0 |
|
|
|
12.0 |
|
|
|
11.8 |
|
|
|
11.8 |
|
|
|
10.0 |
|
|
|
10.0 |
|
|
|
11.6 |
|
|
|
11.6 |
|
基本租金的百分比增长 |
|
|
8.9 |
% |
|
|
(2.6 |
)% |
|
|
15.8 |
% |
|
|
0.2 |
% |
|
|
30.0 |
% |
|
|
11.8 |
% |
|
|
16.3 |
% |
|
|
1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
续期租约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
已执行的续期租约数量 |
|
|
21 |
|
|
|
21 |
|
|
|
12 |
|
|
|
12 |
|
|
|
17 |
|
|
|
17 |
|
|
|
50 |
|
|
|
50 |
|
玻璃 |
|
|
284,858 |
|
|
|
284,858 |
|
|
|
71,026 |
|
|
|
71,026 |
|
|
|
176,463 |
|
|
|
176,463 |
|
|
|
532,347 |
|
|
|
532,347 |
|
新的基本租金 |
|
$ |
32.60 |
|
|
$ |
32.29 |
|
|
$ |
45.44 |
|
|
$ |
44.21 |
|
|
$ |
38.88 |
|
|
$ |
37.18 |
|
|
$ |
36.39 |
|
|
$ |
35.50 |
|
即将到期的基本租金 |
|
$ |
29.45 |
|
|
$ |
29.81 |
|
|
$ |
39.43 |
|
|
$ |
41.79 |
|
|
$ |
30.56 |
|
|
$ |
30.56 |
|
|
$ |
31.15 |
|
|
$ |
31.66 |
|
每平方英尺平均成本 |
|
$ |
21.29 |
|
|
$ |
21.29 |
|
|
$ |
6.34 |
|
|
$ |
6.34 |
|
|
$ |
6.89 |
|
|
$ |
6.89 |
|
|
$ |
14.52 |
|
|
$ |
14.52 |
|
加权平均租赁年限(年) |
|
|
5.8 |
|
|
|
5.8 |
|
|
|
5.1 |
|
|
|
5.1 |
|
|
|
4.6 |
|
|
|
4.6 |
|
|
|
5.3 |
|
|
|
5.3 |
|
基本租金的百分比增长 |
|
|
10.7 |
% |
|
|
8.3 |
% |
|
|
15.2 |
% |
|
|
5.8 |
% |
|
|
27.2 |
% |
|
|
21.7 |
% |
|
|
16.8 |
% |
|
|
12.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
新租约和续订租约合计 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
签订的新租约及续期租约数目 |
|
|
25 |
|
|
|
25 |
|
|
|
14 |
|
|
|
14 |
|
|
|
20 |
|
|
|
20 |
|
|
|
59 |
|
|
|
59 |
|
GLA开始 |
|
|
297,828 |
|
|
|
297,828 |
|
|
|
82,026 |
|
|
|
82,026 |
|
|
|
181,007 |
|
|
|
181,007 |
|
|
|
560,861 |
|
|
|
560,861 |
|
新的基本租金 |
|
$ |
32.83 |
|
|
$ |
32.37 |
|
|
$ |
54.59 |
|
|
$ |
51.61 |
|
|
$ |
39.88 |
|
|
$ |
38.01 |
|
|
$ |
38.28 |
|
|
$ |
37.00 |
|
即将到期的基本租金 |
|
$ |
29.68 |
|
|
$ |
30.04 |
|
|
$ |
47.31 |
|
|
$ |
49.48 |
|
|
$ |
31.31 |
|
|
$ |
31.37 |
|
|
$ |
32.79 |
|
|
$ |
33.31 |
|
每平方英尺平均成本 |
|
$ |
22.21 |
|
|
$ |
22.21 |
|
|
$ |
27.09 |
|
|
$ |
27.09 |
|
|
$ |
8.31 |
|
|
$ |
8.31 |
|
|
$ |
18.44 |
|
|
$ |
18.44 |
|
加权平均租赁年限(年) |
|
|
6.1 |
|
|
|
6.1 |
|
|
|
6.0 |
|
|
|
6.0 |
|
|
|
4.7 |
|
|
|
4.7 |
|
|
|
5.6 |
|
|
|
5.6 |
|
基本租金的百分比增长 |
|
|
10.6 |
% |
|
|
7.8 |
% |
|
|
15.4 |
% |
|
|
4.3 |
% |
|
|
27.4 |
% |
|
|
21.2 |
% |
|
|
16.8 |
% |
|
|
11.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
|
35 |
|
|
核心投资组合--资本支出 |
补充报告--2022年9月30日 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
截至的季度 |
|
|
年初至今 |
|
||||||||||||||
|
|
3月31日, |
|
|
6月30日, |
|
|
2022年9月30日 |
|
|
2022年9月30日 |
|
|
2021年12月31日 |
|
|||||
租赁佣金 |
|
$ |
1,053 |
|
|
$ |
1,057 |
|
|
$ |
811 |
|
|
$ |
2,921 |
|
|
$ |
2,360 |
|
改善租户状况 |
|
|
3,403 |
|
|
|
2,250 |
|
|
|
4,709 |
|
|
|
10,362 |
|
|
|
10,059 |
|
维护资本支出 |
|
|
638 |
|
|
|
2,049 |
|
|
|
1,993 |
|
|
|
4,680 |
|
|
|
4,060 |
|
资本支出总额 |
|
$ |
5,094 |
|
|
$ |
5,356 |
|
|
$ |
7,513 |
|
|
$ |
17,963 |
|
|
$ |
16,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36 |
|
|
基金概述 |
补充报告--2022年9月30日 |
|
一、关键指标 |
|
基金I |
|
基金II |
|
基金III |
|
基金IV |
|
基金V |
|
总计 |
||||||||||||||||||||||||||||||
一般信息: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
古董酒 |
|
|
Sep-2001 |
|
|
Jun-2004 |
|
|
May-2007 |
|
|
May-2012 |
|
|
Aug-2016 |
|
|
|
||||||||||||||||||||||||
基金规模 |
|
$ |
|
90.0 |
|
百万 |
|
$ |
|
472.0 |
|
2百万 |
|
$ |
|
502.5 |
|
百万 |
|
$ |
|
540.6 |
|
百万 |
|
$ |
|
520.0 |
|
百万 |
|
$ |
|
2,125.1 |
|
百万 |
||||||
阿卡迪亚的承诺 |
|
$ |
|
20.0 |
|
百万 |
|
$ |
|
291.2 |
|
百万 |
|
$ |
|
123.3 |
|
百万 |
|
$ |
|
125.0 |
|
百万 |
|
$ |
|
104.5 |
|
百万 |
|
$ |
|
664.0 |
|
百万 |
||||||
阿卡迪亚的比例份额 |
|
|
|
22.2 |
|
% |
|
|
|
|
61.7 |
|
% 2 |
|
|
|
|
24.5 |
|
% |
|
|
|
|
23.1 |
|
% |
|
|
|
|
20.1 |
|
% |
|
|
|
|
31.2 |
|
% |
