|
FORM 10-K
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
SAUL CENTERS, INC.
(Exact name of registrant as specified in its charter)
|
Maryland
|
52-1833074
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
Title of each class
|
Name of each exchange on which registered
|
Common Stock, Par Value $0.01 Per Share
|
New York Stock Exchange
|
Depositary Shares each representing 1/100
th
of a share of 6.875% Series C Cumulative Redeemable Preferred Stock, Par Value $0.01 Per Share
|
New York Stock Exchange
|
Depositary Shares each representing 1/100
th
of a share of 6.125% Series D Cumulative Redeemable Preferred Stock, Par Value $0.01 Per Share
|
New York Stock Exchange
|
|
Large accelerated filer
|
|
x
|
Accelerated filer
|
|
o
|
|
|
|
|
||
Non-accelerated filer
|
|
o
|
Smaller reporting company
|
|
o
|
|
|
|
|
|
|
|
|
|
Emerging growth company
|
|
o
|
|
|
|
Page Numbers
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
Item 1A.
|
||
|
|
|
Item 1B.
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
||
|
|
|
Item 4.
|
||
|
|
|
|
|
|
|
|
|
Item 5.
|
||
|
|
|
Item 6.
|
||
|
|
|
Item 7.
|
||
|
|
|
Item 7A.
|
||
|
|
|
Item 8.
|
||
|
|
|
Item 9.
|
||
|
|
|
Item 9A.
|
||
|
|
|
Item 9B.
|
||
|
|
|
|
|
|
|
|
|
Item 10.
|
||
|
|
|
Item 11.
|
||
|
|
|
Item 12.
|
||
|
|
|
Item 13.
|
||
|
|
|
Item 14.
|
||
|
|
|
|
|
|
|
|
|
Item 15.
|
||
|
|
|
Item 16.
|
||
|
|
|
|
FINANCIAL STATEMENT SCHEDULE
|
|
|
|
|
Schedule III.
|
Name of Property
|
|
Location
|
|
Type
|
|
Square
Footage
|
|
Year of
Acquisition/
Development/
Disposal
|
|
Acquisitions
|
|
|
|
|
|
|
|
|
|
Burtonsville Town Square
|
|
Burtonsville, Maryland
|
|
Shopping Center
|
|
121,000
|
|
|
2017
|
7316 Wisconsin Avenue
|
|
Bethesda, Maryland
|
|
Mixed-Use
|
|
69,600
|
|
|
2018
|
Developments
|
|
|
|
|
|
|
|
|
|
Park Van Ness
|
|
Washington, DC
|
|
Mixed-Use
|
|
223,400
|
|
|
2013-2016
|
750 N. Glebe Road
|
|
Arlington, Virginia
|
|
Mixed-Use
|
|
|
|
2017-2018
|
|
Ashbrook Marketplace
|
|
Ashburn, Virginia
|
|
Shopping Center
|
|
|
|
2018
|
|
Dispositions
|
|
|
|
|
|
|
|
|
|
Crosstown Business Center
|
|
Tulsa, Oklahoma
|
|
Mixed-Use
|
|
197,100
|
|
|
2016
|
Great Eastern
|
|
District Heights, Maryland
|
|
Shopping Center
|
|
255,400
|
|
|
2017
|
(1)
|
The Saul Organization’s ownership percentage in Saul Centers reported above does not include units of limited partnership interest of the Operating Partnership held by the Saul Organization. In general, most units are convertible into shares of the Company’s common stock on a one-for-one basis. However, not all of the units may be convertible into the Company’s common stock because (i) the articles of incorporation limit beneficial and constructive ownership (defined by reference to various Code provisions) to 39.9% in value of the Company’s issued and outstanding common and preferred equity securities, which comprise the ownership limit and (ii) the convertibility of some of the outstanding units is subject to approval of the Company’s stockholders.
|
•
|
the financial condition of our tenants, many of which operate in the retail industry, may be adversely affected, which may result in tenant defaults under their leases due to bankruptcy, lack of liquidity, operational failures or for other reasons;
|
•
|
the ability to borrow on terms and conditions that we find acceptable, or at all, may be limited, which could reduce our ability to pursue acquisition and development opportunities and refinance existing debt, reduce our returns from acquisition and development activities and increase our future interest expense;
|
•
|
reduced values of our properties may limit our ability to dispose of assets at attractive prices and may reduce the ability to refinance loans; and
|
•
|
one or more lenders under our credit facility could fail and we may not be able to replace the financing commitment of any such lenders on favorable terms, or at all.
|
•
|
require us to dedicate a substantial portion of our cash flow from operations to payments on our debt, thereby reducing funds available for operations, property acquisitions and other appropriate business opportunities that may arise in the future;
|
•
|
limit our ability to obtain any additional financing we may need in the future for working capital, debt refinancing, capital expenditures, acquisitions, development or other general corporate purposes;
|
•
|
make it difficult to satisfy our debt service requirements;
|
•
|
limit our ability to make distributions on our outstanding common and preferred stock;
|
•
|
require us to dedicate increased amounts of our cash flow from operations to payments on our variable rate, unhedged debt if interest rates rise;
|
•
|
limit our flexibility in planning for, or reacting to, changes in our business and the factors that affect the profitability of our business, which may place us at a disadvantage compared to competitors with less debt or debt with less restrictive terms; and
|
•
|
limit our ability to obtain any additional financing we may need in the future for working capital, debt refinancing, capital expenditures, acquisitions, development or other general corporate purposes.
|
•
|
relating to the maintenance of the property securing the debt;
|
•
|
restricting our ability to assign or further encumber the properties securing the debt; and
|
•
|
restricting our ability to enter into certain new leases or to amend or modify certain existing leases without obtaining consent of the lenders.
|
•
|
incur additional unsecured debt;
|
•
|
guarantee additional debt;
|
•
|
make certain distributions, investments and other restricted payments, including distribution payments on our outstanding stock;
|
•
|
create certain liens;
|
•
|
increase our overall secured and unsecured borrowing beyond certain levels; and
|
•
|
consolidate, merge or sell all or substantially all of our assets.
|
•
|
limit the amount of debt as a percentage of gross asset value, as defined in the loan agreement, to less than
60%
(leverage ratio);
|
•
|
limit the amount of debt so that interest coverage will exceed
2.0
x on a trailing four-quarter basis (interest expense coverage); and
|
•
|
limit the amount of debt so that interest, scheduled principal amortization and preferred dividend coverage exceeds
1.4
x on a trailing four-quarter basis (fixed charge coverage).
|
•
|
significant time lag between commencement and completion subjects us to greater risks due to fluctuation in the general economy;
|
•
|
failure or inability to obtain construction or permanent financing on favorable terms;
|
•
|
expenditure of money and time on projects that may never be completed;
|
•
|
inability to achieve projected rental rates or anticipated pace of lease-up;
|
•
|
higher-than-estimated construction costs, including labor and material costs; and
|
•
|
possible delay in completion of the project because of a number of factors, including weather, labor disruptions, construction delays or delays in receipt of zoning or other regulatory approvals, or acts of God (such as fires, earthquakes or floods).
|
•
|
our estimate of the costs to improve, reposition or redevelop a property may prove to be too low, and, as a result, the property may fail to achieve the returns we have projected, either temporarily or for a longer time;
|
•
|
we may not be able to identify suitable properties to acquire or may be unable to complete the acquisition of the properties we identify;
|
•
|
we may not be able to integrate new developments or acquisitions into our existing operations successfully;
|
•
|
properties we redevelop or acquire may fail to achieve the occupancy or rental rates we project at the time we make the decision to invest, which may result in the properties’ failure to achieve the returns we projected;
|
•
|
our pre-acquisition evaluation of the physical condition of each new investment may not detect certain defects or identify necessary repairs until after the property is acquired, which could significantly increase our total acquisition costs; and
|
•
|
our investigation of a property or building prior to our acquisition, and any representations we may receive from the seller, may fail to reveal various liabilities, which could reduce the cash flow from the property or increase our acquisition cost.
|
•
|
economic downturns in the areas where our properties are located;
|
•
|
adverse changes in local real estate market conditions, such as oversupply or reduction in demand;
|
•
|
changes in tenant preferences that reduce the attractiveness of our properties to tenants;
|
•
|
zoning or regulatory restrictions;
|
•
|
decreases in market rental rates;
|
•
|
weather conditions that may increase energy costs and other operating expenses;
|
•
|
costs associated with the need to periodically repair, renovate and re-lease space; and
|
•
|
increases in the cost of adequate maintenance, insurance and other operating costs, including real estate taxes, associated with one or more properties, which may occur even when circumstances such as market factors and competition cause a reduction in revenue from one or more properties, although real estate taxes typically do not increase upon a reduction in such revenue.
|
•
|
reduce properties available for acquisition;
|
•
|
increase the cost of properties available for acquisition;
|
•
|
reduce rents payable to us;
|
•
|
interfere with our ability to attract and retain tenants;
|
•
|
lead to increased vacancy rates at our properties; and
|
•
|
adversely affect our ability to minimize expenses of operation.
|
•
|
we would not be allowed a deduction for dividend distributions to stockholders in computing taxable income;
|
•
|
we would be subject to federal income tax at regular corporate rates;
|
•
|
unless we are entitled to relief under specific statutory provisions, we could not elect to be taxed as a REIT for four taxable years following the year during which we were disqualified;
|
•
|
we could be required to pay significant income taxes, which would substantially reduce the funds available for investment and for distribution to our stockholders for each year in which we failed to qualify; and
|
•
|
we would no longer be required by law to make any distributions to our stockholders.
|
•
|
the Operating Partnership would be taxed as a corporation;
|
•
|
we would cease to qualify as a REIT for federal income tax purposes; and
|
•
|
the amount of cash available for distribution to our stockholders would be substantially reduced.
|
•
|
our income may not be matched by our related expenses at the time the income is considered received for purposes of determining taxable income; and
|
•
|
non-deductible capital expenditures or debt service requirements may reduce available cash but not taxable income.
|
•
|
our financial condition and results of future operations;
|
•
|
the performance of lease terms by tenants;
|
•
|
the terms of our loan covenants; and
|
•
|
our ability to acquire, finance, develop or redevelop and lease additional properties at attractive rates.
|
•
|
the REIT ownership limit described above;
|
•
|
authorization of the issuance of our preferred stock with powers, preferences or rights to be determined by the Board of Directors;
|
•
|
a staggered, fixed-size Board of Directors consisting of three classes of directors;
|
•
|
special meetings of our stockholders may be called only by the Chairman of the Board, the president, by a majority of the directors or by stockholders possessing no less than 25% of all the votes entitled to be cast at the meeting;
|
•
|
the Board of Directors, without a stockholder vote, can classify or reclassify unissued shares of preferred stock;
|
•
|
a member of the Board of Directors may be removed only for cause upon the affirmative vote of 75% of the Board of Directors or 75% of the then-outstanding capital stock;
|
•
|
advance notice requirements for proposals to be presented at stockholder meetings; and
|
•
|
the terms of our articles of incorporation regarding business combinations and control share acquisitions.
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Base rent
|
|
$
|
20.13
|
|
|
$
|
19.49
|
|
|
$
|
18.73
|
|
|
$
|
18.52
|
|
|
$
|
18.07
|
|
Effective rent
|
|
$
|
18.20
|
|
|
$
|
17.67
|
|
|
$
|
16.95
|
|
|
$
|
16.81
|
|
|
$
|
16.45
|
|
|
|
|
|
|
|
|
|
|
|
|
Year of Lease Expiration
|
|
Leasable
Area
Represented
by Expiring
Leases
|
|
|
|
Percentage of Leasable Area Represented by Expiring Leases
|
|
Annual Base
Rent Under Expiring Leases (1) |
|
Percentage
of Annual
Base Rent
Under
Expiring
Leases
|
|
Annual Base Rent per Square Foot
|
|||||||
2019
|
|
907,990
|
|
|
sf
|
|
11.7
|
%
|
|
$
|
16,438,484
|
|
|
12.6
|
%
|
|
$
|
18.10
|
|
2020
|
|
999,815
|
|
|
|
|
12.9
|
%
|
|
18,665,941
|
|
|
14.3
|
%
|
|
18.67
|
|
||
2021
|
|
1,001,163
|
|
|
|
|
12.9
|
%
|
|
17,466,971
|
|
|
13.4
|
%
|
|
17.45
|
|
||
2022
|
|
1,001,360
|
|
|
|
|
12.9
|
%
|
|
18,706,479
|
|
|
14.3
|
%
|
|
18.68
|
|
||
2023
|
|
1,106,356
|
|
|
|
|
14.3
|
%
|
|
20,043,966
|
|
|
15.3
|
%
|
|
18.12
|
|
||
2024
|
|
578,145
|
|
|
|
|
7.5
|
%
|
|
10,552,704
|
|
|
8.1
|
%
|
|
18.25
|
|
||
2025
|
|
273,995
|
|
|
|
|
3.5
|
%
|
|
5,604,990
|
|
|
4.3
|
%
|
|
20.46
|
|
||
2026
|
|
264,720
|
|
|
|
|
3.4
|
%
|
|
5,031,965
|
|
|
3.9
|
%
|
|
19.01
|
|
||
2027
|
|
159,489
|
|
|
|
|
2.1
|
%
|
|
4,359,926
|
|
|
3.3
|
%
|
|
27.34
|
|
||
2028
|
|
466,035
|
|
|
|
|
6.0
|
%
|
|
3,402,090
|
|
|
2.6
|
%
|
|
7.30
|
|
||
Thereafter
|
|
678,682
|
|
|
|
|
8.8
|
%
|
|
10,332,432
|
|
|
7.9
|
%
|
|
15.22
|
|
||
Total
|
|
7,437,750
|
|
|
sf
|
|
96.0
|
%
|
|
$
|
130,605,948
|
|
|
100.0
|
%
|
|
17.56
|
|
(1)
|
Calculated using annualized contractual base rent payable as of
December 31, 2018
for the expiring GLA, excluding expenses payable by or reimbursable from tenants.
