ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
HIGHWOODS PROPERTIES, INC.
Consolidated Balance Sheets
(Unaudited and in thousands, except share and per share data)
| | | | | | | | | | | |
| March 31, 2023 | | December 31, 2022 |
Assets: | | | |
Real estate assets, at cost: | | | |
Land | $ | 543,514 | | | $ | 548,720 | |
Buildings and tenant improvements | 5,888,398 | | | 5,909,754 | |
Development in-process | 54,846 | | | 46,735 | |
Land held for development | 229,531 | | | 231,218 | |
| 6,716,289 | | | 6,736,427 | |
Less-accumulated depreciation | (1,626,650) | | | (1,609,502) | |
Net real estate assets | 5,089,639 | | | 5,126,925 | |
| | | |
Cash and cash equivalents | 15,733 | | | 21,357 | |
Restricted cash | 5,901 | | | 4,748 | |
Accounts receivable | 24,561 | | | 25,481 | |
Mortgages and notes receivable | 998 | | | 1,051 | |
Accrued straight-line rents receivable | 302,080 | | | 293,674 | |
Investments in and advances to unconsolidated affiliates | 314,149 | | | 269,221 | |
Deferred leasing costs, net of accumulated amortization of $164,202 and $163,751, respectively | 246,382 | | | 252,828 | |
Prepaid expenses and other assets, net of accumulated depreciation of $22,530 and $21,660, respectively | 70,570 | | | 68,091 | |
Total Assets | $ | 6,070,013 | | | $ | 6,063,376 | |
Liabilities, Noncontrolling Interests in the Operating Partnership and Equity: | | | |
Mortgages and notes payable, net | $ | 3,263,969 | | | $ | 3,197,215 | |
Accounts payable, accrued expenses and other liabilities | 264,203 | | | 301,184 | |
| | | |
| | | |
Total Liabilities | 3,528,172 | | | 3,498,399 | |
Commitments and contingencies | | | |
Noncontrolling interests in the Operating Partnership | 54,682 | | | 65,977 | |
Equity: | | | |
Preferred Stock, $.01 par value, 50,000,000 authorized shares; | | | |
8.625% Series A Cumulative Redeemable Preferred Shares (liquidation preference $1,000 per share), 28,811 and 28,821 shares issued and outstanding, respectively | 28,811 | | | 28,821 | |
Common Stock, $.01 par value, 200,000,000 authorized shares; | | | |
105,457,508 and 105,210,858 shares issued and outstanding, respectively | 1,055 | | | 1,052 | |
Additional paid-in capital | 3,096,126 | | | 3,081,330 | |
Distributions in excess of net income available for common stockholders | (642,014) | | | (633,227) | |
Accumulated other comprehensive loss | (1,286) | | | (1,211) | |
Total Stockholders’ Equity | 2,482,692 | | | 2,476,765 | |
Noncontrolling interests in consolidated affiliates | 4,467 | | | 22,235 | |
Total Equity | 2,487,159 | | | 2,499,000 | |
Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity | $ | 6,070,013 | | | $ | 6,063,376 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Income
(Unaudited and in thousands, except per share amounts)
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2023 | | 2022 |
Rental and other revenues | | | | | $ | 212,752 | | | $ | 206,378 | |
Operating expenses: | | | | | | | |
Rental property and other expenses | | | | | 65,731 | | | 61,422 | |
Depreciation and amortization | | | | | 70,633 | | | 69,667 | |
| | | | | | | |
General and administrative | | | | | 12,415 | | | 13,556 | |
Total operating expenses | | | | | 148,779 | | | 144,645 | |
Interest expense | | | | | 33,098 | | | 24,393 | |
Other income | | | | | 1,147 | | | 363 | |
| | | | | | | |
Gains on disposition of property | | | | | 450 | | | 4,100 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Gain on deconsolidation of affiliate | | | | | 11,778 | | | — | |
Equity in earnings of unconsolidated affiliates | | | | | 704 | | | 300 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income | | | | | 44,954 | | | 42,103 | |
Net (income) attributable to noncontrolling interests in the Operating Partnership | | | | | (986) | | | (965) | |
Net (income)/loss attributable to noncontrolling interests in consolidated affiliates | | | | | 487 | | | (257) | |
Dividends on Preferred Stock | | | | | (621) | | | (621) | |
| | | | | | | |
Net income available for common stockholders | | | | | $ | 43,834 | | | $ | 40,260 | |
Earnings per Common Share – basic: | | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common stockholders | | | | | $ | 0.42 | | | $ | 0.38 | |
Weighted average Common Shares outstanding – basic | | | | | 105,288 | | | 104,933 | |
Earnings per Common Share – diluted: | | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common stockholders | | | | | $ | 0.42 | | | $ | 0.38 | |
Weighted average Common Shares outstanding – diluted | | | | | 107,646 | | | 107,453 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Comprehensive Income
(Unaudited and in thousands)
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2023 | | 2022 |
Comprehensive income: | | | | | | | |
Net income | | | | | $ | 44,954 | | | $ | 42,103 | |
Other comprehensive loss: | | | | | | | |
| | | | | | | |
| | | | | | | |
Amortization of cash flow hedges | | | | | (75) | | | (15) | |
Total other comprehensive loss | | | | | (75) | | | (15) | |
Total comprehensive income | | | | | 44,879 | | | 42,088 | |
Less-comprehensive (income) attributable to noncontrolling interests | | | | | (499) | | | (1,222) | |
Comprehensive income attributable to common stockholders | | | | | $ | 44,380 | | | $ | 40,866 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Equity
(Unaudited and in thousands, except share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2023 |
| Number of Common Shares | | Common Stock | | Series A Cumulative Redeemable Preferred Shares | | Additional Paid-In Capital | | Accumulated Other Compre-hensive Loss | | Non-controlling Interests in Consolidated Affiliates | | Distributions in Excess of Net Income Available for Common Stockholders | | Total |
Balance as of December 31, 2022 | 105,210,858 | | | $ | 1,052 | | | $ | 28,821 | | | $ | 3,081,330 | | | $ | (1,211) | | | $ | 22,235 | | | $ | (633,227) | | | $ | 2,499,000 | |
Issuances of Common Stock, net of issuance costs and tax withholdings | (26,083) | | | — | | | — | | | (828) | | | — | | | — | | | — | | | (828) | |
| | | | | | | | | | | | | | | |
Dividends on Common Stock ($0.50 per share) | | | — | | | — | | | — | | | — | | | — | | | (52,621) | | | (52,621) | |
Dividends on Preferred Stock ($21.5625 per share) | | | — | | | — | | | — | | | — | | | — | | | (621) | | | (621) | |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | | | — | | | — | | | 11,102 | | | — | | | — | | | — | | | 11,102 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Issuances of restricted stock | 272,733 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Redemptions/repurchases of Preferred Stock | | | | | (10) | | | | | | | | | | | (10) | |
Share-based compensation expense, net of forfeitures | — | | | 3 | | | — | | | 4,522 | | | — | | | — | | | — | | | 4,525 | |
Net (income) attributable to noncontrolling interests in the Operating Partnership | | | — | | | — | | | — | | | — | | | — | | | (986) | | | (986) | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | — | | | — | | | — | | | — | | | (487) | | | 487 | | | — | |
Deconsolidation of affiliate | | | — | | | — | | | — | | | — | | | (17,281) | | | — | | | (17,281) | |
Comprehensive income: | | | | | | | | | | | | | | | |
Net income | | | — | | | — | | | — | | | — | | | — | | | 44,954 | | | 44,954 | |
Other comprehensive loss | | | — | | | — | | | — | | | (75) | | | — | | | — | | | (75) | |
Total comprehensive income | | | | | | | | | | | | | | | 44,879 | |
Balance as of March 31, 2023 | 105,457,508 | | | $ | 1,055 | | | $ | 28,811 | | | $ | 3,096,126 | | | $ | (1,286) | | | $ | 4,467 | | | $ | (642,014) | | | $ | 2,487,159 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2022 |
| Number of Common Shares | | Common Stock | | Series A Cumulative Redeemable Preferred Shares | | Additional Paid-In Capital | | Accumulated Other Compre-hensive Loss | | Non-controlling Interests in Consolidated Affiliates | | Distributions in Excess of Net Income Available for Common Stockholders | | Total |
Balance as of December 31, 2021 | 104,892,780 | | | $ | 1,049 | | | $ | 28,821 | | | $ | 3,027,861 | | | $ | (973) | | | $ | 22,416 | | | $ | (579,616) | | | $ | 2,499,558 | |
Issuances of Common Stock, net of issuance costs and tax withholdings | 69,821 | | | — | | | — | | | 4,173 | | | — | | | — | | | — | | | 4,173 | |
| | | | | | | | | | | | | | | |
Dividends on Common Stock ($0.50 per share) | | | — | | | — | | | — | | | — | | | — | | | (52,424) | | | (52,424) | |
Dividends on Preferred Stock ($21.5625 per share) | | | — | | | — | | | — | | | — | | | — | | | (621) | | | (621) | |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | | | — | | | — | | | (3,168) | | | — | | | — | | | — | | | (3,168) | |
Distributions to noncontrolling interests in consolidated affiliates | | | — | | | — | | | — | | | — | | | (1,411) | | | — | | | (1,411) | |
| | | | | | | | | | | | | | | |
Issuances of restricted stock | 181,383 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | |
Share-based compensation expense, net of forfeitures | — | | | 2 | | | — | | | 5,289 | | | — | | | — | | | — | | | 5,291 | |
Net (income) attributable to noncontrolling interests in the Operating Partnership | | | — | | | — | | | — | | | — | | | — | | | (965) | | | (965) | |
Net (income) attributable to noncontrolling interests in consolidated affiliates | | | — | | | — | | | — | | | — | | | 257 | | | (257) | | | — | |
Comprehensive income: | | | | | | | | | | | | | | | |
Net income | | | — | | | — | | | — | | | — | | | — | | | 42,103 | | | 42,103 | |
Other comprehensive loss | | | — | | | — | | | — | | | (15) | | | — | | | — | | | (15) | |
Total comprehensive income | | | | | | | | | | | | | | | 42,088 | |
