0001569187FALSE2022Q3--12-31http://fasb.org/us-gaap/2022#RealEstateMemberhttp://fasb.org/us-gaap/2022#RealEstateMemberhttp://fasb.org/us-gaap/2022#RealEstateMemberhttp://fasb.org/us-gaap/2022#RealEstateMemberP1Y0.33330.33330.33330.40.20.20.200015691872022-01-012022-09-300001569187us-gaap:CommonStockMember2022-01-012022-09-300001569187us-gaap:RedeemableConvertiblePreferredStockMember2022-01-012022-09-3000015691872022-11-04xbrli:shares00015691872022-09-30iso4217:USD00015691872021-12-31iso4217:USDxbrli:sharesxbrli:pure0001569187us-gaap:RedeemableConvertiblePreferredStockMember2022-09-300001569187us-gaap:RedeemableConvertiblePreferredStockMember2021-12-3100015691872022-07-012022-09-3000015691872021-07-012021-09-3000015691872021-01-012021-09-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2022-07-012022-09-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2021-07-012021-09-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2022-01-012022-09-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2021-01-012021-09-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2022-07-012022-09-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2021-07-012021-09-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2022-01-012022-09-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2021-01-012021-09-300001569187us-gaap:PreferredStockMember2021-12-310001569187us-gaap:CommonStockMember2021-12-310001569187us-gaap:AdditionalPaidInCapitalMember2021-12-310001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2021-12-310001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310001569187us-gaap:ParentMember2021-12-310001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2021-12-310001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2021-12-310001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-01-012022-03-310001569187us-gaap:ParentMember2022-01-012022-03-310001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2022-01-012022-03-310001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2022-01-012022-03-3100015691872022-01-012022-03-310001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-03-310001569187us-gaap:CommonStockMember2022-01-012022-03-310001569187us-gaap:AdditionalPaidInCapitalMember2022-01-012022-03-310001569187us-gaap:PreferredStockMember2022-03-310001569187us-gaap:CommonStockMember2022-03-310001569187us-gaap:AdditionalPaidInCapitalMember2022-03-310001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-03-310001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-03-310001569187us-gaap:ParentMember2022-03-310001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2022-03-310001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2022-03-3100015691872022-03-310001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-04-012022-06-300001569187us-gaap:ParentMember2022-04-012022-06-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2022-04-012022-06-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2022-04-012022-06-3000015691872022-04-012022-06-300001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-04-012022-06-300001569187us-gaap:AdditionalPaidInCapitalMember2022-04-012022-06-300001569187us-gaap:CommonStockMember2022-04-012022-06-300001569187us-gaap:PreferredStockMember2022-06-300001569187us-gaap:CommonStockMember2022-06-300001569187us-gaap:AdditionalPaidInCapitalMember2022-06-300001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-06-300001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-300001569187us-gaap:ParentMember2022-06-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2022-06-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2022-06-3000015691872022-06-300001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-07-012022-09-300001569187us-gaap:ParentMember2022-07-012022-09-300001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-07-012022-09-300001569187us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-300001569187us-gaap:PreferredStockMember2022-09-300001569187us-gaap:CommonStockMember2022-09-300001569187us-gaap:AdditionalPaidInCapitalMember2022-09-300001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2022-09-300001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-09-300001569187us-gaap:ParentMember2022-09-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2022-09-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2022-09-300001569187us-gaap:PreferredStockMember2020-12-310001569187us-gaap:CommonStockMember2020-12-310001569187us-gaap:AdditionalPaidInCapitalMember2020-12-310001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2020-12-310001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2020-12-310001569187us-gaap:ParentMember2020-12-310001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2020-12-310001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2020-12-3100015691872020-12-310001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2021-01-012021-03-310001569187us-gaap:ParentMember2021-01-012021-03-310001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2021-01-012021-03-310001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2021-01-012021-03-3100015691872021-01-012021-03-310001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-01-012021-03-310001569187us-gaap:CommonStockMember2021-01-012021-03-310001569187us-gaap:AdditionalPaidInCapitalMember2021-01-012021-03-310001569187us-gaap:PreferredStockMember2021-03-310001569187us-gaap:CommonStockMember2021-03-310001569187us-gaap:AdditionalPaidInCapitalMember2021-03-310001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2021-03-310001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-03-310001569187us-gaap:ParentMember2021-03-310001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2021-03-310001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2021-03-3100015691872021-03-310001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2021-04-012021-06-300001569187us-gaap:ParentMember2021-04-012021-06-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2021-04-012021-06-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2021-04-012021-06-3000015691872021-04-012021-06-300001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-04-012021-06-300001569187us-gaap:CommonStockMember2021-04-012021-06-300001569187us-gaap:AdditionalPaidInCapitalMember2021-04-012021-06-300001569187us-gaap:PreferredStockMember2021-06-300001569187us-gaap:CommonStockMember2021-06-300001569187us-gaap:AdditionalPaidInCapitalMember2021-06-300001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2021-06-300001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-06-300001569187us-gaap:ParentMember2021-06-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2021-06-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2021-06-3000015691872021-06-300001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2021-07-012021-09-300001569187us-gaap:ParentMember2021-07-012021-09-300001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-07-012021-09-300001569187us-gaap:CommonStockMember2021-07-012021-09-300001569187us-gaap:AdditionalPaidInCapitalMember2021-07-012021-09-300001569187us-gaap:PreferredStockMember2021-09-300001569187us-gaap:CommonStockMember2021-09-300001569187us-gaap:AdditionalPaidInCapitalMember2021-09-300001569187us-gaap:AccumulatedDistributionsInExcessOfNetIncomeMember2021-09-300001569187us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-09-300001569187us-gaap:ParentMember2021-09-300001569187ahh:NoncontrollingInterestsInInvestmentEntitiesMember2021-09-300001569187ahh:NoncontrollingInterestsInOperatingPartnershipMember2021-09-3000015691872021-09-300001569187us-gaap:GeneralPartnerMember2022-09-300001569187ahh:OperatingPropertyMember2022-09-30ahh:property0001569187ahh:DevelopmentPropertyMember2022-09-300001569187ahh:OfficeRealEstateSegmentMember2022-07-012022-09-300001569187ahh:OfficeRealEstateSegmentMember2021-07-012021-09-300001569187ahh:OfficeRealEstateSegmentMember2022-01-012022-09-300001569187ahh:OfficeRealEstateSegmentMember2021-01-012021-09-300001569187ahh:RetailRealEstateSegmentMember2022-07-012022-09-300001569187ahh:RetailRealEstateSegmentMember2021-07-012021-09-300001569187ahh:RetailRealEstateSegmentMember2022-01-012022-09-300001569187ahh:RetailRealEstateSegmentMember2021-01-012021-09-300001569187ahh:MultifamilyResidentialRealEstateMember2022-07-012022-09-300001569187ahh:MultifamilyResidentialRealEstateMember2021-07-012021-09-300001569187ahh:MultifamilyResidentialRealEstateMember2022-01-012022-09-300001569187ahh:MultifamilyResidentialRealEstateMember2021-01-012021-09-300001569187ahh:GeneralContractingAndRealEstateServicesMember2022-07-012022-09-300001569187ahh:GeneralContractingAndRealEstateServicesMember2021-07-012021-09-300001569187ahh:GeneralContractingAndRealEstateServicesMember2022-01-012022-09-300001569187ahh:GeneralContractingAndRealEstateServicesMember2021-01-012021-09-300001569187ahh:GeneralContractingAndRealEstateServicesMemberus-gaap:IntersegmentEliminationMember2022-07-012022-09-300001569187ahh:GeneralContractingAndRealEstateServicesMemberus-gaap:IntersegmentEliminationMember2021-07-012021-09-300001569187ahh:GeneralContractingAndRealEstateServicesMemberus-gaap:IntersegmentEliminationMember2022-01-012022-09-300001569187ahh:GeneralContractingAndRealEstateServicesMemberus-gaap:IntersegmentEliminationMember2021-01-012021-09-30ahh:leaseahh:extension0001569187srt:MinimumMember2022-09-300001569187srt:MaximumMember2022-09-300001569187ahh:ConstellationEnergyBuildingMember2022-01-140001569187ahh:ConstellationEnergyBuildingMember2022-01-142022-01-140001569187ahh:ConstellationEnergyBuildingMemberahh:BloombergShortTermBankYieldMember2022-01-142022-01-140001569187ahh:ConstellationEnergyBuildingMembersrt:MinimumMemberus-gaap:NondesignatedMemberahh:BloombergShortTermBankYieldMemberus-gaap:InterestRateCapMember2022-01-140001569187ahh:ConstellationEnergyBuildingMembersrt:MaximumMemberus-gaap:NondesignatedMemberahh:BloombergShortTermBankYieldMemberus-gaap:InterestRateCapMember2022-01-140001569187ahh:ConstellationEnergyBuildingMemberus-gaap:NondesignatedMemberahh:BloombergShortTermBankYieldMemberus-gaap:InterestRateCapMember2022-01-140001569187ahh:ConstellationEnergyBuildingMember2022-09-300001569187us-gaap:LandImprovementsMemberahh:ConstellationEnergyBuildingMember2022-09-300001569187us-gaap:BuildingAndBuildingImprovementsMemberahh:ConstellationEnergyBuildingMember2022-09-300001569187us-gaap:LeasesAcquiredInPlaceMemberahh:ConstellationEnergyBuildingMember2022-09-300001569187ahh:TenTryonProjectMember2022-01-140001569187ahh:TenTryonProjectMember2022-01-142022-01-140001569187ahh:TheResidencesAtAnnapolisJunctionMember2022-04-110001569187ahh:TheResidencesAtAnnapolisJunctionMember2022-04-110001569187ahh:HofflerPlaceMemberus-gaap:DiscontinuedOperationsDisposedOfBySaleMember2022-04-012022-04-010001569187ahh:SummitPlaceMember2022-04-252022-04-250001569187ahh:SummitPlaceMemberus-gaap:DiscontinuedOperationsDisposedOfBySaleMember2022-04-252022-04-250001569187ahh:HofflerPlaceAndSummitPlaceDisposalGroupMemberahh:HofflerPlaceAndSummitPlaceMember2021-10-012021-12-310001569187us-gaap:DiscontinuedOperationsDisposedOfBySaleMemberahh:NorthPointMember2022-06-292022-06-290001569187us-gaap:DiscontinuedOperationsDisposedOfBySaleMemberahh:TheResidencesAtAnnapolisJunctionMember2022-07-222022-07-220001569187us-gaap:DiscontinuedOperationsDisposedOfBySaleMemberahh:NoncontrollingInterestsInOperatingPartnershipMemberahh:TheResidencesAtAnnapolisJunctionMember2022-07-222022-07-220001569187us-gaap:DiscontinuedOperationsDisposedOfBySaleMemberahh:SandbridgeCommonsMember2022-07-262022-07-260001569187ahh:HarborPointParcel3Memberahh:BeattyDevelopmentGroupMember2022-09-300001569187ahh:HarborPointParcel3Memberahh:BeattyDevelopmentGroupMember2022-01-012022-09-300001569187ahh:HarborPointParcel3Memberahh:BeattyDevelopmentGroupMember2021-12-310001569187ahh:HarborPointParcel4Memberahh:BeattyDevelopmentGroupMember2022-04-010001569187ahh:HarborPointParcel4Memberahh:BeattyDevelopmentGroupMember2022-09-300001569187ahh:HarborPointParcel4Memberahh:BeattyDevelopmentGroupMember2022-01-012022-09-300001569187ahh:CityParkIIMemberahh:MezzanineLoanMember2022-09-300001569187ahh:CityParkIIMemberahh:MezzanineLoanMember2021-12-310001569187ahh:MezzanineLoanMemberahh:InterlockCommercialMember2022-09-300001569187ahh:MezzanineLoanMemberahh:InterlockCommercialMember2021-12-310001569187ahh:NextonMultifamilyMemberahh:MezzanineLoanMember2022-09-300001569187ahh:NextonMultifamilyMemberahh:MezzanineLoanMember2021-12-310001569187ahh:MezzanineLoanMember2022-09-300001569187ahh:MezzanineLoanMember2021-12-310001569187ahh:ConstellationEnergyBuildingNoteReceivableMemberahh:ConstellationEnergyBuildingMember2022-09-300001569187ahh:ConstellationEnergyBuildingNoteReceivableMemberahh:ConstellationEnergyBuildingMember2021-12-310001569187ahh:OtherNotesReceivableMember2022-09-300001569187ahh:OtherNotesReceivableMember2021-12-310001569187us-gaap:UnfundedLoanCommitmentMemberus-gaap:OtherLiabilitiesMember2022-09-300001569187ahh:CityParkIIMemberahh:MezzanineLoanMember2022-07-012022-09-300001569187ahh:CityParkIIMemberahh:MezzanineLoanMember2021-07-012021-09-300001569187ahh:CityParkIIMemberahh:MezzanineLoanMember2022-01-012022-09-300001569187ahh:CityParkIIMemberahh:MezzanineLoanMember2021-01-012021-09-300001569187ahh:MezzanineLoanMemberahh:InterlockCommercialMember2022-07-012022-09-300001569187ahh:MezzanineLoanMemberahh:InterlockCommercialMember2021-07-012021-09-300001569187ahh:MezzanineLoanMemberahh:InterlockCommercialMember2022-01-012022-09-300001569187ahh:MezzanineLoanMemberahh:InterlockCommercialMember2021-01-012021-09-300001569187ahh:NextonMultifamilyMemberahh:MezzanineLoanMember2022-07-012022-09-300001569187ahh:NextonMultifamilyMemberahh:MezzanineLoanMember2021-07-012021-09-300001569187ahh:NextonMultifamilyMemberahh:MezzanineLoanMember2022-01-012022-09-300001569187ahh:NextonMultifamilyMemberahh:MezzanineLoanMember2021-01-012021-09-300001569187ahh:MezzanineLoanMemberahh:InterlockResidentialMember2022-07-012022-09-300001569187ahh:MezzanineLoanMemberahh:InterlockResidentialMember2021-07-012021-09-300001569187ahh:MezzanineLoanMemberahh:InterlockResidentialMember2022-01-012022-09-300001569187ahh:MezzanineLoanMemberahh:InterlockResidentialMember2021-01-012021-09-300001569187ahh:MezzanineLoanMember2022-07-012022-09-300001569187ahh:MezzanineLoanMember2021-07-012021-09-300001569187ahh:MezzanineLoanMember2022-01-012022-09-300001569187ahh:MezzanineLoanMember2021-01-012021-09-300001569187ahh:OtherNotesReceivableMember2022-07-012022-09-300001569187ahh:OtherNotesReceivableMember2021-07-012021-09-300001569187ahh:OtherNotesReceivableMember2022-01-012022-09-300001569187ahh:OtherNotesReceivableMember2021-01-012021-09-300001569187ahh:CityParkIIMemberahh:MezzanineLoanMember2022-03-230001569187ahh:MezzanineLoanMemberahh:InterlockCommercialMember2022-02-012022-02-280001569187ahh:MezzanineLoanMemberahh:InterlockCommercialMember2022-09-012022-09-30ahh:loan0001569187us-gaap:UnfundedLoanCommitmentMemberus-gaap:OtherLiabilitiesMember2021-09-300001569187ahh:ConstellationEnergyBuildingMemberahh:MezzanineLoanMember2022-09-300001569187ahh:PortionAttributableToPendingContractsMember2022-09-300001569187ahh:PortionAttributableToPendingContractsMember2021-12-310001569187ahh:PortionAttributableToPendingContractsMember2022-01-012022-09-300001569187ahh:PortionAttributableToPendingContractsMember2021-01-012021-09-300001569187us-gaap:ConstructionMember2022-09-300001569187us-gaap:ConstructionMember2021-12-310001569187srt:MinimumMember2022-10-012022-09-300001569187srt:MaximumMember2022-10-012022-09-300001569187us-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMember2022-08-230001569187us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMember2022-08-230001569187us-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMemberus-gaap:UnsecuredDebtMember2022-08-230001569187us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberahh:PriorCreditAgreementMember2022-08-220001569187us-gaap:LineOfCreditMemberus-gaap:UnsecuredDebtMemberahh:PriorCreditAgreementMember2022-08-220001569187us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMember2022-08-232022-08-23ahh:extension_option0001569187srt:MinimumMemberus-gaap:RevolvingCreditFacilityMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMember2022-08-232022-08-230001569187srt:MaximumMemberus-gaap:RevolvingCreditFacilityMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMember2022-08-232022-08-230001569187srt:MinimumMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMemberus-gaap:UnsecuredDebtMember2022-08-232022-08-230001569187srt:MaximumMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMemberus-gaap:UnsecuredDebtMember2022-08-232022-08-230001569187srt:MinimumMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMember2022-08-232022-08-230001569187srt:MaximumMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMember2022-08-232022-08-230001569187us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMember2022-09-300001569187us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMember2021-12-310001569187us-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMemberus-gaap:UnsecuredDebtMember2022-09-300001569187us-gaap:LineOfCreditMemberahh:AmendedAndRestatedCreditAgreementMemberus-gaap:UnsecuredDebtMember2021-12-310001569187ahh:HarborPointParcel3PartnershipMember2022-01-052022-01-050001569187ahh:HarborPointParcel3PartnershipMember2022-01-040001569187us-gaap:SecuredDebtMemberahh:DelrayBeachPlazaMember2022-01-192022-01-190001569187us-gaap:SecuredDebtMemberahh:RedMillWestCommonsMember2022-03-032022-03-030001569187us-gaap:ConstructionLoansMemberahh:HarborPointParcel3Member2022-04-250001569187ahh:HarborPointParcel4Memberus-gaap:SecuredDebtMember2022-04-252022-04-250001569187ahh:NorthPointMemberus-gaap:SecuredDebtMember2022-06-292022-06-290001569187ahh:NextonSquareMemberus-gaap:SecuredDebtMember2022-06-302022-06-300001569187ahh:NextonSquareMemberus-gaap:SecuredDebtMember2022-09-300001569187ahh:NextonSquareMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:SecuredDebtMember2022-06-302022-06-300001569187srt:MinimumMemberahh:NextonSquareMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:SecuredDebtMember2022-06-302022-06-300001569187us-gaap:SecuredDebtMemberahh:TheResidencesAtAnnapolisJunctionMember2022-07-222022-07-220001569187ahh:HilltopShoppingCenterMemberus-gaap:SecuredDebtMember2022-08-152022-08-150001569187ahh:A1405PointStreetMemberus-gaap:SecuredDebtMember2022-08-252022-08-250001569187ahh:BrooksCrossingOfficeMemberus-gaap:SecuredDebtMember2022-08-252022-08-250001569187ahh:OneCityCenterPropertiesMemberus-gaap:SecuredDebtMember2022-08-252022-08-250001569187us-gaap:ConstructionLoansMemberahh:SouthernPostMember2022-08-250001569187ahh:SouthernPostMemberahh:SecuredOvernightFinancingRateSOFRMember2022-08-252022-08-250001569187us-gaap:ConstructionLoansMemberahh:SouthernPostMember2022-08-252022-08-250001569187us-gaap:SecuredDebtMemberahh:LibertyApartmentsMember2022-09-272022-09-270001569187us-gaap:SecuredDebtMemberahh:LibertyApartmentsMember2022-09-270001569187ahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:SecuredDebtMemberahh:LibertyApartmentsMember2022-09-272022-09-270001569187us-gaap:ConstructionLoansMember2022-01-012022-09-300001569187ahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMember2020-11-010001569187us-gaap:LondonInterbankOfferedRateLIBORMemberus-gaap:NondesignatedMemberus-gaap:InterestRateCapMember2021-02-020001569187us-gaap:LondonInterbankOfferedRateLIBORMemberus-gaap:NondesignatedMemberus-gaap:InterestRateCapMember2021-03-040001569187us-gaap:NondesignatedMemberahh:BloombergShortTermBankYieldMemberus-gaap:InterestRateCapMember2022-01-110001569187us-gaap:DesignatedAsHedgingInstrumentMemberahh:BloombergShortTermBankYieldMemberus-gaap:InterestRateCapMember2022-04-070001569187srt:MinimumMemberus-gaap:DesignatedAsHedgingInstrumentMemberahh:BloombergShortTermBankYieldMemberus-gaap:InterestRateCapMember2022-04-070001569187srt:MaximumMemberus-gaap:DesignatedAsHedgingInstrumentMemberahh:BloombergShortTermBankYieldMemberus-gaap:InterestRateCapMember2022-04-070001569187ahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMember2022-07-010001569187srt:MinimumMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMember2022-07-010001569187srt:MaximumMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMember2022-07-010001569187ahh:InterestRateCap100300SOFROneMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-07-050001569187ahh:InterestRateCap100300SOFROneMembersrt:MinimumMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-07-050001569187ahh:InterestRateCap100300SOFROneMembersrt:MaximumMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-07-050001569187ahh:SecuredOvernightFinancingRateSOFRMemberahh:InterestRateCap100300SOFRTwoMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-07-050001569187srt:MinimumMemberahh:SecuredOvernightFinancingRateSOFRMemberahh:InterestRateCap100300SOFRTwoMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-07-050001569187srt:MaximumMemberahh:SecuredOvernightFinancingRateSOFRMemberahh:InterestRateCap100300SOFRTwoMemberus-gaap:DesignatedAsHedgingInstrumentMember2022-07-050001569187ahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMember2022-09-010001569187srt:MinimumMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMember2022-09-010001569187srt:MaximumMemberahh:SecuredOvernightFinancingRateSOFRMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMember2022-09-010001569187us-gaap:InterestRateCapMember2022-09-300001569187ahh:InterestRateCapTwoMember2022-09-300001569187srt:MinimumMemberus-gaap:InterestRateCapMember2022-09-300001569187srt:MaximumMemberus-gaap:InterestRateCapMember2022-09-300001569187ahh:SeniorUnsecuredTermLoan2.26Memberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMember2022-09-300001569187ahh:SeniorUnsecuredTermLoan2.78Memberus-gaap:NondesignatedMemberus-gaap:InterestRateSwapMember2022-09-300001569187us-gaap:DesignatedAsHedgingInstrumentMemberahh:A249CentralParkRetailFountainPlazaRetailAndSouthRetailMemberus-gaap:InterestRateSwapMember2022-09-300001569187us-gaap:DesignatedAsHedgingInstrumentMemberahh:SeniorUnsecuredTermLoan3.02Memberus-gaap:InterestRateSwapMember2022-09-300001569187us-gaap:DesignatedAsHedgingInstrumentMemberahh:SeniorUnsecuredTermLoan0.50TermLoanOneMemberus-gaap:InterestRateSwapMember2022-09-300001569187ahh:SeniorUnsecuredTermLoan0.50TermLoanTwoMemberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMember2022-09-300001569187ahh:SeniorUnsecuredTermLoan0.55Memberus-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMember2022-09-300001569187us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMemberahh:ThamesStreetWharfMember2022-09-300001569187us-gaap:InterestRateSwapMember2022-09-300001569187us-gaap:NondesignatedMemberus-gaap:InterestRateSwapMember2022-09-300001569187us-gaap:NondesignatedMemberus-gaap:InterestRateSwapMember2021-12-310001569187us-gaap:NondesignatedMemberus-gaap:InterestRateCapMember2022-09-300001569187us-gaap:NondesignatedMemberus-gaap:InterestRateCapMember2021-12-310001569187us-gaap:NondesignatedMember2022-09-300001569187us-gaap:NondesignatedMember2021-12-310001569187us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMember2022-09-300001569187us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateSwapMember2021-12-310001569187us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMember2022-09-300001569187us-gaap:DesignatedAsHedgingInstrumentMemberus-gaap:InterestRateCapMember2021-12-310001569187us-gaap:InterestRateSwapMember2022-07-012022-09-300001569187us-gaap:InterestRateSwapMember2021-07-012021-09-300001569187us-gaap:InterestRateSwapMember2022-01-012022-09-300001569187us-gaap:InterestRateSwapMember2021-01-012021-09-300001569187us-gaap:InterestRateCapMember2022-07-012022-09-300001569187us-gaap:InterestRateCapMember2021-07-012021-09-300001569187us-gaap:InterestRateCapMember2022-01-012022-09-300001569187us-gaap:InterestRateCapMember2021-01-012021-09-300001569187ahh:AtTheMarketProgramMemberus-gaap:RedeemableConvertiblePreferredStockMember2020-03-102020-03-100001569187ahh:TheAmendmentsAttheMarketContinuousEquityProgramMemberus-gaap:CommonStockMember2022-01-012022-09-300001569187ahh:TheAmendmentsAttheMarketContinuousEquityProgramMemberus-gaap:SubsequentEventMember2022-11-042022-11-040001569187ahh:PublicOfferingMember2022-01-112022-01-110001569187ahh:PublicOfferingMember2022-01-110001569187us-gaap:CapitalUnitClassAMember2022-09-300001569187ahh:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2022-09-300001569187ahh:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMemberahh:ConstellationEnergyBuildingMember2022-09-300001569187ahh:OperatingPartnershipMemberus-gaap:NoncontrollingInterestMember2021-12-310001569187ahh:StockIssuanceSharesFromExistingShareholderMemberus-gaap:CommonClassAMember2022-01-012022-01-010001569187us-gaap:CommonClassAMember2022-07-012022-07-010001569187us-gaap:CommonClassAMember2021-10-252021-10-250001569187us-gaap:CommonClassAMember2022-02-232022-02-230001569187us-gaap:CommonClassAMember2022-05-122022-05-120001569187us-gaap:CommonClassAMember2022-07-282022-07-280001569187us-gaap:SeriesAPreferredStockMember2021-10-252021-10-250001569187us-gaap:SeriesAPreferredStockMember2022-02-232022-02-230001569187us-gaap:SeriesAPreferredStockMember2022-05-122022-05-120001569187us-gaap:SeriesAPreferredStockMember2022-07-282022-07-280001569187ahh:AmendedandRestated2013EquityIncentivePlanMember2022-09-300001569187us-gaap:RestrictedStockMember2022-01-012022-09-300001569187us-gaap:RestrictedStockMembersrt:ExecutiveOfficerMember2022-01-012022-09-300001569187us-gaap:RestrictedStockMemberahh:NonEmployeeDirectorMember2022-01-012022-09-300001569187us-gaap:RestrictedStockMember2022-09-300001569187