|
Year of Lease Expiration
|
|
Leasable
Area
Represented
by Expiring
Leases
|
|
|
|
Percentage of Leasable Area Represented by Expiring Leases
|
|
Annual Base
Rent Under
Expiring
Leases (1)
|
|
Percentage of Annual Base Rent Under Expiring Leases
|
|
Annual Base Rent per Square Foot
|
|||||||
2019
|
|
86,246
|
|
|
sf
|
|
7.5
|
%
|
|
$
|
3,425,301
|
|
|
8.5
|
%
|
|
$
|
39.72
|
|
2020
|
|
175,050
|
|
|
|
|
15.2
|
%
|
|
4,332,403
|
|
|
10.7
|
%
|
|
24.75
|
|
||
2021
|
|
132,903
|
|
|
|
|
11.6
|
%
|
|
5,769,589
|
|
|
14.3
|
%
|
|
43.41
|
|
||
2022
|
|
95,068
|
|
|
|
|
8.3
|
%
|
|
4,101,692
|
|
|
10.2
|
%
|
|
43.14
|
|
||
2023
|
|
178,554
|
|
|
|
|
15.6
|
%
|
|
8,107,854
|
|
|
20.1
|
%
|
|
45.41
|
|
||
2024
|
|
107,367
|
|
|
|
|
9.3
|
%
|
|
5,760,408
|
|
|
14.3
|
%
|
|
53.65
|
|
||
2025
|
|
30,605
|
|
|
|
|
2.7
|
%
|
|
1,098,657
|
|
|
2.7
|
%
|
|
35.90
|
|
||
2026
|
|
69,693
|
|
|
|
|
6.1
|
%
|
|
4,229,511
|
|
|
10.5
|
%
|
|
60.69
|
|
||
2027
|
|
46,934
|
|
|
|
|
4.1
|
%
|
|
1,291,465
|
|
|
3.2
|
%
|
|
27.52
|
|
||
2028
|
|
35,374
|
|
|
|
|
3.1
|
%
|
|
1,242,629
|
|
|
3.1
|
%
|
|
35.13
|
|
||
Thereafter
|
|
100,749
|
|
|
|
|
8.8
|
%
|
|
990,215
|
|
|
2.4
|
%
|
|
9.83
|
|
||
Total
|
|
1,058,543
|
|
|
sf
|
|
92.3
|
%
|
|
$
|
40,349,724
|
|
|
100.0
|
%
|
|
38.12
|
|
(1)
|
Calculated using annualized contractual base rent payable as of
December 31, 2018
, for the expiring GLA, excluding expenses payable by or reimbursable from tenants.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Property
|
Location
|
|
Leasable Area (Square Feet)
|
|
Year Acquired or Developed (Renovated)
|
|
Land
Area (Acres) |
|
Percentage Leased
as of December 31,
(1)
|
|
|
|||||||||||||||
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
Anchor / Significant Tenants
|
||||||||||||||||
Shopping Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Ashburn Village
|
Ashburn, VA
|
|
221,596
|
|
|
1994-2006
|
|
26.4
|
|
|
97
|
%
|
|
94
|
%
|
|
91
|
%
|
|
95
|
%
|
|
93
|
%
|
|
Giant Food, Hallmark Cards, McDonald's, Burger King, Dunkin Donuts, Kinder Care, Blue Ridge Grill
|
Ashland Square Phase I
|
Dumfries, VA
|
|
23,120
|
|
|
2007
|
|
2.0
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Capital One Bank, CVS Pharmacy, The All American Steakhouse
|
Beacon Center
|
Alexandria, VA
|
|
356,971
|
|
|
1972 (1993/99/07)
|
|
32.3
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Lowe's Home Improvement Center, Giant Food, Home Goods, Outback Steakhouse, Marshalls, Party Depot, Panera Bread, TGI Fridays, Starbucks, Famous Dave's, Chipotle, Capital One Bank
|
BJ’s Wholesale Club
|
Alexandria, VA
|
|
115,660
|
|
|
2008
|
|
9.6
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
BJ's Wholesale Club
|
Boca Valley Plaza
|
Boca Raton, FL
|
|
121,269
|
|
|
2004
|
|
12.7
|
|
|
96
|
%
|
|
95
|
%
|
|
95
|
%
|
|
100
|
%
|
|
89
|
%
|
|
Publix, Wells Fargo, Palm Beach Fitness, Anthony's Clothing
|
Boulevard
|
Fairfax, VA
|
|
49,140
|
|
|
1994 (1999/09)
|
|
5.0
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
98
|
%
|
|
Panera Bread, Party City, Petco, Capital One Bank
|
Briggs Chaney MarketPlace
|
Silver Spring, MD
|
|
194,258
|
|
|
2004
|
|
18.2
|
|
|
92
|
%
|
|
100
|
%
|
|
98
|
%
|
|
99
|
%
|
|
99
|
%
|
|
Global Food, Ross Dress For Less, Family Dollar, Advance Auto Parts, McDonald's, Dunkin Donuts
|
Broadlands Village
|
Ashburn, VA
|
|
174,438
|
|
|
2003-2006
|
|
24.0
|
|
|
98
|
%
|
|
77
|
%
|
|
100
|
%
|
|
98
|
%
|
|
97
|
%
|
|
Aldi Grocery, The All American Steakhouse, Bonefish Grill, Dollar Tree, Starbucks, Minnieland Day Care, Capital One Bank, LA Fitness
|
Burtonsville Town Square
|
Burtonsville, MD
|
|
122,052
|
|
|
2017
|
|
26.3
|
|
|
100
|
%
|
|
100
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
Giant Food, Petco, Starbucks, Green Turtle, Capital One Bank, CVS Pharmacy, Roy Rogers, MR. TIRE
|
Countryside Marketplace
|
Sterling, VA
|
|
138,804
|
|
|
2004
|
|
16.0
|
|
|
96
|
%
|
|
94
|
%
|
|
94
|
%
|
|
93
|
%
|
|
91
|
%
|
|
Safeway, CVS Pharmacy, Starbucks, McDonald's
|
Cranberry Square
|
Westminster, MD
|
|
141,450
|
|
|
2011
|
|
18.9
|
|
|
97
|
%
|
|
100
|
%
|
|
100
|
%
|
|
97
|
%
|
|
97
|
%
|
|
Giant Food, Staples, Party City, Pier 1 Imports, Jos. A. Bank, Wendy's, Giant Gas Station
|
Cruse MarketPlace
|
Cumming, GA
|
|
78,686
|
|
|
2004
|
|
10.6
|
|
|
96
|
%
|
|
87
|
%
|
|
92
|
%
|
|
92
|
%
|
|
88
|
%
|
|
Publix, Subway, Orange Theory, Anytime Fitness
|
Flagship Center
|
Rockville, MD
|
|
21,500
|
|
|
1972, 1989
|
|
0.5
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Capital One Bank, Bank of America
|
French Market
|
Oklahoma City, OK
|
|
246,148
|
|
|
1974 (1984/98)
|
|
13.8
|
|
|
96
|
%
|
|
97
|
%
|
|
98
|
%
|
|
98
|
%
|
|
100
|
%
|
|
Burlington Coat Factory, Bed Bath & Beyond, Staples, Petco, The Tile Shop, Lakeshore Learning Center, Dollar Tree, Verizon, Raising Cane's
|
Germantown
|
Germantown, MD
|
|
18,982
|
|
|
1992
|
|
2.7
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
86
|
%
|
|
CVS Pharmacy, Jiffy Lube
|
The Glen
|
Woodbridge, VA
|
|
136,440
|
|
|
1994 (2005)
|
|
14.7
|
|
|
96
|
%
|
|
96
|
%
|
|
97
|
%
|
|
95
|
%
|
|
94
|
%
|
|
Safeway Marketplace, The All American Steakhouse, Panera Bread, Five Guys, Chipotle
|
Great Falls Center
|
Great Falls, VA
|
|
91,666
|
|
|
2008
|
|
11.0
|
|
|
100
|
%
|
|
100
|
%
|
|
98
|
%
|
|
100
|
%
|
|
98
|
%
|
|
Safeway, CVS Pharmacy, Capital One Bank, Starbucks, Subway, Long & Foster
|
Hampshire Langley
|
Takoma Park, MD
|
|
131,700
|
|
|
1972 (1979)
|
|
9.9
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Mega Mart, Starbucks, Chuck E. Cheese's, Sardi's Chicken, Capital One Bank, Kool Smiles
|
Hunt Club Corners
|
Apopka, FL
|
|
107,103
|
|
|
2006
|
|
13.9
|
|
|
97
|
%
|
|
93
|
%
|
|
97
|
%
|
|
94
|
%
|
|
94
|
%
|
|
Publix, Pet Supermarket, Sprint
|
Jamestown Place
|
Altamonte Springs, FL
|
|
96,201
|
|
|
2005
|
|
10.9
|
|
|
100
|
%
|
|
93
|
%
|
|
95
|
%
|
|
90
|
%
|
|
92
|
%
|
|
Publix, Carrabas Italian Grill, Orlando Health
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Property
|
Location
|
|
Leasable Area (Square Feet)
|
|
Year Acquired or Developed (Renovated)
|
|
Land
Area (Acres) |
|
Percentage Leased
as of December 31,
(1)
|
|
|
|||||||||||||||
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
Anchor / Significant Tenants
|
||||||||||||||||
Shopping Centers (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Kentlands Square I
|
Gaithersburg, MD
|
|
114,381
|
|
|
2002
|
|
11.5
|
|
|
98
|
%
|
|
98
|
%
|
|
98
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Lowe's Home Improvement Center, Chipotle
|
Kentlands Square II
|
Gaithersburg, MD
|
|
246,965
|
|
|
2011, 2013
|
|
23.4
|
|
|
99
|
%
|
|
57
|
%
|
|
100
|
%
|
|
100
|
%
|
|
98
|
%
|
|
Giant Food, At Home, Party City, Panera Bread, Not Your Average Joe's, Hallmark, Chick-Fil-A, Coal Fire Pizza, Cava Mezza Grill, Zengo Cycle, Fleet Feet
|
Kentlands Place
|
Gaithersburg, MD
|
|
40,697
|
|
|
2005
|
|
3.4
|
|
|
93
|
%
|
|
93
|
%
|
|
100
|
%
|
|
96
|
%
|
|
100
|
%
|
|
Elizabeth Arden's Red Door Salon, Bonefish Grill
|
Lansdowne Town Center
|
Leesburg, VA
|
|
189,422
|
|
|
2006
|
|
23.4
|
|
|
96
|
%
|
|
93
|
%
|
|
88
|
%
|
|
89
|
%
|
|
97
|
%
|
|
Harris Teeter, CVS Pharmacy, Panera Bread, Starbucks, Capital One Bank, Ford's Fish Shack, Fusion Learning
|
Leesburg Pike Plaza
|
Baileys Crossroads, VA
|
|
97,752
|
|
|
1966 (1982/95)
|
|
9.4
|
|
|
100
|
%
|
|
95
|
%
|
|
95
|
%
|
|
100
|
%
|
|
100
|
%
|
|
CVS Pharmacy, Party Depot, FedEx Office, Capital One Bank, Five Guys
|
Lumberton Plaza
|
Lumberton, NJ
|
|
192,718
|
|
|
1975 (1992/96)
|
|
23.3
|
|
|
70
|
%
|
|
84
|
%
|
|
91
|
%
|
|
90
|
%
|
|
94
|
%
|
|
Aldi Grocery, Rite Aid, Family Dollar, Retro Fitness, Big Lots, Pet Valu
|
Metro Pike Center
|
Rockville, MD
|
|
67,488
|
|
|
2010
|
|
4.6
|
|
|
69
|
%
|
|
67
|
%
|
|
69
|
%
|
|
89
|
%
|
|
80
|
%
|
|
McDonald's, Dunkin Donuts, 7-Eleven, Palm Beach Tan, Mattress Warehouse
|
Shops at Monocacy
|
Frederick, MD
|
|
109,144
|
|
|
2004
|
|
13.0
|
|
|
99
|
%
|
|
99
|
%
|
|
100
|
%
|
|
100
|
%
|
|
97
|
%
|
|
Giant Food, Giant Gas Station, Panera Bread, Five Guys, California Tortilla, Firehouse Subs, Comcast, Capital One Bank
|
Northrock
|
Warrenton, VA
|
|
100,032
|
|
|
2009
|
|
15.4
|
|
|
100
|
%
|
|
99
|
%
|
|
99
|
%
|
|
92
|
%
|
|
95
|
%
|
|
Harris Teeter, Longhorn Steakhouse, Ledo's Pizza, Capital One Bank, Jos. A Bank, Novant Health
|
Olde Forte Village
|
Ft. Washington, MD
|
|
143,577
|
|
|
2003
|
|
16.0
|
|
|
96
|
%
|
|
99
|
%
|
|
97
|
%
|
|
97
|
%
|
|
98
|
%
|
|
Safeway, Advance Auto Parts, Dollar Tree, McDonald's, Wendy's, Ledo's Pizza, Capital One Bank
|
Olney
|
Olney, MD
|
|
53,765
|
|
|
1975 (1990)
|
|
3.7
|
|
|
94
|
%
|
|
92
|
%
|
|
90
|
%
|
|
97
|
%
|
|
92
|
%
|
|
Rite Aid, Olney Grill, Ledo's Pizza, Popeye's, Sardi's Fusion
|
Orchard Park
|
Dunwoody, GA
|
|
87,365
|
|
|
2007
|
|
10.5
|
|
|
100
|
%
|
|
98
|
%
|
|
97
|
%
|
|
98
|
%
|
|
98
|
%
|
|
Kroger, Subway, Jett Ferry Dental
|
Palm Springs Center
|
Altamonte Springs, FL
|
|
126,446
|
|
|
2005
|
|
12.0
|
|
|
100
|
%
|
|
94
|
%
|
|
100
|
%
|
|
98
|
%
|
|
91
|
%
|
|
Publix, Duffy's Sports Grill, Toojay's Deli, The Tile Shop, Rockler Tools, Humana Health, Sola Salons
|
Ravenwood
|
Baltimore, MD
|
|
93,328
|
|
|
1972 (2006)
|
|
8.0
|
|
|
92
|
%
|
|
100
|
%
|
|
100
|
%
|
|
99
|
%
|
|
96
|
%
|
|
Giant Food, Starbucks, Dominos, Bank of America
|
11503 Rockville Pike/5541 Nicholson Lane
|
Rockville, MD
|
|
40,249
|
|
|
2010/2012
|
|
3.0
|
|
|
61
|
%
|
|
61
|
%
|
|
63
|
%
|
|
63
|
%
|
|
63
|
%
|
|
Dr. Boyd's Pet Resort, Metropolitan Emergency Animal Clinic
|
1500/1580/1582/ 1584 Rockville Pike
|
Rockville, MD
|
|
110,128
|
|
|
2012/2014
|
|
10.3
|
|
|
93
|
%
|
|
96
|
%
|
|
87
|
%
|
|
90
|
%
|
|
99
|
%
|
|
Party City, CVS Pharmacy, Sheffield Furniture
|
Seabreeze Plaza
|
Palm Harbor, FL
|
|
146,673
|
|
|
2005
|
|
18.4
|
|
|
99
|
%
|
|
98
|
%
|
|
98
|
%
|
|
95
|
%
|
|
97
|
%
|
|
Publix, Earth Origins Health Food, Petco, Planet Fitness, Vision Works
|
Marketplace at Sea Colony
|
Bethany Beach, DE
|
|
21,677
|
|
|
2008
|
|
5.1
|
|
|
100
|
%
|
|
100
|
%
|
|
94
|
%
|
|
95
|
%
|
|
91
|
%
|
|
Seacoast Realty, Armand's Pizza, Candy Kitchen, Summer Salts, Fin's Alehouse
|
Seven Corners
|
Falls Church, VA
|
|
573,481
|
|
|
1973 (1994)
|
|
31.6
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
The Home Depot, Shoppers Food & Pharmacy, Michaels Arts & Crafts, Barnes & Noble, Ross Dress For Less, Ski Chalet, Off-Broadway Shoes, JoAnn Fabrics, Dress Barn, Starbucks, Dogfishhead Ale House, Red Robin Gourmet Burgers, Chipotle, Wendy's, Burlington Coat Factory, Mattress Warehouse
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Property
|
Location
|
|
Leasable Area (Square Feet)
|
|
Year Acquired or Developed (Renovated)
|
|
Land
Area (Acres) |
|
Percentage Leased
as of December 31,
(1)
|
|
|
|||||||||||||||
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
Anchor / Significant Tenants
|
||||||||||||||||
Mixed-Use Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Avenel Business Park
|
Gaithersburg, MD
|
|
390,683
|
|
|
1981-2000
|
|
37.1
|
|
|
90
|
%
|
|
88
|
%
|
|
83
|
%
|
|
84
|
%
|
|
88
|
%
|
|
General Services Administration, Gene Dx, Inc., American Type Culture Collection, Inc.