|
阿卡迪亚的推广股1 |
|
|
|
37.8 |
|
% |
|
|
|
|
69.4 |
|
% |
|
|
|
|
39.6 |
|
% |
|
|
|
|
38.5 |
|
% |
|
|
|
|
36.1 |
|
% |
|
|
|
|
45.0 |
|
% |
|
优先回报 |
|
|
|
9.0 |
|
% |
|
|
|
|
8.0 |
|
% |
|
|
|
|
6.0 |
|
% |
|
|
|
|
6.0 |
|
% |
|
|
|
|
6.0 |
|
% |
|
|
|
6.4 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
本季度基金级别信息: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
累计供款2 |
|
$ |
|
86.6 |
|
百万 |
|
$ |
|
557.3 |
|
百万 |
|
$ |
|
448.1 |
|
百万 |
|
$ |
|
488.1 |
|
百万 |
|
$ |
|
347.9 |
|
百万 |
|
$ |
|
1,928.1 |
|
百万 |
||||||
累计净分布3 |
|
$ |
|
195.4 |
|
百万 |
|
$ |
|
172.5 |
|
百万 |
|
$ |
|
603.5 |
|
百万 |
|
$ |
|
221.4 |
|
百万 |
|
$ |
|
79.6 |
|
百万 |
|
$ |
|
1,272.3 |
|
百万 |
||||||
分配/捐款净额 |
|
|
|
225.6 |
|
% |
|
|
|
|
31.0 |
|
% |
|
|
|
|
134.7 |
|
% |
|
|
|
|
45.3 |
|
% |
|
|
|
|
22.9 |
|
% |
|
|
|
|
66.0 |
|
% |
|
资金不足的承担额4 |
|
$ |
|
0.0 |
|
百万 |
|
$ |
|
0.0 |
|
百万 |
|
$ |
|
1.9 |
|
百万 |
|
$ |
|
41.9 |
|
百万 |
|
$ |
|
172.1 |
|
百万 |
|
$ |
|
215.8 |
|
百万 |
||||||
收购干粉5 |
|
|
不适用 |
|
|
|
|
|
不适用 |
|
|
|
|
|
不适用 |
|
|
|
|
|
不适用 |
|
|
|
|
$ |
|
104.0 |
|
百万 |
|
$ |
|
104.0 |
|
百万 |
||||||
投资期结束 |
|
|
关着的不营业的 |
|
|
|
|
|
关着的不营业的 |
|
|
|
|
|
关着的不营业的 |
|
|
|
|
|
关着的不营业的 |
|
|
|
|
|
Aug-2023 |
|
|
|
|
|
|
|
|
|
||||||
目前处于晋升职位?(是/否) |
|
|
不是 |
|
|
|
|
|
不是 |
|
|
|
|
|
不是 |
|
|
|
|
|
不是 |
|
|
|
|
|
不是 |
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
二、阿卡迪亚赚取的费用和优先分配 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
类型: |
|
|
适用于 |
|
|
描述 |
||||||||||||||||||||||||||||||||||||
资产管理6 |
|
|
基金I及II |
|
|
0.75% in 2022, 0% in 2023 |
||||||||||||||||||||||||||||||||||||
资产管理 |
|
|
基金III |
|
|
目前为0% |
||||||||||||||||||||||||||||||||||||
资产管理6 |
|
|
基金IV |
|
|
投资期内隐含资本的1.5%;投资期后隐含资本的1.25% |
||||||||||||||||||||||||||||||||||||
资产管理7 |
|
|
基金V |
|
|
投资期第1年至第4年隐含资本的1.5%;投资期第5年(2020年8月26日至2021年8月25日)分配资本承诺的1.5%;投资期第6年至第7年(2021年8月26日至2023年8月25日)分配资本承诺的1.0%;投资期后隐含资本承诺的1.25% |
||||||||||||||||||||||||||||||||||||
物业管理 |
|
|
所有基金 |
|
|
占房地产总收入的4.0% |
||||||||||||||||||||||||||||||||||||
租赁 |
|
|
所有基金 |
|
|
市价租赁佣金 |
||||||||||||||||||||||||||||||||||||
施工/项目管理 |
|
|
所有基金 |
|
|
市价收费 |
||||||||||||||||||||||||||||||||||||
发展 |
|
|
基金III、IV及V |
|
|
项目总成本的3.0% |
|
37 |
|
|
基金概述 |
补充报告--2022年9月30日 |
|
_________
|
38 |
|
|
基金投资组合零售物业-详情1 |
补充报告--2022年9月30日 |
|
|
|
|
|
年 |
|
基金 |
|
|
可出租总面积 |
|
|
就地入住率 |
|
|
租赁 |
|
|
年化 |
|
|
|
|
||||||||||||||||||||||||||||||
属性 |
|
主要租户 |
|
后天 |
|
所有权百分比 |
|
|
街道 |
|
|
锚 |
|
|
商店 |
|
|
总计 |
|
|
街道 |
|
|
锚 |
|
|
商店 |
|
|
总计 |
|
|
入住率 |
|
|
基本租金(ABR) |
|
|
ABR PSF |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
基金II投资组合详情 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
纽约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
纽约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
城市点2 |
|
目标学校、基础学校、 |
|
2007 |
|
|
94.2 |
% |
|
|
— |
|
|
|
332,404 |
|
|
|
208,666 |
|
|
|
541,070 |
|
|
|
— |
% |
|
|
68.1 |
% |
|
|
25.5 |
% |
|
|
51.7 |
% |
|
|
82.0 |
% |
|
$ |
10,450,369 |
|
|
$ |
37.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
合计--基金II |
|
|
|
|
|
|
|
|
|
— |
|
|
|
332,404 |
|
|
|
208,666 |
|
|
|
541,070 |
|
|
|
— |
% |
|
|
68.1 |
% |
|
|
25.5 |
% |
|
|
51.7 |
% |
|
|
82.0 |
% |
|
$ |
10,450,369 |
|
|
$ |
37.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
基金III投资组合详情 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
纽约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
纽约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
百老汇640号 |
|
色板 |
|
2012 |
|
|
100.0 |
% |
|
|
4,637 |
|
|
|
— |
|
|
|
— |
|
|
|
4,637 |
|
|
|
91.6 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
91.6 |
% |
|
|
91.6 |
% |
|
$ |