us-gaap:RestrictedStockMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2022-01-012022-09-300001569187us-gaap:RestrictedStockMemberus-gaap:ShareBasedCompensationAwardTrancheTwoMember2022-01-012022-09-300001569187us-gaap:RestrictedStockMemberus-gaap:ShareBasedCompensationAwardTrancheThreeMember2022-01-012022-09-300001569187us-gaap:RestrictedStockMembersrt:ExecutiveOfficerMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2022-01-012022-09-300001569187us-gaap:RestrictedStockMembersrt:ExecutiveOfficerMemberus-gaap:ShareBasedCompensationAwardTrancheTwoMember2022-01-012022-09-300001569187us-gaap:RestrictedStockMembersrt:ExecutiveOfficerMemberus-gaap:ShareBasedCompensationAwardTrancheThreeMember2022-01-012022-09-300001569187us-gaap:RestrictedStockMembersrt:ExecutiveOfficerMemberahh:ShareBasedPaymentArrangementTrancheFourMember2022-01-012022-09-300001569187us-gaap:CarryingReportedAmountFairValueDisclosureMember2022-09-300001569187us-gaap:EstimateOfFairValueFairValueDisclosureMember2022-09-300001569187us-gaap:CarryingReportedAmountFairValueDisclosureMember2021-12-310001569187us-gaap:EstimateOfFairValueFairValueDisclosureMember2021-12-310001569187us-gaap:ConstructionContractsMember2021-07-012021-09-300001569187us-gaap:ConstructionContractsMember2021-01-012021-09-300001569187us-gaap:ConstructionContractsMembersrt:ExecutiveOfficerMember2022-01-012022-09-300001569187us-gaap:LetterOfCreditMemberus-gaap:ConstructionContractsMembersrt:ExecutiveOfficerMember2022-09-300001569187us-gaap:ConstructionContractsMembersrt:ExecutiveOfficerMember2022-09-300001569187ahh:BeattyDevelopmentGroupMember2022-07-012022-09-300001569187ahh:BeattyDevelopmentGroupMember2022-01-012022-09-300001569187us-gaap:PaymentGuaranteeMemberahh:InterlockCommercialMember2022-09-300001569187ahh:HarborPointParcel4Memberus-gaap:PaymentGuaranteeMember2022-09-300001569187us-gaap:PaymentGuaranteeMember2022-09-300001569187ahh:OperatingPartnershipMember2022-09-30ahh:note_receivable0001569187us-gaap:UnfundedLoanCommitmentMember2022-01-012022-09-300001569187ahh:GainesvilleApartmentsMemberus-gaap:SubsequentEventMember2022-10-310001569187ahh:GainesvilleApartmentsMemberus-gaap:SubsequentEventMember2022-01-012022-10-310001569187ahh:GainesvilleApartmentsMemberus-gaap:SubsequentEventMember2022-01-012022-10-310001569187ahh:GroceryAnchoredShoppingCenterMemberus-gaap:SubsequentEventMember2022-11-04utr:sqft0001569187ahh:GroceryAnchoredShoppingCenterMemberus-gaap:SubsequentEventMember2022-11-042022-11-040001569187us-gaap:ConstructionLoansMemberahh:HarborPointParcel3Memberus-gaap:SubsequentEventMember2022-10-300001569187us-gaap:ConstructionLoansMemberahh:HarborPointParcel3Memberus-gaap:SubsequentEventMember2022-10-310001569187ahh:HarborPointParcel3Memberahh:BeattyDevelopmentGroupMemberus-gaap:SubsequentEventMember2022-10-012022-10-310001569187ahh:HarborPointParcel3Memberahh:BeattyDevelopmentGroupMemberus-gaap:CoVenturerMemberus-gaap:SubsequentEventMember2022-10-012022-10-310001569187ahh:GainesvilleMultifamilyMemberahh:MezzanineLoanMemberus-gaap:SubsequentEventMember2022-10-030001569187ahh:GainesvilleMultifamilyMemberahh:MezzanineLoanMemberus-gaap:SubsequentEventMember2022-10-032022-10-030001569187us-gaap:RevolvingCreditFacilityMemberus-gaap:SubsequentEventMember2022-10-012022-10-310001569187us-gaap:SubsequentEventMember2022-11-042022-11-040001569187us-gaap:SubsequentEventMember2022-11-032022-11-03
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
☑ QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the quarterly period ended September 30, 2022
or
☐ TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the transition period from
to
Commission File Number: 001-35908
ARMADA HOFFLER PROPERTIES, INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland |
46-1214914 |
(State or other jurisdiction of incorporation or
organization) |
(I.R.S. Employer Identification No.) |
222 Central Park Avenue |
, |
Suite 2100 |
|
Virginia Beach |
, |
Virginia |
23462 |
(Address of principal executive offices) |
(Zip Code) |
(757) 366-4000
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
Common Stock, $0.01 par value per share |
|
AHH |
|
New York Stock Exchange |
6.75% Series A Cumulative Redeemable Perpetual Preferred Stock,
$0.01 par value per share |
|
AHHPrA |
|
New York Stock Exchange |
Indicate by check mark whether the Registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the Registrant was required to file
such reports), and (2) has been subject to such filing
requirements for the past 90
days. ☒ Yes
☐ No
Indicate by check mark whether the Registrant has submitted
electronically every Interactive Data File required to be submitted
pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the
Registrant was required to submit such
files). ☒ Yes
☐ No
Indicate by check mark whether the Registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer, a
smaller reporting company or an emerging growth company. See
definitions of "large accelerated filer," "accelerated filer,"
"smaller reporting company" and "emerging growth company" in Rule
12b-2 of the Exchange Act.
|
|
|
|
|
|
|
|
|
|
|
|
Large Accelerated Filer |
☒
|
Accelerated Filer |
☐ |
Non-Accelerated Filer |
☐ |
Smaller Reporting Company |
☐ |
|
|
Emerging Growth Company |
☐ |
If an emerging growth company, indicate by check mark if the
registrant has elected not to use the extended transition period
for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange
Act. ¨
Indicate by check mark whether the Registrant is a shell company
(as defined in Rule 12b-2 of the Exchange
Act).
☐ Yes
☒ No
As of November 4, 2022, the registrant had 67,729,839 shares
of common stock, $0.01 par value per share, outstanding. In
addition, as of November 4, 2022, Armada Hoffler, L.P., the
registrant's operating partnership subsidiary, had 20,611,190 units
of limited partnership interest ("OP Units") outstanding (other
than OP Units held by the registrant).
ARMADA HOFFLER PROPERTIES, INC.
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTER ENDED SEPTEMBER 30, 2022
Table of Contents
PART I. Financial Information
Item 1. Financial
Statements
ARMADA HOFFLER PROPERTIES, INC.
Condensed Consolidated Balance Sheets
(In thousands, except par value and share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2022 |
|
December 31,
2021 |
|
|
(Unaudited) |
|
|
ASSETS |
|
|
|
|
Real estate investments: |
|
|
|
|
Income producing property |
|
$ |
1,797,547 |
|
|
$ |
1,658,609 |
|
Held for development |
|
6,294 |
|
|
6,294 |
|
Construction in progress |
|
92,357 |
|
|
72,535 |
|
|
|
1,896,198 |
|
|
1,737,438 |
|
Accumulated depreciation |
|
(316,189) |
|
|
(285,814) |
|
Net real estate investments |
|
1,580,009 |
|
|
1,451,624 |
|
Real estate investments held for sale |
|
— |
|
|
80,751 |
|
Cash and cash equivalents |
|
54,700 |
|
|
35,247 |
|
Restricted cash |
|
4,865 |
|
|
5,196 |
|
Accounts receivable, net |
|
35,400 |
|
|
29,576 |
|
Notes receivable, net |
|
141,816 |
|
|
126,429 |
|
Construction receivables, including retentions, net |
|
47,865 |
|
|
17,865 |
|
Construction contract costs and estimated earnings in excess of
billings |
|
232 |
|
|
243 |
|
Equity method investments |
|
64,470 |
|
|
12,685 |
|
Operating lease right-of-use assets |
|
23,416 |
|
|
23,493 |
|
Finance lease right-of-use assets |
|
46,155 |
|
|
46,989 |
|
Acquired lease intangible assets |
|
103,297 |
|
|
62,038 |
|
Other assets |
|
85,346 |
|
|
45,927 |
|
Total Assets |
|
$ |
2,187,571 |
|
|
$ |
1,938,063 |
|
LIABILITIES AND EQUITY |
|
|
|
|
Indebtedness, net |
|
$ |
1,041,576 |
|
|
$ |
917,556 |
|
Liabilities related to assets held for sale |
|
— |
|
|
41,364 |
|
Accounts payable and accrued liabilities |
|
24,301 |
|
|
29,589 |
|
Construction payables, including retentions |
|
63,376 |
|
|
31,166 |
|
Billings in excess of construction contract costs and estimated
earnings |
|
15,736 |
|
|
4,881 |
|
Operating lease liabilities |
|
31,708 |
|
|
31,648 |
|
Finance lease liabilities |
|
46,409 |
|
|
46,160 |
|
Other liabilities |
|
53,551 |
|
|
55,876 |
|
Total Liabilities |
|
1,276,657 |
|
|
1,158,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
Preferred stock, $0.01 par value, 100,000,000 shares
authorized:
6.75% Series A Cumulative Redeemable Perpetual Preferred Stock,
9,980,000 shares authorized; 6,843,418 shares issued and
outstanding as of September 30, 2022 and December 31,
2021
|
|
171,085 |
|
|
171,085 |
|
Common stock, $0.01 par value, 500,000,000 shares authorized;
67,730,053 and 63,011,700 shares issued and outstanding as of
September 30, 2022 and December 31, 2021,
respectively
|
|
677 |
|
|
630 |
|
Additional paid-in capital |
|
588,707 |
|
|
525,030 |
|
Distributions in excess of earnings |
|
(122,838) |
|
|
(141,360) |
|
Accumulated other comprehensive gain (loss) |
|
15,202 |
|
|
(33) |
|
Total stockholders’ equity |
|
652,833 |
|
|
555,352 |
|
Noncontrolling interests in investment entities |
|
24,187 |
|
|
629 |
|
Noncontrolling interests in Operating Partnership |
|
233,894 |
|
|
223,842 |
|
Total Equity |
|
910,914 |
|
|
779,823 |
|
Total Liabilities and Equity |
|
$ |
2,187,571 |
|
|
$ |
1,938,063 |
|
See Notes to Condensed Consolidated Financial
Statements.
ARMADA HOFFLER PROPERTIES, INC.
Condensed Consolidated Statements of Comprehensive
Income
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Revenues |
|
|
|
|
|
|
|
|
Rental revenues |
|
$ |
53,743 |
|
|
$ |
49,560 |
|
|
$ |
163,602 |
|
|
$ |
142,679 |
|
General contracting and real estate services
revenues |
|
69,024 |
|
|
17,502 |
|
|
138,947 |
|
|
71,473 |
|
Total revenues |
|
122,767 |
|
|
67,062 |
|
|
302,549 |
|
|
214,152 |
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
Rental expenses |
|
12,747 |
|
|
12,717 |
|
|
38,101 |
|
|
34,841 |
|
Real estate taxes |
|
5,454 |
|
|
5,543 |
|
|
16,695 |
|
|
16,314 |
|
General contracting and real estate services expenses |
|
66,252 |
|
|
15,944 |
|
|
133,491 |
|
|
68,350 |
|
Depreciation and amortization |
|
17,527 |
|
|
16,886 |
|
|
54,865 |
|
|
52,237 |
|
Amortization of right-of-use assets - finance leases |
|
278 |
|
|
278 |
|
|
833 |
|
|
745 |
|
General and administrative expenses |
|
3,854 |
|
|
3,449 |
|
|
12,179 |
|
|
10,957 |
|
Acquisition, development and other pursuit costs |
|
— |
|
|
8 |
|
|
37 |
|
|
111 |
|
Impairment charges |
|
— |
|
|
— |
|
|
333 |
|
|
3,122 |
|
Total expenses |
|
106,112 |
|
|
54,825 |
|
|
256,534 |
|
|
186,677 |
|
Gain (loss) on real estate dispositions, net |
|
33,931 |
|
|
(113) |
|
|
53,424 |
|
|
3,604 |
|
Operating income |
|
50,586 |
|
|
12,124 |
|
|
99,439 |
|
|
31,079 |
|
Interest income |
|
3,490 |
|
|
3,766 |
|
|
10,410 |
|
|
14,628 |
|
Interest expense |
|
(10,345) |
|
|
(8,827) |
|
|
(28,747) |
|
|
(25,220) |
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
(2,123) |
|
|
(120) |
|
|
(2,899) |
|
|
(120) |
|
Change in fair value of derivatives and other |
|
782 |
|
|
131 |
|
|
7,512 |
|
|
838 |
|
Unrealized credit loss release (provision) |
|
42 |
|
|
617 |
|
|
(858) |
|
|
284 |
|
Other income (expense), net |
|
118 |
|
|
15 |
|
|
415 |
|
|
201 |
|
Income before taxes |
|
42,550 |
|
|
7,706 |
|
|
85,272 |
|
|
21,690 |
|
Income tax (provision) benefit |
|
(181) |
|
|
42 |
|
|
140 |
|
|
522 |
|
Net income |
|
42,369 |
|
|
7,748 |
|
|
85,412 |
|
|
22,212 |
|
Net income attributable to noncontrolling interests: |
|
|
|
|
|
|
|
|
Investment entities |
|
(5,583) |
|
|
— |
|
|
(5,811) |
|
|
— |
|
Operating Partnership |
|
(7,909) |
|
|
(1,237) |
|
|
(16,571) |
|
|
(3,477) |
|
Net income attributable to Armada Hoffler Properties,
Inc. |
|
28,877 |
|
|
6,511 |
|
|
63,030 |
|
|
18,735 |
|
Preferred stock dividends |
|
(2,887) |
|
|
(2,887) |
|
|
(8,661) |
|
|
(8,661) |
|
Net income attributable to common stockholders |
|
$ |
25,990 |
|
|
$ |
3,624 |
|
|
$ |
54,369 |
|
|
$ |
10,074 |
|
Net income attributable to common stockholders per share (basic and
diluted) |
|
$ |
0.38 |
|
|
$ |
0.06 |
|
|
$ |
0.81 |
|
|
$ |
0.17 |
|
Weighted-average common shares outstanding (basic and
diluted) |
|
67,729 |
|
|
61,083 |
|
|
67,525 |
|
|
60,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
42,369 |
|
|
$ |
7,748 |
|
|
$ |
85,412 |
|
|
$ |
22,212 |
|
Unrealized cash flow hedge gains (losses) |
|
7,108 |
|
|
(460) |
|
|
18,780 |
|
|
1,347 |
|
Realized cash flow hedge (gains) losses reclassified to net
income |
|
(366) |
|
|
1,123 |
|
|
1,287 |
|
|
3,304 |
|
Comprehensive income |
|
49,111 |
|
|
8,411 |
|
|
105,479 |
|
|
26,863 |
|
Comprehensive income attributable to noncontrolling
interests: |
|
|
|
|
|
|
|
|
Investment entities |
|
(5,659) |
|
|
— |
|
|
(5,987) |
|
|
— |
|
Operating Partnership |
|
(9,465) |
|
|
(1,406) |
|
|
(21,227) |
|
|
(4,680) |
|
Comprehensive income attributable to Armada Hoffler Properties,
Inc. |
|
$ |
33,987 |
|
|
$ |
7,005 |
|
|
$ |
78,265 |
|
|
$ |
22,183 |
|
See Notes to Condensed Consolidated Financial
Statements.