Balance as of March 31, 2022 | 105,143,984 | | | $ | 1,051 | | | $ | 28,821 | | | $ | 3,034,155 | | | $ | (988) | | | $ | 21,262 | | | $ | (591,780) | | | $ | 2,492,521 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Cash Flows
(Unaudited and in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
Operating activities: | | | |
Net income | $ | 44,954 | | | $ | 42,103 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 70,633 | | | 69,667 | |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | 291 | | | (87) | |
Share-based compensation expense | 4,525 | | | 5,291 | |
| | | |
Net credit losses/(reversals) on operating lease receivables | (122) | | | 366 | |
| | | |
Accrued interest on mortgages and notes receivable | (19) | | | (24) | |
Amortization of debt issuance costs | 1,161 | | | 942 | |
Amortization of cash flow hedges | (75) | | | (15) | |
Amortization of mortgages and notes payable fair value adjustments | (86) | | | (20) | |
| | | |
| | | |
| | | |
Net gains on disposition of property | (450) | | | (4,100) | |
Gain on deconsolidation of affiliate | (11,778) | | | — | |
| | | |
| | | |
| | | |
Equity in earnings of unconsolidated affiliates | (704) | | | (300) | |
| | | |
Distributions of earnings from unconsolidated affiliates | 613 | | | 591 | |
| | | |
Changes in operating assets and liabilities: | | | |
Accounts receivable | 1,598 | | | (1,038) | |
Prepaid expenses and other assets | (2,840) | | | (4,529) | |
Accrued straight-line rents receivable | (8,678) | | | (7,224) | |
Accounts payable, accrued expenses and other liabilities | (33,354) | | | (27,545) | |
Net cash provided by operating activities | 65,669 | | | 74,078 | |
Investing activities: | | | |
| | | |
Investments in development in-process | (9,934) | | | (13,315) | |
Investments in tenant improvements and deferred leasing costs | (21,296) | | | (30,273) | |
Investments in building improvements | (25,815) | | | (15,413) | |
| | | |
Net proceeds from disposition of real estate assets | 1,862 | | | 9,469 | |
| | | |
| | | |
| | | |
Investments in mortgages and notes receivable | — | | | (24) | |
Repayments of mortgages and notes receivable | 72 | | | 72 | |
Investments in and advances to unconsolidated affiliates | (16,762) | | | (7,378) | |
| | | |
| | | |
Payments of earnest money deposits | (500) | | | — | |
Changes in other investing activities | (2,163) | | | (2,555) | |
Net cash used in investing activities | (74,536) | | | (59,417) | |
Financing activities: | | | |
Dividends on Common Stock | (52,621) | | | (52,424) | |
| | | |
Redemptions/repurchases of Preferred Stock | (10) | | | — | |
| | | |
Dividends on Preferred Stock | (621) | | | (621) | |
Distributions to noncontrolling interests in the Operating Partnership | (1,179) | | | (1,252) | |
| | | |
Distributions to noncontrolling interests in consolidated affiliates | — | | | (1,411) | |
Proceeds from the issuance of Common Stock | 553 | | | 6,501 | |
Costs paid for the issuance of Common Stock | (56) | | | (183) | |
Repurchase of shares related to tax withholdings | (1,325) | | | (2,145) | |
Borrowings on revolving credit facility | 92,000 | | | 70,000 | |
Repayments of revolving credit facility | (223,000) | | | (30,000) | |
Borrowings on mortgages and notes payable | 200,000 | | | — | |
Repayments of mortgages and notes payable | (1,654) | | | (1,585) | |
| | | |
| | | |
| | | |
Payments for debt issuance costs and other financing activities | (1,305) | | | — | |
Net cash provided by/(used in) financing activities | 10,782 | | | (13,120) | |
Net increase in cash and cash equivalents and restricted cash | $ | 1,915 | | | $ | 1,541 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Cash Flows – Continued
(Unaudited and in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
Net increase in cash and cash equivalents and restricted cash | $ | 1,915 | | | $ | 1,541 | |
Cash decrease from deconsolidation of affiliate | (6,386) | | | — | |
Cash and cash equivalents and restricted cash at beginning of the period | 26,105 | | | 31,198 | |
Cash and cash equivalents and restricted cash at end of the period | $ | 21,634 | | | $ | 32,739 | |
Reconciliation of cash and cash equivalents and restricted cash:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
Cash and cash equivalents at end of the period | $ | 15,733 | | | $ | 18,669 | |
Restricted cash at end of the period | 5,901 | | | 14,070 | |
Cash and cash equivalents and restricted cash at end of the period | $ | 21,634 | | | $ | 32,739 | |
Supplemental disclosure of cash flow information:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
Cash paid for interest, net of amounts capitalized | $ | 39,633 | | | $ | 34,380 | |
Supplemental disclosure of non-cash investing and financing activities:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
| | | |
| | | |
Changes in accrued capital expenditures (1) | (4,153) | | | (17,115) | |
Write-off of fully depreciated real estate assets | 24,625 | | | 12,183 | |
Write-off of fully amortized leasing costs | 11,247 | | | 6,150 | |
| | | |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | (11,102) | | | 3,168 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
__________
(1)Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities as of March 31, 2023 and 2022 were $49.2 million and $37.5 million, respectively.
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Balance Sheets
(Unaudited and in thousands, except unit and per unit data)
| | | | | | | | | | | |
| March 31, 2023 | | December 31, 2022 |
Assets: | | | |
Real estate assets, at cost: | | | |
Land | $ | 543,514 | | | $ | 548,720 | |
Buildings and tenant improvements | 5,888,398 | | | 5,909,754 | |
Development in-process | 54,846 | | | 46,735 | |
Land held for development | 229,531 | | | 231,218 | |
| 6,716,289 | | | 6,736,427 | |
Less-accumulated depreciation | (1,626,650) | | | (1,609,502) | |
Net real estate assets | 5,089,639 | | | 5,126,925 | |
| | | |
Cash and cash equivalents | 15,733 | | | 21,357 | |
Restricted cash | 5,901 | | | 4,748 | |
Accounts receivable | 24,561 | | | 25,481 | |
Mortgages and notes receivable | 998 | | | 1,051 | |
Accrued straight-line rents receivable | 302,080 | | | 293,674 | |
Investments in and advances to unconsolidated affiliates | 314,149 | | | 269,221 | |
Deferred leasing costs, net of accumulated amortization of $164,202 and $163,751, respectively | 246,382 | | | 252,828 | |
Prepaid expenses and other assets, net of accumulated depreciation of $22,530 and $21,660, respectively | 70,570 | | | 68,091 | |
Total Assets | $ | 6,070,013 | | | $ | 6,063,376 | |
Liabilities, Redeemable Operating Partnership Units and Capital: | | | |
Mortgages and notes payable, net | $ | 3,263,969 | | | $ | 3,197,215 | |
Accounts payable, accrued expenses and other liabilities | 264,203 | | | 301,184 | |
| | | |
| | | |
Total Liabilities | 3,528,172 | | | 3,498,399 | |
Commitments and contingencies | | | |
Redeemable Operating Partnership Units: | | | |
Common Units, 2,358,009 outstanding | 54,682 | | | 65,977 | |
Series A Preferred Units (liquidation preference $1,000 per unit), 28,811 and 28,821 units issued and outstanding, respectively | 28,811 | | | 28,821 | |
Total Redeemable Operating Partnership Units | 83,493 | | | 94,798 | |
Capital: | | | |
Common Units: | | | |
General partner Common Units, 1,074,067 and 1,071,601 outstanding, respectively | 24,553 | | | 24,492 | |
Limited partner Common Units, 103,974,632 and 103,730,448 outstanding, respectively | 2,430,614 | | | 2,424,663 | |
Accumulated other comprehensive loss | (1,286) | | | (1,211) | |
Noncontrolling interests in consolidated affiliates | 4,467 | | | 22,235 | |
Total Capital | 2,458,348 | | | 2,470,179 | |
Total Liabilities, Redeemable Operating Partnership Units and Capital | $ | 6,070,013 | | | $ | 6,063,376 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Income
(Unaudited and in thousands, except per unit amounts)
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2023 | | 2022 |
Rental and other revenues | | | | | $ | 212,752 | | | $ | 206,378 | |
Operating expenses: | | | | | | | |
Rental property and other expenses | | | | | 65,731 | | | 61,422 | |
Depreciation and amortization | | | | | 70,633 | | | 69,667 | |
| | | | | | | |
General and administrative | | | | | 12,415 | | | 13,556 | |
Total operating expenses | | | | | 148,779 | | | 144,645 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Interest expense | | | | | 33,098 | | | 24,393 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Other income | | | | | 1,147 | | | 363 | |
| | | | | | | |
Gains on disposition of property | | | | | 450 | | | 4,100 | |
Gain on deconsolidation of affiliate | | | | | 11,778 | | | — | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Equity in earnings of unconsolidated affiliates | | | | | 704 | | | 300 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income | | | | | 44,954 | | | 42,103 | |
Net (income)/loss attributable to noncontrolling interests in consolidated affiliates | | | | | 487 | | | (257) | |
Distributions on Preferred Units | | | | | (621) | | | (621) | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 44,820 | | | $ | 41,225 | |
Earnings per Common Unit – basic: | | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 0.42 | | | $ | 0.39 | |
Weighted average Common Units outstanding – basic | | | | | 107,237 | | | 107,029 | |
Earnings per Common Unit – diluted: | | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 0.42 | | | $ | 0.39 | |
Weighted average Common Units outstanding – diluted | | | | | 107,237 | | | 107,044 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Comprehensive Income
(Unaudited and in thousands)
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2023 | | 2022 |
Comprehensive income: | | | | | | | |
Net income | | | | | $ | 44,954 | | | $ | 42,103 | |
Other comprehensive loss: | | | | | | | |
| | | | | | | |
| | | | | | | |
Amortization of cash flow hedges | | | | | (75) | | | (15) | |
Total other comprehensive loss | | | | | (75) | | | (15) | |
Total comprehensive income | | | | | 44,879 | | | 42,088 | |
Net (income)/loss attributable to noncontrolling interests in consolidated affiliates | | | | | 487 | | | (257) | |
Comprehensive income attributable to common unitholders | | | | | $ | 45,366 | | | $ | 41,831 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Capital
(Unaudited and in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2023 |
| Common Units | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests in Consolidated Affiliates | | Total |
| General Partners’ Capital | | Limited Partners’ Capital | |
Balance as of December 31, 2022 | $ | 24,492 | | | $ | 2,424,663 | | | $ | (1,211) | | | $ | 22,235 | | | $ | 2,470,179 | |
Issuances of Common Units, net of issuance costs and tax withholdings | (8) | | | (820) | | | — | | | — | | | (828) | |
| | | | | | | | | |
Distributions on Common Units ($0.50 per unit) | (536) | | | (53,059) | | | — | | | — | | | (53,595) | |
Distributions on Preferred Units ($21.5625 per unit) | (6) | | | (615) | | | — | | | — | | | (621) | |
Share-based compensation expense, net of forfeitures | 45 | | | 4,480 | | | — | | | — | | | 4,525 | |
| | | | | | | | | |
| | | | | | | | | |
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | 111 | | | 10,979 | | | — | | | — | | | 11,090 | |
Net loss attributable to noncontrolling interests in consolidated affiliates | 5 | | | 482 | | | — | | | (487) | | | — | |
Deconsolidation of affiliate | — | | | — | | | — | | | (17,281) | | | (17,281) | |
Comprehensive income: | | | | | | | | | |
Net income | 450 | | | 44,504 | | | — | | | — | | | 44,954 | |
Other comprehensive loss | — | | | — | | | (75) | | | — | | | (75) | |
Total comprehensive income | | | | | | | | | 44,879 | |
Balance as of March 31, 2023 | $ | 24,553 | | | $ | 2,430,614 | | | $ | (1,286) | | | $ | 4,467 | | | $ | 2,458,348 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2022 |
| Common Units | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests in Consolidated Affiliates | | Total |
| General Partners’ Capital | | Limited Partners’ Capital | |
Balance as of December 31, 2021 | $ | 24,492 | | | $ | 2,424,802 | | | $ | (973) | | | $ | 22,416 | | | $ | 2,470,737 | |
Issuances of Common Units, net of issuance costs and tax withholdings | 42 | | | 4,131 | | | — | | | — | | | 4,173 | |
| | | | | | | | | |
Distributions on Common Units ($0.50 per unit) | (535) | | | (52,936) | | | — | | | — | | | (53,471) | |
Distributions on Preferred Units ($21.5625 per unit) | (6) | | | (615) | | | — | | | — | | | (621) | |
Share-based compensation expense, net of forfeitures | 53 | | | 5,238 | | | — | | | — | | | 5,291 | |
Distributions to noncontrolling interests in consolidated affiliates | — | | | — | | | — | | | (1,411) | | | (1,411) | |
| | | | | | | | | |
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | (31) | | | (3,055) | | | — | | | — | | | (3,086) | |
Net (income) attributable to noncontrolling interests in consolidated affiliates | (3) | | | (254) | | | — | | | 257 | | | — | |
Comprehensive income: | | | | | | | | | |
Net income | 421 | | | 41,682 | | | — | | | — | | | 42,103 | |
Other comprehensive loss | — | | | — | | | (15) | | | — | | | (15) | |
Total comprehensive income | | | | | | | | | 42,088 | |
Balance as of March 31, 2022 | $ | 24,433 | | | $ | 2,418,993 | | | $ | (988) | | | $ | 21,262 | | | $ | 2,463,700 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Cash Flows
(Unaudited and in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
Operating activities: | | | |
Net income | $ | 44,954 | | | $ | 42,103 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 70,633 | | | 69,667 | |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | 291 | | | (87) | |
Share-based compensation expense | 4,525 | | | 5,291 | |
| | | |
Net credit losses/(reversals) on operating lease receivables | (122) | | | 366 | |
| | | |
Accrued interest on mortgages and notes receivable | (19) | | | (24) | |
Amortization of debt issuance costs | 1,161 | | | 942 | |
Amortization of cash flow hedges | (75) | | | (15) | |
Amortization of mortgages and notes payable fair value adjustments | (86) | | | (20) | |
| | | |
| | | |
| | | |
Net gains on disposition of property | (450) | | | (4,100) | |
Gain on deconsolidation of affiliate | (11,778) | | | — | |
| | | |
| | | |
| | | |
Equity in earnings of unconsolidated affiliates | (704) | | | (300) | |
| | | |
Distributions of earnings from unconsolidated affiliates | 613 | | | 591 | |
| | | |
Changes in operating assets and liabilities: | | | |
Accounts receivable | 1,598 | | | (1,038) | |
Prepaid expenses and other assets | (2,840) | | | (4,529) | |
Accrued straight-line rents receivable | (8,678) | | | (7,224) | |
Accounts payable, accrued expenses and other liabilities | (33,354) | | | (27,545) | |
Net cash provided by operating activities | 65,669 | | | 74,078 | |
Investing activities: | | | |
| | | |
Investments in development in-process | (9,934) | | | (13,315) | |
Investments in tenant improvements and deferred leasing costs | (21,296) | | | (30,273) | |
Investments in building improvements | (25,815) | | | (15,413) | |
| | | |
Net proceeds from disposition of real estate assets | 1,862 | | | 9,469 | |
| | | |
| | | |
| | | |
Investments in mortgages and notes receivable | — | | | (24) | |
Repayments of mortgages and notes receivable | 72 | | | 72 | |
Investments in and advances to unconsolidated affiliates | (16,762) | | | (7,378) | |
| | | |
| | | |
Payments of earnest money deposits | (500) | | | — | |
Changes in other investing activities | (2,163) | | | (2,555) | |
Net cash used in investing activities | (74,536) | | | (59,417) | |
Financing activities: | | | |
Distributions on Common Units | (53,595) | | | (53,471) | |
| | | |
Redemptions/repurchases of Preferred Units | (10) | | | — | |
| | | |
Distributions on Preferred Units | (621) | | | (621) | |
Distributions to noncontrolling interests in consolidated affiliates | — | | | (1,411) | |
Proceeds from the issuance of Common Units | 553 | | | 6,501 | |
Costs paid for the issuance of Common Units | (56) | | | (183) | |
Repurchase of units related to tax withholdings | (1,325) | | | (2,145) | |
Borrowings on revolving credit facility | 92,000 | | | 70,000 | |
Repayments of revolving credit facility | (223,000) | | | (30,000) | |
Borrowings on mortgages and notes payable | 200,000 | | | — | |
Repayments of mortgages and notes payable | (1,654) | | | (1,585) | |
| | | |
| | | |
| | | |
Payments for debt issuance costs and other financing activities | (1,510) | | | (205) | |
Net cash provided by/(used in) financing activities | 10,782 | | | (13,120) | |
Net increase in cash and cash equivalents and restricted cash | $ | 1,915 | | | $ | 1,541 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Cash Flows - Continued
(Unaudited and in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
Net increase in cash and cash equivalents and restricted cash | $ | 1,915 | | | $ | 1,541 | |
Cash decrease from deconsolidation of affiliate | (6,386) | | | — | |
Cash and cash equivalents and restricted cash at beginning of the period | 26,105 | | | 31,198 | |
Cash and cash equivalents and restricted cash at end of the period | $ | 21,634 | | | $ | 32,739 | |
Reconciliation of cash and cash equivalents and restricted cash:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
Cash and cash equivalents at end of the period | $ | 15,733 | | | $ | 18,669 | |
Restricted cash at end of the period | 5,901 | | | 14,070 | |
Cash and cash equivalents and restricted cash at end of the period | $ | 21,634 | | | $ | 32,739 | |
Supplemental disclosure of cash flow information:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
Cash paid for interest, net of amounts capitalized | $ | 39,633 | | | $ | 34,380 | |
Supplemental disclosure of non-cash investing and financing activities:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2023 | | 2022 |
| | | |
Changes in accrued capital expenditures (1) | (4,153) | | | (17,115) | |
Write-off of fully depreciated real estate assets | 24,625 | | | 12,183 | |
Write-off of fully amortized leasing costs | 11,247 | | | 6,150 | |
| | | |
| | | |
Adjustment of Redeemable Common Units to fair value | (11,295) | | | 2,881 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
__________
(1)Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities as of March 31, 2023 and 2022 were $49.2 million and $37.5 million, respectively.
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2023
(tabular dollar amounts in thousands, except per share and per unit data)
(Unaudited)
1. Description of Business and Significant Accounting Policies
Description of Business
Highwoods Properties, Inc. (the “Company”) is a fully integrated office real estate investment trust (“REIT”) that owns, develops, acquires, leases and manages properties primarily in the best business districts of Atlanta, Charlotte, Dallas, Nashville, Orlando, Raleigh, Richmond and Tampa. The Company conducts its activities through Highwoods Realty Limited Partnership (the “Operating Partnership”). As of March 31, 2023, we owned or had an interest in 28.8 million rentable square feet of in-service properties, 1.6 million rentable square feet of office properties under development and development land with approximately 5.2 million rentable square feet of potential office build out.