1,075,151 |
|
|
$ |
253.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
总计--基金III |
|
|
|
|
|
|
|
|
|
4,637 |
|
|
|
— |
|
|
|
— |
|
|
|
4,637 |
|
|
|
91.6 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
91.6 |
% |
|
|
91.6 |
% |
|
$ |
1,075,151 |
|
|
$ |
253.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
基金IV投资组合详情 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
纽约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
纽约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
麦迪逊大道801号 |
|
─ |
|
2015 |
|
|
100.0 |
% |
|
|
2,522 |
|
|
|
— |
|
|
|
— |
|
|
|
2,522 |
|
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
$ |
— |
|
|
$ |
— |
|
210 Bowery |
|
─ |
|
2012 |
|
|
100.0 |
% |
|
|
2,538 |
|
|
|
— |
|
|
|
— |
|
|
|
2,538 |
|
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
|
|
|
— |
|
东61街27号 |
|
─ |
|
2014 |
|
|
100.0 |
% |
|
|
4,177 |
|
|
|
— |
|
|
|
— |
|
|
|
4,177 |
|
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
|
|
|
— |
|
东71街17号 |
|
排行榜 |
|
2014 |
|
|
100.0 |
% |
|
|
8,432 |
|
|
|
— |
|
|
|
— |
|
|
|
8,432 |
|
|
|
82.2 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
82.2 |
% |
|
|
82.2 |
% |
|
|
1,878,913 |
|
|
|
271.05 |
|
第三大道1035号 |
|
─ |
|
2015 |
|
|
100.0 |
% |
|
|
7,634 |
|
|
|
— |
|
|
|
— |
|
|
|
7,634 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,265,746 |
|
|
|
165.80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
新泽西 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
帕拉默斯广场 |
|
阿什利家具,马绍尔 |
|
2013 |
|
|
50.0 |
% |
|
|
— |
|
|
|
87,539 |
|
|
|
65,955 |
|
|
|
153,494 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
3,233,834 |
|
|
|
21.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
波士顿 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
马萨诸塞州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Fort Point餐厅 |
|
─ |
|
2016 |
|
|
100.0 |
% |
|
|
15,711 |
|
|
|
— |
|
|
|
— |
|
|
|
15,711 |
|
|
|
100.0 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
1,050,946 |
|
|
|
66.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
罗德岛 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
巴利德山道650号 |
|
迪克的体育用品, |
|
2015 |
|
|
90.0 |
% |
|
|
— |
|
|
|
55,000 |
|
|
|
105,448 |
|
|
|
160,448 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
77.7 |
% |
|
|
85.4 |
% |
|
|
85.4 |
% |
|
|
2,052,672 |
|
|
|
14.99 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
大西洋中部 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
维吉尼亚 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
马纳萨斯的海滨长廊 |
|
家得宝 |
|
2013 |
|
|
98.6 |
% |
|
|
— |
|
|
|
209,356 |
|
|
|
71,404 |
|
|
|
280,760 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
3,710,514 |
|
|
|
13.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
特拉华州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
伊甸园广场 |
|
巨人食品,洛杉矶健身 |
|
2014 |
|
|
98.6 |
% |
|
|
— |
|
|
|
116,003 |
|
|
|
113,933 |
|
|
|
229,936 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
78.4 |
% |
|
|
89.3 |
% |
|
|
92.7 |
% |
|
|
3,246,996 |
|
|
|
15.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
东南部 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
佐治亚州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39 |
|
|
基金投资组合零售物业-详情1 |
补充报告--2022年9月30日 |
|
Broughton Street投资组合 |
|
H&M,露露柠檬, |
|
2014 |
|
|
100.0 |
% |
|
|
95,201 |
|
|
|
— |
|
|
|
— |
|
|
|
95,201 |
|
|
|
87.7 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
87.7 |
% |
|
|
95.4 |
% |
|
|
2,970,279 |
|
|
|
35.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
年 |
|
基金 |
|
|
可出租总面积 |
|
|
就地入住率 |
|
|
租赁 |
|
|
年化 |
|
|
|
|
||||||||||||||||||||||||||||||
属性 |
|
主要租户 |