|
Clarendon Center-North Block
|
Arlington, VA
|
|
108,386
|
|
|
2010
|
|
0.6
|
|
|
100
|
%
|
|
100
|
%
|
|
99
|
%
|
|
96
|
%
|
|
96
|
%
|
|
Pete's New Haven Pizza, AT&T Mobility, Dunkin Donuts, Airline Reporting Corporation
|
Clarendon Center-South Block
|
Arlington, VA
|
|
104,894
|
|
|
2010
|
|
1.3
|
|
|
97
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Trader Joe's, Circa, Burke & Herbert Bank, Bracket Room, South Block Blends, Winston Partners, Keppler Speakers Bureau, ECG Management Co., Leadership Institute, Capital One Bank, Massage Envy
|
Clarendon Center Residential-South Block (244 units)
|
|
|
188,671
|
|
|
2010
|
|
|
|
100
|
%
|
|
96
|
%
|
|
97
|
%
|
|
99
|
%
|
|
98
|
%
|
|
|
|
Park Van Ness-Residential (271 units)
|
Washington, DC
|
|
214,600
|
|
|
2016
|
|
1.4
|
|
|
97
|
%
|
|
96
|
%
|
|
73
|
%
|
|
N/A
|
|
|
N/A
|
|
|
|
Park Van Ness-Retail
|
Washington, DC
|
|
8,847
|
|
|
2016
|
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
N/A
|
|
|
N/A
|
|
|
Uptown Market, Sfoglina Pasta House
|
|
601 Pennsylvania Ave.
|
Washington, DC
|
|
227,651
|
|
|
1973 (1986)
|
|
1.0
|
|
|
98
|
%
|
|
100
|
%
|
|
98
|
%
|
|
98
|
%
|
|
96
|
%
|
|
National Gallery of Art, American Assn. of Health Plans, Credit Union National Assn., Southern Company, HQ Global, Capital Grille, Michael Best & Friedrich LLP
|
Washington Square
|
Alexandria, VA
|
|
236,376
|
|
|
1975 (2000)
|
|
2.0
|
|
|
91
|
%
|
|
94
|
%
|
|
89
|
%
|
|
95
|
%
|
|
82
|
%
|
|
Freeman Expositions, Academy of Managed Care Pharmacy, Cooper Carry, National PACE Association, Marketing General, Alexandria Economic Development, Trader Joe's, FedEx Office, Talbots, Starbucks, Virginia ABC
|
7316 Wisconsin Ave.
|
Bethesda, MD
|
|
69,601
|
|
|
2018
|
|
0.6
|
|
|
73
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
|
Total Mixed Use Properties
|
(3)
|
1,549,709
|
|
|
|
|
44.0
|
|
|
92.3
|
%
|
(2)
|
94.5
|
%
|
(2)
|
91.0
|
%
|
(2)
|
92.2
|
%
|
(2)
|
90.3
|
%
|
(2)
|
|
|
Total Portfolio
|
(3)
|
9,299,980
|
|
|
|
|
797.2
|
|
|
95.5
|
%
|
(2)
|
94.3
|
%
|
(2)
|
95.5
|
%
|
(2)
|
95.7
|
%
|
(2)
|
95.1
|
%
|
(2)
|
|
|
Land and Development Parcels
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Ashbrook Marketplace
|
Ashburn, VA
|
|
|
|
2018
|
|
13.7
|
|
|
|
|
Currently developing an approximately 88,000 square foot neighborhood shopping center. Site work commenced in late 2018.
|
||||||||||||||
Ashland Square Phase II
|
Manassas, VA
|
|
|
|
2004
|
|
17.3
|
|
|
|
|
Marketing to grocers and other retail businesses, with a development timetable yet to be finalized.
|
||||||||||||||
N. Glebe Road
|
Arlington, VA
|
|
|
|
2014-2016
|
|
2.8
|
|
|
|
|
Construction of a 490-unit residential project with 60,000 square feet of retail space is currently in process.
|
||||||||||||||
New Market
|
New Market, MD
|
|
|
|
2005
|
|
35.5
|
|
|
|
|
Parcel will accommodate retail development in excess of 120,000 SF near I-70, east of Frederick, Maryland. A development timetable has not been determined.
|
||||||||||||||
Total Development Properties
|
|
|
|
|
|
|
69.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Percentage leased is a percentage of rentable square feet leased for commercial space and a percentage of units leased for apartments. Includes only operating properties owned as of December 31, 2018. As such, prior year totals do not agree to prior year tables.
|
(2)
|
Total percentage leased is for commercial space only.
|
(3)
|
Prior year leased percentages for Total Shopping Centers, Total Mixed-Use Properties and Total Portfolio have been recalculated to exclude the impact of properties sold or removed from service and, therefore, the percentages reported in this table may be different than the percentages previously reported.
|
SELECTED FINANCIAL DATA
|
|||||||||||||||||||
|
Years Ended December 31,
|
||||||||||||||||||
(In thousands, except per share data)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total property revenue
|
$
|
227,904
|
|
|
$
|
227,205
|
|
|
$
|
217,019
|
|
|
$
|
209,026
|
|
|
$
|
207,017
|
|
Total property expenses
|
56,263
|
|
|
55,592
|
|
|
53,701
|
|
|
51,143
|
|
|
49,513
|
|
|||||
Property operating income
|
171,641
|
|
|
171,613
|
|
|
163,318
|
|
|
157,883
|
|
|
157,504
|
|
|||||
Other revenue
|
272
|
|
|
80
|
|
|
51
|
|
|
51
|
|
|
75
|
|
|||||
Total other expenses
|
(109,360
|
)
|
|
(111,095
|
)
|
|
(107,656
|
)
|
|
(105,004
|
)
|
|
(105,650
|
)
|
|||||
Operating income
|
62,553
|
|
|
60,598
|
|
|
55,713
|
|
|
52,930
|
|
|
51,929
|
|
|||||
Non-operating income:
|
|
|
|
|
|
|
|
|
|
||||||||||
Change in fair value of derivatives
|
(3
|
)
|
|
70
|
|
|
(6
|
)
|
|
(10
|
)
|
|
(10
|
)
|
|||||
Gains on sales of properties
|
509
|
|
|
—
|
|
|
1,013
|
|
|
11
|
|
|
6,069
|
|
|||||
Net income
|
63,059
|
|
|
60,668
|
|
|
56,720
|
|
|
52,931
|
|
|
57,988
|
|
|||||
Income attributable to noncontrolling interests
|
(12,505
|
)
|
|
(12,411
|
)
|
|
(11,441
|
)
|
|
(10,463
|
)
|
|
(11,045
|
)
|
|||||
Net income attributable to Saul Centers, Inc.
|
50,554
|
|
|
48,257
|
|
|
45,279
|
|
|
42,468
|
|
|
46,943
|
|
|||||
Preferred stock redemption
|
(2,328
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,480
|
)
|
|||||
Preferred dividends
|
(12,262
|
)
|
|
(12,375
|
)
|
|
(12,375
|
)
|
|
(12,375
|
)
|
|
(13,361
|
)
|
|||||
Net income available to common stockholders
|
$
|
35,964
|
|
|
$
|
35,882
|
|
|
$
|
32,904
|
|
|
$
|
30,093
|
|
|
$
|
32,102
|
|
Per Share Data (diluted):
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income available to common stockholders
|
$
|
1.60
|
|
|
$
|
1.63
|
|
|
$
|
1.52
|
|
|
$
|
1.42
|
|
|
$
|
1.54
|
|
Basic and Diluted Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average common shares - basic
|
22,383
|
|
|
21,901
|
|
|
21,505
|
|
|
21,127
|
|
|
20,772
|
|
|||||
Effect of dilutive options
|
42
|
|
|
107
|
|
|
110
|
|
|
69
|
|
|
49
|
|
|||||
Weighted average common shares - diluted
|
22,425
|
|
|
22,008
|
|
|
21,615
|
|
|
21,196
|
|
|
20,821
|
|
|||||
Weighted average convertible limited partnership units
|
7,731
|
|
|
7,503
|
|
|
7,375
|
|
|
7,253
|
|
|
7,156
|
|
|||||
Weighted average common shares and fully converted limited partnership units - diluted
|
30,156
|
|
|
29,511
|
|
|
28,990
|
|
|
28,449
|
|
|
27,977
|
|
|||||
Dividends Paid:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash dividends to common stockholders (1)
|
$
|
46,306
|
|
|
$
|
44,576
|
|
|
$
|
39,472
|
|
|
$
|
35,645
|
|
|
$
|
32,346
|
|
Cash dividends per share
|
$
|
2.08
|
|
|
$
|
2.04
|
|
|
$
|
1.84
|
|
|
$
|
1.69
|
|
|
$
|
1.56
|
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate investments (net of accumulated depreciation)
|
$
|
1,422,647
|
|
|
$
|
1,315,034
|
|
|
$
|
1,242,534
|
|
|
$
|
1,197,340
|
|
|
$
|
1,163,542
|
|
Total assets
|
1,527,489
|
|
|
1,422,452
|
|
|
1,343,025
|
|
|
1,295,408
|
|
|
1,257,113
|
|
|||||
Total debt, including accrued interest
|
1,026,932
|
|
|
962,162
|
|
|
903,709
|
|
|
869,652
|
|
|
850,727
|
|
|||||
Preferred stock
|
180,000
|
|
|
180,000
|
|
|
180,000
|
|
|
180,000
|
|
|
180,000
|
|
|||||
Total equity
|
425,220
|
|
|
393,103
|
|
|
373,249
|
|
|
353,727
|
|
|
339,257
|
|
SELECTED FINANCIAL DATA
|
|||||||||||||||||||
|
Years Ended December 31,
|
||||||||||||||||||
(In thousands, except per share data)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Other Data
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flow provided by (used in):
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating activities
|
$
|
110,339
|
|
|
$
|
103,450
|
|
|
$
|
89,090
|
|
|
$
|
88,896
|
|
|
$
|
86,568
|
|
Investing activities
|
$
|
(128,650
|
)
|
|
$
|
(113,306
|
)
|
|
$
|
(86,274
|
)
|
|
$
|
(69,587
|
)
|
|
$
|
(83,589
|
)
|
Financing activities
|
$
|
21,981
|
|
|
$
|
12,442
|
|
|
$
|
(4,497
|
)
|
|
$
|
(21,434
|
)
|
|
$
|
(8,148
|
)
|
Funds from operations (2):
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
|
$
|
63,059
|
|
|
$
|
60,668
|
|
|
$
|
56,720
|
|
|
$
|
52,931
|
|
|
$
|
57,988
|
|
Real property depreciation and amortization
|
45,861
|
|
|
45,694
|
|
|
44,417
|
|
|
43,270
|
|
|
41,203
|
|
|||||
Gain on property dispositions and casualty settlements
|
(509
|
)
|
|
—
|
|
|
(1,013
|
)
|
|
(11
|
)
|
|
(6,069
|
)
|
|||||
Funds from operations
|
108,411
|
|
|
106,362
|
|
|
100,124
|
|
|
96,190
|
|
|
93,122
|
|
|||||
Extinguishment of issuance costs upon redemption of preferred shares
|
(2,328
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,480
|
)
|
|||||
Preferred dividends
|
(12,262
|
)
|
|
(12,375
|
)
|
|
(12,375
|
)
|
|
(12,375
|
)
|
|
(13,361
|
)
|
|||||
Funds from operations available to common stockholders and noncontrolling interests
|
$
|
93,821
|
|
|
$
|
93,987
|
|
|
$
|
87,749
|
|
|
$
|
83,815
|
|
|
$
|
78,281
|
|
1)
|
During
2018
,
2017
,
2016
,
2015
, and
2014
, shareholders reinvested
$28.8 million
,
$15.8 million
,
|
2)
|
Funds from operations (FFO) is a non-GAAP financial measure and is defined in “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations-Funds From Operations.”