ARMADA HOFFLER PROPERTIES, INC.
Condensed Consolidated Statements of Equity
(In thousands, except share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock |
|
Common stock |
|
Additional paid-in capital |
|
Distributions in excess of earnings |
|
Accumulated other comprehensive gain (loss) |
|
Total stockholders' equity |
|
Noncontrolling interests in investment entities |
|
Noncontrolling interests in Operating Partnership |
|
Total equity |
Balance, December 31, 2021 |
|
$ |
171,085 |
|
|
$ |
630 |
|
|
$ |
525,030 |
|
|
$ |
(141,360) |
|
|
$ |
(33) |
|
|
$ |
555,352 |
|
|
$ |
629 |
|
|
$ |
223,842 |
|
|
$ |
779,823 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
— |
|
|
— |
|
|
— |
|
|
9,993 |
|
|
— |
|
|
9,993 |
|
|
100 |
|
|
2,183 |
|
|
12,276 |
|
Unrealized cash flow hedge gains |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
5,907 |
|
|
5,907 |
|
|
— |
|
|
1,815 |
|
|
7,722 |
|
Realized cash flow hedge losses reclassified to net
income |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
602 |
|
|
602 |
|
|
— |
|
|
185 |
|
|
787 |
|
Net proceeds from issuance of common stock |
|
— |
|
|
45 |
|
|
65,149 |
|
|
— |
|
|
— |
|
|
65,194 |
|
|
— |
|
|
— |
|
|
65,194 |
|
Noncontrolling interest in acquired real estate entity |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
23,065 |
|
|
— |
|
|
23,065 |
|
Restricted stock awards, net |
|
— |
|
|
— |
|
|
1,064 |
|
|
— |
|
|
— |
|
|
1,064 |
|
|
— |
|
|
— |
|
|
1,064 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions of noncontrolling interests |
|
— |
|
|
— |
|
|
(3,901) |
|
|
— |
|
|
— |
|
|
(3,901) |
|
|
— |
|
|
— |
|
|
(3,901) |
|
Redemption of operating partnership units |
|
— |
|
|
— |
|
|
132 |
|
|
— |
|
|
— |
|
|
132 |
|
|
— |
|
|
(132) |
|
|
— |
|
Dividends declared on preferred stock |
|
— |
|
|
— |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
— |
|
|
(2,887) |
|
Dividends and distributions declared on common shares and units
($0.17 per share and unit)
|
|
— |
|
|
— |
|
|
— |
|
|
(11,433) |
|
|
— |
|
|
(11,433) |
|
|
— |
|
|
(3,506) |
|
|
(14,939) |
|
Balance, March 31, 2022 |
|
171,085 |
|
|
675 |
|
|
587,474 |
|
|
(145,687) |
|
|
6,476 |
|
|
620,023 |
|
|
23,794 |
|
|
224,387 |
|
|
868,204 |
|
Net income |
|
— |
|
|
— |
|
|
— |
|
|
24,160 |
|
|
— |
|
|
24,160 |
|
|
128 |
|
|
6,479 |
|
|
30,767 |
|
Unrealized cash flow hedge gains |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,986 |
|
|
2,986 |
|
|
55 |
|
|
909 |
|
|
3,950 |
|
Realized cash flow hedge losses reclassified to net
income |
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
629 |
|
|
630 |
|
|
45 |
|
|
191 |
|
|
866 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from issuance of common stock |
|
— |
|
|
— |
|
|
(35) |
|
|
— |
|
|
— |
|
|
(35) |
|
|
— |
|
|
— |
|
|
(35) |
|
Restricted stock awards, net |
|
— |
|
|
2 |
|
|
573 |
|
|
— |
|
|
— |
|
|
575 |
|
|
— |
|
|
— |
|
|
575 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to noncontrolling interests |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(84) |
|
|
— |
|
|
(84) |
|
Contributions from noncontrolling interests |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
14 |
|
|
— |
|
|
14 |
|
Dividends declared on preferred stock |
|
— |
|
|
— |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
— |
|
|
(2,887) |
|
Dividends and distributions declared on common shares and units
($0.17 per share and unit)
|
|
— |
|
|
— |
|
|
— |
|
|
(11,529) |
|
|
— |
|
|
(11,529) |
|
|
— |
|
|
(3,505) |
|
|
(15,034) |
|
Balance, June 30, 2022 |
|
171,085 |
|
|
677 |
|
|
588,012 |
|
|
(135,942) |
|
|
10,091 |
|
|
633,923 |
|
|
23,952 |
|
|
228,461 |
|
|
886,336 |
|
Net income |
|
— |
|
|
— |
|
|
— |
|
|
28,877 |
|
|
— |
|
|
28,877 |
|
|
5,583 |
|
|
7,909 |
|
|
42,369 |
|
Unrealized cash flow hedge gains |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
5,393 |
|
|
5,393 |
|
|
74 |
|
|
1,641 |
|
|
7,108 |
|
Realized cash flow hedge gains reclassified to net
income |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(282) |
|
|
(282) |
|
|
1 |
|
|
(85) |
|
|
(366) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock awards, net |
|
— |
|
|
— |
|
|
713 |
|
|
— |
|
|
— |
|
|
713 |
|
|
— |
|
|
— |
|
|
713 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of operating partnership units |
|
— |
|
|
— |
|
|
(18) |
|
|
— |
|
|
— |
|
|
(18) |
|
|
— |
|
|
(112) |
|
|
(130) |
|
Distributions to noncontrolling interests |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(5,423) |
|
|
— |
|
|
(5,423) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared on preferred stock |
|
— |
|
|
— |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
— |
|
|
(2,887) |
|
Dividends and distributions declared on common shares and units
($0.19 per share and unit)
|
|
— |
|
|
— |
|
|
— |
|
|
(12,886) |
|
|
— |
|
|
(12,886) |
|
|
— |
|
|
(3,920) |
|
|
(16,806) |
|
Balance, September 30, 2022 |
|
$ |
171,085 |
|
|
$ |
677 |
|
|
$ |
588,707 |
|
|
$ |
(122,838) |
|
|
$ |
15,202 |
|
|
$ |
652,833 |
|
|
$ |
24,187 |
|
|
$ |
233,894 |
|
|
$ |
910,914 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock |
|
Common stock |
|
Additional paid-in capital |
|
Distributions in excess of earnings |
|
Accumulated other comprehensive loss |
|
Total stockholders' equity |
|
Noncontrolling interests in investment entities |
|
Noncontrolling interests in Operating Partnership |
|
Total equity |
Balance, December 31, 2020 |
|
$ |
171,085 |
|
|
$ |
591 |
|
|
$ |
472,747 |
|
|
$ |
(112,356) |
|
|
$ |
(8,868) |
|
|
$ |
523,199 |
|
|
$ |
488 |
|
|
$ |
233,115 |
|
|
$ |
756,802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
— |
|
|
— |
|
|
— |
|
|
5,198 |
|
|
— |
|
|
5,198 |
|
|
— |
|
|
811 |
|
|
6,009 |
|
Unrealized cash flow hedge gains |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,685 |
|
|
1,685 |
|
|
— |
|
|
591 |
|
|
2,276 |
|
Realized cash flow hedge losses reclassified to net
income |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
798 |
|
|
798 |
|
|
— |
|
|
280 |
|
|
1,078 |
|
Net proceeds from issuance of common stock |
|
— |
|
|
7 |
|
|
8,974 |
|
|
— |
|
|
— |
|
|
8,981 |
|
|
— |
|
|
— |
|
|
8,981 |
|
Restricted stock awards, net |
|
— |
|
|
1 |
|
|
631 |
|
|
— |
|
|
— |
|
|
632 |
|
|
— |
|
|
— |
|
|
632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption of operating partnership units |
|
— |
|
|
— |
|
|
131 |
|
|
— |
|
|
— |
|
|
131 |
|
|
— |
|
|
(134) |
|
|
(3) |
|
Dividends declared on preferred stock |
|
— |
|
|
— |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
— |
|
|
(2,887) |
|
Dividends and distributions declared on common shares and units
($0.15 per share and unit)
|
|
— |
|
|
— |
|
|
— |
|
|
(9,008) |
|
|
— |
|
|
(9,008) |
|
|
— |
|
|
(3,128) |
|
|
(12,136) |
|
Balance, March 31, 2021 |
|
171,085 |
|
|
599 |
|
|
482,483 |
|
|
(119,053) |
|
|
(6,385) |
|
|
528,729 |
|
|
488 |
|
|
231,535 |
|
|
760,752 |
|
Net income |
|
— |
|
|
— |
|
|
— |
|
|
7,026 |
|
|
— |
|
|
7,026 |
|
|
— |
|
|
1,429 |
|
|
8,455 |
|
Unrealized cash flow hedge losses |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(349) |
|
|
(349) |
|
|
— |
|
|
(120) |
|
|
(469) |
|
Realized cash flow hedge losses reclassified to net
income |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
820 |
|
|
820 |
|
|
— |
|
|
283 |
|
|
1,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from issuance of common stock |
|
— |
|
|
11 |
|
|
14,105 |
|
|
— |
|
|
— |
|
|
14,116 |
|
|
— |
|
|
— |
|
|
14,116 |
|
Restricted stock awards, net |
|
— |
|
|
— |
|
|
473 |
|
|
— |
|
|
— |
|
|
473 |
|
|
— |
|
|
— |
|
|
473 |
|
Acquisition of noncontrolling interest in real estate
entity |
|
— |
|
|
— |
|
|
(950) |
|
|
— |
|
|
— |
|
|
(950) |
|
|
146 |
|
|
— |
|
|
(804) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared on preferred stock |
|
— |
|
|
— |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
— |
|
|
(2,887) |
|
Dividends and distributions declared on common shares and units
($0.16 per share and unit)
|
|
— |
|
|
— |
|
|
— |
|
|
(9,783) |
|
|
— |
|
|
(9,783) |
|
|
— |
|
|
(3,337) |
|
|
(13,120) |
|
Balance, June 30, 2021 |
|
171,085 |
|
|
610 |
|
|
496,111 |
|
|
(124,697) |
|
|
(5,914) |
|
|
537,195 |
|
|
634 |
|
|
229,790 |
|
|
767,619 |
|
Net income |
|
— |
|
|
— |
|
|
— |
|
|
6,511 |
|
|
— |
|
|
6,511 |
|
|
— |
|
|
1,237 |
|
|
7,748 |
|
Unrealized cash flow hedge losses |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(343) |
|
|
(343) |
|
|
— |
|
|
(117) |
|
|
(460) |
|
Realized cash flow hedge losses reclassified to net
income |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
837 |
|
|
837 |
|
|
— |
|
|
286 |
|
|
1,123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from issuance of common stock |
|
— |
|
|
3 |
|
|
4,328 |
|
|
— |
|
|
— |
|
|
4,331 |
|
|
— |
|
|
— |
|
|
4,331 |
|
Restricted stock awards, net |
|
— |
|
|
— |
|
|
450 |
|
|
— |
|
|
— |
|
|
450 |
|
|
— |
|
|
— |
|
|
450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared on preferred stock |
|
— |
|
|
— |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
(2,887) |
|
|
— |
|
|
— |
|
|
(2,887) |
|
Dividends and distributions declared on common shares and units
($0.16 per share and unit)
|
|
— |
|
|
— |
|
|
— |
|
|
(9,831) |
|
|
— |
|
|
(9,831) |
|
|
— |
|
|
(3,337) |
|
|
(13,168) |
|
Balance, September 30, 2021 |
|
$ |
171,085 |
|
|
$ |
613 |
|
|
$ |
500,889 |
|
|
$ |
(130,904) |
|
|
$ |
(5,420) |
|
|
$ |
536,263 |
|
|
$ |
634 |
|
|
$ |
227,859 |
|
|
$ |
764,756 |
|
See Notes to Condensed Consolidated Financial
Statements.
ARMADA HOFFLER PROPERTIES, INC.