|
后天 |
|
所有权百分比 |
|
|
街道 |
|
|
锚 |
|
|
商店 |
|
|
总计 |
|
|
街道 |
|
|
锚 |
|
|
商店 |
|
|
总计 |
|
|
入住率 |
|
|
基本租金(ABR) |
|
|
ABR PSF |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
西 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
加利福尼亚 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Geary街146号 |
|
─ |
|
2015 |
|
|
100.0 |
% |
|
|
10,151 |
|
|
|
— |
|
|
|
— |
|
|
|
10,151 |
|
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
% |
|
|
— |
|
|
|
— |
|
联合和菲尔莫尔 |
|
艾琳·费舍尔,Bonobos |
|
2015 |
|
|
90.0 |
% |
|
|
7,148 |
|
|
|
— |
|
|
|
— |
|
|
|
7,148 |
|
|
|
77.9 |
% |
|
|
— |
% |
|
|
— |
% |
|
|
77.9 |
% |
|
|
77.9 |
% |
|
|
636,247 |
|
|
|
114.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
总额--基金IV |
|
|
|
|
|
|
|
|
|
153,514 |
|
|
|
467,898 |
|
|
|
356,740 |
|
|
|
978,152 |
|
|
|
77.8 |
% |
|
|
100.0 |
% |
|
|
86.5 |
% |
|
|
91.6 |
% |
|
|
93.1 |
% |
|
$ |
20,046,147 |
|
|
$ |
22.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
基金V投资组合详情 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
西南 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
新墨西哥州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
圣达菲广场 |
|
TJ Maxx,百思买 |
|
2017 |
|
|
100.0 |
% |
|
|
— |
|
|
|
153,983 |
|
|
|
70,169 |
|
|
|
224,152 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
91.5 |
% |
|
|
97.3 |
% |
|
|
97.3 |
% |
|
$ |
3,988,358 |
|
|
$ |
18.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
德克萨斯州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
伍德岭广场 |
|
柯克兰办公用品店 |
|
2022 |
|
|
90.0 |
% |
|
|
— |
|
|
|
— |
|
|
|
211,183 |
|
|
|
211,183 |
|
|
|
— |
% |
|
|
— |
% |
|
|
84.7 |
% |
|
|
84.7 |
% |
|
|
85.3 |
% |
|
|
3,746,487 |
|
|
|
20.96 |
|
La Frontera广场 |
|
科尔餐厅,霍比·洛比 |
|
2022 |
|
|
90.0 |
% |
|
|
— |
|
|
|
203,500 |
|
|
|
330,930 |
|
|
|
534,430 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
81.8 |
% |
|
|
88.7 |
% |
|
|
92.8 |
% |
|
|
6,519,161 |
|
|
|
13.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
中西部 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
密西根 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
新东城中心 |
|
科尔百货公司、乔-安百货公司、DSW |
|
2017 |
|
|
100.0 |
% |
|
|
— |
|
|
|
145,389 |
|
|
|
45,141 |
|
|
|
190,530 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
2,344,851 |
|
|
|
12.31 |
|
费尔莱恩格林 |
|
TJ·麦克斯,迈克尔斯 |
|
2017 |
|
|
100.0 |
% |
|
|
— |
|
|
|
109,952 |
|
|
|
160,235 |
|
|
|
270,187 |
|
|
|
— |
% |
|
|
74.5 |
% |
|
|
91.9 |
% |
|
|
84.8 |
% |
|
|
95.2 |
% |
|
|
4,672,366 |
|
|
|
20.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
东北 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
马里兰州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
弗雷德里克郡(2处房产) |
|
科尔百货、百思买 |
|
2019 |
|
|
90.0 |
% |
|
|
— |
|
|
|
251,988 |
|
|
|
278,828 |
|
|
|
530,816 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
75.2 |
% |
|
|
87.0 |
% |
|
|
90.6 |
% |
|
|
6,775,898 |
|
|
|
14.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
康涅狄格州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
三城广场 |
|
TJ Maxx、HomeGoods、ShopRite |
|
2019 |
|
|
90.0 |
% |
|
|
— |
|
|
|
129,940 |
|
|
|
172,948 |
|
|
|
302,888 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
79.9 |
% |
|
|
88.5 |
% |
|
|
91.5 |
% |
|
|
3,810,683 |
|
|
|
14.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
新泽西 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
中部州 |
|
ShopRite、百思买、DSW、PetSmart |
|
2021 |
|
|
100.0 |
% |
|
|
— |
|
|
|
253,779 |
|
|
|
131,337 |
|
|
|
385,116 |
|
|
|
— |
% |
|
|
90.5 |
% |
|
|
70.8 |
% |
|
|
83.8 |
% |
|
|
86.2 |
% |
|
|
6,220,936 |
|
|
|
19.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