|
Revenue
|
|||||||||||||||||
(Dollars in thousands)
|
Year ended December 31,
|
|
Percentage Change
|
||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2018 from
2017
|
|
2017 from
2016
|
||||||||
Base rent
|
$
|
184,684
|
|
|
$
|
181,141
|
|
|
$
|
172,381
|
|
|
2.0
|
%
|
|
5.1
|
%
|
Expense recoveries
|
35,537
|
|
|
35,347
|
|
|
34,269
|
|
|
0.5
|
%
|
|
3.1
|
%
|
|||
Percentage rent
|
994
|
|
|
1,458
|
|
|
1,379
|
|
|
(31.8
|
)%
|
|
5.7
|
%
|
|||
Other property revenue
|
6,689
|
|
|
9,259
|
|
|
8,990
|
|
|
(27.8
|
)%
|
|
3.0
|
%
|
|||
Other revenue
|
272
|
|
|
80
|
|
|
51
|
|
|
240.0
|
%
|
|
56.9
|
%
|
|||
Total revenue
|
$
|
228,176
|
|
|
$
|
227,285
|
|
|
$
|
217,070
|
|
|
0.4
|
%
|
|
4.7
|
%
|
Operating expenses
|
|||||||||||||||||
(Dollars in thousands)
|
Year ended December 31,
|
|
Percentage Change
|
||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2018 from
2017
|
|
2017 from
2016
|
||||||||
Property operating expenses
|
$
|
28,202
|
|
|
$
|
27,689
|
|
|
$
|
27,527
|
|
|
1.9
|
%
|
|
0.6
|
%
|
Provision for credit losses
|
685
|
|
|
906
|
|
|
1,494
|
|
|
(24.4
|
)%
|
|
(39.4
|
)%
|
|||
Real estate taxes
|
27,376
|
|
|
26,997
|
|
|
24,680
|
|
|
1.4
|
%
|
|
9.4
|
%
|
|||
Interest expense and amortization of deferred debt costs
|
45,040
|
|
|
47,225
|
|
|
45,683
|
|
|
(4.6
|
)%
|
|
3.4
|
%
|
|||
Depreciation and amortization of deferred leasing costs
|
45,861
|
|
|
45,694
|
|
|
44,417
|
|
|
0.4
|
%
|
|
2.9
|
%
|
|||
General and administrative
|
18,459
|
|
|
18,176
|
|
|
17,496
|
|
|
1.6
|
%
|
|
3.9
|
%
|
|||
Acquisition related costs
|
—
|
|
|
—
|
|
|
60
|
|
|
NA
|
|
|
(100.0
|
)%
|
|||
Total expenses
|
$
|
165,623
|
|
|
$
|
166,687
|
|
|
$
|
161,357
|
|
|
(0.6
|
)%
|
|
3.3
|
%
|
(in thousands)
|
Year ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
Total property revenue
|
$
|
227,904
|
|
|
$
|
227,205
|
|
Less: Acquisitions, dispositions and development properties
|
(5,839
|
)
|
|
(5,460
|
)
|
||
Total same property revenue
|
$
|
222,065
|
|
|
$
|
221,745
|
|
|
|
|
|
||||
Shopping centers
|
$
|
159,806
|
|
|
$
|
160,393
|
|
Mixed-Use properties
|
62,259
|
|
|
61,352
|
|
||
Total same property revenue
|
$
|
222,065
|
|
|
$
|
221,745
|
|
|
|
|
|
||||
Total Shopping Center revenue
|
$
|
164,671
|
|
|
$
|
165,853
|
|
Less: Shopping Center acquisitions, dispositions and development properties
|
(4,865
|
)
|
|
(5,460
|
)
|
||
Total same Shopping Center revenue
|
$
|
159,806
|
|
|
$
|
160,393
|
|
|
|
|
|
||||
Total Mixed-Use property revenue
|
$
|
63,233
|
|
|
$
|
61,352
|
|
Less: Mixed-Use acquisitions, dispositions and development properties
|
(974
|
)
|
|
—
|
|
||
Total same Mixed-Use revenue
|
$
|
62,259
|
|
|
$
|
61,352
|
|
|
Year Ended December 31,
|
||||||
(In thousands)
|
2018
|
|
2017
|
||||
Property operating income
|
$
|
171,641
|
|
|
$
|
171,613
|
|
Less: Acquisitions, dispositions and development properties
|
(4,787
|
)
|
|
(4,083
|
)
|
||
Total same property operating income
|
$
|
166,854
|
|
|
$
|
167,530
|
|
|
|
|
|
||||
Shopping Centers
|
$
|
125,641
|
|
|
$
|
127,095
|
|
Mixed-Use properties
|
41,213
|
|
|
40,435
|
|
||
Total same property operating income
|
$
|
166,854
|
|
|
$
|
167,530
|
|
|
|
|
|
||||
Shopping Center operating income
|
$
|
129,701
|
|
|
$
|
131,178
|
|
Less: Shopping Center acquisitions, dispositions and development properties
|
(4,060
|
)
|
|
(4,083
|
)
|
||
Total same Shopping Center operating income
|
$
|
125,641
|
|
|
$
|
127,095
|
|
|
|
|
|
||||
Mixed-Use property operating income
|
$
|
41,940
|
|
|
$
|
40,435
|
|
Less: Mixed-Use acquisitions, dispositions and development properties
|
(727
|
)
|
|
—
|
|
||
Total same Mixed-Use property operating income
|
$
|
41,213
|
|
|
$
|
40,435
|
|
(in thousands)
|
Year Ended December 31,
|
||||||
|
2018
|
|
2017
|
||||
Net cash provided by operating activities
|
$
|
110,339
|
|
|
$
|
103,450
|
|
Net cash used in investing activities
|
(128,650
|
)
|
|
(113,306
|
)
|
||
Net cash provided by financing activities
|
21,981
|
|
|
12,442
|
|
||
Increase in cash and cash equivalents
|
$
|
3,670
|
|
|
$
|
2,586
|
|
•
|
proceeds of
$54.9 million
from mortgage notes payable;
|
•
|
proceeds of
$75.0 million
from the term loan facility;
|
•
|
net proceeds of
$72.4 million
from the issuance of Series D preferred stock;
|
•
|
proceeds of
$102.0 million
received from revolving credit facility draws;
|
•
|
proceeds of
$5.4 million
from the issuance of limited partnership units in the Operating Partnership under the dividend reinvestment program;
|
•
|
proceeds of
$30.5 million
from the issuance of common stock under the dividend reinvestment program, directors deferred plan and from the exercise of stock options; and
|
•
|
proceeds of
$23.3 million
received from construction loan draws.
|
•
|
the partial redemption of Series C preferred stock totaling
$75.0 million
;
|
•
|
the repayment of mortgage notes payable totaling
$72.6 million
;
|
•
|
the repayment of amounts borrowed under the revolving credit facility totaling
$116.0 million
;
|
•
|
distributions to common stockholders totaling
$46.3 million
;
|
•
|
distributions to holders of convertible limited partnership units in the Operating Partnership totaling
$16.0 million
;
|
•
|
distributions made to preferred stockholders totaling
$12.4 million
; and
|
•
|
payments of
$3.2 million
for financing costs of mortgage notes payable;
|
•
|
proceeds of
$100.0 million
from mortgage notes payable;
|
•
|
proceeds of
$63.0 million
received from revolving credit facility;
|
•
|
proceeds of
$6.7 million
from the issuance of limited partnership units in the Operating Partnership under the dividend reinvestment program;
|
•
|
proceeds of
$22.8 million
received from the issuance of common stock under the dividend reinvestment program and from the exercise of stock options; and
|
•
|
proceeds of
$1.4 million
from construction loan draws.
|
•
|
repayments of
$51.0 million
on the revolving credit facility;
|
•
|
the repayment of mortgage notes payable totaling
$55.7 million
;
|
•
|
distributions to common stockholders totaling
$44.6 million
;
|
•
|
distributions to holders of convertible limited partnership units in the Operating Partnership totaling
$15.3 million
;
|
•
|
distributions made to preferred stockholders totaling
$12.4 million
; and
|
•
|
payments of
$2.6 million
for financing costs of new mortgage loans;
|
|
Payments Due By Period
|
||||||||||||||||||
(Dollars in thousands)
|
One Year or
Less
|
|
More Than 1 and up to 3 Years
|
|
More Than 3 and up to 5 Years
|
|
After 5
Years
|
|
Total
|
||||||||||
Notes Payable:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest
|
$
|
45,632
|
|
|
$
|
78,901
|
|
|
$
|
67,200
|
|
|
$
|
131,888
|
|
|
$
|
323,621
|
|
Scheduled Principal
|
2,257
|
|
|
55,857
|
|
|
57,125
|
|
|
136,122
|
|
|
251,361
|
|
|||||
Balloon Payments
|
60,794
|
|
|
72,175
|
|
|
167,727
|
|
|
480,132
|
|
|
780,828
|
|
|||||
Subtotal
|
108,683
|
|
|
206,933
|
|
|
292,052
|
|
|
748,142
|
|
|
1,355,810
|
|
|||||
Corporate Headquarters Lease (1)
|
787
|
|
|
1,646
|
|
|
140
|
|
|
—
|
|
|
2,573
|
|
|||||
Development Obligations
|
80,908
|
|
|
13,449
|
|
|
—
|
|
|
—
|
|
|
94,357
|
|
|||||
Tenant Improvements
|
19,352
|
|
|
931
|
|
|
—
|
|
|
—
|
|
|
20,283
|
|
|||||
Total Contractual Obligations
|
$
|
209,730
|
|
|
$
|
222,959
|
|
|
$
|
292,192
|
|
|
$
|
748,142
|
|
|
$
|
1,473,023
|
|
(1)
|
See Note 7 to Consolidated Financial Statements. Corporate Headquarters Lease amounts represent an allocation to the Company based upon employees’ time dedicated to the Company’s business as specified in the Shared Services Agreement. Future amounts are subject to change as the number of employees employed by each of the parties to the lease fluctuates.
|
Notes Payable
|
Year Ended December 31,
|
|
Interest
|
|
Scheduled
|
|||||||||
(Dollars in thousands)
|
2018
|
|
|
|
2017
|
|
Rate*
|
Maturity*
|
||||||
Fixed rate mortgages:
|
$
|
—
|
|
|
(a)
|
|
$
|
30,201
|
|
|
5.88
|
%
|
|
Jan-2019
|
|
9,159
|
|
|
(b)
|
|
9,783
|
|
|
5.76
|
%
|
|
May-2019
|
||
|
12,676
|
|
|
(c)
|
|
13,529
|
|
|
5.62
|
%
|
|
Jul-2019
|
||
|
12,714
|
|
|
(d)
|
|
13,543
|
|
|
5.79
|
%
|
|
Sep-2019
|
||
|
11,295
|
|
|
(e)
|
|
12,029
|
|
|
5.22
|
%
|
|
Jan-2020
|
||
|
9,601
|
|
|
(f)
|
|
9,948
|
|
|
5.60
|
%
|
|
May-2020
|
||
|
7,766
|
|
|
(g)
|
|
8,244
|
|
|
5.30
|
%
|
|
Jun-2020
|
||
|
36,711
|
|
|
(h)
|
|
37,998
|
|
|
5.83
|
%
|
|
Jul-2020
|
||
|
6,943
|
|
|
(i)
|
|
7,325
|
|
|
5.81
|
%
|
|
Feb-2021
|
||
|
5,480
|
|
|
(j)
|
|
5,649
|
|
|
6.01
|
%
|
|
Aug-2021
|
||
|
31,723
|
|
|
(k)
|
|
32,673
|
|
|
5.62
|
%
|
|
Jun-2022
|
||
|
9,728
|
|
|
(l)
|
|
9,999
|
|
|
6.08
|
%
|
|
Sep-2022
|
||
|
10,609
|
|
|
(m)
|
|
10,877
|
|
|
6.43
|
%
|
|
Apr-2023
|
||
|
11,702
|
|
|
(n)
|
|
12,577
|
|
|
6.28
|
%
|
|
Feb-2024
|
||
|
14,952
|
|
|
(o)
|
|
15,452
|
|
|
7.35
|
%
|
|
Jun-2024
|
||
|
13,013
|
|
|
(p)
|
|
13,438
|
|
|
7.60
|
%
|
|
Jun-2024
|
||
|
23,198
|
|
|
(q)
|
|
23,873
|
|
|
7.02
|
%
|
|
Jul-2024
|
||
|
27,222
|
|
|
(r)
|
|
28,115
|
|
|
7.45
|
%
|
|
Jul-2024
|
||
|
27,168
|
|
|
(s)
|
|
28,025
|
|
|
7.30
|
%
|
|
Jan-2025
|
||
|
14,086
|
|
|
(t)
|
|
14,537
|
|
|
6.18
|
%
|
|
Jan-2026
|
||
|
102,310
|
|
|
(u)
|
|
105,817
|
|
|
5.31
|
%
|
|
Apr-2026
|
||
|
30,888
|
|
|
(v)
|
|
32,016
|
|
|
4.30
|
%
|
|
Oct-2026
|
||
|
35,258
|
|
|
(w)
|
|
36,507
|
|
|
4.53
|
%
|
|
Nov-2026
|
||
|
16,515
|
|
|
(x)
|
|
17,086
|
|
|
4.70
|
%
|
|
Dec-2026
|
||
|
62,630
|
|
|
(y)
|
|
64,472
|
|
|
5.84
|
%
|
|
May-2027
|
||
|
15,345
|
|
|
(z)
|
|
15,859
|
|
|
4.04
|
%
|
|
Apr-2028
|
||
|
38,120
|
|
|
(aa)
|
|
39,968
|
|
|
3.51
|
%
|
|
Jun-2028
|
||
|
15,547
|
|
|
(bb)
|
|
16,055
|
|
|
3.99
|
%
|
|
Sep-2028
|
||
|
27,060
|
|
|
(cc)
|
|
27,884
|
|
|
3.69
|
%
|
|
Mar-2030
|
||
|
14,526
|
|
|
(dd)
|
|
14,950
|
|
|
3.99
|
%
|
|
Apr-2030
|
||
|
38,076
|
|
|
(ee)
|
|
39,140
|
|
|
3.39
|
%
|
|
Feb-2032
|
||
|
69,691
|
|
|
(ff)
|
|
71,211
|
|
|
4.88
|
%
|
|
Sep-2032
|
||
|
58,523
|
|
|
(gg)
|
|
60,000
|
|
|
3.75
|
%
|
|
Dec-2032
|
||
|
31,941
|
|
|
(hh)
|
|
—
|
|
|
4.41
|
%
|
|
Nov-2033
|
||
|
22,900
|
|
|
(ii)
|
|
—
|
|
|
4.69
|
%
|
|
Jan-2034
|
||
|
11,781
|
|
|
(jj)
|
|
11,613
|
|
|
8.00
|
%
|
|
Apr-2034
|
||
|
23,332
|
|
|
(kk)
|
|
—
|
|
|
4.67
|
%
|
|
Sep-2035
|
||
Total fixed rate
|
910,189
|
|
|
|
|
890,393
|
|
|
5.18
|
%
|
|
8.5 Years
|
||
Variable rate loans:
|
|
|
|
|
|
|
|
|
|
|||||
|
47,000
|
|
|
(ll)
|
|
61,000
|
|
|
LIBOR + 1.35
|
%
|
|
Jan-2022
|
||
|
75,000
|
|
|
(mm)
|
|
—
|
|
|
LIBOR + 1.30
|
%
|
|
Jan-2023
|
||
|
—
|
|
|
(nn)
|
|
14,135
|
|
|
LIBOR + 1.65
|
%
|
|
Feb-2018
|
||
Total variable rate
|
122,000
|
|
|
|
|
75,135
|
|
|
3.84
|
%
|
|
3.7 Years
|
||
Total notes payable
|
$
|
1,032,189
|
|
|
|
|
$
|
965,528
|
|
|
5.02
|
%
|
|
8.0 Years
|
*
|
Interest rate and scheduled maturity data presented as of
December 31, 2018
. Totals computed using weighted averages.
|
(a)
|
The loan was collateralized by
three
shopping centers, Broadlands Village, The Glen and Kentlands Square I, and required equal monthly principal and interest payments of
$306,000
based upon a
25
-year amortization schedule and a final payment of
$28.4 million
at loan maturity. The loan was repaid in full in 2018 and replaced with two new loans. See (hh) and (ii) below.
|
(b)
|
The loan is collateralized by Olde Forte Village and requires equal monthly principal and interest payments of
$98,000
based upon a
25
-year amortization schedule and a final payment of
$9.0 million
at loan maturity. Principal of
$624,100
was amortized during
2018
.
|
(c)
|
The loan is collateralized by Countryside and requires equal monthly principal and interest payments of
$133,000
based upon a
25
-year amortization schedule and a final payment of
$12.3 million
at loan maturity. Principal of
$853,100
was amortized during
2018
.
|
(d)
|
The loan is collateralized by Briggs Chaney MarketPlace and requires equal monthly principal and interest payments of
$133,000
based upon a
25
-year amortization schedule and a final payment of
$12.2 million
at loan maturity. Principal of
$829,100
was amortized during
2018
.
|
(e)
|
The loan is collateralized by Shops at Monocacy and requires equal monthly principal and interest payments of
$112,000
based upon a
25
-year amortization schedule and a final payment of
$10.6 million
at loan maturity. Principal of
$733,800
was amortized during
2018
.
|
(f)
|
The loan is collateralized by Boca Valley Plaza and requires equal monthly principal and interest payments of
$75,000
based upon a
30
-year amortization schedule and a final payment of
$9.1 million
at loan maturity. Principal of
$347,300
was amortized during
2018
.