Capital Structure
The Company is the sole general partner of the Operating Partnership. As of March 31, 2023, the Company owned all of the Preferred Units and 105.0 million, or 97.8%, of the Common Units in the Operating Partnership. Limited partners owned the remaining 2.4 million Common Units.
During the first quarter of 2023, we entered into separate equity distribution agreements in which the Company may offer and sell up to 300.0 million in aggregate gross sales price of shares of Common Stock. During the three months ended March 31, 2023, the Company issued no shares of Common Stock under its equity distribution agreements.
Basis of Presentation
Our Consolidated Financial Statements are prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
The Company’s Consolidated Financial Statements include the Operating Partnership, wholly owned subsidiaries and those entities in which the Company has the controlling interest. The Operating Partnership’s Consolidated Financial Statements include wholly owned subsidiaries and those entities in which the Operating Partnership has the controlling interest. We consolidate joint venture investments, such as interests in partnerships and limited liability companies, when we control the major operating and financial policies of the investment through majority ownership, in our capacity as a general partner or managing member or through some other contractual right. In addition, we consolidate those entities deemed to be variable interest entities in which we are determined to be the primary beneficiary.
As of March 31, 2023, we have involvement with six entities we determined to be variable interest entities, one of which we are the primary beneficiary and is consolidated and five of which we are not the primary beneficiary and are not consolidated. We also own three properties through a joint venture investment that were deconsolidated effective January 1, 2023 (See Note 3).
All intercompany transactions and accounts have been eliminated.
The unaudited interim consolidated financial statements and accompanying unaudited consolidated financial information, in the opinion of management, contain all adjustments (including normal recurring accruals) necessary for a fair presentation of our financial position, results of operations and cash flows. We have condensed or omitted certain notes and other information from the interim Consolidated Financial Statements presented in this Quarterly Report as permitted by SEC rules and regulations. These Consolidated Financial Statements should be read in conjunction with our 2022 Annual Report on Form 10-K.
Use of Estimates
The preparation of consolidated financial statements in accordance with GAAP requires us to make estimates and assumptions that affect the amounts reported in our Consolidated Financial Statements and accompanying notes. Actual results could differ from those estimates.
Insurance
We are primarily self-insured for health care claims for participating employees. We have stop-loss coverage to limit our exposure to significant claims on a per claim and annual aggregate basis. We determine our liabilities for claims, including incurred but not reported losses, based on all relevant information, including actuarial estimates of claim liabilities. As of March 31, 2023, a reserve of $0.5 million was recorded to cover estimated reported and unreported claims.
Recently Issued Accounting Standards
The Financial Accounting Standards Board (“FASB”) issued an accounting standards update (“ASU”) that provides temporary optional expedients and exceptions to the guidance on contract modifications and hedge accounting to ease the financial reporting burdens related to the expected market transition from LIBOR and other interbank offered rates to alternative reference rates, such as the Secured Overnight Financing Rate (“SOFR”). Entities can elect not to apply certain modification accounting requirements to contracts affected by reference rate reform, if certain criteria are met. An entity that makes this election would not have to remeasure the contracts at the modification date or reassess a previous accounting determination. Entities can also elect various optional expedients that would allow them to continue applying hedge accounting for hedging relationships affected by reference rate reform, if certain criteria are met. The guidance in this ASU is optional and may be elected now through December 31, 2024 as reference rate reform activities occur. We will continue to evaluate the impact of this ASU; however, we currently expect to avail ourselves of such optional expedients and exceptions should our modified contracts meet the required criteria.
2. Leases
Operating Leases
We generally lease our office properties to lessees in exchange for fixed monthly payments that cover rent, property taxes, insurance and certain cost recoveries, primarily common area maintenance. Office properties owned by us that are under lease are primarily located in Atlanta, Charlotte, Nashville, Orlando, Pittsburgh, Raleigh, Richmond and Tampa and are leased to a wide variety of lessees across many industries. Our leases are operating leases and mostly range from three to 10 years. We recognized rental and other revenues related to operating lease payments of $209.4 million and $203.6 million during the three months ended March 31, 2023 and 2022, respectively. Included in these amounts are variable lease payments of $19.4 million and $17.4 million during the three months ended March 31, 2023 and 2022, respectively.
3. Investments in and Advances to Affiliates
Unconsolidated Affiliates
- Highwoods-Markel Associates, LLC (“Markel”)
Markel is a joint venture in which we own a 50.0% interest that was consolidated as of December 31, 2022 because we controlled the major operating and financial policies of the entity. Effective January 1, 2023, the agreement governing the joint venture was modified to require the consent of both partners for major operating and financial policies of the entity. As a result, Markel was deconsolidated effective January 1, 2023, and this joint venture is now accounted for using the equity method of accounting. We recognized a gain on deconsolidation of $11.8 million related to adjusting our retained interest in the joint venture to fair value. The assets of Markel can be used only to settle obligations of the joint venture, and its creditors have no recourse to our wholly owned assets.
- Granite Park Six JV, LLC/ GPI 23 Springs JV, LLC (“Granite Park Six joint venture”/“23Springs joint venture”)
During 2022, we entered the Dallas market through the formation of two joint ventures with Granite Properties (“Granite”) to develop Granite Park Six and 23Springs. We own a 50.0% interest in each of these two joint ventures. We determined that we have a variable interest in both the Granite Park Six and 23Springs joint ventures primarily because the entities were designed to pass along interest rate risk, equity price risk and operation risk to us and Granite as equity holders. The joint ventures were further determined to be variable interest entities as they require additional subordinated financial support in the form of loans because the initial equity investments provided by us and Granite are not sufficient to finance the planned investments and operations. We concluded we do not have the power to direct matters that most significantly impact the activities of either entity and therefore do not qualify as the primary beneficiary. Accordingly, the entities are not consolidated. As of March 31, 2023, our risk of loss with respect to these arrangements was limited to the carrying value of each investment balance. Our investment balances were $41.0 million and $46.9 million as of March 31, 2023 for Granite Park Six and 23Springs, respectively. The assets of the Granite Park Six and 23Springs joint ventures can be used only to settle obligations of the respective joint venture, and their creditors have no recourse to our wholly owned assets.
- M+O JV, LLC (“McKinney & Olive joint venture”)
During 2022, we expanded our Dallas market presence by acquiring McKinney & Olive through the formation of another joint venture with Granite. We own a 50.0% interest in this joint venture. We determined that we have a variable interest in the McKinney & Olive joint venture primarily because the entity was designed to pass along interest rate risk, equity price risk and operation risk to us and Granite as equity holders. The McKinney & Olive joint venture was further determined to be a variable interest entity as it requires additional subordinated financial support in the form of a loan because the initial equity investments by us and Granite, including the additional preferred equity provided by us, are not sufficient to finance its planned investments and operations. We concluded we do not have the power to direct matters that most significantly impact the activities of the entity and therefore do not qualify as the primary beneficiary. Accordingly, the entity is not consolidated. As of March 31, 2023, our risk of loss with respect to this arrangement was $165.6 million, which represents the carrying value of our investment balance and includes $80.0 million of preferred equity that we funded to the joint venture. The assets of the McKinney & Olive joint venture can be used only to settle obligations of the joint venture, and its creditors have no recourse to our wholly owned assets.
- Midtown East Tampa, LLC (“Midtown East joint venture”)
During 2022, we formed the Midtown East joint venture in Tampa with The Bromley Companies (“Bromley”). We own a 50.0% interest in this joint venture. We determined that we have a variable interest in the Midtown East joint venture primarily because the entity was designed to pass along interest rate risk, equity price risk and operation risk to us as both a debt and equity holder and Bromley as an equity holder. The Midtown East joint venture was further determined to be a variable interest entity as it requires additional subordinated financial support in the form of a loan because the initial equity investments provided by us and Bromley are not sufficient to finance its planned investments and operations. We concluded we do not have the power to direct matters that most significantly impact the activities of the entity and therefore do not qualify as the primary beneficiary. Accordingly, the entity is not consolidated. As of March 31, 2023, our risk of loss with respect to this arrangement was limited to the carrying value of the investment balance of $1.3 million as no amounts were outstanding under the loan we have provided to the joint venture. The assets of the Midtown East joint venture can be used only to settle obligations of the joint venture, and its creditors have no recourse to our wholly owned assets.
- Brand/HRLP 2827 Peachtree LLC (“2827 Peachtree joint venture”)
During 2021, we formed the 2827 Peachtree joint venture in Atlanta with Brand Properties, LLC (“Brand”). We own a 50.0% interest in this joint venture. We determined that we have a variable interest in the 2827 Peachtree joint venture primarily because the entity was designed to pass along interest rate risk, equity price risk and operation risk to us as both a debt and equity holder and Brand as an equity holder. The 2827 Peachtree joint venture was further determined to be a variable interest entity as it requires additional subordinated financial support in the form of a loan because the initial equity investments provided by us and Brand are not sufficient to finance its planned investments and operations. We concluded we do not have the power to direct matters that most significantly impact the activities of the entity and therefore do not qualify as the primary beneficiary. Accordingly, the entity is not consolidated. As of March 31, 2023, our risk of loss with respect to this arrangement was $44.6 million, which consists of the $29.3 million carrying value of our investment balance plus the $15.3 million outstanding balance of the loan we have provided to the joint venture. The assets of the 2827 Peachtree joint venture can be used only to settle obligations of the joint venture, and its creditors have no recourse to our wholly owned assets.