纽约 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
南山购物中心 |
|
ShopRite,在家,Ashley家具 |
|
2022 |
|
|
90.0 |
% |
|
|
— |
|
|
|
416,804 |
|
|
|
95,414 |
|
|
|
512,218 |
|
|
|
— |
% |
|
|
80.7 |
% |
|
|
46.2 |
% |
|
|
74.3 |
% |
|
|
74.3 |
% |
|
|
4,375,401 |
|
|
|
11.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
宾夕法尼亚州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
40 |
|
|
基金投资组合零售物业-详情1 |
补充报告--2022年9月30日 |
|
门罗市场 |
|
科尔百货,迪克体育用品, |
|
2021 |
|
|
100.0 |
% |
|
|
— |
|
|
|
263,376 |
|
|
|
108,276 |
|
|
|
371,652 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
4,231,262 |
|
|
|
11.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
罗德岛 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
林肯下议院 |
|
停下来购物,法警, |
|
2019 |
|
|
100.0 |
% |
|
|
— |
|
|
|
194,470 |
|
|
|
267,551 |
|
|
|
462,021 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
79.3 |
% |
|
|
88.0 |
% |
|
|
88.0 |
% |
|
|
5,457,042 |
|
|
|
13.42 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
东南部 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
维吉尼亚 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
兰德斯敦下议院 |
|
百思买,伯灵顿外套厂, |
|
2019 |
|
|
100.0 |
% |
|
|
— |
|
|
|
87,883 |
|
|
|
298,532 |
|
|
|
386,415 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
87.2 |
% |
|
|
90.1 |
% |
|
|
91.0 |
% |
|
|
7,449,844 |
|
|
|
21.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
年 |
|
基金 |
|
|
可出租总面积 |
|
|
就地入住率 |
|
|
租赁 |
|
|
年化 |
|
|
|
|
||||||||||||||||||||||||||||||
属性 |
|
主要租户 |
|
后天 |
|
所有权百分比 |
|
|
街道 |
|
|
锚 |
|
|
商店 |
|
|
总计 |
|
|
街道 |
|
|
锚 |
|
|
商店 |
|
|
总计 |
|
|
入住率 |
|
|
基本租金(ABR) |
|
|
ABR PSF |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
佛罗里达州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
棕榈滩登陆 |
|
TJ Maxx,PetSmart, |
|
2019 |
|
|
100.0 |
% |
|
|
— |
|
|
|
73,241 |
|
|
|
98,558 |
|
|
|
171,799 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
94.6 |
% |
|
|
96.9 |
% |
|
|
96.9 |
% |
|
|
3,426,590 |
|
|
|
20.59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
北卡罗来纳州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
山核桃岭 |
|
科尔百货、百思买、迪克体育用品 |
|
2017 |
|
|
100.0 |
% |
|
|
— |
|
|
|
266,584 |
|
|
|
113,981 |
|
|
|
380,565 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
4,728,944 |
|
|
|
12.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
阿拉巴马州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
特鲁斯维尔海滨大道 |
|
沃尔玛、富豪影院 |
|
2018 |
|
|
100.0 |
% |
|
|
— |
|
|
|
366,010 |
|
|
|
97,671 |
|
|
|
463,681 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
72.3 |
% |
|
|
94.2 |
% |
|
|
95.6 |
% |
|
|
4,447,125 |
|
|
|
10.18 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
佐治亚州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
广州市场 |
|
迪克体育用品、TJ Maxx、百思买 |
|
2021 |
|
|
100.0 |
% |
|
|
— |
|
|
|
132,569 |
|
|
|
219,409 |
|
|
|
351,978 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
83.6 |
% |
|
|
89.8 |
% |
|
|
92.0 |
% |
|
|
5,462,290 |
|
|
|
17.29 |
|
西兰亭 |
|
Kohl‘s,HomeGoods |
|
2018 |
|
|
100.0 |
% |
|
|
— |
|
|
|
209,423 |
|
|
|
153,252 |
|
|
|
362,675 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
98.6 |
% |
|
|
99.4 |
% |
|
|
99.4 |
% |
|
|
4,559,438 |
|
|
|
12.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
西 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
加利福尼亚 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Elk Grove Commons |
|
Kohl‘s,HomeGoods |
|
2018 |
|
|
100.0 |
% |
|
|
— |
|
|
|
132,489 |
|
|
|
109,589 |
|
|
|
242,078 |
|
|
|
— |
% |
|
|
100.0 |
% |
|
|
93.4 |
% |
|
|
97.0 |
% |
|
|
99.1 |
% |
|
|
5,069,120 |
|
|
|
21.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