|
(g)
|
The loan is collateralized by Palm Springs Center and requires equal monthly principal and interest payments of
$75,000
based upon a
25
-year amortization schedule and a final payment of
$7.1 million
at loan maturity. Principal of
$477,900
was amortized during
2018
.
|
(h)
|
The loan and a corresponding interest-rate swap closed on June 29, 2010 and are collateralized by Thruway. On a combined basis, the loan and the interest-rate swap require equal monthly principal and interest payments of
$289,000
based upon a
25
-year amortization schedule and a final payment of
$34.8 million
at loan maturity. Principal of
$1.3 million
was amortized during
2018
.
|
(i)
|
The loan is collateralized by Jamestown Place and requires equal monthly principal and interest payments of
$66,000
based upon a
25
-year amortization schedule and a final payment of
$6.1 million
at loan maturity. Principal of
$381,700
was amortized during
2018
.
|
(j)
|
The loan is collateralized by Hunt Club Corners and requires equal monthly principal and interest payments of
$42,000
based upon a
30
-year amortization schedule and a final payment of
$5.0 million
, at loan maturity. Principal of
$169,300
was amortized during
2018
.
|
(k)
|
The loan is collateralized by Lansdowne Town Center and requires monthly principal and interest payments of
$230,000
based on a
30
-year amortization schedule and a final payment of
$28.2 million
at loan maturity. Principal of
$949,600
was amortized during
2018
.
|
(l)
|
The loan is collateralized by Orchard Park and requires equal monthly principal and interest payments of
$73,000
based upon a
30
-year amortization schedule and a final payment of
$8.6 million
at loan maturity. Principal of
$270,300
was amortized during
2018
.
|
(m)
|
The loan is collateralized by BJ’s Wholesale and requires equal monthly principal and interest payments of
$80,000
based upon a
30
-year amortization schedule and a final payment of
$9.3 million
at loan maturity. Principal of
$268,400
was amortized during
2018
.
|
(n)
|
The loan is collateralized by Great Falls shopping center. The loan consists of
three
notes which require equal monthly principal and interest payments of
$138,000
based upon a weighted average
26
-year amortization schedule and a final payment of
$6.3 million
at maturity. Principal of
$874,800
was amortized during
2018
.
|
(o)
|
The loan is collateralized by Leesburg Pike and requires equal monthly principal and interest payments of
$135,000
based upon a
25
-year amortization schedule and a final payment of
$11.5 million
at loan maturity. Principal of
$499,800
was amortized during
2018
.
|
(p)
|
The loan is collateralized by Village Center and requires equal monthly principal and interest payments of
$119,000
based upon a
25
-year amortization schedule and a final payment of
$10.1 million
at loan maturity. Principal of
$424,700
was amortized during
2018
.
|
(q)
|
The loan is collateralized by White Oak and requires equal monthly principal and interest payments of
$193,000
based upon a
24.4
year weighted amortization schedule and a final payment of
$18.5 million
at loan maturity. The loan was previously collateralized by Van Ness Square. During 2012, the Company substituted White Oak as the collateral and borrowed an additional
$10.5 million
. Principal of
$675,200
was amortized during
2018
.
|
(r)
|
The loan is collateralized by Avenel Business Park and requires equal monthly principal and interest payments of
$246,000
based upon a
25
-year amortization schedule and a final payment of
$20.9 million
at loan maturity. Principal of
$893,200
was amortized during
2018
.
|
(s)
|
The loan is collateralized by Ashburn Village and requires equal monthly principal and interest payments of
$240,000
based upon a
25
-year amortization schedule and a final payment of
$20.5 million
at loan maturity. Principal of
$857,000
was amortized during
2018
.
|
(t)
|
The loan is collateralized by Ravenwood and requires equal monthly principal and interest payments of
$111,000
based upon a
25
-year amortization schedule and a final payment of
$10.1 million
at loan maturity. Principal of
$451,200
was amortized during
2018
.
|
(u)
|
The loan is collateralized by Clarendon Center and requires equal monthly principal and interest payments of
$753,000
based upon a
25
-year amortization schedule and a final payment of
$70.5 million
at loan maturity. Principal of
$3.5 million
was amortized during
2018
.
|
(v)
|
The loan is collateralized by Severna Park MarketPlace and requires equal monthly principal and interest payments of
$207,000
based upon a
25
-year amortization schedule and a final payment of
$20.3 million
at loan maturity. Principal of
$1.1 million
was amortized during
2018
.
|
(w)
|
The loan is collateralized by Kentlands Square II and requires equal monthly principal and interest payments of
$240,000
based upon a
25
-year amortization schedule and a final payment of
$23.1 million
at loan maturity. Principal of
$1.2 million
was amortized during
2018
.
|
(x)
|
The loan is collateralized by Cranberry Square and requires equal monthly principal and interest payments of
$113,000
based upon a
25
-year amortization schedule and a final payment of
$10.9 million
at loan maturity. Principal of
$570,500
was amortized during
2018
.
|
(y)
|
The loan in the original amount of
$73.0 million
closed in May 2012, is collateralized by Seven Corners and requires equal monthly principal and interest payments of
$463,200
based upon a
25
-year amortization schedule and a final payment of
$42.3 million
at loan maturity. Principal of
$1.8 million
was amortized during
2018
.
|
(z)
|
The loan is collateralized by Hampshire Langley and requires equal monthly principal and interest payments of
$95,400
based upon a
25
-year amortization schedule and a final payment of
$9.5 million
at loan maturity. Principal of
$513,700
was amortized in
2018
.
|
(aa)
|
The loan is collateralized by Beacon Center and requires equal monthly principal and interest payments of
$268,500
based upon a
20
-year amortization schedule and a final payment of
$17.1 million
at loan maturity. Principal of
$1.8 million
was amortized in
2018
.
|
(bb)
|
The loan is collateralized by Seabreeze Plaza and requires equal monthly principal and interest payments of
$94,900
based upon a
25
-year amortization schedule and a final payment of
$9.5 million
at loan maturity. Principal of
$507,600
was amortized in
2018
.
|
(cc)
|
The loan is collateralized by Shops at Fairfax and Boulevard shopping centers and requires equal monthly principal and interest payments totaling
$153,300
based upon a
25
-year amortization schedule and a final payment of
$15.5 million
at maturity. Principal of
$824,000
was amortized in
2018
.
|
(ff)
|
The loan is a
$71.6 million
construction-to-permanent facility that is collateralized by and financed a portion of the construction costs of Park Van Ness. During the construction period, interest was funded by the loan. Effective September 1, 2017, the loan converted to permanent financing and requires monthly principal and interest payments totaling
$413,500
based upon a
25
-year amortization schedule. A final payment of
$39.6 million
will be due at maturity. Principal of
$1.5 million
was amortized in
2018
.
|
(gg)
|
The loan is collateralized by Washington Square and requires equal monthly principal and interest payments of
$308,500
based upon a
25
-year amortization schedule and a final payment of
$31.1 million
at loan maturity. Principal of
$1.5 million
was amortized in
2018
.
|
(hh)
|
The loan is collateralized by Broadlands Village and requires equal monthly principal and interest payments of
$176,200
based on a
25
-year amortization schedule and a final payment of
$17.3 million
at loan maturity. Principal of
$58,600
was amortized in
2018
.
|
(ii)
|
The loan is collateralized by The Glen and requires equal monthly principal and interest payments of
$129,800
based on a
25
-year amortization schedule and a final payment of
$12.5 million
at loan maturity.
|
(jj)
|
The Company entered into a sale-leaseback transaction with its Olney property and is accounting for that transaction as a secured financing. The arrangement requires monthly payments of
$60,400
which increase by 1.5% on May 1, 2015, and every May 1 thereafter. The arrangement provides for a final payment of
$14.7 million
and has an implicit interest rate of
8.0%
. Negative amortization in
2018
totaled
$168,600
.
|
(kk)
|
The loan is a
$157.0 million
construction-to-permanent facility that is collateralized by and will finance a portion of the construction costs of Glebe Road. During the construction period, interest will be funded by the loan. After conversion to a permanent loan, monthly principal and interest payments totaling
$887,900
will be required based upon a
25
-year amortization schedule.
|
(ll)
|
The loan is a
$325.0 million
unsecured revolving credit facility. Interest accrues at a rate equal to the sum of one-month LIBOR plus a spread of
135
basis points. The line may be extended at the Company’s option for
one
year with payment of a fee of
0.15%
.
Monthly
payments, if required, are interest only and vary depending upon the amount outstanding and the applicable interest rate for any given month.
|
(mm)
|
The loan is a
$75.0 million
unsecured term facility. Interest accrues at a rate equal to the sum of one-month LIBOR plus a spread of 130 basis points. Monthly payments are interest only.
|
(nn)
|
The loan was collateralized by Metro Pike Center and required monthly principal and interest payments of approximately
$48,000
and a final payment of
$14.2 million
at loan maturity. The loan was repaid in full during
2018
.
|
•
|
limit the amount of debt as a percentage of gross asset value, as defined in the loan agreement, to less than
60%
(leverage ratio);
|
•
|
limit the amount of debt so that interest coverage will exceed
2.0
x on a trailing four-quarter basis (interest expense coverage); and
|
•
|
limit the amount of debt so that interest, scheduled principal amortization and preferred dividend coverage exceeds
1.4
x on a trailing four-quarter basis (fixed charge coverage).
|
|
Year ended December 31,
|
||||||||||||||||||
(Dollars in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Net income
|
$
|
63,059
|
|
|
$
|
60,668
|
|
|
$
|
56,720
|
|
|
$
|
52,931
|
|
|
$
|
57,988
|
|
Subtract:
|
|
|
|
|
|
|
|
|
|
||||||||||
Gains on sales of properties
|
(509
|
)
|
|
—
|
|
|
(1,013
|
)
|
|
(11
|
)
|
|
(6,069
|
)
|
|||||
Add:
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate depreciation and amortization
|
45,861
|
|
|
45,694
|
|
|
44,417
|
|
|
43,270
|
|
|
41,203
|
|
|||||
FFO
|
108,411
|
|
|
106,362
|
|
|
100,124
|
|
|
96,190
|
|
|
93,122
|
|
|||||
Subtract:
|
|
|
|
|
|
|
|
|
|
||||||||||
Preferred dividends
|
(12,262
|
)
|
|
(12,375
|
)
|
|
(12,375
|
)
|
|
(12,375
|
)
|
|
(13,361
|
)
|
|||||
Preferred stock redemption
|
(2,328
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,480
|
)
|
|||||
FFO available to common stockholders and noncontrolling interests
|
$
|
93,821
|
|
|
$
|
93,987
|
|
|
$
|
87,749
|
|
|
$
|
83,815
|
|
|
$
|
78,281
|
|
Average shares and units used to compute FFO per share
|
30,156
|
|
|
29,511
|
|
|
28,990
|
|
|
28,449
|
|
|
27,977
|
|
|||||
FFO per share
|
$
|
3.11
|
|
|
$
|
3.18
|
|
|
$
|
3.03
|
|
|
$
|
2.95
|
|
|
$
|
2.80
|
|
|
|
Total Properties
|
|
Total Square Footage
|
|
Percentage Leased
|
||||||||||||
As of December 31,
|
|
Shopping
Centers
|
|
Mixed-Use
|
|
Shopping
Centers
|
|
Mixed-Use
|
|
Shopping
Centers
|
|
Mixed-Use
|
||||||
2018
|
|
49
|
|
|
7
|
|
|
7,750,271
|
|
|
1,146,438
|
|
|
96.0
|
%
|
|
92.3
|
%
|
2017
|
|
49
|
|
|
6
|
|
|
7,750,098
|
|
|
1,076,838
|
|
|
94.3
|
%
|
|
94.5
|
%
|
2016
|
|
49
|
|
|
6
|
|
|
7,882,054
|
|
|
1,076,208
|
|
|
96.0
|
%
|
|
91.0
|
%
|
|
|
|
|
|
|
Base Rent per Square Foot
|
||||||||
Year ended December 31,
|
|
Square Feet
|
|
Number
of Leases
|
|
New/Renewed
Leases
|
|
Expiring
Leases
|
||||||
2018
|
|
1,555,620
|
|
|
281
|
|
|
$
|
19.52
|
|
|
$
|
19.26
|
|
2017
|
|
1,315,192
|
|
|
280
|
|
|
19.60
|
|
|
19.45
|
|
||
2016
|
|
1,292,483
|
|
|
244
|
|
|
17.24
|
|
|
17.05
|
|
|
|
New
Leases
|
|
Renewed
Leases
|
||||
Number of leases
|
|
26
|
|
|
40
|
|
||
Square feet
|
|
113,458
|
|
|
142,837
|
|
||
Per square foot average annualized:
|
|
|
|
|
||||
Base rent
|
|
$
|
24.28
|
|
|
$
|
18.31
|
|
Tenant improvements
|
|
(6.76
|
)
|
|
(0.47
|
)
|
||
Leasing costs
|
|
(0.70
|
)
|
|
(0.07
|
)
|
||
Rent concessions
|
|
(0.48
|
)
|
|
(0.05
|
)
|
||
Effective rents
|
|
$
|
16.34
|
|
|
$
|
17.72
|
|
|
|
|
|
|
Expiring Leases:
|
|
Total
|
||
Square feet
|
|
994,236
|
|
|
Average base rent per square foot
|
|
$
|
19.98
|
|
Estimated market base rent per square foot
|
|
$
|
20.18
|
|
•
|
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the Company’s assets;
|
•
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U. S. GAAP, and that the Company’s receipts and expenditures are being made only in accordance with authorizations of management or the Company’s Board of Directors; and
|
•
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material adverse effect on the Company’s financial statements.
|
(a)
|
The following documents are filed as part of this report:
|
|
|
|
|
1.
|
|
Financial Statements
|
|
|
|
|
|
The following financial statements of the Company and their consolidated subsidiaries are incorporated by reference in Part II, Item 8.
|
|
|
|
|
(a)
|
Reports of Independent Registered Public Accounting Firm – Deloitte & Touche LLP
|
|
|
|
|
(b)
|
Report of Previous Independent Registered Public Account Firm - Ernst & Young LLP
|
|
|
|
|
(c)
|
Consolidated Balance Sheets - December 31, 2018 and 2017
|
|
|
|
|
(d)
|
Consolidated Statements of Operations - Years ended December 31, 2018, 2017, and 2016.
|
|
|
|
|
(e)
|
Consolidated Statements of Comprehensive Income – Years ended December 31, 2018, 2017, and 2016.
|
|
|
|
|
(f)
|
Consolidated Statements of Equity - Years ended December 31, 2018, 2017, and 2016.
|
|
|
|
|
(g)
|
Consolidated Statements of Cash Flows - Years ended December 31, 2018, 2017, and 2016.
|
|
|
|
|
(h)
|
Notes to Consolidated Financial Statements
|
|
|
|
2.
|
|
Financial Statement Schedule and Supplementary Data
|
|
|
|
|
(a)
|
Selected Quarterly Financial Data for the Company are incorporated by reference in Part II, Item 8
|
|
|
|
|
(b)
|
Schedule of the Company:
|
|
|
|
|
|
Schedule III - Real Estate and Accumulated Depreciation
|
|
||
All other schedules for which provision is made in the applicable accounting regulations of the Securities and Exchange Commission are not required under the related instructions or are inapplicable and therefore have been omitted.