Consolidated Affiliate
- HRLP MTW, LLC (“Midtown West joint venture”)
In 2019, we formed the Midtown West joint Venture in Tampa with Bromley. We own an 80.0% interest in this joint venture. We determined that we have a variable interest in the Midtown West joint venture primarily because the entity was designed to pass along interest rate risk, equity price risk and operation risk to us as both a debt and an equity holder and Bromley as an equity holder. The Midtown West joint venture was further determined to be a variable interest entity as it requires additional subordinated financial support in the form of a loan because the initial equity investment provided by us and Bromley is not sufficient to finance its planned investments and operations. We, as majority owner and managing member and through our control rights as set forth in the joint venture’s governance documents, were determined to be the primary beneficiary as we have both the power to direct the activities that most significantly affect the entity (primarily lease rates, property operations and capital expenditures) and significant economic exposure through our equity investment and loan commitment. As such, the Midtown West joint venture is consolidated and all intercompany transactions and accounts are eliminated. The following table sets forth the assets and liabilities of the Midtown West joint venture included on our Consolidated Balance Sheets:
| | | | | | | | | | | |
| March 31, 2023 | | December 31, 2022 |
| | | |
Net real estate assets | $ | 59,967 | | | $ | 59,854 | |
| | | |
Cash and cash equivalents | $ | 1,919 | | | $ | 1,009 | |
Accounts receivable | $ | 992 | | | $ | 1,490 | |
Accrued straight-line rents receivable | $ | 3,130 | | | $ | 1,921 | |
Deferred leasing costs, net | $ | 2,641 | | | $ | 2,677 | |
Prepaid expenses and other assets, net | $ | 142 | | | $ | 153 | |
Accounts payable, accrued expenses and other liabilities | $ | 1,759 | | | $ | 1,212 | |
The assets of the Midtown West joint venture can be used only to settle obligations of the joint venture, and its creditors have no recourse to our wholly owned assets.
4. Intangible Assets and Below Market Lease Liabilities
The following table sets forth total intangible assets and acquisition-related below market lease liabilities, net of accumulated amortization:
| | | | | | | | | | | |
| March 31, 2023 | | December 31, 2022 |
Assets: | | | |
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | $ | 410,584 | | | $ | 416,579 | |
Less accumulated amortization | (164,202) | | | (163,751) | |
| $ | 246,382 | | | $ | 252,828 | |
Liabilities (in accounts payable, accrued expenses and other liabilities): | | | |
Acquisition-related below market lease liabilities | $ | 54,962 | | | $ | 55,304 | |
Less accumulated amortization | (30,771) | | | (29,859) | |
| $ | 24,191 | | | $ | 25,445 | |
The following table sets forth amortization of intangible assets and below market lease liabilities:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2023 | | 2022 |
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | | | | | $ | 10,232 | | | $ | 11,245 | |
Amortization of lease incentives (in rental and other revenues) | | | | | $ | 714 | | | $ | 450 | |
Amortization of acquisition-related intangible assets (in rental and other revenues) | | | | | $ | 831 | | | $ | 830 | |
| | | | | | | |
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | | | | | $ | (1,254) | | | $ | (1,367) | |
The following table sets forth scheduled future amortization of intangible assets and below market lease liabilities:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | | Amortization of Lease Incentives (in Rental and Other Revenues) | | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | | | | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) |
April 1 through December 31, 2023 | | | | $ | 32,014 | | | $ | 1,687 | | | $ | 2,471 | | | | | $ | (3,634) | |
2024 | | | | 37,543 | | | 1,825 | | | 3,088 | | | | | (4,219) | |
2025 | | | | 30,506 | | | 1,733 | | | 2,220 | | | | | (2,729) | |
2026 | | | | 26,179 | | | 1,527 | | | 1,860 | | | | | (2,514) | |
2027 | | | | 22,386 | | | 1,325 | | | 1,518 | | | | | (2,112) | |
Thereafter | | | | 69,088 | | | 3,814 | | | 5,598 | | | | | (8,983) | |
| | | | $ | 217,716 | | | $ | 11,911 | | | $ | 16,755 | | | | | $ | (24,191) | |
Weighted average remaining amortization periods as of March 31, 2023 (in years) | | | | 7.7 | | 7.5 | | 7.4 | | | | 8.3 |
5. Mortgages and Notes Payable
The following table sets forth our mortgages and notes payable:
| | | | | | | | | | | |
| March 31, 2023 | | December 31, 2022 |
Secured indebtedness | $ | 681,956 | | | $ | 483,988 | |
Unsecured indebtedness | 2,598,912 | | | 2,729,620 | |
Less-unamortized debt issuance costs | (16,899) | | | (16,393) | |
Total mortgages and notes payable, net | $ | 3,263,969 | | | $ | 3,197,215 | |
As of March 31, 2023, our secured mortgage loans were collateralized by real estate assets with an undepreciated book value of $1,157.2 million.
Our $750.0 million unsecured revolving credit facility is scheduled to mature in March 2025 and includes an accordion feature that currently allows for an additional $200.0 million of borrowing capacity subject to additional lender commitments. Assuming no defaults have occurred, we have an option to extend the maturity for two additional six-month periods. The interest rate on our revolving credit facility is SOFR plus a related spread adjustment of 10 basis points and a borrowing spread of 85 basis points, based on current credit ratings. The annual facility fee is 20 basis points. The interest rate and facility fee are based on the higher of the publicly announced ratings from Moody’s Investors Service or Standard & Poor’s Ratings Services. We may be entitled to a temporary reduction in the interest rate of one basis point provided we meet certain sustainability goals with respect to the ongoing reduction of greenhouse gas emissions. There was $255.0 million and $257.0 million outstanding under our revolving credit facility as of March 31, 2023 and April 18, 2023, respectively. As of both March 31, 2023 and April 18, 2023, we had $0.9 million of outstanding letters of credit, which reduces the availability on our revolving credit facility. As a result, the unused capacity of our revolving credit facility as of March 31, 2023 and April 18, 2023 was $494.1 million and $492.1 million, respectively.
During the first quarter of 2023, we obtained a $200.0 million, five-year secured mortgage loan from a third party lender, with an effective fixed interest rate of 5.69%. This loan is scheduled to mature in April 2028. We incurred $1.3 million of debt issuance costs, which will be amortized over the term of the loan.
We are currently in compliance with financial covenants with respect to our consolidated debt.
We have considered our short-term liquidity needs within one year from April 25, 2023 (the date of issuance of the quarterly financial statements) and the adequacy of our estimated cash flows from operating activities and other available financing sources to meet these needs. We have concluded it is probable we will meet these short-term liquidity requirements through a combination of the following:
•available cash and cash equivalents;
•cash flows from operating activities;
•issuance of debt securities by the Operating Partnership;
•issuance of secured debt;
•bank term loans;
•borrowings under our revolving credit facility;
•issuance of equity securities by the Company or the Operating Partnership; and
•the disposition of non-core assets.
6. Noncontrolling Interests
Noncontrolling Interests in Consolidated Affiliates
As of March 31, 2023, our noncontrolling interest in consolidated affiliates relates to our joint venture partner's 20.0% interest in the Midtown West joint venture. Our joint venture partner is an unrelated third party.
Noncontrolling Interests in the Operating Partnership
The following table sets forth the Company’s noncontrolling interests in the Operating Partnership:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2023 | | 2022 |
Beginning noncontrolling interests in the Operating Partnership | | | | | $ | 65,977 | | | $ | 111,689 | |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | | | | | (11,102) | | | 3,168 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income attributable to noncontrolling interests in the Operating Partnership | | | | | 986 | | | 965 | |
Distributions to noncontrolling interests in the Operating Partnership | | | | | (1,179) | | | (1,252) | |
Total noncontrolling interests in the Operating Partnership | | | | | $ | 54,682 | | | $ | 114,570 | |
There were no transfers from noncontrolling interests during the three months ended March 31, 2023 and 2022.
7. Disclosure About Fair Value of Financial Instruments
The following summarizes the levels of inputs that we use to measure fair value.
Level 1. Quoted prices in active markets for identical assets or liabilities.
Our Level 1 asset is our investment in marketable securities that we use to pay benefits under our non-qualified deferred compensation plan. Our Level 1 liability is our non-qualified deferred compensation obligation. The Company’s Level 1 noncontrolling interests in the Operating Partnership relate to the ownership of Common Units by various individuals and entities other than the Company.
Level 2. Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities.
Our Level 2 assets include the fair value of our mortgages and notes receivable. Our Level 2 liabilities include the fair value of our mortgages and notes payable and any interest rate swaps.
The fair value of mortgages and notes receivable and mortgages and notes payable is estimated by the income approach utilizing contractual cash flows and market-based interest rates to approximate the price that would be paid in an orderly transaction between market participants. The fair value of any interest rate swaps is determined using the market standard methodology of netting the discounted future fixed cash receipts and the discounted expected variable cash payments. The variable cash payments of interest rate swaps are based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves. In addition, credit valuation adjustments are considered in the fair values to account for potential nonperformance risk, but were concluded to not be significant inputs to the calculation for the periods presented.
Level 3. Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
Our Level 3 assets include any real estate assets recorded at fair value on a non-recurring basis as a result of our quarterly impairment analysis, which are valued using unobservable local and national industry market data such as comparable sales, appraisals, brokers’ opinions of value and/or the terms of definitive sales contracts. Significant increases or decreases in any valuation inputs in isolation would result in a significantly lower or higher fair value measurement.