Condensed Consolidated Statements of Cash Flows
(In thousands)(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, |
|
|
2022 |
|
2021 |
OPERATING ACTIVITIES |
|
|
|
|
Net income |
|
$ |
85,412 |
|
|
$ |
22,212 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
Depreciation of buildings and tenant improvements |
|
40,770 |
|
|
38,521 |
|
Amortization of leasing costs, in-place lease intangibles and below
market ground rents - operating leases |
|
14,094 |
|
|
13,716 |
|
Accrued straight-line rental revenue |
|
(4,542) |
|
|
(4,209) |
|
Amortization of leasing incentives and above or below-market
rents |
|
(779) |
|
|
(794) |
|
Amortization of right-of-use assets - finance leases |
|
833 |
|
|
745 |
|
Accrued straight-line ground rent expense |
|
97 |
|
|
157 |
|
Unrealized credit loss provision (release) |
|
858 |
|
|
(284) |
|
Adjustment for uncollectable lease accounts |
|
441 |
|
|
683 |
|
Noncash stock compensation |
|
2,712 |
|
|
1,830 |
|
Impairment charges |
|
333 |
|
|
3,122 |
|
Noncash interest expense |
|
4,360 |
|
|
2,058 |
|
Noncash loss on extinguishment of debt |
|
2,899 |
|
|
120 |
|
Gain on real estate dispositions, net |
|
(53,424) |
|
|
(3,604) |
|
|
|
|
|
|
Change in fair value of derivatives and other |
|
(7,512) |
|
|
(838) |
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
Property assets |
|
(13,430) |
|
|
(1,303) |
|
Property liabilities |
|
3,189 |
|
|
4,555 |
|
Construction assets |
|
(34,971) |
|
|
25,329 |
|
Construction liabilities |
|
42,051 |
|
|
(34,181) |
|
Interest receivable |
|
(5,124) |
|
|
1,387 |
|
Net cash provided by operating activities |
|
78,267 |
|
|
69,222 |
|
INVESTING ACTIVITIES |
|
|
|
|
Development of real estate investments |
|
(62,388) |
|
|
(38,659) |
|
Tenant and building improvements |
|
(11,743) |
|
|
(6,621) |
|
Acquisitions of real estate investments, net of cash
received |
|
(93,389) |
|
|
(73,569) |
|
Dispositions of real estate investments, net of selling
costs |
|
251,492 |
|
|
12,583 |
|
Notes receivable issuances |
|
(24,235) |
|
|
(26,230) |
|
Notes receivable paydowns |
|
13,239 |
|
|
42,301 |
|
Leasing costs |
|
(3,814) |
|
|
(2,595) |
|
Leasing incentives |
|
(51) |
|
|
(467) |
|
Contributions to equity method investments |
|
(51,565) |
|
|
(8,096) |
|
Net cash provided by (used for) investing activities |
|
17,546 |
|
|
(101,353) |
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock, net |
|
65,159 |
|
|
27,428 |
|
Common shares tendered for tax withholding |
|
(774) |
|
|
(553) |
|
Debt issuances, credit facility and construction loan
borrowings |
|
491,514 |
|
|
59,942 |
|
Debt and credit facility repayments, including principal
amortization |
|
(563,435) |
|
|
(25,734) |
|
Debt issuance costs |
|
(6,727) |
|
|
(2,463) |
|
|
|
|
|
|
Acquisition of NCI in consolidated RE investments |
|
(3,901) |
|
|
(804) |
|
Redemption of operating partnership units |
|
(130) |
|
|
— |
|
Distributions to noncontrolling interests |
|
(5,507) |
|
|
— |
|
Contributions from noncontrolling interests |
|
14 |
|
|
— |
|
Dividends and distributions |
|
(52,904) |
|
|
(42,662) |
|
Net cash (used for) provided by financing activities |
|
(76,691) |
|
|
15,154 |
|
Net increase (decrease) in cash, cash equivalents, and restricted
cash |
|
19,122 |
|
|
(16,977) |
|
Cash, cash equivalents, and restricted cash, beginning of
period |
|
40,443 |
|
|
50,430 |
|
Cash, cash equivalents, and restricted cash, end of period
(1)
|
|
$ |
59,565 |
|
|
$ |
33,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Condensed Consolidated Financial
Statements.
ARMADA HOFFLER PROPERTIES, INC.
Condensed Consolidated Statements of Cash Flows
(Continued)
(In thousands)(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, |
|
|
2022 |
|
2021 |
Supplemental Disclosures (noncash transactions): |
|
|
|
|
Increase in dividends and distributions payable |
|
$ |
2,536 |
|
|
$ |
4,423 |
|
Increase (decrease) in accrued capital improvements and development
costs |
|
(5,139) |
|
|
5,804 |
|
|
|
|
|
|
|
|
|
|
|
Operating Partnership units redeemed for common shares |
|
132 |
|
|
131 |
|
|
|
|
|
|
Debt assumed at fair value in conjunction with real estate
purchases |
|
156,071 |
|
|
19,989 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interest in acquired real estate entity |
|
23,065 |
|
|
— |
|
Recognition of operating lease right-of-use assets |
|
110 |
|
|
— |
|
Recognition of operating lease liabilities |
|
110 |
|
|
— |
|
Recognition of finance lease right-of-use assets |
|
— |
|
|
24,466 |
|
Recognition of finance lease liabilities |
|
— |
|
|
27,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The following table provides a reconciliation of cash, cash
equivalents and restricted cash reported in the Condensed
Consolidated Statements of Cash Flows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2022 |
|
September 30, 2021 |
|
|
Cash and cash equivalents |
|
$ |
54,700 |
|
|
$ |
28,038 |
|
|
|
Restricted cash
(a)
|
|
4,865 |
|
|
5,415 |
|
|
|
Cash, cash equivalents, and restricted cash |
|
$ |
59,565 |
|
|
$ |
33,453 |
|
|
|
(a) Restricted cash represents amounts held by lenders for real
estate taxes, insurance, and reserves for capital
improvements.
See Notes to Condensed Consolidated Financial
Statements.
ARMADA HOFFLER PROPERTIES, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
1. Business of Organization
Armada Hoffler Properties, Inc. (the "Company") is a full-service
real estate company with extensive experience developing, building,
owning, and managing high-quality, institutional-grade office,
retail, and multifamily properties in attractive markets primarily
throughout the Mid-Atlantic and Southeastern United
States.
The Company is a real estate investment trust ("REIT"), the sole
general partner of Armada Hoffler, L.P. (the "Operating
Partnership") and, as of September 30, 2022, owned 76.7% of
the economic interest in the Operating Partnership, of which 0.1%
is held as general partnership units. The operations of the Company
are carried on primarily through the Operating Partnership and the
wholly owned subsidiaries thereof.
As of September 30, 2022, the Company's property portfolio
consisted of 56 stabilized operating properties and two properties
under development.
Refer to Note 5 for information related to the Company's recent
acquisitions and dispositions of properties.
2. Significant Accounting Policies
Basis of Presentation
The accompanying condensed consolidated financial statements were
prepared in accordance with U.S. generally accepted accounting
principles ("GAAP").
The condensed consolidated financial statements include the
financial position and results of operations of the Company and its
consolidated subsidiaries, including the Operating Partnership, its
wholly-owned subsidiaries, and any interests in variable interest
entities ("VIEs") where the Company has been determined to be the
primary beneficiary. All significant intercompany transactions and
balances have been eliminated in consolidation.
In the opinion of management, the condensed consolidated financial
statements reflect all adjustments, consisting of normal recurring
accruals, which are necessary for the fair presentation of the
financial condition, and results of operations for the interim
periods presented.
The accompanying condensed consolidated financial statements were
prepared in accordance with the requirements for interim financial
information. Accordingly, these interim financial statements have
not been audited and exclude certain disclosures required for
annual financial statements. Also, the operating results presented
for interim periods are not necessarily indicative of the results
that may be expected for any other interim period or for the entire
year. These interim financial statements should be read in
conjunction with the audited consolidated financial statements of
the Company included in the Company’s Annual Report on Form 10-K
for the year ended December 31, 2021.
Use of Estimates
The preparation of financial statements in conformity with GAAP
requires management to make estimates and assumptions that affect
the amounts reported and disclosed. Such estimates are based on
management’s historical experience and best judgment after
considering past, current, and expected events and economic
conditions. Actual results could differ significantly from
management’s estimates.
Reclassifications
Certain items have been reclassified from their prior year
classifications to conform to the current year presentation. These
reclassifications had no effect on net income or stockholders'
equity as previously reported.
Recent Accounting Pronouncements
Accounting Standards Adopted in 2022
Reference Rate Reform
In March 2020, the Financial Accounting Standards Board ("FASB")
issued ASU 2020-04
Reference Rate Reform - Facilitation of the Effects of Reference
Rate Reform on Financial Reporting
(Topic 848), which became effective on March 12, 2020 and generally
can be applied through December 31, 2022. ASU 2020-04 contains
practical expedients for reference rate reform related activities
that impact debt, leases, derivatives and other contracts. This
Accounting Standards Update ("ASU") also provides optional
expedients to enable companies to continue to apply hedge
accounting to certain hedging relationships impacted by reference
rate reform. Application of the guidance is optional and only
available in certain situations. In January 2021, FASB issued ASU
No. 2021-01,
Reference Rate Reform
(Topic 848). The amendments in this standard are elective and
principally apply to entities that have derivative instruments that
use an interest rate for margining, discounting, or contract price
alignment that is modified as a result of reference rate reform.
Similar to ASU No. 2020-04, provisions of this ASU are effective
upon issuance and generally can be applied through December 31,
2022. During the nine months ended September 30, 2022, the Company
elected to apply the practical expedients to modifications of
qualifying contracts as continuations of the existing contracts
rather than as new contracts. The adoption of the new guidance did
not have a material impact on the consolidated financial
statements. Management will continue to evaluate the impacts of
reference rate reform.
Earnings Per Share
In August 2020, FASB issued ASU 2020-06, an update to ASC Topic 470
and ASC Topic 815, which became effective January 1, 2022. ASU
2020-06 simplifies the accounting for convertible instruments and
removes certain settlement conditions that are required for equity
contracts to qualify for the derivative scope exception. This ASU
also simplifies diluted earnings per share calculation in certain
areas and provides updated disclosure requirements. The Company
adopted ASU 2020-06 effective January 1, 2022 and the adoption did
not have a material impact on the consolidated financial
statements.
Other Accounting Policies
See the Company's Annual Report on Form 10-K for the year ended
December 31, 2021 for a description of other accounting
principles upon which basis the accompanying consolidated financial
statements were prepared.
3. Segments
Net operating income (segment revenues minus segment expenses) is
the measure used by the Company’s chief operating decision-maker to
assess segment performance. Net operating income is not a measure
of operating income or cash flows from operating activities as
measured by GAAP and is not indicative of cash available to fund
cash needs. As a result, net operating income should not be
considered an alternative to cash flows as a measure of liquidity.
Not all companies calculate net operating income in the same
manner. The Company considers net operating income to be an
appropriate supplemental measure to net income because it assists
both investors and management in understanding the core operations
of the Company’s real estate and construction
businesses.
Net operating income of the Company’s reportable segments for the
three and nine months ended September 30, 2022 and 2021 was as
follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Office real estate |
|
|
|
|
|
|
|
|
Rental revenues |
|
$ |
18,687 |
|
|
$ |
11,933 |
|
|
$ |
54,024 |
|
|
$ |
35,324 |
|
Rental expenses |
|
4,886 |
|
|
3,409 |
|
|
13,626 |
|
|
9,222 |
|
Real estate taxes |
|
2,044 |
|
|
1,547 |
|
|
5,583 |
|
|
4,318 |
|
Segment net operating income |
|
11,757 |
|
|
6,977 |
|
|
34,815 |
|
|
21,784 |
|
Retail real estate |
|
|
|
|
|
|
|
|
Rental revenues |
|
21,223 |
|
|
20,223 |
|
|
64,197 |
|
|
57,682 |
|
Rental expenses |
|
3,420 |
|
|
3,270 |
|
|
10,254 |
|
|
9,119 |
|
Real estate taxes |
|
2,206 |
|
|
2,100 |
|
|
6,715 |
|
|
6,307 |
|
Segment net operating income |
|
15,597 |
|
|
14,853 |
|
|
47,228 |
|
|
42,256 |
|
Multifamily residential real estate |
|
|
|
|
|
|
|
|
Rental revenues |
|
13,833 |
|
|
17,404 |
|
|
45,381 |
|
|
49,673 |
|
Rental expenses |
|
4,441 |
|
|
6,038 |
|
|
14,221 |
|
|
16,500 |
|
Real estate taxes |
|
1,204 |
|
|
1,896 |
|
|
4,397 |
|
|
5,689 |
|
Segment net operating income |
|
8,188 |
|
|
9,470 |
|
|
26,763 |
|
|
27,484 |
|
General contracting and real estate services |
|
|
|
|
|
|
|
|
Segment revenues |
|
69,024 |
|
|
17,502 |
|
|
138,947 |
|
|
71,473 |
|
Segment expenses |
|
66,252 |
|
|
15,944 |
|
|
133,491 |
|
|
68,350 |
|
Segment gross profit |
|
2,772 |
|
|
1,558 |
|
|
5,456 |
|
|
3,123 |
|
Net operating income |
|
$ |
38,314 |
|
|
$ |
32,858 |
|
|
$ |
114,262 |
|
|
$ |
94,647 |
|
Rental expenses represent costs directly associated with the
operation and management of the Company’s real estate properties.
Rental expenses include asset management expenses, property
management fees, repairs and maintenance, insurance, and
utilities.
General contracting and real estate services revenues for the three
months ended September 30, 2022 and 2021 exclude revenue related to
intercompany construction contracts of $20.8 million and $8.6
million, respectively, as it is eliminated in consolidation.