犹他州 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Riverdale的家庭中心 |
|
Target,Sportman‘s |
|
2019 |
|
|
89.4 |
% |
|
|
— |
|
|
|
256,673 |
|
|
|
115,802 |
|
|
|
372,475 |
|
|
|
— |
% |
|
|
80.5 |
% |
|
|
97.7 |
% |
|
|
85.9 |
% |
|
|
97.9 |
% |
|
|
3,352,616 |
|
|
|
10.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
合计-基金V |
|
|
|
|
|
|
|
|
|
— |
|
|
|
3,648,053 |
|
|
|
3,078,806 |
|
|
|
6,726,859 |
|
|
|
— |
% |
|
|
95.0 |
% |
|
|
84.4 |
% |
|
|
90.2 |
% |
|
|
92.5 |
% |
|
$ |
90,638,412 |
|
|
$ |
14.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
基金资产总额 |
|
|
|
158,151 |
|
|
|
4,448,355 |
|
|
|
3,644,212 |
|
|
|
8,250,718 |
|
|
|
78.2 |
% |
|
|
93.5 |
% |
|
|
81.3 |
% |
|
|
87.8 |
% |
|
|
91.9 |
% |
|
$ |
122,210,079 |
|
|
$ |
16.87 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
ACADIA在基金总资产中的份额 |
|
|
|
36,433 |
|
|
|
996,727 |
|
|
|
787,698 |
|
|
|
1,820,858 |
|
|
|
78.2 |
% |
|
|
90.4 |
% |
|
|
75.6 |
% |
|
|
83.8 |
% |
|
|
90.8 |
% |
|
$ |
28,154,491 |
|
|
$ |
18.46 |
|
__________
|
41 |
|
|
基金租赁到期 |
补充报告--2022年9月30日 |
(按比例计算) |
|
|
基金II |
|
|
|
|
|
|
|
|
基金III |
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
|
|
|
玻璃 |
|
|
|
|
|
ABR |
|
|
|
|
|
玻璃 |
|
|
|
|
|
ABR |
|
||||||||||||||||||||||||
|
|
租契 |
|
|
即将到期 |
|
|
百分比 |
|
|
|
|
|
|
|
|
百分比 |
|
|
租契 |
|
|
即将到期 |
|
|
百分比 |
|
|
|
|
|
|
|
|
百分比 |
|
||||||||||||
年 |
|
即将到期 |
|
|
SF |
|
|
占总数的 |
|
|
金额 |
|
|
PSF |
|
|
占总数的 |
|
|
即将到期 |
|
|
SF |
|
|
占总数的 |
|
|
金额 |
|
|
PSF |
|
|
占总数的 |
|
||||||||||||
M到M 1 |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
% |
2022 |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
2023 |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
1 |
|
|
|
159 |
|
|
|
15.3 |
% |
|
|
64,320 |
|
|
|
404.53 |
|
|
|
24.4 |
% |
2024 |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
2025 |
|
|
1 |
|
|
|
1,426 |
|
|
|
0.9 |
% |
|
|
155,105 |
|
|
|
108.77 |
|
|
|
2.6 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
2026 |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
2027 |
|
|
3 |
|
|
|
15,294 |
|
|
|
9.4 |
% |
|
|
1,139,686 |
|
|
|
74.52 |
|
|
|
18.8 |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
2028 |
|
|
1 |
|
|
|
552 |
|
|
|
0.3 |
% |
|
|
107,630 |
|
|
|
194.98 |
|
|
|
1.8 |
% |
|
|
1 |
|
|
|
306 |
|
|
|
29.4 |
% |
|
|
72,073 |
|
|
|
235.53 |
|
|
|
27.4 |
% |
2029 |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
2030 |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
1 |
|
|
|
177 |
|
|
|
17.0 |
% |
|
|
40,854 |
|
|
|
230.81 |
|
|
|
15.5 |
% |
2031 |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
|
1 |
|
|
|
226 |
|
|
|
21.7 |
% |
|
|
53,825 |
|
|
|
238.16 |
|
|
|
20.4 |
% |
此后 |
|
|
6 |
|
|
|
145,261 |
|
|
|
89.4 |
% |
|
|
4,669,244 |
|
|
|
32.14 |
|
|
|
76.8 |
% |
|
|
1 |
|
|
|
173 |
|
|
|
16.6 |
% |
|
|
32,340 |
|
|
|
186.94 |
|
|
|
12.3 |
% |
总计 |
|
|
11 |
|
|
|
162,533 |
|
|
|
100.0 |
% |
|
$ |
6,071,665 |
|
|
$ |
37.36 |
|
|
|
100.0 |
% |
|
|
5 |
|
|
|
1,041 |
|
|
|
100.0 |
% |
|
$ |
263,412 |
|
|
$ |
253.15 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
151,829 |
|
|
空置总数 |
|
|
|
|
|
|
|
|
|
|
|
|
95 |
|
|
空置总数 |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
314,362 |
|
|
总面积为平方英尺 |
|
|
|
|
|
|
|
|
|
|
|
|
1,136 |
|
|
总面积为平方英尺 |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
基金IV |
|
|
|
|
|
|
|
|
基金V |
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
|
|
|
玻璃 |
|
|
|
|
|
ABR |
|
|
|
|
|
玻璃 |
|
|
|
|
|
ABR |
|
||||||||||||||||||||||||
|
|
租契 |
|
|
即将到期 |
|
|
百分比 |
|
|
|
|
|
|
|
|
百分比 |
|
|
租契 |
|
|
即将到期 |
|
|
百分比 |
|
|
|
|
|
|
|
|
百分比 |
|
||||||||||||
年 |
|