The following table sets forth our assets and liabilities and the Company’s noncontrolling interests in the Operating Partnership that are measured or disclosed at fair value within the fair value hierarchy:
| | | | | | | | | | | | | | | | | | | | | | |
| | | | Level 1 | | Level 2 | | |
| | Total | | Quoted Prices in Active Markets for Identical Assets or Liabilities | | Significant Observable Inputs | | |
Fair Value as of March 31, 2023: | | | | | | | | |
Assets: | | | | | | | | |
Mortgages and notes receivable, at fair value (1) | | $ | 998 | | | $ | — | | | $ | 998 | | | |
| | | | | | | | |
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | | 2,085 | | | 2,085 | | | — | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total Assets | | $ | 3,083 | | | $ | 2,085 | | | $ | 998 | | | |
Noncontrolling Interests in the Operating Partnership | | $ | 54,682 | | | $ | 54,682 | | | $ | — | | | |
Liabilities: | | | | | | | | |
Mortgages and notes payable, net, at fair value (1) | | $ | 2,876,619 | | | $ | — | | | $ | 2,876,619 | | | |
| | | | | | | | |
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | | 2,085 | | | 2,085 | | | — | | | |
| | | | | | | | |
| | | | | | | | |
Total Liabilities | | $ | 2,878,704 | | | $ | 2,085 | | | $ | 2,876,619 | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Fair Value as of December 31, 2022: | | | | | | | | |
Assets: | | | | | | | | |
Mortgages and notes receivable, at fair value (1) | | $ | 1,051 | | | $ | — | | | $ | 1,051 | | | |
| | | | | | | | |
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | | 2,564 | | | 2,564 | | | — | | | |
| | | | | | | | |
| | | | | | | | |
Total Assets | | $ | 3,615 | | | $ | 2,564 | | | $ | 1,051 | | | |
Noncontrolling Interests in the Operating Partnership | | $ | 65,977 | | | $ | 65,977 | | | $ | — | | | |
Liabilities: | | | | | | | | |
Mortgages and notes payable, net, at fair value (1) | | $ | 2,832,973 | | | $ | — | | | $ | 2,832,973 | | | |
| | | | | | | | |
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | | 2,564 | | | 2,564 | | | — | | | |
| | | | | | | | |
| | | | | | | | |
Total Liabilities | | $ | 2,835,537 | | | $ | 2,564 | | | $ | 2,832,973 | | | |
__________
(1) Amounts are not recorded at fair value on our Consolidated Balance Sheets as of March 31, 2023 and December 31, 2022.
As of January 1, 2023, there was a level 3 investment in an unconsolidated affiliate that was measured at a fair value of $57.1 million upon deconsolidation. The estimated fair value was calculated using a broker opinion of value, which incorporates an income approach, as observable inputs were not available. Key assumptions used in the fair value calculation for the operating buildings were an estimated discount rate of 10.8% and an estimated terminal capitalization rate of 8.8%. The estimated fair value of the surrounding land currently used for parking was calculated based on its multifamily development potential, which was determined to be the highest and best use of the land.
8. Share-Based Payments
During the three months ended March 31, 2023, the Company granted 150,249 shares of time-based restricted stock and 122,484 shares of total return-based restricted stock with weighted average grant date fair values per share of $26.50 and $27.13, respectively. We recorded share-based compensation expense of $4.5 million and $5.3 million during the three months ended March 31, 2023 and 2022. As of March 31, 2023, there was $6.4 million of total unrecognized share-based compensation costs, which will be recognized over a weighted average remaining contractual term of 2.5 years.
9. Earnings Per Share and Per Unit
The following table sets forth the computation of basic and diluted earnings per share of the Company:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2023 | | 2022 |
Earnings per Common Share - basic: | | | | | | | |
Numerator: | | | | | | | |
Net income | | | | | $ | 44,954 | | | $ | 42,103 | |
Net (income) attributable to noncontrolling interests in the Operating Partnership | | | | | (986) | | | (965) | |
Net (income)/loss attributable to noncontrolling interests in consolidated affiliates | | | | | 487 | | | (257) | |
Dividends on Preferred Stock | | | | | (621) | | | (621) | |
Net income available for common stockholders | | | | | $ | 43,834 | | | $ | 40,260 | |
Denominator: | | | | | | | |
Denominator for basic earnings per Common Share – weighted average shares (1) | | | | | 105,288 | | | 104,933 | |
Net income available for common stockholders | | | | | $ | 0.42 | | | $ | 0.38 | |
Earnings per Common Share - diluted: | | | | | | | |
Numerator: | | | | | | | |
Net income | | | | | $ | 44,954 | | | $ | 42,103 | |
Net (income)/loss attributable to noncontrolling interests in consolidated affiliates | | | | | 487 | | | (257) | |
Dividends on Preferred Stock | | | | | (621) | | | (621) | |
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | | | | | $ | 44,820 | | | $ | 41,225 | |
Denominator: | | | | | | | |
Denominator for basic earnings per Common Share – weighted average shares (1) | | | | | 105,288 | | | 104,933 | |
Add: | | | | | | | |
Stock options using the treasury method | | | | | — | | | 15 | |
Noncontrolling interests Common Units | | | | | 2,358 | | | 2,505 | |
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions | | | | | 107,646 | | | 107,453 | |
Net income available for common stockholders | | | | | $ | 0.42 | | | $ | 0.38 | |
__________
(1)Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable.
The following table sets forth the computation of basic and diluted earnings per unit of the Operating Partnership:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2023 | | 2022 |
Earnings per Common Unit - basic: | | | | | | | |
Numerator: | | | | | | | |
Net income | | | | | $ | 44,954 | | | $ | 42,103 | |
Net (income)/loss attributable to noncontrolling interests in consolidated affiliates | | | | | 487 | | | (257) | |
Distributions on Preferred Units | | | | | (621) | | | (621) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 44,820 | | | $ | 41,225 | |
Denominator: | | | | | | | |
Denominator for basic earnings per Common Unit – weighted average units (1) | | | | | 107,237 | | | 107,029 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 0.42 | | | $ | 0.39 | |
Earnings per Common Unit - diluted: | | | | | | | |
Numerator: | | | | | | | |
Net income | | | | | $ | 44,954 | | | $ | 42,103 | |
Net (income)/loss attributable to noncontrolling interests in consolidated affiliates | | | | | 487 | | | (257) | |
Distributions on Preferred Units | | | | | (621) | | | (621) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 44,820 | | | $ | 41,225 | |
Denominator: | | | | | | | |
Denominator for basic earnings per Common Unit – weighted average units (1) | | | | | 107,237 | | | 107,029 | |
Add: | | | | | | | |
Stock options using the treasury method | | | | | — | | | 15 | |
Denominator for diluted earnings per Common Unit – adjusted weighted average units and assumed conversions | | | | | 107,237 | | | 107,044 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 0.42 | | | $ | 0.39 | |
__________
(1)Includes all unvested restricted stock where distributions on such restricted stock are non-forfeitable
.
10. Segment Information
The following tables summarize the rental and other revenues and net operating income, the primary industry property-level performance metric used by our chief operating decision maker and which is defined as rental and other revenues less rental property and other expenses, for our office properties. Our segment information for the three months ended March 31, 2022 has been retrospectively revised from previously reported amounts to reflect a change in our reportable segments as a result of our plan to exit the Pittsburgh market.
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2023 | | 2022 |
Rental and Other Revenues: | | | | | | | |
| | | | | | | |
Atlanta | | | | | $ | 36,870 | | | $ | 35,554 | |
Charlotte | | | | | 21,580 | | | 16,944 | |
Nashville | | | | | 44,564 | | | 43,447 | |
Orlando | | | | | 14,394 | | | 13,312 | |
| | | | | | | |
Raleigh | | | | | 45,878 | | | 46,296 | |
Richmond | | | | | 9,309 | | | 10,533 | |
Tampa | | | | | 25,391 | | | 24,023 | |
Total Office Segment | | | | | 197,986 | | | 190,109 | |
Other | | | | | 14,766 | | | 16,269 | |
Total Rental and Other Revenues | | | | | $ | 212,752 | | | $ | 206,378 | |
| | | | | | | | | | | | | | | |
Net Operating Income: | | | | | | | |
| | | | | | | |
Atlanta | | | | | $ | 24,225 | | | $ | 23,681 | |
Charlotte | | | | | 16,110 | | | 13,050 | |
Nashville | | | | | 33,025 | | | 32,522 | |
Orlando | | | | | 8,772 | | | 8,137 | |
| | | | | | | |
Raleigh | | | | | 33,606 | | | 34,715 | |
Richmond | | | | | 6,570 | | | 7,225 | |
Tampa | | | | | 16,404 | | | 15,946 | |
Total Office Segment | | | | | 138,712 | | | 135,276 | |
Other | | | | | 8,309 | | | 9,680 | |
Total Net Operating Income | | | | | 147,021 | | | 144,956 | |
Reconciliation to net income: | | | | | | | |
Depreciation and amortization | | | | | (70,633) | | | (69,667) | |
| | | | | | | |
General and administrative expenses | | | | | (12,415) | | | (13,556) | |
Interest expense | | | | | (33,098) | | | (24,393) | |
Other income | | | | | 1,147 | | | 363 | |
Gains on disposition of property | | | | | 450 | | | 4,100 | |
Gain on deconsolidation of affiliate | | | | | 11,778 | | | — | |
Equity in earnings of unconsolidated affiliates | | | | | 704 | | | 300 | |
Net income | | | | | $ | 44,954 | | | $ | 42,103 | |
11. Subsequent Events
On April 21, 2023, we received $40.0 million of net proceeds upon the full redemption of our $80.0 million short-term preferred equity investment in the McKinney & Olive joint venture. Such net proceeds were used to repay amounts outstanding under our $750.0 million revolving credit facility. Prior to the redemption, the preferred equity received monthly distributions at a rate of SOFR plus 350 basis points.
On April 19, 2023, the Company declared a cash dividend of $0.50 per share of Common Stock, which is payable on June 13, 2023 to stockholders of record as of May 22, 2023.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The Company is a fully integrated office real estate investment trust (“REIT”) that owns, develops, acquires, leases and manages properties primarily in the best business districts (BBDs) of Atlanta, Charlotte, Dallas, Nashville, Orlando, Raleigh, Richmond and Tampa. The Company conducts its activities through the Operating Partnership. The Operating Partnership is managed by the Company, its sole general partner. Additional information about us can be found on our website at www.highwoods.com. Information on our website is not part of this Quarterly Report.