|
||
|
|
|
|
(g)
|
Exclusivity and Right of First Refusal Agreement filed as Exhibit 10.7 to Registration Statement No. 33-64562 is hereby incorporated by reference.
|
|
|
|
|
(h)
|
Agreement of Assumption dated as of August 26, 1993 executed by Saul Holdings Limited Partnership and filed as Exhibit 10.(i) of the 1993 Annual Report of the Company on Form 10-K is hereby incorporated by reference.
|
|
|
|
|
(i)
|
|
|
|
|
|
(j)
|
|
|
|
|
|
(k)
|
|
|
|
|
|
(l)
|
|
|
|
|
|
(m)
|
|
|
|
|
|
(n)
|
|
|
|
|
|
(o)
|
|
|
|
|
|
(p)
|
|
|
|
|
|
(q)
|
|
|
|
|
|
(r)
|
|
|
|
|
|
(s)
|
|
|
|
|
|
(t)
|
|
|
|
|
|
(u)
|
|
|
|
|
|
|
|
SAUL CENTERS, INC.
|
|
|
|
(Registrant)
|
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ B. Francis Saul II
|
|
|
|
B. Francis Saul II
|
|
|
|
Chairman of the Board of Directors & Chief Executive Officer (Principal Executive Officer)
|
Date:
|
February 26, 2019
|
|
/s/ J. Page Lansdale
|
|
|
|
J. Page Lansdale, President and Director
|
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ Philip D. Caraci
|
|
|
|
Philip D. Caraci, Vice Chairman
|
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ Scott V. Schneider
|
|
|
|
Scott V. Schneider, Senior Vice President, Treasurer and Secretary (Principal Financial Officer)
|
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ Joel A. Friedman
|
|
|
|
Joel A. Friedman, Senior Vice President-Chief Accounting Officer (Principal Accounting Officer)
|
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ John E. Chapoton
|
|
|
|
John E. Chapoton, Director
|
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ G. Patrick Clancy, Jr.
|
|
|
|
G. Patrick Clancy, Jr., Director
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ H. Gregory Platts
|
|
|
|
H. Gregory Platts, Director
|
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ Earl A. Powell III
|
|
|
|
Earl A. Powell III, Director
|
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ Andrew M. Saul II
|
|
|
|
Andrew M. Saul II Director
|
|
|
|
|
Date:
|
February 26, 2019
|
|
/s/ Mark Sullivan III
|
|
|
|
Mark Sullivan III, Director
|
|
|
|
|
Date:
|
February 26, 2019
|
|
|
|
|
|
John R. Whitmore, Director
|
|
December 31,
|
||||||
(Dollars in thousands, except per share amounts)
|
2018
|
|
2017
|
||||
Assets
|
|
|
|
||||
Real estate investments
|
|
|
|
||||
Land
|
$
|
488,918
|
|
|
$
|
450,256
|
|
Buildings and equipment
|
1,273,275
|
|
|
1,261,830
|
|
||
Construction in progress
|
185,972
|
|
|
91,114
|
|
||
|
1,948,165
|
|
|
1,803,200
|
|
||
Accumulated depreciation
|
(525,518
|
)
|
|
(488,166
|
)
|
||
|
1,422,647
|
|
|
1,315,034
|
|
||
Cash and cash equivalents
|
14,578
|
|
|
10,908
|
|
||
Accounts receivable and accrued income, net
|
53,876
|
|
|
54,057
|
|
||
Deferred leasing costs, net
|
28,083
|
|
|
27,255
|
|
||
Prepaid expenses, net
|
5,175
|
|
|
5,248
|
|
||
Other assets
|
3,130
|
|
|
9,950
|
|
||
Total assets
|
$
|
1,527,489
|
|
|
$
|
1,422,452
|
|
Liabilities
|
|
|
|
||||
Mortgage notes payable
|
$
|
880,271
|
|
|
$
|
897,888
|
|
Term loan facility payable
|
74,591
|
|
|
—
|
|
||
Revolving credit facility payable
|
45,329
|
|
|
60,734
|
|
||
Construction loan payable
|
21,655
|
|
|
—
|
|
||
Dividends and distributions payable
|
19,153
|
|
|
18,520
|
|
||
Accounts payable, accrued expenses and other liabilities
|
32,419
|
|
|
23,123
|
|
||
Deferred income
|
28,851
|
|
|
29,084
|
|
||
Total liabilities
|
1,102,269
|
|
|
1,029,349
|
|
||
Equity
|
|
|
|
||||
Preferred stock, 1,000,000 shares authorized:
|
|
|
|
||||
Series C Cumulative Redeemable, 42,000 and 72,000 shares issued and outstanding, respectively
|
105,000
|
|
|
180,000
|
|
||
Series D Cumulative Redeemable, 30,000 and 0 shares issued and outstanding, respectively
|
75,000
|
|
|
—
|
|
||
Common stock, $0.01 par value, 40,000,000 shares authorized, 22,739,207 and 22,123,128 shares issued and outstanding, respectively
|
227
|
|
|
221
|
|
||
Additional paid-in capital
|
384,533
|
|
|
352,590
|
|
||
Distributions in excess of accumulated earnings
|
(208,593
|
)
|
|
(197,710
|
)
|
||
Accumulated other comprehensive loss
|
(255
|
)
|
|
(696
|
)
|
||
Total Saul Centers, Inc. equity
|
355,912
|
|
|
334,405
|
|
||
Noncontrolling interests
|
69,308
|
|
|
58,698
|
|
||
Total equity
|
425,220
|
|
|
393,103
|
|
||
Total liabilities and equity
|
$
|
1,527,489
|
|
|
$
|
1,422,452
|
|
|
For The Year Ended December 31,
|
||||||||||
(Dollars in thousands, except per share amounts)
|
2018
|
|
2017
|
|
2016
|
||||||
Property revenue
|
|
|
|
|
|
||||||
Base rent
|
$
|
184,684
|
|
|
$
|
181,141
|
|
|
$
|
172,381
|
|
Expense recoveries
|
35,537
|
|
|
35,347
|
|
|
34,269
|
|
|||
Percentage rent
|
994
|
|
|
1,458
|
|
|
1,379
|
|
|||
Other
|
6,689
|
|
|
9,259
|
|
|
8,990
|
|
|||
Total property revenue
|
227,904
|
|
|
227,205
|
|
|
217,019
|
|
|||
Property expenses
|
|
|
|
|
|
||||||
Property operating expenses
|
28,202
|
|
|
27,689
|
|
|
27,527
|
|
|||
Provision for credit losses
|
685
|
|
|
906
|
|
|
1,494
|
|
|||
Real estate taxes
|
27,376
|
|
|
26,997
|
|
|
24,680
|
|
|||
Total property expenses
|
56,263
|
|
|
55,592
|
|
|
53,701
|
|
|||
Property operating income
|
171,641
|
|
|
171,613
|
|
|
163,318
|
|
|||
|
|
|
|
|
|
||||||
Other revenue
|
272
|
|
|
80
|
|
|
51
|
|
|||
Other expenses
|
|
|
|
|
|
||||||
Interest expense and amortization of deferred debt costs
|
45,040
|
|
|
47,225
|
|
|
45,683
|
|
|||
Depreciation and amortization of deferred leasing costs
|
45,861
|
|
|
45,694
|
|
|
44,417
|
|
|||
General and administrative
|
18,459
|
|
|
18,176
|
|
|
17,496
|
|
|||
Acquisition related costs
|
—
|
|
|
—
|
|
|
60
|
|
|||
Total other expenses
|
109,360
|
|
|
111,095
|
|
|
107,656
|
|
|||
Operating income
|
62,553
|
|
|
60,598
|
|
|
55,713
|
|
|||
Change in fair value of derivatives
|
(3
|
)
|
|
70
|
|
|
(6
|
)
|
|||
Gains on sale of property
|
509
|
|
|
—
|
|
|
1,013
|
|
|||
Net Income
|
63,059
|
|
|
60,668
|
|
|
56,720
|
|
|||
Noncontrolling interests
|
|
|
|
|
|
||||||
Income attributable to noncontrolling interests
|
(12,505
|
)
|
|
(12,411
|
)
|
|
(11,441
|
)
|
|||
Net income attributable to Saul Centers, Inc.
|
50,554
|
|
|
48,257
|
|
|
45,279
|
|
|||
Extinguishment of issuance costs upon redemption of preferred shares
|
(2,328
|
)
|
|
—
|
|
|
—
|
|
|||
Preferred stock dividends
|
(12,262
|
)
|
|
(12,375
|
)
|
|
(12,375
|
)
|
|||
Net income available to common stockholders
|
$
|
35,964
|
|
|
$
|
35,882
|
|
|
$
|
32,904
|
|
Per share net income available to common stockholders
|
|
|
|
|
|
||||||
Basic
|
$
|
1.61
|
|
|
$
|
1.64
|
|
|
$
|
1.53
|
|
Diluted
|
$
|
1.60
|
|
|
$
|
1.63
|
|
|
$
|
1.52
|
|
|
For The Year Ended December 31,
|
||||||||||
(Dollars in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
$
|
63,059
|
|
|
$
|
60,668
|
|
|
$
|
56,720
|
|
Other comprehensive income
|
|
|
|
|
|
||||||
Unrealized gain on cash flow hedge
|
594
|
|
|
812
|
|
|
678
|
|
|||
Total comprehensive income
|
63,653
|
|
|
61,480
|
|
|
57,398
|
|
|||
Comprehensive income attributable to noncontrolling interests
|
(12,658
|
)
|
|
(12,620
|
)
|
|
(11,616
|
)
|
|||
Total comprehensive income attributable to Saul Centers, Inc.
|
50,995
|
|
|
48,860
|
|
|
45,782
|
|
|||
Extinguishment of issuance costs upon redemption of preferred shares
|
(2,328
|
)
|
|
—
|
|
|
—
|
|
|||
Preferred dividends
|
(12,262
|
)
|
|
(12,375
|
)
|
|
(12,375
|
)
|
|||
Total comprehensive income available to common stockholders
|
$
|
36,405
|
|
|
$
|
36,485
|
|
|
$
|
33,407
|
|
CONSOLIDATED STATEMENTS OF EQUITY
|
|||||||||||||||||||||||||||||||
(Dollars in thousands, except per share amounts)
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Distributions in Excess of Accumulated Earnings
|
|
Accumulated
Other
Comprehensive
(Loss)
|
|
Total Saul
Centers,
Inc.
|
|
Noncontrolling
Interests
|
|
Total
|
||||||||||||||||
Balance, December 31, 2015
|
$
|
180,000
|
|
|
$
|
213
|
|
|
$
|
305,008
|
|
|
$
|
(180,091
|
)
|
|
$
|
(1,802
|
)
|
|
$
|
303,328
|
|
|
$
|
50,399
|
|
|
$
|
353,727
|
|
Issuance of common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
186,797 shares pursuant to dividend reinvestment plan
|
—
|
|
|
2
|
|
|
10,309
|
|
|
—
|
|
|
—
|
|
|
10,311
|
|
|
—
|
|
|
10,311
|
|
||||||||
251,323 shares due to exercise of employee stock options and issuance of directors' deferred stock
|
—
|
|
|
2
|
|
|
12,854
|
|
|
—
|
|
|
—
|
|
|
12,856
|
|
|
—
|
|
|
12,856
|
|
||||||||
Issuance of 124,758 partnership units pursuant to dividend reinvestment plan
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,910
|
|
|
6,910
|
|
||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
45,279
|
|
|
—
|
|
|
45,279
|
|
|
11,441
|
|
|
56,720
|
|
||||||||
Change in unrealized loss on cash flow hedge
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
503
|
|
|
503
|
|
|
175
|
|
|
678
|
|
||||||||
Series C preferred stock distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,282
|
)
|
|
—
|
|
|
(9,282
|
)
|
|
—
|
|
|
(9,282
|
)
|
||||||||
Common stock distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,328
|
)
|
|
—
|
|
|
(30,328
|
)
|
|
(10,392
|
)
|
|
(40,720
|
)
|
||||||||
Distributions payable on Series C preferred stock, $42.97 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,093
|
)
|
|
—
|
|
|
(3,093
|
)
|
|
—
|
|
|
(3,093
|
)
|
||||||||
Distributions payable common stock ($0.51/share) and partnership units ($0.51/unit)
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,069
|
)
|
|
—
|
|
|
(11,069
|
)
|
|
(3,789
|
)
|
|
(14,858
|
)
|
||||||||
Balance, December 31, 2016
|
180,000
|
|
|
217
|
|
|
328,171
|
|
|
(188,584
|
)
|
|
(1,299
|
)
|
|
318,505
|
|
|
54,744
|
|
|
373,249
|
|
||||||||
Issuance of common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
266,011 shares pursuant to dividend reinvestment plan
|
—
|
|
|
2
|
|
|
15,748
|
|
|
—
|
|
|
—
|
|
|
15,750
|
|
|
—
|
|
|
15,750
|
|
||||||||
152,758 shares due to exercise of employee stock options and issuance of directors' deferred stock
|
—
|
|
|
2
|
|
|
8,671
|
|
|
—
|
|
|
—
|
|
|
8,673
|
|
|
—
|
|
|
8,673
|
|
||||||||
Issuance of 111,351 partnership units pursuant to dividend reinvestment plan
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,735
|
|
|
6,735
|
|
||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
48,257
|
|
|
—
|
|
|
48,257
|
|
|
12,411
|
|
|
60,668
|
|
||||||||
Change in unrealized loss on cash flow hedge
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
603
|
|
|
603
|
|
|
209
|
|
|
812
|
|
||||||||
Series C preferred stock distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,282
|
)
|
|
—
|
|
|
(9,282
|
)
|
|
—
|
|
|
(9,282
|
)
|
||||||||
Common stock distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,490
|
)
|
|
—
|
|
|
(33,490
|
)
|
|
(11,479
|
)
|
|
(44,969
|
)
|
||||||||
Distributions payable on Series C preferred stock, $42.97 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,093
|
)
|
|
—
|
|
|
(3,093
|
)
|
|
—
|
|
|
(3,093
|
)
|
||||||||
Distributions payable common stock ($0.52/share) and partnership units ($0.52/unit)
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,518
|
)
|
|
—
|
|
|
(11,518
|
)
|
|
(3,922
|
)
|
|
(15,440
|
)
|
||||||||
Balance, December 31, 2017
|
180,000
|
|
|
221
|
|
|
352,590
|
|
|
(197,710
|
)
|
|
(696
|
)
|
|
334,405
|
|
|
58,698
|
|
|
393,103
|
|
||||||||
CONSOLIDATED STATEMENTS OF EQUITY
(continued)
|
|||||||||||||||||||||||||||||||
(Dollars in thousands, except per share amounts)
|
Preferred
Stock
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Distributions in Excess of Accumulated Earnings
|
|
Accumulated
Other
Comprehensive
(Loss)
|
|
Total Saul
Centers,
Inc.