即将到期 |
|
|
SF |
|
|
占总数的 |
|
|
金额 |
|
|
PSF |
|
|
占总数的 |
|
|
即将到期 |
|
|
SF |
|
|
占总数的 |
|
|
金额 |
|
|
PSF |
|
|
占总数的 |
|
||||||||||||
M到M 1 |
|
|
— |
|
|
|
— |
|
|
|
— |
% |
|
$ |
— |
|
|
$ |
— |
|
|
|
— |
% |
|
|
11 |
|
|
|
4,106 |
|
|
|
0.3 |
% |
|
$ |
88,860 |
|
|
$ |
21.64 |
|
|
|
0.5 |
% |
2022 |
|
|
1 |
|
|
|
867 |
|
|
|
0.5 |
% |
|
|
13,141 |
|
|
|
15.16 |
|
|
|
0.3 |
% |
|
|
10 |
|
|
|
8,604 |
|
|
|
0.7 |
% |
|
|
174,446 |
|
|
|
20.27 |
|
|
|
1.0 |
% |
2023 |
|
|
7 |
|
|
|
2,381 |
|
|
|
1.3 |
% |
|
|
92,593 |
|
|
|
38.89 |
|
|
|
2.2 |
% |
|
|
60 |
|
|
|
75,469 |
|
|
|
6.4 |
% |
|
|
1,361,543 |
|
|
|
18.04 |
|
|
|
7.7 |
% |
2024 |
|
|
4 |
|
|
|
1,687 |
|
|
|
0.9 |
% |
|
|
46,207 |
|
|
|
27.39 |
|
|
|
1.1 |
% |
|
|
87 |
|
|
|
182,004 |
|
|
|
15.5 |
% |
|
|
2,711,937 |
|
|
|
14.90 |
|
|
|
15.4 |
% |
2025 |
|
|
8 |
|
|
|
3,132 |
|
|
|
1.7 |
% |
|
|
536,164 |
|
|
|
171.19 |
|
|
|
12.8 |
% |
|
|
83 |
|
|
|
193,346 |
|
|
|
16.4 |
% |
|
|
2,774,482 |
|
|
|
14.35 |
|
|
|
15.7 |
% |
2026 |
|
|
15 |
|
|
|
20,662 |
|
|
|
11.2 |
% |
|
|
548,853 |
|
|
|
26.56 |
|
|
|
13.1 |
% |
|
|
80 |
|
|
|
109,389 |
|
|
|
9.3 |
% |
|
|
2,081,816 |
|
|
|
19.03 |
|
|
|
11.8 |
% |
2027 |
|
|
14 |
|
|
|
9,536 |
|
|
|
5.2 |
% |
|
|
300,219 |
|
|
|
31.48 |
|
|
|
7.2 |
% |
|
|
57 |
|
|
|
135,267 |
|
|
|
11.5 |
% |
|
|
1,793,153 |
|
|
|
13.26 |
|
|
|
10.2 |
% |
2028 |
|
|
7 |
|
|
|
5,366 |
|
|
|
2.9 |
% |
|
|
156,409 |
|
|
|
29.15 |
|
|
|
3.7 |
% |
|
|
38 |
|
|
|
101,033 |
|
|
|
8.6 |
% |
|
|
1,719,224 |
|
|
|
17.02 |
|
|
|
9.7 |
% |
2029 |
|
|
7 |
|
|
|
40,666 |
|
|
|
22.0 |
% |
|
|
694,262 |
|
|
|
17.07 |
|
|
|
16.6 |
% |
|
|
29 |
|
|
|
73,207 |
|
|
|
6.2 |
% |
|
|
873,739 |
|
|
|
11.94 |
|
|
|
5.0 |
% |
2030 |
|
|
2 |
|
|
|
4,567 |
|
|
|
2.5 |
% |
|
|
79,582 |
|
|
|
17.43 |
|
|
|
1.9 |
% |
|
|
27 |
|
|
|
76,460 |
|
|
|
6.5 |
% |
|
|
1,033,550 |
|
|
|
13.52 |
|
|
|
5.9 |
% |
2031 |
|
|
11 |
|
|
|
47,319 |
|
|
|
25.6 |
% |
|
|
694,795 |
|
|
|
14.68 |
|
|
|
16.8 |
% |
|
|
31 |
|
|
|
79,889 |
|
|
|
6.8 |
% |
|
|
1,156,807 |
|
|
|
14.48 |
|
|
|
6.6 |
% |
此后 |
|
|
14 |
|
|
|
48,377 |
|
|
|
26.2 |
% |
|
|
1,013,826 |
|
|
|
20.96 |
|
|
|
24.3 |
% |
|
|
42 |
|
|
|
138,319 |
|
|
|
11.8 |
% |
|
|
1,873,806 |
|
|
|
13.55 |
|
|
|
10.5 |
% |
总计 |
|
|
90 |
|
|
|
184,560 |
|
|
|
100.0 |
% |
|
$ |
4,176,051 |
|
|
$ |
22.63 |
|
|
|
100.0 |
% |
|
|
555 |
|
|
|
1,177,093 |
|
|
|
100.0 |
% |
|
$ |
17,643,363 |
|
|
$ |
14.99 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
18,355 |
|
|
空置总数 |
|
|
|
|
|
|
|
|
|
|
|
|
125,353 |
|
|
空置总数 |
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
202,915 |
|
|
总面积为平方英尺 |
|
|
|
|
|
|
|
|
|
|
|
|
1,302,446 |
|
|
总面积为平方英尺 |
|
|
|
|
|
|
|
__________
1.目前按月批租或正在续期的租约
|
42 |
|
|
发展和再开发活动 |
补充报告--2022年9月30日 |
|
|
|
|
|
|
|
|
|
Est.平方英尺 |
|
|
|
|
|
|
|
|
收购和开发成本1 |
|
||||||||||||||||||||||
属性 |
|
所有权1 |
|
位置 |
|
估计数 |
|
vt.在.的基础上 |
|
|
占有率/ |
|
钥匙 |
|
描述 |
|
已招致2 |
|
|
估计的未来范围 |
|
|
估计总范围 |
|
||||||||||||||||
发展: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
堆芯 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
1238威斯康星州 |
|
80.0% |
|
华盛顿特区 |
|
2023 |
|
|
29,000 |
|
|
0%/65% |
|
《每个人》的沃尔福德 |
|
完成后重建/增建现有建筑物,包括地下零售、上层写字楼及住宅单位。用于确保租户安全的可自由支配支出 |
|
$ |
14.7 |
|
|
$ |
18.0 |
|
|
至 |
|
$ |
18.8 |
|
|
$ |
32.7 |
|
|
至 |
|
$ |
33.5 |
|
亨德森-开发项目1和2 |
|
100.0% |
|
德克萨斯州达拉斯 |
|
待定 |
|
|
160,000 |
|
|
— |
|
待定 |
|
为混合用途的街道零售空间和上层写字楼空间进行地面开发。 |
|
$ |
10.1 |
|
|
待定 |
|
|
至 |
|
待定 |
|
|
待定 |
|
|
|
|
待定 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
基金III |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
宽阔的山谷公地 |
|
100.0% |
|
纽约州法明代尔 |
|
待定 |
|