You should read the following discussion and analysis in conjunction with the accompanying Consolidated Financial Statements and related notes contained elsewhere in this Quarterly Report.
Disclosure Regarding Forward-Looking Statements
Some of the information in this Quarterly Report may contain forward-looking statements. Such statements include, in particular, statements about our plans, strategies and prospects under this section. You can identify forward-looking statements by our use of forward-looking terminology such as “may,” “will,” “expect,” “anticipate,” “estimate,” “continue” or other similar words. Although we believe that our plans, intentions and expectations reflected in or suggested by such forward-looking statements are reasonable, we cannot assure you that our plans, intentions or expectations will be achieved. When considering such forward-looking statements, you should keep in mind important factors that could cause our actual results to differ materially from those contained in any forward-looking statement, including the following:
•the financial condition of our customers could deteriorate;
•our assumptions regarding potential losses related to customer financial difficulties could prove incorrect;
•counterparties under our debt instruments, particularly our revolving credit facility, may attempt to avoid their obligations thereunder, which, if successful, would reduce our available liquidity;
•we may not be able to lease or re-lease second generation space, defined as previously occupied space that becomes available for lease, quickly or on as favorable terms as old leases;
•we may not be able to lease newly constructed buildings as quickly or on as favorable terms as originally anticipated;
•we may not be able to complete development, acquisition, reinvestment, disposition or joint venture projects as quickly or on as favorable terms as anticipated;
•development activity in our existing markets could result in an excessive supply relative to customer demand;
•our markets may suffer declines in economic and/or office employment growth;
•unanticipated increases in interest rates could increase our debt service costs;
•unanticipated increases in operating expenses could negatively impact our operating results;
•natural disasters and climate change could have an adverse impact on our cash flow and operating results;
•we may not be able to meet our liquidity requirements or obtain capital on favorable terms to fund our working capital needs and growth initiatives or repay or refinance outstanding debt upon maturity; and
•the Company could lose key executive officers.
This list of risks and uncertainties, however, is not intended to be exhaustive. You should also review the other cautionary statements we make in “Item 1A. Risk Factors” set forth in our 2022 Annual Report on Form 10-K. Given these uncertainties, you should not place undue reliance on forward-looking statements. We undertake no obligation to publicly release the results of any revisions to these forward-looking statements to reflect any future events or circumstances or to reflect the occurrence of unanticipated events.
Executive Summary
We are in the work-placemaking business. We believe that in creating environments and experiences where the best and brightest can achieve together what they cannot apart, we can deliver greater value to our customers, their teammates and, in turn, our stockholders. Our simple strategy is to own and operate high-quality workplaces in the BBDs within our footprint, maintain a strong balance sheet to be opportunistic throughout economic cycles, employ a talented and dedicated team and communicate transparently with all stakeholders. We focus on owning and managing buildings in the most dynamic and vibrant BBDs. BBDs are highly-energized and amenitized workplace locations that enhance our customers’ ability to attract and retain talent. They are both urban and suburban. Providing the most talent-supportive workplace options in these environments is core to our work-placemaking strategy.
Our investment strategy is to generate attractive and sustainable returns over the long term for our stockholders by developing, acquiring and owning a portfolio of high-quality, differentiated office buildings in the BBDs of our core markets. A core component of this strategy is to continuously strengthen the financial and operational performance, resiliency and long-term growth prospects of our existing in-service portfolio and recycle those properties that no longer meet our criteria.
Revenues
Our operating results depend heavily on successfully leasing and operating the office space in our portfolio. Economic growth and office employment levels in our core markets are important factors, among others, in predicting our future operating results. The key components affecting our rental and other revenues are average occupancy, rental rates, cost recovery income, new developments placed in service, acquisitions and dispositions. Average occupancy generally increases during times of improving economic growth, as our ability to lease space outpaces vacancies that occur upon the expirations of existing leases. Average occupancy generally declines during times of slower or negative economic growth, when new vacancies tend to outpace our ability to lease space. Asset acquisitions, dispositions and new developments placed in service directly impact our rental revenues and could impact our average occupancy, depending upon the occupancy rate of the properties that are acquired, sold or placed in service. A further indicator of the predictability of future revenues is the expected lease expirations of our portfolio. As a result, in addition to seeking to increase our average occupancy by leasing current vacant space, we also concentrate our leasing efforts on renewing existing leases prior to expiration. For more information regarding our lease expirations, see “Item 2. Properties - Lease Expirations” and “Item 1A. Risk Factors – Risks Related to our Operations – Potential changes in customer behavior, such as the continued social acceptance, desirability and perceived economic benefits of work-from-home arrangements, could materially and negatively impact the future demand for office space over the long-term” in our 2022 Annual Report on Form 10-K. Occupancy in our office portfolio decreased from 91.0% as of December 31, 2022 to 89.4% as of March 31, 2023. We expect average occupancy for our office portfolio to be approximately 89.0% to 90.0% for the remainder of 2023.
Whether or not our rental revenue tracks average occupancy proportionally depends upon whether GAAP rents under signed new and renewal leases are higher or lower than the GAAP rents under expiring leases. Annualized rental revenues from second generation leases expiring during any particular year are typically less than 15% of our total annual rental revenues. The following table sets forth information regarding second generation office leases signed during the first quarter of 2023 (we define second generation office leases as leases with new customers and renewals of existing customers in office space that has been previously occupied under our ownership and leases with respect to vacant space in acquired buildings):
| | | | | | | | | | | | | | | | | |
| | | |
| New | | Renewal | | All Office |
Leased space (in rentable square feet) | 219,510 | | | 302,349 | | | 521,859 | |
Average term (in years - rentable square foot weighted) | 6.6 | | | 4.5 | | | 5.4 | |
Base rents (per rentable square foot) (1) | $ | 33.36 | | | $ | 35.13 | | | $ | 34.39 | |
Rent concessions (per rentable square foot) (1) | (1.57) | | | (0.75) | | | (1.09) | |
GAAP rents (per rentable square foot) (1) | $ | 31.79 | | | $ | 34.38 | | | $ | 33.30 | |
Tenant improvements (per rentable square foot) (1) | $ | 7.86 | | | $ | 3.68 | | | $ | 5.44 | |
Leasing commissions (per rentable square foot) (1) | $ | 1.31 | | | $ | 0.79 | | | $ | 1.01 | |
__________
(1) Weighted average per rentable square foot on an annual basis over the lease term.
Annual combined GAAP rents for new and renewal leases signed in the first quarter were $33.30 per rentable square foot, 15.9% higher compared to previous leases in the same office spaces.
We strive to maintain a diverse, stable and creditworthy customer base. We have an internal guideline whereby customers that account for more than 3% of our revenues are periodically reviewed with the Company’s Board of Directors. As of March 31, 2023, Bank of America (3.8%) and Asurion (3.5%) accounted for more than 3% of our annualized GAAP revenues.
Expenses
Our expenses primarily consist of rental property expenses, depreciation and amortization, general and administrative expenses and interest expense. From time to time, expenses also include impairments of real estate assets. Rental property expenses are expenses associated with our ownership and operation of rental properties and include expenses that vary somewhat proportionately to occupancy and usage levels, such as janitorial services and utilities, and expenses that do not vary based on occupancy, such as property taxes and insurance. Depreciation and amortization is a non-cash expense associated with the ownership of real property and generally remains relatively consistent each year, unless we buy, place in service or sell assets, since our properties and related building and tenant improvement assets are depreciated on a straight-line basis over fixed lives. General and administrative expenses consist primarily of management and employee salaries and benefits, corporate overhead and short and long-term incentive compensation.
Net Operating Income
Whether or not we record increasing net operating income (“NOI”) in our same property portfolio typically depends upon our ability to garner higher rental revenues, whether from higher average occupancy, higher GAAP rents per rentable square foot or higher cost recovery income, that exceed any corresponding growth in operating expenses. Same property NOI was $0.3 million, or 0.2%, higher in the first quarter of 2023 as compared to 2022 due to an increase of $4.5 million in same property revenues offset by an increase of $4.2 million in same property expenses. We expect same property NOI to be lower for the remainder of 2023 as compared to 2022 as an anticipated increase in same property expenses is expected to more than offset higher anticipated same property revenues. We expect same property revenues to be higher due to higher average GAAP rents per rentable square foot and higher cost recovery income, partially offset by an anticipated decrease in average occupancy.
In addition to the effect of same property NOI, whether or not NOI increases typically depends upon whether the NOI from our acquired properties and development properties placed in service exceeds the NOI from property dispositions. NOI was $2.1 million, or 1.4%, higher in the first quarter of 2023 as compared to 2022 primarily due to the acquisition of SIX50 at Legacy Union, development properties placed in service and higher same property NOI, partially offset by NOI lost from property dispositions and the deconsolidation of our Highwoods-Markel Associates, LLC joint venture (“Markel”). See “Results of Operations – Three Months Ended March 31, 2023 and 2022 – Deconsolidation of Markel.” We expect NOI to be lower for the remainder of 2023 as compared to 2022 due to property dispositions, the deconsolidation of Markel and an anticipated decrease in same property NOI, partially offset by NOI from development properties placed in service and the acquisition of SIX50 at Legacy Union.
Cash Flows
In calculating net cash related to operating activities, depreciation and amortization, which are non-cash expenses, are added back to net income. We have historically generated a positive amount of cash from operating activities. From period to period, cash flow from operations depends primarily upon changes in our net income, as discussed more fully below under “Results of Operations,” changes in receivables and payables and net additions or decreases in our overall portfolio.