|
|
Noncontrolling
Interests
|
|
Total
|
||||||||||||||||
Issuance of 30,000 shares of Series D Cumulative preferred stock
|
75,000
|
|
|
—
|
|
|
(2,633
|
)
|
|
—
|
|
|
—
|
|
|
72,367
|
|
|
—
|
|
|
72,367
|
|
||||||||
Redemption of 30,000 shares of Series C Cumulative preferred stock
|
(75,000
|
)
|
|
—
|
|
|
2,311
|
|
|
(2,328
|
)
|
|
—
|
|
|
(75,017
|
)
|
|
—
|
|
|
(75,017
|
)
|
||||||||
Issuance of common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
572,928 shares pursuant to dividend reinvestment plan
|
—
|
|
|
6
|
|
|
28,817
|
|
|
—
|
|
|
—
|
|
|
28,823
|
|
|
—
|
|
|
28,823
|
|
||||||||
43,150 shares due to exercise of employee stock options and issuance of directors' deferred stock
|
—
|
|
|
—
|
|
|
3,448
|
|
|
—
|
|
|
—
|
|
|
3,448
|
|
|
—
|
|
|
3,448
|
|
||||||||
Issuance of 284,113 partnership units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,159
|
|
|
14,159
|
|
||||||||
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
50,554
|
|
|
—
|
|
|
50,554
|
|
|
12,505
|
|
|
63,059
|
|
||||||||
Change in unrealized loss on cash flow hedge
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
441
|
|
|
441
|
|
|
153
|
|
|
594
|
|
||||||||
Preferred stock distributions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Series C
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,145
|
)
|
|
—
|
|
|
(6,145
|
)
|
|
—
|
|
|
(6,145
|
)
|
||||||||
Series D
|
|
|
|
|
|
|
(3,164
|
)
|
|
|
|
(3,164
|
)
|
|
|
|
(3,164
|
)
|
|||||||||||||
Common stock distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,841
|
)
|
|
—
|
|
|
(34,841
|
)
|
|
(12,059
|
)
|
|
(46,900
|
)
|
||||||||
Distributions payable on Series C preferred stock, $42.97 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,805
|
)
|
|
—
|
|
|
(1,805
|
)
|
|
—
|
|
|
(1,805
|
)
|
||||||||
Distributions payable on Series D preferred stock, $38.28 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,148
|
)
|
|
—
|
|
|
(1,148
|
)
|
|
—
|
|
|
(1,148
|
)
|
||||||||
Distributions payable common stock ($0.53/share) and partnership units ($0.53/unit)
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,006
|
)
|
|
—
|
|
|
(12,006
|
)
|
|
(4,148
|
)
|
|
(16,154
|
)
|
||||||||
Balance, December 31, 2018
|
$
|
180,000
|
|
|
$
|
227
|
|
|
$
|
384,533
|
|
|
$
|
(208,593
|
)
|
|
$
|
(255
|
)
|
|
$
|
355,912
|
|
|
$
|
69,308
|
|
|
$
|
425,220
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||||
|
For The Year Ended December 31,
|
||||||||||
(Dollars in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
63,059
|
|
|
$
|
60,668
|
|
|
$
|
56,720
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Change in fair value of derivatives
|
3
|
|
|
(70
|
)
|
|
6
|
|
|||
Gains on sales of properties
|
(509
|
)
|
|
—
|
|
|
(1,013
|
)
|
|||
Depreciation and amortization of deferred leasing costs
|
45,861
|
|
|
45,694
|
|
|
44,417
|
|
|||
Amortization of deferred debt costs
|
1,610
|
|
|
1,392
|
|
|
1,343
|
|
|||
Non cash compensation costs of stock grants and options
|
1,766
|
|
|
1,672
|
|
|
1,603
|
|
|||
Provision for credit losses
|
685
|
|
|
906
|
|
|
1,494
|
|
|||
Increase in accounts receivable and accrued income
|
(336
|
)
|
|
(1,643
|
)
|
|
(3,525
|
)
|
|||
Additions to deferred leasing costs
|
(6,034
|
)
|
|
(4,615
|
)
|
|
(4,633
|
)
|
|||
Increase (decrease) in prepaid expenses
|
73
|
|
|
(294
|
)
|
|
(399
|
)
|
|||
(Increase) decrease in other assets
|
3,681
|
|
|
1,374
|
|
|
(6,368
|
)
|
|||
Increase in accounts payable, accrued expenses and other liabilities
|
225
|
|
|
1,125
|
|
|
921
|
|
|||
Increase (decrease) in deferred income
|
255
|
|
|
(2,759
|
)
|
|
(1,476
|
)
|
|||
Net cash provided by operating activities
|
110,339
|
|
|
103,450
|
|
|
89,090
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Acquisitions of real estate investments (1)
|
(40,836
|
)
|
|
(79,499
|
)
|
|
(48,250
|
)
|
|||
Additions to real estate investments
|
(12,883
|
)
|
|
(17,653
|
)
|
|
(15,564
|
)
|
|||
Additions to development and redevelopment projects
|
(76,257
|
)
|
|
(22,842
|
)
|
|
(27,231
|
)
|
|||
Proceeds from sale of properties (2)
|
1,326
|
|
|
6,688
|
|
|
4,771
|
|
|||
Net cash used in investing activities
|
(128,650
|
)
|
|
(113,306
|
)
|
|
(86,274
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Proceeds from mortgage notes payable
|
54,900
|
|
|
100,000
|
|
|
11,250
|
|
|||
Repayments on mortgage notes payable
|
(72,572
|
)
|
|
(55,679
|
)
|
|
(24,653
|
)
|
|||
Proceeds from term loan facility
|
75,000
|
|
|
—
|
|
|
—
|
|
|||
Proceeds from revolving credit facility
|
102,000
|
|
|
63,000
|
|
|
78,500
|
|
|||
Repayments on revolving credit facility
|
(116,000
|
)
|
|
(51,000
|
)
|
|
(57,500
|
)
|
|||
Proceeds from construction loans payable
|
23,332
|
|
|
1,437
|
|
|
24,937
|
|
|||
Additions to deferred debt costs
|
(3,233
|
)
|
|
(2,583
|
)
|
|
(125
|
)
|
|||
Proceeds from the issuance of:
|
|
|
|
|
|
||||||
Common stock
|
30,503
|
|
|
22,751
|
|
|
21,564
|
|
|||
Partnership units (1)
|
5,383
|
|
|
6,735
|
|
|
6,910
|
|
|||
Series D preferred stock
|
72,369
|
|
|
—
|
|
|
—
|
|
|||
Series C preferred stock redemption
|
(75,000
|
)
|
|
—
|
|
|
—
|
|
|||
Preferred stock redemption costs
|
(12
|
)
|
|
—
|
|
|
—
|
|
|||
Distributions to:
|
|
|
|
|
|
||||||
Series C preferred stockholders
|
(9,238
|
)
|
|
(12,375
|
)
|
|
(12,375
|
)
|
|||
Series D preferred stockholders
|
(3,164
|
)
|
|
—
|
|
|
—
|
|
|||
Common stockholders
|
(46,306
|
)
|
|
(44,576
|
)
|
|
(39,472
|
)
|
|||
Noncontrolling interests
|
(15,981
|
)
|
|
(15,268
|
)
|
|
(13,533
|
)
|
|||
Net cash provided by (used in) financing activities
|
21,981
|
|
|
12,442
|
|
|
(4,497
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
3,670
|
|
|
2,586
|
|
|
(1,681
|
)
|
|||
Cash and cash equivalents, beginning of year
|
10,908
|
|
|
8,322
|
|
|
10,003
|
|
|||
Cash and cash equivalents, end of year
|
$
|
14,578
|
|
|
$
|
10,908
|
|
|
$
|
8,322
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
Cash paid for interest
|
$
|
43,561
|
|
|
$
|
45,713
|
|
|
$
|
44,066
|
|
Increase (decrease) in accrued real estate investments and development costs
|
$
|
9,663
|
|
|
$
|
2,097
|
|
|
$
|
(7,098
|
)
|
|
|
|
|
|
|
1.
|
ORGANIZATION, FORMATION, AND BASIS OF PRESENTATION
|
Name of Property
|
Location
|
|
Type
|
|
Year of
Acquisition/
Development/
Disposal
|
Acquisitions
|
|
|
|
|
|
Burtonsville Town Square
|
Burtonsville, Maryland
|
|
Shopping Center
|
|
2017
|
7316 Wisconsin Avenue
|
Bethesda, Maryland
|
|
Mixed-Use
|
|
2018
|
Developments
|
|
|
|
|
|
750 N. Glebe Road
|
Arlington, Virginia
|
|
Mixed-Use
|
|
2017-2018
|
Ashbrook Marketplace
|
Ashburn, Virginia
|
|
Shopping Center
|
|
2018
|
Dispositions
|
|
|
|
|
|
Crosstown Business Center
|
Tulsa, Oklahoma
|
|
Mixed-Use
|
|
2016
|
Great Eastern
|
District Heights, Maryland
|
|
Shopping Center
|
|
2017
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
|
December 31,
|
||||||
(in thousands)
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
||||
N. Glebe Road
|
|
$
|
162,176
|
|
|
$
|
83,462
|
|
Ashbrook Marketplace
|
|
11,124
|
|
|
—
|
|
||
Other
|
|
12,672
|
|
|
7,652
|
|
||
Total
|
|
$
|
185,972
|
|
|
$
|
91,114
|
|
|
|
|
|
|
(In thousands)
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Beginning Balance
|
$
|
405
|
|
|
$
|
1,958
|
|
|
$
|
1,263
|
|
Provision for Credit Losses
|
685
|
|
|
906
|
|
|
1,494
|
|
|||
Charge-offs
|
(531
|
)
|
|
(2,459
|
)
|
|
(799
|
)
|
|||
Ending Balance
|
$
|
559
|
|
|
$
|
405
|
|
|
$
|
1,958
|
|
•
|
management commits to a plan to sell a property;
|
•
|
it is unlikely that the disposal plan will be significantly modified or discontinued;
|
•
|
the property is available for immediate sale in its present condition;
|
•
|
actions required to complete the sale of the property have been initiated;
|
•
|
sale of the property is probable and the Company expects the completed sale will occur within
one
year; and
|
•
|
the property is actively being marketed for sale at a price that is reasonable given its current market value.
|
|
December 31,
|
||||||||||
(Shares in thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Weighted average common shares outstanding - Basic
|
22,383
|
|
|
21,901
|
|
|
21,505
|
|
|||
Effect of dilutive options
|
42
|
|
|
107
|
|
|
110
|
|
|||
Weighted average common shares outstanding - Diluted
|
22,425
|
|
|
22,008
|
|
|
21,615
|
|
|||
Average share price
|
$
|
52.50
|
|
|
$
|
61.63
|
|
|
$
|
58.96
|
|
Non-dilutive options
|
492
|
|
|
—
|
|
|
129
|
|
|||
Years non-dilutive options were issued
|
2015, 2016 and 2017
|
|
|
|
2007, 2015, and 2016
|
3.
|
REAL ESTATE ACQUIRED
|
(in thousands)
|
Ashbrook Marketplace
|
|
7316 Wisconsin Avenue
|
|
Total
|
||||||
Land
|
$
|
8,776
|
|
|
$
|
38,662
|
|
|
$
|
47,438
|
|
Buildings
|
—
|
|
|
979
|
|
|
979
|
|
|||
In-place Leases
|
—
|
|
|
886
|
|
|
886
|
|
|||
Above Market Rent
|
—
|
|
|
168
|
|
|
168
|
|
|||
Below Market Rent
|
—
|
|
|
(21
|
)
|
|
(21
|
)
|
|||
Total Purchase Price
|
$
|
8,776
|
|
|
$
|
40,674
|
|
|
$
|
49,450
|
|
|
|
|
|
|
|
(in thousands)
|
700 N. Glebe Road
|
|
Thruway Pad
|
|
Total
|
||||||
Land
|
$
|
7,236
|
|
|
$
|
2,196
|
|
|
$
|
9,432
|
|
Buildings
|
—
|
|
|
874
|
|
|
874
|
|
|||
In-place Leases
|
—
|
|
|
93
|
|
|
93
|
|
|||
Above Market Rent
|
—
|
|
|
—
|
|
|
—
|
|
|||
Below Market Rent
|
—
|
|
|
(63
|
)
|
|
(63
|
)
|
|||
Total Purchase Price
|
$
|
7,236
|
|
|
$
|
3,100
|
|
|
$
|
10,336
|
|
|
|
|
|
|
|
(In thousands)
|
Lease acquisition costs
|
|
Above market leases
|
|
Below market leases
|
||||||
2019
|
$
|
1,141
|
|
|
$
|
102
|
|
|
$
|
1,533
|
|
2020
|
785
|
|
|
52
|
|
|
1,434
|
|
|||
2021
|
538
|
|
|
36
|
|
|
1,409
|
|
|||
2022
|
383
|
|
|
33
|
|
|
1,306
|
|
|||
2023
|
316
|
|
|
33
|
|
|
1,297
|
|
|||
Thereafter
|
1,197
|
|
|
376
|
|
|
4,731
|
|
|||
Total
|
$
|
4,360
|
|
|
$
|
632
|
|
|
$
|
11,710
|
|
4.
|
NONCONTROLLING INTERESTS - HOLDERS OF CONVERTIBLE LIMITED PARTNERSHIP UNITS IN THE OPERATING PARTNERSHIP
|
5.