待定 |
|
|
— |
|
待定 |
|
在获得必要的批准和租户出租时的酌情支出 |
|
|
25.4 |
|
|
|
24.6 |
|
|
至 |
|
|
34.6 |
|
|
|
50.0 |
|
|
至 |
|
|
60.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
基金IV |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
密歇根大道北717号 |
|
100.0% |
|
伊利诺伊州芝加哥 |
|
待定 |
|
待定 |
|
|
14%/14% |
|
待定 |
|
在确保租户出租时的酌情支出 |
|
|
116.5 |
|
|
待定 |
|
|
至 |
|
待定 |
|
|
待定 |
|
|
至 |
|
待定 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
166.7 |
|
|
$ |
42.6 |
|
|
|
|
$ |
53.4 |
|
|
$ |
82.7 |
|
|
|
|
$ |
93.5 |
|
|
主要重建项目: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
堆芯 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
城市中心 |
|
100.0% |
|
加州旧金山 |
|
2024 |
|
|
241,000 |
|
|
75%/99% |
|
塔吉特、全食超市、PetSmart |
|
为Whole Foods重新租用/重建PAD地块和街道上的零售店 |
|
$ |
202.8 |
|
|
$ |
7.2 |
|
|
至 |
|
$ |
10.2 |
|
|
$ |
210.0 |
|
|
至 |
|
$ |
213.0 |
|
第9街555号 |
|
100.0% |
|
加州旧金山 |
|
待定 |
|
|
149,000 |
|
|
67%/67% |
|
待定 |
|
重新租用和可能拆分原来的46,000平方英尺的诺德斯特龙;立面升级和可能的垂直扩建 |
|
|
— |
|
|
待定 |
|
|
至 |
|
待定 |
|
|
待定 |
|
|
至 |
|
待定 |
|
||||
西泰弗西651-671号 |
|
100.0% |
|
伊利诺伊州芝加哥 |
|
待定 |
|
|
46,000 |
|
|
86%/86% |
|
待定 |
|
‘用于未来重新租赁和重新配置的可支配支出约为30,000 SF。 |
|
|
— |
|
|
待定 |
|
|
至 |
|
待定 |
|
|
待定 |
|
|
|
|
待定 |
|
||||
六号路购物中心 |
|
100.0% |
|
宾夕法尼亚州霍内斯代尔 |
|
待定 |
|
待定 |
|
|
30%/47% |
|
待定 |
|
一旦租户获得保障,重新租用以前12万平方英尺的凯马特锚地的可自由支配支出 |
|
|
— |
|
|
|
6.0 |
|
|
至 |
|
|
9.0 |
|
|
|
6.0 |
|
|
至 |
|
|
9.0 |
|
|
马德河 |
|
100.0% |
|
俄亥俄州代顿 |
|
待定 |
|
待定 |
|
|
74%/74% |
|
待定 |
|
一旦租户确定后,重新租用前33,000平方英尺的婴儿反斗城空间的可自由支配支出 |
|
|
— |
|
|
|
1.9 |
|
|
至 |
|
|
2.3 |
|
|
|
1.9 |
|
|
至 |
|
|
2.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
202.8 |
|
|
$ |
15.1 |
|
|
|
|
$ |
21.5 |
|
|
$ |
217.9 |
|
|
|
|
$ |
224.3 |
|
_________
|
43 |
|
|
发展和再开发活动 |
补充报告--2022年9月30日 |
|
__________
开发成本高于 |
|
|
|
|
|
$ |
166.7 |
|
未合并项目(A) |
|
|
(14.7 |
) |
||||
重建或部分发展中的项目(B) |
|
|
76.2 |
|
||||
递延费用和其他数额 |
|
|
(5.7 |
) |
||||
已计入减值费用 |
|
|
(36.1 |
) |
||||
每个合并资产负债表的合计 |
|
$ |
186.4 |
|
|
44 |
|
|
重要说明 |
补充报告--2022年9月30日 |
|
关于前瞻性陈述的特别说明
本补充披露中包含的某些陈述可能包含1933年证券法第27A节和1934年证券交易法第21E节所指的前瞻性陈述,因此可能涉及已知和未知的风险、不确定因素和其他因素,这些因素可能导致公司的实际结果、业绩或成就与这些前瞻性陈述明示或暗示的未来结果、业绩或成就大不相同。前瞻性陈述以某些假设为基础,描述公司未来的计划、战略和预期,通常可以通过使用“可能”、“将”、“应该”、“预期”、“预期”、“估计”、“相信”、“打算”或“项目”或其否定或其他变体或类似术语来识别。可能对公司的运营和未来前景产生重大不利影响的因素包括但不限于公司年度报告Form 10-K中“风险因素”项下列出的因素。这些风险和不确定性应在评估本文所载或通过引用纳入的任何前瞻性陈述时予以考虑。
将业务资金用作非公认会计准则财务衡量标准
本公司认为,由全国房地产投资信托协会(“NAREIT”)定义的营运资金(“FFO”)是对股权REIT经营业绩的适当补充披露,因为它在REIT和分析师群体中得到了广泛的接受和使用。提出FFO是为了帮助投资者分析公司的业绩。它是有帮助的,因为它不包括净收入中不能反映经营业绩的各种项目,如出售财产、折旧和摊销的收益(或损失)。与NAREIT的定义一致,该公司将FFO定义为净收益(根据GAAP计算),不包括出售折旧财产的收益(或亏损)加上折旧和摊销,以及对未合并的合伙企业和合资企业进行调整后的净收益。同样与NAREIT对FFO的定义一致,该公司已选择将其主要业务(包括与其RCP投资相关的投资,如Albertsons)的附带损益计入FFO。
该公司还提供另一项关于经营业绩的补充披露,即调整后的运营资金(“AFFO”)。该公司将AFFO定义为经直线租金、非房地产折旧、股票补偿、财务成本摊销和管理合同成本、租户改善、租赁佣金和资本支出调整后的FFO。
本公司亦可不时提供另一项有关经营业绩的补充披露,即先披露FFO后才披露特殊项目。该公司将特殊项目之前的FFO定义为根据某些不寻常项目进行调整的FFO,包括管理层认为不可比较和指示公司经营房地产投资组合结果的费用、收入和收益。
应注意的是,本公司计算特殊项目前的FFO、AFFO或FFO的方法可能与其他REITs使用的方法不同,因此可能无法与其他REITs使用的此类指标相比较。特殊项目前的FFO、AFFO和FFO不代表公认会计原则(“GAAP”)定义的业务产生的现金,也不表示可用于满足所有现金需求(包括分配)的现金。在评估公司业绩时,这些指标都不应被视为净收益的替代指标,也不应被视为衡量流动性的现金流量的替代指标。
非公认会计准则财务计量的使用
EBITDA、NOI、同财产NOI和租赁利差等非GAAP财务指标是包括REIT行业在内的许多行业广泛使用的财务指标,旨在帮助投资者和分析师分析公司的业绩。它们是有帮助的,因为它们不包括净收入中不能表明经营业绩的各种项目,如出售财产、折旧和摊销的收益(或损失),并用于计算各种财务比率,作为经营业绩的衡量标准。该公司计算EBITDA的方法是扣除非常项目前的净收益加上利息支出、折旧、所得税和摊销,减去出售产生收入的物业的任何收益(包括减值费用)。本公司通过计算财产收入和财产费用之间的差额来计算NOI,详见本报告附录。Same-Property NOI包括我们的核心投资组合中我们在本期间和之前期间拥有的物业,但不包括我们在这些期间收购、出售或预期出售和重新开发的那些物业。本公司计算EBITDA、NOI和同财产NOI的方法可能与其他REITs使用的方法不同,因此可能无法与其他REITs进行比较。EBITDA、NOI和同一财产NOI不代表GAAP定义的业务产生的现金,也不表明可用于满足所有现金需求的现金,包括分配。它们不应被视为评估公司业绩的净收入的替代方案,也不应被视为衡量流动性的现金流的替代方案。
|
45 |
|