General contracting and real estate services revenues for the nine
months ended September 30, 2022 and 2021 exclude revenue related to
intercompany construction contracts of $43.6 million and $16.0
million, respectively, as it is eliminated in
consolidation.
General contracting and real estate services expenses for the three
months ended September 30, 2022 and 2021 exclude expenses related
to intercompany construction contracts of $20.6 million and $8.6
million, respectively. General contracting and real estate services
expenses for the nine months ended September 30, 2022 and 2021
exclude expenses related to intercompany construction contracts of
$43.1 million and $16.0 million, respectively, as it is eliminated
in consolidation.
The following table reconciles net operating income to net income,
the most directly comparable GAAP measure, for the three and nine
months ended September 30, 2022 and 2021 (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Net operating income |
|
$ |
38,314 |
|
|
$ |
32,858 |
|
|
$ |
114,262 |
|
|
$ |
94,647 |
|
Depreciation and amortization |
|
(17,527) |
|
|
(16,886) |
|
|
(54,865) |
|
|
(52,237) |
|
Amortization of right-of-use assets - finance leases |
|
(278) |
|
|
(278) |
|
|
(833) |
|
|
(745) |
|
General and administrative expenses |
|
(3,854) |
|
|
(3,449) |
|
|
(12,179) |
|
|
(10,957) |
|
Acquisition, development and other pursuit costs |
|
— |
|
|
(8) |
|
|
(37) |
|
|
(111) |
|
Impairment charges |
|
— |
|
|
— |
|
|
(333) |
|
|
(3,122) |
|
Gain (loss) on real estate dispositions, net |
|
33,931 |
|
|
(113) |
|
|
53,424 |
|
|
3,604 |
|
Interest income |
|
3,490 |
|
|
3,766 |
|
|
10,410 |
|
|
14,628 |
|
Interest expense |
|
(10,345) |
|
|
(8,827) |
|
|
(28,747) |
|
|
(25,220) |
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
(2,123) |
|
|
(120) |
|
|
(2,899) |
|
|
(120) |
|
Change in fair value of derivatives and other |
|
782 |
|
|
131 |
|
|
7,512 |
|
|
838 |
|
Unrealized credit loss release (provision) |
|
42 |
|
|
617 |
|
|
(858) |
|
|
284 |
|
Other income (expense), net |
|
118 |
|
|
15 |
|
|
415 |
|
|
201 |
|
Income tax (provision) benefit |
|
(181) |
|
|
42 |
|
|
140 |
|
|
522 |
|
Net income |
|
$ |
42,369 |
|
|
$ |
7,748 |
|
|
$ |
85,412 |
|
|
$ |
22,212 |
|
General and administrative expenses represent costs not directly
associated with the operation and management of the Company’s real
estate properties and general contracting and real estate services
businesses. These costs include corporate office personnel
compensation and benefits, bank fees, accounting fees, legal fees,
and other corporate office expenses.
4. Leases
Lessee Disclosures
As a lessee, the Company has eight ground leases on seven
properties. These ground leases have maximum lease terms (including
renewal options) that expire between 2074 and 2117. The exercise of
lease renewal options is at the Company's sole discretion. The
depreciable life of assets and leasehold improvements are limited
by the expected lease term. Five of these leases have been
classified as operating leases and three of these leases have been
classified as finance leases. The Company's lease agreements do not
contain any residual value guarantees or material restrictive
covenants.
Lessor Disclosures
As a lessor, the Company leases its properties under operating
leases and recognizes base rents on a straight-line basis over the
lease term. The Company also recognizes revenue from tenant
recoveries, through which tenants reimburse the Company on an
accrual basis for certain expenses such as utilities, janitorial
services, repairs and maintenance, security and alarms, parking lot
and ground maintenance, administrative services, management fees,
insurance, and real estate taxes. Rental revenues are reduced by
the amount of any leasing incentives amortized on a straight-line
basis over the term of the applicable lease. In addition, the
Company recognizes contingent rental revenue (e.g., percentage
rents based on tenant sales thresholds) when the sales thresholds
are met. Many tenant leases include one or more options to renew,
with renewal terms that can extend the lease term from
one to 25 years, or more. The exercise of lease renewal
options is at the tenant's sole discretion. The Company includes a
renewal period in the lease term only if it appears at lease
inception that the renewal is reasonably assured.
Rental revenue for the three and nine months ended
September 30, 2022 and 2021 comprised the following (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Base rent and tenant charges |
|
$ |
51,978 |
|
|
$ |
48,391 |
|
|
$ |
158,281 |
|
|
$ |
137,675 |
|
Accrued straight-line rental adjustment |
|
1,506 |
|
|
883 |
|
|
4,542 |
|
|
4,210 |
|
Lease incentive amortization |
|
(171) |
|
|
(167) |
|
|
(517) |
|
|
(485) |
|
Above/below market lease amortization |
|
430 |
|
|
453 |
|
|
1,296 |
|
|
1,279 |
|
Total rental revenue |
|
$ |
53,743 |
|
|
$ |
49,560 |
|
|
$ |
163,602 |
|
|
$ |
142,679 |
|
5. Real Estate Investment
Property Acquisitions
Constellation Energy Building
On January 14, 2022, the Company acquired a 79% membership interest
and an additional 11% economic interest in the partnership that
owns the Constellation Energy Building (previously referred to as
the "Exelon Building") for a purchase price of approximately
$92.2 million in cash and a loan to the seller of
$12.8 million. The Constellation Energy Building is a
mixed-use structure located in Baltimore's Harbor Point and is
comprised of an office building, the Constellation Office, that
serves as the headquarters for Constellation Energy Corp., which
was spun-off from Exelon, a Fortune 100 energy company, in February
2022, as well as a multifamily component, 1305 Dock Street. The
Constellation Office includes a parking garage and retail space.
The Constellation Energy Building was subject to a
$156.1 million loan, which the Company immediately refinanced
following the acquisition with a new $175.0 million loan. The
new loan bears interest at a rate of the Bloomberg Short-Term Bank
Yield Index ("BSBY") plus a spread of 1.50% and will mature on
November 1, 2026. This loan is hedged by an interest rate cap
corridor of 1.00% and 3.00% as well as an interest rate cap of
4.00%. See Note 9 for further details.
The following table summarizes the purchase price allocation
(including acquisition costs) based on the relative fair value of
the assets acquired for the two operating properties purchased
during the nine months ended September 30, 2022 (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Constellation Energy Building
|
|
|
|
|
Land |
|
$ |
23,317 |
|
|
|
|
|
Site improvements |
|
141 |
|
|
|
|
|
Building |
|
194,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In-place leases |
|
53,705 |
|
|
|
|
|
Above-market leases |
|
306 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets acquired |
|
$ |
272,385 |
|
|
|
|
|
Ten Tryon
On January 14, 2022, the Company acquired the remaining 20%
ownership interest in the entity that is developing the Ten Tryon
project in Charlotte, North Carolina for a cash payment of
$3.9 million. The Company recorded the amount as an adjustment
to additional paid-in-capital.
The Residences at Annapolis Junction
On April 11, 2022, the Company exercised its option to acquire an
additional 16% of the partnership that owns The Residences at
Annapolis Junction, increasing its ownership to 95%. In exchange
for this increased partnership interest, the terms of the
partnership waterfall calculation in the event of a capital event
were modified.
Property Dispositions
On April 1, 2022, the Company completed the sale of Hoffler Place
for a sale price of $43.1 million. The loss recognized upon
sale was $0.8 million.
On April 25, 2022, the Company completed the sale of Summit Place
for a sale price of $37.8 million. The loss recognized upon
sale was $0.5 million.
In addition to the losses recognized on the sales of the Hoffler
Place and Summit Place student-housing properties during the three
months ended September 30, 2022 described above, the Company
recognized impairment of real estate of $18.3 million to
record these properties at their fair values during the three
months ended December 31, 2021.
On June 29, 2022, the Company completed the sale of the Home Depot
and Costco outparcels at North Pointe for a sale price of
$23.9 million. The gain on disposition was
$20.9 million.
On July 22, 2022, the Company completed the sale of The Residences
at Annapolis Junction for a sale price of $150.0 million. The
gain recognized on disposition was $31.5 million,
$5.4 million of which was allocated to the Company's
noncontrolling interest partner.
On July 26, 2022, the Company completed the sale of the AutoZone
and Valvoline outparcels at Sandbridge Commons for a sale price of
$3.5 million. The gain recognized on disposition was
$2.4 million.
Equity Method Investments
Harbor Point Parcel 3
The Company owns a 50% interest in Harbor Point Parcel 3, a joint
venture with Beatty Development Group, for purposes of developing
T. Rowe Price's new global headquarters office building in
Baltimore, Maryland. The Company is a noncontrolling partner in the
joint venture and will serve as the project's general contractor.
During the nine months ended September 30, 2022, the Company
invested $29.4 million in Harbor Point Parcel 3. The Company
has an estimated equity commitment of up to $38.6 million
relating to this project. As of September 30, 2022 and
December 31, 2021, the carrying value of the Company's
investment in Harbor Point Parcel 3 was $42.1 million and
$12.7 million, respectively. For the nine months ended
September 30, 2022, Harbor Point Parcel 3 had no operating
activity, and therefore the Company received no allocated
income.
Based on the terms of the operating agreement, the Company has
concluded that Harbor Point Parcel 3 is a VIE and that the Company
holds a variable interest. The Company has significant influence
over the project due to its 50% ownership; however, the Company
does not have the power to direct the activities of the project
that most significantly impact its performance. This includes
activity as the managing member of the entity, which is a power
that is retained by the Company's joint venture partner.
Accordingly, the Company is not the project's primary beneficiary
and, therefore, does not consolidate Harbor Point Parcel 3 in its
consolidated financial statements. The Company's investment in the
project is recorded as an equity method investment in the
consolidated balance sheets.
Harbor Point Parcel 4
On April 1, 2022, the Company acquired a 78% interest in Harbor
Point Parcel 4, a real estate venture with Beatty Development
Group, for purposes of developing a mixed-use project, which is
planned to include multifamily units, retail space, and a parking
garage. The Company holds an option to increase its ownership to
90%. The Company is a noncontrolling partner in the real estate
venture and will serve as the project's general contractor. During
the nine months ended September 30, 2022, the Company invested
$22.9 million in Harbor Point Parcel 4. The Company has an
estimated equity commitment of up to $99.7 million relating to
this project. As of September 30, 2022, the carrying value of
the Company's investment in Harbor Point Parcel 4 was
$22.9 million. For the nine months ended September 30, 2022,
Harbor Point Parcel 4 had no operating activity, and therefore the
Company received no allocated income.
Based on the terms of the operating agreement, the Company has
concluded that Harbor Point Parcel 4 is a VIE and that the Company
holds a variable interest. The Company has significant influence
over the project due to its 78% ownership; however, the Company
does not have the power to direct the activities of the project
that most significantly impact its performance. This includes
activity as the managing member of the entity, which is a power
that is retained by the Company's partner. Accordingly, the Company
is not the project's primary beneficiary and, therefore, does not
consolidate Harbor Point Parcel 4 in its consolidated financial
statements. The Company's investment in the project is recorded as
an equity method investment in the consolidated balance
sheets.
6. Notes Receivable and Current Expected Credit Losses
Notes Receivable
The Company had the following notes receivable outstanding as of
September 30, 2022 and December 31, 2021 ($ in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding loan amount
(a)
|
|
|
|
|
|
Interest compounding |
Development Project |
|
September 30,
2022 |
|
December 31,
2021 |
|
Maximum loan commitment |
|
Interest rate |
City Park 2 |
|
$ |
11,749 |
|
|
$ |
— |
|
|
$ |
20,594 |
|
|
13.0 |
% |
|
Annually |
Interlock Commercial |
|
84,615 |
|
|
95,379 |
|
|
107,000 |
|
(b)
|
15.0 |
% |
|
None |
Nexton Multifamily |
|
25,532 |
|
|
23,567 |
|
|
22,315 |
|
|
11.0 |
% |
|
Annually |
Total mezzanine & preferred equity |
|
121,896 |
|
|
118,946 |
|
|
$ |
149,909 |
|
|
|
|
|
Constellation Energy Building note receivable |
|
12,834 |
|
|
— |
|
|
|
|
|
|
|
Other notes receivable |
|
7,570 |
|
|
7,234 |
|
|
|
|
|
|
|
Notes receivable guarantee premium |
|
1,024 |
|
|
1,243 |
|
|
|
|
|
|
|
Allowance for credit losses |
|
(1,508) |
|
(c)
|
(994) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total notes receivable |
|
$ |
141,816 |
|
|
$ |
126,429 |
|
|
|
|
|
|
|
________________________________________
(a) Outstanding loan amounts include any accrued and unpaid
interest, as applicable.
(b) This amount includes interest reserves.
(c) The amount excludes $0.4 million of Current Expected Credit
Losses ("CECL") allowance that relates to the unfunded commitments,
which was recorded as a liability under Other liabilities in the
consolidated balance sheet.