Net cash related to investing activities generally relates to capitalized costs incurred for leasing and major building improvements and our acquisition, development, disposition and joint venture activity. During periods of significant net acquisition and/or development activity, our cash used in such investing activities will generally exceed cash provided by investing activities, which typically consists of cash received upon the sale of properties and distributions from our joint ventures.
Net cash related to financing activities generally relates to distributions, incurrence and repayment of debt, and issuances, repurchases or redemptions of Common Stock, Common Units and Preferred Stock. We use a significant amount of our cash to fund distributions. Whether or not we have increases in the outstanding balances of debt during a period depends generally upon the net effect of our acquisition, disposition, development and joint venture activity. We generally use our revolving credit facility for daily working capital purposes, which means that during any given period, in order to minimize interest expense, we may record significant repayments and borrowings under our revolving credit facility.
For a discussion regarding dividends and distributions, see “Liquidity and Capital Resources - Dividends and Distributions.”
Liquidity and Capital Resources
We continue to maintain a conservative and flexible balance sheet and believe we have ample liquidity to fund our operations and growth prospects. As of April 18, 2023, we had approximately $20 million of existing cash and $257.0 million drawn on our $750.0 million revolving credit facility, which is scheduled to mature in March 2026, assuming we exercise our option to extend the maturity date for two additional six-month periods. As of March 31, 2023, our leverage ratio, as measured by the ratio of our mortgages and notes payable and outstanding preferred stock to the undepreciated book value of our assets, was 42.8%, and there were 107.8 million diluted shares of Common Stock outstanding.
Rental and other revenues are our principal source of funds to meet our short-term liquidity requirements. Other sources of funds for short-term liquidity needs include available working capital and borrowings under our revolving credit facility, which had $492.1 million of availability as of April 18, 2023. Our short-term liquidity requirements primarily consist of operating expenses, interest and principal amortization on our debt, distributions and capital expenditures, including building improvement costs, tenant improvement costs and lease commissions. Building improvements are capital costs to maintain or enhance existing buildings not typically related to a specific customer. Tenant improvements are the costs required to customize space for the specific needs of customers. We anticipate that our available cash and cash equivalents and cash provided by operating activities and planned financing activities, including borrowings under our revolving credit facility, will be adequate to meet our short-term liquidity requirements. We use our revolving credit facility for working capital purposes and for the short-term funding of our development and acquisition activity and, in certain instances, the repayment of other debt. Continued ability to borrow under the revolving credit facility allows us to quickly capitalize on strategic opportunities at short-term interest rates.
We generally believe existing cash and rental and other revenues will continue to be sufficient to fund short-term liquidity needs such as funding operating and general and administrative expenses, paying interest expense, maintaining our existing quarterly dividend and funding existing portfolio capital expenditures, including building improvement costs, tenant improvement costs and lease commissions.
Our long-term liquidity uses generally consist of the retirement or refinancing of debt upon maturity, funding of building improvements, new building developments (including our proportionate share of joint venture developments) and land infrastructure projects and funding acquisitions of buildings and development land. Additionally, we may, from time to time, retire outstanding equity and/or debt securities through redemptions, open market repurchases, privately negotiated acquisitions or otherwise.
We expect to meet our long-term liquidity needs through a combination of:
•cash flows from operating activities;
•issuance of debt securities by the Operating Partnership;
•issuance of secured debt;
•bank term loans;
•borrowings under our revolving credit facility;
•issuance of equity securities by the Company or the Operating Partnership; and
•the disposition of non-core assets.
We have no debt scheduled to mature prior to 2026 other than our $200.0 million, two-year unsecured bank term loan that is scheduled to mature in October 2025, assuming we exercise our option to extend the maturity date for one additional year. We generally believe we will be able to satisfy these obligations with existing cash, borrowings under our revolving credit facility, new bank term loans, issuance of other unsecured debt, mortgage debt and/or proceeds from the sale of additional non-core assets.
Investment Activity
As noted above, a key tenet of our strategic plan is to continuously upgrade the quality of our office portfolio through acquisitions, dispositions and development. We generally seek to acquire and develop office buildings that improve the average
quality of our overall portfolio and deliver consistent and sustainable value for our stockholders over the long-term. Whether or not an asset acquisition or new development results in higher per share net income or funds from operations (“FFO”) in any given period depends upon a number of factors, including whether the NOI for any such period exceeds the actual cost of capital used to finance the acquisition or development. Additionally, given the length of construction cycles, development projects are not placed in service until several years after commencement in some cases. Sales of non-core assets could result in lower per share net income or FFO in any given period in the event the return on the resulting use of proceeds does not exceed the capitalization rate on the sold properties.
1800 Century Boulevard
The State of Georgia Department of Revenue currently occupies 255,000 square feet at 1800 Century Boulevard in Atlanta pursuant to a lease that is scheduled to expire in December 2024. 1800 Century Boulevard is a non-core 290,000 square foot building constructed in 1975. Subsequent to quarter-end, we learned the customer expects to reduce its office space needs after expiration of the current lease by approximately 60% and is considering alternative locations, including other company-owned buildings and buildings owned by third parties. There are no assurances that the customer will renew all or any of its space at 1800 Century Boulevard upon expiration of its current lease.
Because we now expect the customer may vacate all or a significant portion of its space at 1800 Century Boulevard, we are evaluating a number of long-term options with respect to the asset, including substantially renovating the asset as an office building, converting the asset for multi-family use and/or selling the asset. See “Item 1A. Risk Factors – In order to maintain and/or increase the quality of our properties and successfully compete against other properties, we regularly must spend money to maintain, repair, renovate and improve our properties, which could negatively impact our financial condition and results of operations” in our 2022 Annual Report on Form 10-K. No assurances can be provided that we may not be required to record an impairment charge in a subsequent period to lower the carrying amount of 1800 Century Boulevard.
Results of Operations
Three Months Ended March 31, 2023 and 2022
Deconsolidation of Markel
Markel is a joint venture in which we own a 50.0% interest that was consolidated as of December 31, 2022 because we controlled the major operating and financial policies of the entity. Effective January 1, 2023, the agreement governing the joint venture was modified to require the consent of both partners for major operating and financial policies of the entity. As a result, Markel was deconsolidated effective January 1, 2023, and this joint venture is now accounted for using the equity method of accounting.
Rental and Other Revenues
Rental and other revenues were $6.4 million, or 3.1%, higher in the first quarter of 2023 as compared to 2022 primarily due to higher same property revenues, the acquisition of SIX50 at Legacy Union and development properties placed in service, which increased rental and other revenues by $4.5 million, $3.5 million and $2.0 million, respectively. Same property rental and other revenues were higher primarily due to higher average GAAP rents per rentable square foot and higher cost recovery and parking income, partially offset by a decrease in average occupancy. These increases were partially offset by lost revenue from property dispositions and the deconsolidation of Markel, which decreased rental and other revenues by $2.5 million and $1.4 million, respectively. We expect rental and other revenues to be higher for the remainder of 2023 as compared to 2022 for similar reasons.
Operating Expenses
Rental property and other expenses were $4.3 million, or 7.0%, higher in the first quarter of 2023 as compared to 2022 primarily due to higher same property operating expenses, the acquisition of SIX50 at Legacy Union and development properties placed in service, which increased operating expenses by $4.2 million, $0.7 million and $0.3 million, respectively. Same property operating expenses were higher primarily due to higher contract services, property taxes, utilities and repairs and maintenance. These increases were partially offset by decreases in operating expenses from property dispositions and the deconsolidation of Markel, which decreased operating expenses by $0.9 million and $0.5 million, respectively. We expect rental property and other expenses to be higher for the remainder of 2023 as compared to 2022 for similar reasons.
Depreciation and amortization was $1.0 million, or 1.4%, higher in the first quarter of 2023 as compared to 2022 primarily due to the acquisition of SIX50 at Legacy Union, development properties placed in service and higher same property lease related depreciation and amortization, partially offset by fully amortized acquisition-related intangible assets, property dispositions and the deconsolidation of Markel. We expect depreciation and amortization to be higher for the remainder of 2023 as compared to 2022 for similar reasons.
General and administrative expenses were $1.1 million, or 8.4%, lower in the first quarter of 2023 as compared to 2022 primarily due to lower long-term equity incentive compensation and office rent. We expect general and administrative expenses to be lower for the remainder of 2023 as compared to 2022 due to lower incentive compensation and office rent, partially offset by higher salaries and benefits. First quarter general and administrative expenses are typically higher than in subsequent quarters due to higher long-term equity incentive compensation recognized for certain employees who meet the age and service eligibility requirements under our retirement plan. Long-term equity incentive compensation awards are typically issued during the first quarter of each year.
Interest Expense
Interest expense was $8.7 million, or 35.7%, higher in the first quarter of 2023 as compared to 2022 primarily due to higher average interest rates and higher average debt balances, partially offset by higher capitalized interest. We expect interest expense to be higher for the remainder of 2023 as compared to 2022 for similar reasons.
Other Income
Other income was $0.8 million higher in the first quarter of 2023 as compared to 2022 primarily due to dividend income from short-term preferred equity contributed to the McKinney and Olive joint venture.
Gains on Disposition of Property
Gains on disposition of property were $3.7 million lower in the first quarter of 2023 as compared to 2022.
Gain on Deconsolidation of Affiliate
We recognized a gain on deconsolidation of $11.8 million related to adjusting our retained interest in Markel to fair value.
Equity in Earnings of Unconsolidated Affiliates
Equity in earnings of unconsolidated affiliates was $0.4 million higher in the first quarter of 2023 as compared to 2022 primarily due to the deconsolidation of Markel and the operations of the McKinney and Olive joint venture.
Earnings Per Common Share - Diluted
Diluted earnings per common share was $0.04 higher in the first quarter of 2023 as compared to 2022 due to an increase in net income for the reasons discussed above.