Interest on the notes receivable is accrued and funded utilizing
the interest reserves for each loan, which are components of the
respective maximum loan commitments, and such accrued interest is
generally added to the loan receivable balances. The Company
recognized interest income for the three and nine months ended
September 30, 2022 and 2021 as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
Development Project |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
City Park 2 |
|
$ |
329 |
|
(a)
|
$ |
— |
|
|
$ |
554 |
|
(a)
|
$ |
— |
|
|
Interlock Commercial |
|
2,363 |
|
(a)
|
3,260 |
|
(a)
|
7,550 |
|
(a)
|
9,644 |
|
(a)
|
Nexton Multifamily |
|
680 |
|
|
397 |
|
|
1,966 |
|
|
658 |
|
|
Solis Apartments at Interlock |
|
— |
|
|
— |
|
|
— |
|
|
4,005 |
|
(b)
|
Total mezzanine |
|
3,372 |
|
|
3,657 |
|
|
10,070 |
|
|
14,307 |
|
|
Other interest income |
|
118 |
|
|
109 |
|
|
340 |
|
|
321 |
|
|
Total interest income |
|
$ |
3,490 |
|
|
$ |
3,766 |
|
|
$ |
10,410 |
|
|
$ |
14,628 |
|
|
________________________________________
(a) Includes recognition of interest income related to fee
amortization.
(b) Includes prepayment premium of $2.4 million from early
payoff of the loan.
City Park 2
On March 23, 2022, the Company entered into a $20.6 million
preferred equity investment for the development of a multifamily
property located in Charlotte, North Carolina. The investment has
economic terms consistent with a note receivable, including a
mandatory redemption or maturity on April 28, 2026, and it is
accounted for as a note receivable. The Company's investment bears
interest at a rate of 13%, compounded annually.
Management has concluded that this entity is a VIE. Because the
other investor in the project, TP City Park 2 LLC, is the developer
of City Park 2 Multifamily, the Company does not have the power to
direct the activities of the project that most significantly impact
its performance. Accordingly, the Company is not the project's
primary beneficiary and does not consolidate the project in its
consolidated financial statements.
Interlock Commercial
During February 2022, the Company received $13.5 million as a
partial repayment of the Interlock Commercial mezzanine loan, which
consisted of $11.1 million of principal and $2.4 million
of interest. During September 2022, the Company received
$2.7 million as an additional repayment, which consisted of
$1.0 million of principal and $1.7 million of
interest.
Allowance for Loan Losses
The Company is exposed to credit losses primarily through its
mezzanine lending activities and preferred equity investments. As
of September 30, 2022, the Company had three mezzanine loans
(including the Nexton Multifamily and City Park 2 preferred equity
investments that are accounted for as notes receivable), each of
which are financing development projects in various stages of
completion or lease-up. Each of these projects is subject to a loan
that is senior to the Company’s mezzanine loan. Interest on these
loans is paid in kind and is generally not expected to be paid
until a sale of the project after completion of the
development.
The Company's management performs a quarterly analysis of the loan
portfolio to determine the risk of credit loss based on the
progress of development activities, including leasing activities,
projected development costs, and current and projected mezzanine
and senior construction loan balances. The Company estimates future
losses on its notes receivable using risk ratings that correspond
to probabilities of default and loss given default. The Company's
risk ratings are as follows:
•Pass:
loans in this category are adequately collateralized by a
development project with conditions materially consistent with the
Company's underwriting assumptions.
•Special
Mention: loans in this category show signs that the economic
performance of the project may suffer as a result of
slower-than-expected leasing activity or an extended development or
marketing timeline. Loans in this category warrant increased
monitoring by management.
•Substandard:
loans in this category may not be fully collected by the Company
unless remediation actions are taken. Remediation actions may
include obtaining additional collateral or assisting the borrower
with asset management activities to prepare the project for sale.
The Company will also consider placing the loan on nonaccrual
status if it does not believe that additional interest accruals
will ultimately be collected.
On a quarterly basis, the Company compares the risk inherent in its
loans to industry loan loss data experienced during past business
cycles. The Company updated the risk ratings for each of its notes
receivable as of September 30, 2022 and obtained industry loan
loss data relative to these risk ratings. Each of the outstanding
loans as of September 30, 2022 was "Pass" rated.
At December 31, 2021, the Company reported $126.4 million
of notes receivable, net of allowances of $1.0 million. At
September 30, 2022, the Company reported $141.8 million of
notes receivable, net of allowances of $1.5 million. Changes
in the allowance for the three and nine months ended
September 30, 2022 and 2021 were as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Beginning balance |
|
$ |
1,894 |
|
|
$ |
2,129 |
|
|
$ |
994 |
|
|
$ |
2,584 |
|
|
|
|
|
|
|
|
|
|
Unrealized credit loss provision (release) |
|
(42) |
|
|
(617) |
|
|
858 |
|
|
(284) |
|
Extinguishment due to acquisition |
|
— |
|
|
— |
|
|
— |
|
|
(788) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
(a)
|
|
$ |
1,852 |
|
|
$ |
1,512 |
|
|
$ |
1,852 |
|
|
$ |
1,512 |
|
________________________________________
(a) The amounts as of September 30, 2022 and 2021 include $0.4
million and $0.1 million, respectively, of allowance related
to the unfunded commitments, which were recorded as Other
liabilities on the consolidated balance sheet.
The Company places loans on non-accrual status when the loan
balance, together with the balance of any senior loan,
approximately equals the estimated realizable value of the
underlying development project. As of September 30, 2022, the
Company had the Constellation Energy Building note, which bears
interest at 3% per annum, on non-accrual status. The principal
balance of the note receivable is adequately secured by the
seller's partnership interest. As of September 30, 2022 and
December 31, 2021, there were no other loans on non-accrual
status.
7. Construction Contracts
Construction contract costs and estimated earnings in excess of
billings represent reimbursable costs and amounts earned under
contracts in progress as of the balance sheet date. Such amounts
become billable according to contract terms, which usually consider
the passage of time, achievement of certain milestones, or
completion of the project. The Company expects to bill and collect
substantially all construction contract costs and estimated
earnings in excess of billings as of September 30,
2022 during the next twelve months.
Billings in excess of construction contract costs and estimated
earnings represent billings or collections on contracts made in
advance of revenue recognized.
The following table summarizes the changes to the balances in the
Company’s construction contract costs and estimated earnings in
excess of billings account and the billings in excess of
construction contract costs and estimated earnings account for the
nine months ended September 30, 2022 and 2021 (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, 2022 |
|
Nine Months Ended
September 30, 2021 |
|
|
Construction contract costs and estimated earnings in excess of
billings |
|
Billings in excess of construction contract costs and estimated
earnings |
|
Construction contract costs and estimated earnings in excess of
billings |
|
Billings in excess of construction contract costs and estimated
earnings |
Beginning balance |
|
$ |
243 |
|
|
$ |
4,881 |
|
|
$ |
138 |
|
|
$ |
6,088 |
|
Revenue recognized that was included in the balance at the
beginning of the period |
|
— |
|
|
(4,881) |
|
|
— |
|
|
(6,088) |
|
Increases due to new billings, excluding amounts recognized as
revenue during the period |
|
— |
|
|
16,312 |
|
|
— |
|
|
3,791 |
|
Transferred to receivables |
|
(478) |
|
|
— |
|
|
(665) |
|
|
— |
|
Construction contract costs and estimated earnings not billed
during the period |
|
232 |
|
|
— |
|
|
370 |
|
|
— |
|
Changes due to cumulative catch-up adjustment arising from changes
in the estimate of the stage of completion |
|
235 |
|
|
(576) |
|
|
527 |
|
|
(1,117) |
|
Ending balance |
|
$ |
232 |
|
|
$ |
15,736 |
|
|
$ |
370 |
|
|
$ |
2,674 |
|
The Company defers pre-contract costs when such costs are directly
associated with specific anticipated contracts and their recovery
is probable. Pre-contract costs of $1.3
million and $2.2 million were deferred as
of September 30, 2022 and December 31, 2021,
respectively. Amortization of pre-contract costs for the nine
months ended September 30, 2022 and 2021 was $0.8 million and $0.2
million, respectively.
Construction receivables and payables include retentions, which are
amounts that are generally withheld until the completion of the
contract or the satisfaction of certain restrictive conditions such
as fulfillment guarantees. As of September 30, 2022 and
December 31, 2021, construction receivables included
retentions of $8.2 million and $3.1 million,
respectively. The Company expects to collect substantially all
construction receivables outstanding as of September 30,
2022 during the next twelve months. As
of September 30, 2022 and December 31, 2021,
construction payables included retentions of $16.2 million
and $4.2 million, respectively. The Company expects to pay
substantially all construction payables outstanding as
of September 30, 2022 during the next twelve
months.
The Company’s net position on uncompleted construction contracts
comprised the following as of September 30, 2022 and
December 31, 2021 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2022 |
|
December 31, 2021 |
Costs incurred on uncompleted construction contracts |
$ |
477,799 |
|
|
$ |
379,993 |
|
Estimated earnings |
19,423 |
|
|
15,115 |
|
Billings |
(512,726) |
|
|
(399,746) |
|
Net position |
$ |
(15,504) |
|
|
$ |
(4,638) |
|
|
|
|
|
Construction contract costs and estimated earnings in excess of
billings |
$ |
232 |
|
|
$ |
243 |
|
Billings in excess of construction contract costs and estimated
earnings |
(15,736) |
|
|
(4,881) |
|
Net position |
$ |
(15,504) |
|
|
$ |
(4,638) |
|
The above table reflects the net effect of projects closed as of
September 30, 2022 and December 31, 2021,
respectively.
The Company’s balances and changes in construction contract price
allocated to unsatisfied performance obligations (backlog) as of
September 30, 2022 and 2021 were as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Beginning backlog |
|
$ |
541,214 |
|
|
$ |
70,219 |
|
|
$ |
215,518 |
|
|
$ |
71,258 |
|
New contracts/change orders |
|
53,966 |
|
|
53,590 |
|
|
449,712 |
|
|
106,992 |
|
Work performed |
|
(69,251) |
|
|
(16,944) |
|
|
(139,301) |
|
|
(71,385) |
|
Ending backlog |
|
$ |
525,929 |
|
|
$ |
106,865 |
|
|
$ |
525,929 |
|
|
$ |
106,865 |
|
The Company expects to complete a majority of the uncompleted
contracts in place as of September 30, 2022 during
the next 12 to 24 months.
8. Indebtedness
Amended Credit Facility
On August 23, 2022, the Company, as parent guarantor, and the
Operating Partnership, as borrower, entered into an amended and
restated credit agreement (the "Credit Agreement"), which provides
for a $550.0 million credit facility comprised of a
$250.0 million senior unsecured revolving credit facility (the
"revolving credit facility") and a $300.0 million senior
unsecured term loan facility (the "term loan facility" and,
together with the revolving credit facility, the "amended credit
facility"), with a syndicate of banks. The amended credit facility
replaces the prior $150.0 million revolving credit facility,
which was scheduled to mature on January 24, 2024, and the prior
$205.0 million term loan facility, which was scheduled to
mature on January 24, 2025.
The amended credit facility includes an accordion feature that
allows the total commitments to be increased to $1.0 billion,
subject to certain conditions, including obtaining commitments from
any one or more lenders. The revolving credit facility has a
scheduled maturity date of January 22, 2027, with two
six-month extension options, subject to our satisfaction of certain
conditions, including payment of a 0.075% extension fee at each
extension. The term loan facility has a scheduled maturity date of
January 21, 2028.
The revolving credit facility bears interest at Secured Overnight
Financing Rate ("SOFR") plus a margin ranging from 1.30% to 1.85%,
and the term loan facility bears interest at SOFR plus a margin
ranging from 1.25% to 1.80%, in each case depending on the
Company's total leverage. The Company is also obligated to pay an
unused commitment fee of 15 or 25 basis points on the unused
portions of the commitments under the revolving credit facility,
depending on the amount of borrowings under the revolving credit
facility. If the Company or the Operating Partnership attains
investment grade credit ratings from both S&P Global Ratings
and Moody’s Investors Service, Inc., the Operating Partnership may
elect to have borrowings become subject to interest rates based on
such credit ratings.
As of September 30, 2022 and December 31, 2021, the
outstanding balance on the revolving credit facility was $36.0
million and $5.0 million, respectively. The outstanding balance on
the term loan facility was $300.0 million and $205.0 million
as of September 30, 2022 and December 31, 2021,
respectively. As of September 30, 2022, the
effective
interest rates on the revolving credit facility and the term loan
facility, before giving effect to interest rate caps and swaps,
were 4.54% and 4.49%, respectively. The Operating Partnership may,
at any time, voluntarily prepay any loan under the amended credit
facility in whole or in part without premium or
penalty.
The Operating Partnership is the borrower, and its obligations
under the amended credit facility are guaranteed by the Company and
certain of its subsidiaries that are not otherwise prohibited from
providing such guaranty. The Credit Agreement contains customary
representations and warranties and financial and other affirmative
and negative covenants. The Company's ability to borrow under the
amended credit facility is subject to ongoing compliance with a
number of financial covenants, affirmative covenants, and other
restrictions. The Credit Agreement includes customary events of
default, in certain cases subject to customary cure periods. The
occurrence of an event of default, if not cured within the
applicable cure period, would permit the lenders to, among other
things, declare the unpaid principal, accrued and unpaid interest,
and all other amounts payable under the amended credit facility to
be immediately due and payable.
The Company is currently in compliance with all covenants governing
the amended credit facility.
Other 2022 Financing Activity
On January 5, 2022, the Company contributed $2.6 million to
the Harbor Point Parcel 3 joint venture in order to meet the
lender's equity funding requirement since a $15.0 million
standby letter of credit, which was available for draw down on the
revolving credit facility in the event the Company did not meet its
equity requirement, expired on January 4, 2022.
On January 14, 2022, the Company acquired a 79% membership interest
and an additional 11% economic interest in the partnership that
owns the mixed-use property known as the Constellation Energy
Building. The property was subject to a $156.1 million loan,
which the Company immediately refinanced following the acquisition
with a new $175.0 million loan. The new loan bears interest at
a rate of BSBY plus a spread of 1.50% and will mature on November
1, 2026.
On January 19, 2022, the Company paid off the $14.1 million
balance of the loan secured by the Delray Beach Plaza shopping
center.
On March 3, 2022, the Company paid off the $10.3 million
balance of the loan secured by the Red Mill West Commons shopping
center.
On April 25, 2022, Harbor Point Parcel 3, a joint venture to which
the Company is party, entered into a construction loan agreement
for $161.5 million.
On April 25, 2022, Harbor Point Parcel 4, a real estate venture to
which the Company is party, entered into a construction loan
agreement for $109.7 million.
On June 29, 2022, the Company paid off the $1.9 million loan
balance associated with North Pointe Phase II in conjunction with
the sale of the property leased and occupied by
Costco.
On June 30, 2022, the Company refinanced the $20.1 million
loan secured by Nexton Square. The new $22.5 million loan
bears interest at a rate of SOFR plus a spread of 1.95% (SOFR has a
0.30% floor) and will mature on June 30, 2027.
On July 22, 2022, the Company paid off the $84.4 million loan
secured by The Residences at Annapolis Junction in conjunction with
the sale of the property.
On August 15, 2022, the Company paid off the $9.4 million
balance of the loan secured by the Marketplace at Hilltop shopping
center.
On August 25, 2022, the Company paid off the $51.8 million,
$14.6 million, and $23.6 million balances of the loans
secured by the 1405 Point, Brooks Crossing Office, and One City
Center properties, respectively.
On August 25, 2022, the Company entered into a $73.6 million
construction loan agreement for the Southern Post development
project. The loan bears interest at a rate of SOFR plus a spread of
2.25%. The loan matures on August 25, 2026 and has two 12-month
extension options. There was no balance outstanding on the loan as
of September 30, 2022.
On September 27, 2022, the Company refinanced the
$13.4 million loan secured by Liberty Apartments. The new
$21.0 million loan bears interest at a rate of SOFR plus a
spread of 1.50% and will mature on September 27, 2027.
During the nine months ended September 30, 2022, the Company
borrowed $34.5 million under its existing construction loans to
fund new development and construction.
9. Derivative Financial Instruments
The Company enters into interest rate derivative contracts to
manage exposure to interest rate risks. The Company does not use
derivative financial instruments for trading or speculative
purposes. Derivative financial instruments are recognized at fair
value and presented within other assets and other liabilities in
the condensed consolidated balance sheets. Gains and losses
resulting from changes in the fair value of derivatives that are
neither designated nor qualify as hedging instruments are
recognized within the change in fair value of interest rate
derivatives in the condensed consolidated statements of
comprehensive income. For derivatives that qualify as cash flow
hedges, the gain or loss is reported as a component of other
comprehensive income (loss) and reclassified into earnings in the
periods during which the hedged forecasted transaction affects
earnings.
As of September 30, 2022, the Company had the following London
Inter-Bank Offered Rate (“LIBOR"), SOFR, and BSBY interest rate
caps ($ in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective Date |
|
Maturity Date |
|
Notional Amount |
|
Strike Rate |
|
Premium Paid |
|
11/1/2020 |
|
11/1/2023 |
|
$ |
84,375 |
|
(a)
|
1.84% (SOFR)
|
|
$ |
91 |
|
|
2/2/2021 |
|
2/1/2023 |
|
100,000 |
|
|
0.50% (LIBOR)
|
|
45 |
|
|
3/4/2021 |
|
4/1/2023 |
|
14,479 |
|
|
2.50% (LIBOR)
|
|
4 |
|
|
1/11/2022 |
|
2/1/2024 |
|
175,000 |
|
|
4.00% (BSBY)
|
|
154 |
|
|
4/7/2022 |
|
2/1/2024 |
|
175,000 |
|
(a)
|
1.00%-3.00% (BSBY)
|
(b)
|
3,595 |
|
|
7/1/2022 |
|
3/1/2024 |
|
200,000 |
|
(a)
|
1.00%-3.00% (SOFR)
|
(b)
|
352 |
|
(c)
|
7/5/2022 |
|
1/1/2024 |
|
50,000 |
|
(a)
|
1.00%-3.00% (SOFR)
|
(b)
|
143 |
|
(c)
|
7/5/2022 |
|
1/1/2024 |
|
35,100 |
|
(a)
|
1.00%-3.00% (SOFR)
|
(b)
|
120 |
|
(c)
|
9/1/2022 |
|
9/1/2024 |
|
73,562 |
|
(a)(d)
|
1.00%-3.00% (SOFR)
|
(b)
|
1,370 |
|
|
Total |
|
|
|
$ |
907,516 |
|
|
|
|
$ |
5,874 |
|
|
________________________________________
(a) Designated as a cash flow hedge.
(b) The Company purchased interest rate caps at 1.00% and sold
interest rate caps at 3.00%, resulting in interest rate cap
corridors of 1.00% and 3.00%. The intended goal of these corridors
is to provide a level of protection from the effect of rising
interest rates and reduce the all-in cost of the derivative
instrument.
(c) This amount represents the sum of the premiums paid on the
original instruments. The caps were blended and extended during the
three months ended September 30, 2022.
(d) The notional amount represents the maximum notional amount that
will eventually be in effect. The notional amount is scheduled to
increase over the term of the corridor in accordance with projected
borrowings on the associated loan.
As of September 30, 2022, the Company held the following
floating-to-fixed interest rate swaps ($ in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related Debt |
|
Notional Amount |
|
|
Index |
|
Swap Fixed Rate |
|
Debt effective rate |
|
Effective Date |
|
Expiration Date |
Senior unsecured term loan |
|
$ |
50,000 |
|
(a)
|
|
1-month LIBOR |
|
2.26 |
% |
|
3.71 |
% |
|
4/1/2019 |
|
10/26/2022 |
Senior unsecured term loan |
|
50,000 |
|
|
|
1-month LIBOR |
|
2.78 |
% |
|
4.23 |
% |
|
5/1/2018 |
|
5/1/2023 |
249 Central Park Retail, South Retail, and Fountain Plaza
Retail |
|
32,979 |
|
(a)
|
|
1-month LIBOR |
|
2.25 |
% |
|
3.85 |
% |
|
4/1/2019 |
|
8/10/2023 |
Senior unsecured term loan |
|
10,500 |
|
(a)
|
|
1-month LIBOR |
|
3.02 |
% |
|
4.47 |
% |
|
10/12/2018 |
|
10/12/2023 |
Senior unsecured term loan |
|
25,000 |
|
(a)
|
|
1-month LIBOR |
|
0.50 |
% |
|
1.95 |
% |
|
4/1/2020 |
|
4/1/2024 |
Senior unsecured term loan |
|
25,000 |
|
(a)
|
|
1-month LIBOR |
|
0.50 |
% |
|
1.95 |
% |
|
4/1/2020 |
|
4/1/2024 |
Senior unsecured term loan |
|
25,000 |
|
(a)
|
|
1-month LIBOR |
|
0.55 |
% |
|
2.00 |
% |
|
4/1/2020 |
|
4/1/2024 |
Thames Street Wharf |
|
69,686 |
|
(a)
|
|
1-month BSBY |
|
1.05 |
% |
|
2.35 |
% |
|
9/30/2021 |
|
9/30/2026 |
Total |
|
$ |
288,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
________________________________________
(a) Designated as a cash flow hedge.
For the interest rate swaps and caps designated as cash flow
hedges, realized losses are reclassified out of accumulated other
comprehensive loss to interest expense in the condensed
consolidated statements of comprehensive income due to payments
made to the swap counterparty. During the next 12 months, the
Company anticipates recognizing approximately $10.4 million of
net hedging gains as reductions to interest expense. These amounts
will be reclassified from accumulated other comprehensive gain into
earnings to offset the variability of the hedged items during this
period.
The Company’s derivatives were comprised of the following as of
September 30, 2022 and December 31, 2021 (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2022 |
|
December 31, 2021 |
|
|
Notional
Amount |
|
Fair Value |
|
Notional
Amount |
|
Fair Value |
|
|
|
|
Asset |
|
Liability |
|
|
|
Asset |
|
Liability |
Derivatives not designated as accounting hedges |
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps |
|
$ |
50,000 |
|
|
$ |
390 |
|
|
$ |
— |
|
|
$ |
50,000 |
|
|
$ |
— |
|
|
$ |
(1,454) |
|
Interest rate caps |
|
289,479 |
|
|
2,726 |
|
|
— |
|
|
399,579 |
|
|
1,019 |
|
|
— |
|
Total derivatives not designated as accounting hedges |
|
339,479 |
|
|
3,116 |
|
|
— |
|
|
449,579 |
|
|
1,019 |
|
|
(1,454) |
|
Derivatives designated as accounting hedges |
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps |
|
238,165 |
|
|
11,960 |
|
|
— |
|
|
239,633 |
|
|
1,317 |
|
|
(2,013) |
|
Interest rate caps |
|
545,572 |
|
|
15,354 |
|
|
— |
|
|
384,375 |
|
|
590 |
|
|
— |
|
Total derivatives |
|
$ |
1,123,216 |
|
|
$ |
30,430 |
|
|
$ |
— |
|
|
$ |
1,073,587 |
|
|
$ |
2,926 |
|
|
$ |
(3,467) |
|
The changes in the fair value of the Company’s derivatives during
the three and nine months ended September 30, 2022 and 2021
were comprised of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
Interest rate swaps |
|
$ |
4,330 |
|
|
$ |
(60) |
|
|
$ |
13,894 |
|
|
$ |
2,315 |
|
Interest rate caps |
|
3,587 |
|
|
(234) |
|
|
12,586 |
|
|
(27) |
|
Total change in fair value of interest rate derivatives |
|
$ |
7,917 |
|
|
$ |
(294) |
|
|
$ |
26,480 |
|
|
$ |
2,288 |
|
Comprehensive income statement presentation: |
|
|
|
|
|
|
|
|
Change in fair value of derivatives and other |
|
$ |
809 |
|
|
$ |
166 |
|
|
$ |
7,700 |
|
|
$ |
941 |
|
Unrealized cash flow hedge gains (losses) |
|
7,108 |
|
|
(460) |
|
|
18,780 |
|
|
1,347 |
|
Total change in fair value of interest rate derivatives |
|
$ |
7,917 |
|
|
$ |
(294) |
|
|
$ |
26,480 |
|
|
$ |
2,288 |
|
10. Equity
Stockholders’ Equity
On March 10, 2020, the Company commenced an at-the-market
continuous equity offering program (the "ATM Program") through
which the Company may, from time to time, issue and sell shares of
its common stock and shares of its 6.75% Series A Cumulative
Redeemable Perpetual Preferred Stock (the "Series A Preferred
Stock") having an aggregate offering price of up to $300.0 million,
to or through its sales agents and, with respect to shares of its
common stock, may enter into separate forward sales agreements to
or through the forward purchaser.
During the nine months ended September 30, 2022, the Company
issued and sold 475,074 shares of common stock at a weighted
average price of $15.21 per share under the ATM Program, receiving
net proceeds, after offering costs and commissions, of
$7.1 million. During the nine months ended September 30,
2022, the Company did not issue any shares of Series A Preferred
Stock under the ATM Program. Shares having an aggregate offering
price of $205.0 million remained unsold under the ATM Program as of
November 4, 2022.
On January 11, 2022, the Company completed an underwritten public
offering of 4,025,000 shares of common stock,
which were pre-purchased from the Company by the underwriter at a
purchase price of $14.45 per share of common stock including fees,
resulting in net proceeds after offering costs of
$58.0 million.
Noncontrolling Interests
As of September 30, 2022 and December 31, 2021, the
Company held a 76.7% and 75.3% common interest in the Operating
Partnership, respectively. As of September 30, 2022, the
Company also held a preferred interest in the Operating Partnership
in the form of preferred units with a liquidation preference of
$171.1 million. The Company is the primary beneficiary of the
Operating Partnership as it has the power to direct the activities
of the Operating Partnership and the rights to absorb 76.7% of the
net income of the Operating Partnership. As the primary
beneficiary, the Company consolidates the financial position and
results of operations of the Operating Partnership. Noncontrolling
interests in the Operating Partnership represent units of limited
partnership interest in the Operating Partnership not held by the
Company. As of September 30, 2022, there were 20,611,190
Class A units of limited partnership interest in the Operating
Partnership ("Class A Units") not held by the Company. The
Company's financial position and results of operations are the same
as those of the Operating Partnership.
Additionally, the Operating Partnership owns a majority interest in
certain non-wholly-owned operating and development properties. The
noncontrolling interest for investment entities of $24.2 million
relates to the minority partners' interest in certain joint venture
entities as of September 30, 2022, including
$23.5 million for minority partners’ interest in the
Constellation Energy Building. The noncontrolling interest for
consolidated real estate entities was $0.6 million as of
December 31, 2021.
On January 1, 2022, due to holders of Class A Units tendering an
aggregate of 12,149 Class A Units for redemption by the Operating
Partnership, the Company elected to satisfy the redemption requests
through the issuance of an equal number of shares of common
stock.
On July 1, 2022, in connection with the tender by a limited partner
in the Operating Partnership of 10,146 Class A Units for redemption
by the Operating Partnership, the Company elected to satisfy the
redemption request with a cash payment of
$0.1 million.
Dividends and Distributions
During the nine months ended September 30, 2022, the following
dividends/distributions were declared or paid:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity type |
|
Declaration Date |
|
Record Date |
|
Payment Date |
|
Dividends per Share/Unit |
|
Aggregate Dividends/Distributions on Stock and Units (in
thousands) |
Common Stock/Class A Units |
|