|
MORTGAGE NOTES PAYABLE, REVOLVING CREDIT FACILITY, INTEREST EXPENSE AND AMORTIZATION OF DEFERRED DEBT COSTS
|
Notes Payable
|
December 31,
|
|
Interest
|
|
Scheduled
|
|||||||||
(Dollars in thousands)
|
2018
|
|
|
|
2017
|
|
Rate *
|
|
Maturity *
|
|||||
Fixed rate mortgages:
|
$
|
—
|
|
|
(a)
|
|
$
|
30,201
|
|
|
5.88
|
%
|
|
Jan-2019
|
|
9,159
|
|
|
(b)
|
|
9,783
|
|
|
5.76
|
%
|
|
May-2019
|
||
|
12,676
|
|
|
(c)
|
|
13,529
|
|
|
5.62
|
%
|
|
Jul-2019
|
||
|
12,714
|
|
|
(d)
|
|
13,543
|
|
|
5.79
|
%
|
|
Sep-2019
|
||
|
11,295
|
|
|
(e)
|
|
12,029
|
|
|
5.22
|
%
|
|
Jan-2020
|
||
|
9,601
|
|
|
(f)
|
|
9,948
|
|
|
5.60
|
%
|
|
May-2020
|
||
|
7,766
|
|
|
(g)
|
|
8,244
|
|
|
5.30
|
%
|
|
Jun-2020
|
||
|
36,711
|
|
|
(h)
|
|
37,998
|
|
|
5.83
|
%
|
|
Jul-2020
|
||
|
6,943
|
|
|
(i)
|
|
7,325
|
|
|
5.81
|
%
|
|
Feb-2021
|
||
|
5,480
|
|
|
(j)
|
|
5,649
|
|
|
6.01
|
%
|
|
Aug-2021
|
||
|
31,723
|
|
|
(k)
|
|
32,673
|
|
|
5.62
|
%
|
|
Jun-2022
|
||
|
9,728
|
|
|
(l)
|
|
9,999
|
|
|
6.08
|
%
|
|
Sep-2022
|
||
|
10,609
|
|
|
(m)
|
|
10,877
|
|
|
6.43
|
%
|
|
Apr-2023
|
||
|
11,702
|
|
|
(n)
|
|
12,577
|
|
|
6.28
|
%
|
|
Feb-2024
|
||
|
14,952
|
|
|
(o)
|
|
15,452
|
|
|
7.35
|
%
|
|
Jun-2024
|
||
|
13,013
|
|
|
(p)
|
|
13,438
|
|
|
7.60
|
%
|
|
Jun-2024
|
||
|
23,198
|
|
|
(q)
|
|
23,873
|
|
|
7.02
|
%
|
|
Jul-2024
|
||
|
27,222
|
|
|
(r)
|
|
28,115
|
|
|
7.45
|
%
|
|
Jul-2024
|
||
|
27,168
|
|
|
(s)
|
|
28,025
|
|
|
7.30
|
%
|
|
Jan-2025
|
||
|
14,086
|
|
|
(t)
|
|
14,537
|
|
|
6.18
|
%
|
|
Jan-2026
|
||
|
102,310
|
|
|
(u)
|
|
105,817
|
|
|
5.31
|
%
|
|
Apr-2026
|
||
|
30,888
|
|
|
(v)
|
|
32,016
|
|
|
4.30
|
%
|
|
Oct-2026
|
||
|
35,258
|
|
|
(w)
|
|
36,507
|
|
|
4.53
|
%
|
|
Nov-2026
|
||
|
16,515
|
|
|
(x)
|
|
17,086
|
|
|
4.70
|
%
|
|
Dec-2026
|
||
|
62,630
|
|
|
(y)
|
|
64,472
|
|
|
5.84
|
%
|
|
May-2027
|
||
|
15,345
|
|
|
(z)
|
|
15,859
|
|
|
4.04
|
%
|
|
Apr-2028
|
||
|
38,120
|
|
|
(aa)
|
|
39,968
|
|
|
3.51
|
%
|
|
Jun-2028
|
||
|
15,547
|
|
|
(bb)
|
|
16,055
|
|
|
3.99
|
%
|
|
Sep-2028
|
||
|
27,060
|
|
|
(cc)
|
|
27,884
|
|
|
3.69
|
%
|
|
Mar-2030
|
||
|
14,526
|
|
|
(dd)
|
|
14,950
|
|
|
3.99
|
%
|
|
Apr-2030
|
||
|
38,076
|
|
|
(ee)
|
|
39,140
|
|
|
3.39
|
%
|
|
Feb-2032
|
||
|
69,691
|
|
|
(ff)
|
|
71,211
|
|
|
4.88
|
%
|
|
Sep-2032
|
||
|
58,523
|
|
|
(gg)
|
|
60,000
|
|
|
3.75
|
%
|
|
Dec-2032
|
||
|
31,941
|
|
|
(hh)
|
|
—
|
|
|
4.41
|
%
|
|
Nov-2033
|
||
|
22,900
|
|
|
(ii)
|
|
—
|
|
|
4.69
|
%
|
|
Jan-2034
|
||
|
11,781
|
|
|
(jj)
|
|
11,613
|
|
|
8.00
|
%
|
|
Apr-2034
|
||
|
23,332
|
|
|
(kk)
|
|
—
|
|
|
4.67
|
%
|
|
Sep-2035
|
||
Total fixed rate
|
910,189
|
|
|
|
|
890,393
|
|
|
5.18
|
%
|
|
8.5 Years
|
||
Variable rate loans:
|
|
|
|
|
|
|
|
|
|
|||||
|
47,000
|
|
|
(ll)
|
|
61,000
|
|
|
LIBOR + 1.35
|
%
|
|
Jan-2022
|
||
|
75,000
|
|
|
(mm)
|
|
—
|
|
|
LIBOR + 1.30
|
%
|
|
Jan-2023
|
||
|
—
|
|
|
(nn)
|
|
14,135
|
|
|
LIBOR + 1.65
|
%
|
|
Feb-2018
|
||
Total variable rate
|
122,000
|
|
|
|
|
75,135
|
|
|
3.84
|
%
|
|
3.7 Years
|
||
Total notes payable
|
$
|
1,032,189
|
|
|
|
|
$
|
965,528
|
|
|
5.02
|
%
|
|
8.0 Years
|
(a)
|
The loan was collateralized by
three
shopping centers, Broadlands Village, The Glen and Kentlands Square I, and required equal monthly principal and interest payments of
$306,000
based upon a
25
-year amortization schedule and a final payment of
$28.4 million
at loan maturity. The loan was repaid in full in 2018 and replaced with
two
new loans. See (hh) and (ii) below.
|
(b)
|
The loan is collateralized by Olde Forte Village and requires equal monthly principal and interest payments of
$98,000
based upon a
25
-year amortization schedule and a final payment of
$9.0 million
at loan maturity. Principal of
$624,100
was amortized during
2018
.
|
(c)
|
The loan is collateralized by Countryside and requires equal monthly principal and interest payments of
$133,000
based upon a
25
-year amortization schedule and a final payment of
$12.3 million
at loan maturity. Principal of
$853,100
was amortized during
2018
.
|
(d)
|
The loan is collateralized by Briggs Chaney MarketPlace and requires equal monthly principal and interest payments of
$133,000
based upon a
25
-year amortization schedule and a final payment of
$12.2 million
at loan maturity. Principal of
$829,100
was amortized during
2018
.
|
(e)
|
The loan is collateralized by Shops at Monocacy and requires equal monthly principal and interest payments of
$112,000
based upon a
25
-year amortization schedule and a final payment of
$10.6 million
at loan
|
(f)
|
The loan is collateralized by Boca Valley Plaza and requires equal monthly principal and interest payments of
$75,000
based upon a
30
-year amortization schedule and a final payment of
$9.1 million
at loan maturity. Principal of
$347,300
was amortized during
2018
.
|
(g)
|
The loan is collateralized by Palm Springs Center and requires equal monthly principal and interest payments of
$75,000
based upon a
25
-year amortization schedule and a final payment of
$7.1 million
at loan maturity. Principal of
$477,900
was amortized during
2018
.
|
(h)
|
The loan and a corresponding interest-rate swap closed on June 29, 2010 and are collateralized by Thruway. On a combined basis, the loan and the interest-rate swap require equal monthly principal and interest payments of
$289,000
based upon a
25
-year amortization schedule and a final payment of
$34.8 million
at loan maturity. Principal of
$1.3 million
was amortized during
2018
.
|
(i)
|
The loan is collateralized by Jamestown Place and requires equal monthly principal and interest payments of
$66,000
based upon a
25
-year amortization schedule and a final payment of
$6.1 million
at loan maturity. Principal of
$381,700
was amortized during
2018
.
|
(j)
|
The loan is collateralized by Hunt Club Corners and requires equal monthly principal and interest payments of
$42,000
based upon a
30
-year amortization schedule and a final payment of
$5.0 million
, at loan maturity. Principal of
$169,300
was amortized during
2018
.
|
(k)
|
The loan is collateralized by Lansdowne Town Center and requires monthly principal and interest payments of
$230,000
based on a
30
-year amortization schedule and a final payment of
$28.2 million
at loan maturity. Principal of
$949,600
was amortized during
2018
.
|
(l)
|
The loan is collateralized by Orchard Park and requires equal monthly principal and interest payments of
$73,000
based upon a
30
-year amortization schedule and a final payment of
$8.6 million
at loan maturity. Principal of
$270,300
was amortized during
2018
.
|
(m)
|
The loan is collateralized by BJ’s Wholesale and requires equal monthly principal and interest payments of
$80,000
based upon a
30
-year amortization schedule and a final payment of
$9.3 million
at loan maturity. Principal of
$268,400
was amortized during
2018
.
|
(n)
|
The loan is collateralized by Great Falls shopping center. The loan consists of
three
notes which require equal monthly principal and interest payments of
$138,000
based upon a weighted average
26
-year amortization schedule and a final payment of
$6.3 million
at maturity. Principal of
$874,800
was amortized during
2018
.
|
(o)
|
The loan is collateralized by Leesburg Pike and requires equal monthly principal and interest payments of
$135,000
based upon a
25
-year amortization schedule and a final payment of
$11.5 million
at loan maturity. Principal of
$499,800
was amortized during
2018
.
|
(p)
|
The loan is collateralized by Village Center and requires equal monthly principal and interest payments of
$119,000
based upon a
25
-year amortization schedule and a final payment of
$10.1 million
at loan maturity. Principal of
$424,700
was amortized during
2018
.
|
(q)
|
The loan is collateralized by White Oak and requires equal monthly principal and interest payments of
$193,000
based upon a
24.4
year weighted amortization schedule and a final payment of
$18.5 million
at
|
(r)
|
The loan is collateralized by Avenel Business Park and requires equal monthly principal and interest payments of
$246,000
based upon a
25
-year amortization schedule and a final payment of
$20.9 million
at loan maturity. Principal of
$893,200
was amortized during
2018
.
|
(s)
|
The loan is collateralized by Ashburn Village and requires equal monthly principal and interest payments of
$240,000
based upon a
25
-year amortization schedule and a final payment of
$20.5 million
at loan maturity. Principal of
$857,000
was amortized during
2018
.
|
(t)
|
The loan is collateralized by Ravenwood and requires equal monthly principal and interest payments of
$111,000
based upon a
25
-year amortization schedule and a final payment of
$10.1 million
at loan maturity. Principal of
$451,200
was amortized during
2018
.
|
(u)
|
The loan is collateralized by Clarendon Center and requires equal monthly principal and interest payments of
$753,000
based upon a
25
-year amortization schedule and a final payment of
$70.5 million
at loan maturity. Principal of
$3.5 million
was amortized during
2018
.
|
(v)
|
The loan is collateralized by Severna Park MarketPlace and requires equal monthly principal and interest payments of
$207,000
based upon a
25
-year amortization schedule and a final payment of
$20.3 million
at loan maturity. Principal of
$1.1 million
was amortized during
2018
.
|
(w)
|
The loan is collateralized by Kentlands Square II and requires equal monthly principal and interest payments of
$240,000
based upon a
25
-year amortization schedule and a final payment of
$23.1 million
at loan maturity. Principal of
$1.2 million
was amortized during
2018
.
|
(x)
|
The loan is collateralized by Cranberry Square and requires equal monthly principal and interest payments of
$113,000
based upon a
25
-year amortization schedule and a final payment of
$10.9 million
at loan maturity. Principal of
$570,500
was amortized during
2018
.
|
(y)
|
The loan in the original amount of
$73.0 million
closed in May 2012, is collateralized by Seven Corners and requires equal monthly principal and interest payments of
$463,200
based upon a
25
-year amortization schedule and a final payment of
$42.3 million
at loan maturity. Principal of
$1.8 million
was amortized during
2018
.
|
(z)
|
The loan is collateralized by Hampshire Langley and requires equal monthly principal and interest payments of
$95,400
based upon a
25
-year amortization schedule and a final payment of
$9.5 million
at loan maturity. Principal of
$513,700
was amortized in
2018
.
|
(aa)
|
The loan is collateralized by Beacon Center and requires equal monthly principal and interest payments of
$268,500
based upon a
20
-year amortization schedule and a final payment of
$17.1 million
at loan maturity. Principal of
$1.8 million
was amortized in
2018
.
|
(bb)
|
The loan is collateralized by Seabreeze Plaza and requires equal monthly principal and interest payments of
$94,900
based upon a
25
-year amortization schedule and a final payment of
$9.5 million
at loan maturity. Principal of
$507,600
was amortized in
2018
.
|
(cc)
|
The loan is collateralized by Shops at Fairfax and Boulevard shopping centers and requires equal monthly principal and interest payments totaling
$153,300
based upon a
25
-year amortization schedule and a final payment of
$15.5 million
at maturity. Principal of
$824,000
was amortized in
2018
.
|
(ee)
|
The loan is collateralized by Burtonsville Town Square and requires equal monthly principal and interest payments of
$197,900
based on a
25
-year amortization schedule and a final payment of
$20.3 million
at loan maturity. Principal of
$1.1 million
was amortized in
2018
.
|
(ff)
|
The loan is a
$71.6 million
construction-to-permanent facility that is collateralized by and financed a portion of the construction costs of Park Van Ness. During the construction period, interest was funded by the loan. Effective September 1, 2017, the loan converted to permanent financing and requires monthly principal and interest payments totaling
$413,500
based upon a
25
-year amortization schedule. A final payment of
$39.6 million
will be due at maturity. Principal of
$1.5 million
was amortized in
2018
.
|
(gg)
|
The loan is collateralized by Washington Square and requires equal monthly principal and interest payments of
$308,500
based upon a
25
-year amortization schedule and a final payment of
$31.1 million
at loan maturity. Principal of
$1.5 million
was amortized in
2018
.
|
(hh)
|
The loan is collateralized by Broadlands Village and requires equal monthly principal and interest payments of
$176,200
based on a
25
-year amortization schedule and a final payment of
$17.3 million
at loan maturity. Principal of
$58,600
was amortized in
2018
.
|
(ii)
|
The loan is collateralized by The Glen and requires equal monthly principal and interest payments of
$129,800
based on a
25
-year amortization schedule and a final payment of
$12.5 million
at loan maturity.
|
(jj)
|
The Company entered into a sale-leaseback transaction with its Olney property and is accounting for that transaction as a secured financing. The arrangement requires monthly payments of
$60,400
which increase by
1.5%
on May 1, 2015, and every May 1 thereafter. The arrangement provides for a final payment of
$14.7 million
and has an implicit interest rate of
8.0%
. Negative amortization in
2018
totaled
$168,600
.
|
(kk)
|
The loan is a
$157.0 million
construction-to-permanent facility that is collateralized by and will finance a portion of the construction costs of Glebe Road. During the construction period, interest will be funded by the loan. After conversion to a permanent loan, monthly principal and interest payments totaling
$887,900
will be required based upon a
25
-year amortization schedule.
|
(ll)
|
The loan is a
$325.0 million
unsecured revolving credit facility. Interest accrues at a rate equal to the sum of one-month LIBOR plus a spread of
135
basis points. The line may be extended at the Company’s option for
one
year with payment of a fee of
0.15%
.
Monthly
payments, if required, are interest only and vary depending upon the amount outstanding and the applicable interest rate for any given month.
|
(mm)
|
The loan is a
$75.0 million
unsecured term facility. Interest accrues at a rate equal to the sum of one-month LIBOR plus a spread of 130 basis points. Monthly payments are interest only.
|
(nn)
|
The loan was collateralized by Metro Pike Center and requires monthly principal and interest payments of approximately
$48,000
and a final payment of
$14.2 million
at loan maturity. The loan was repaid in full during
2018
.
|
•
|
limit the amount of debt as a percentage of gross asset value, as defined in the loan agreement, to less than
60%
(leverage ratio);
|
•
|
limit the amount of debt so that interest coverage will exceed
2.0
x on a trailing four-quarter basis (interest expense coverage); and
|
•
|
limit the amount of debt so that interest, scheduled principal amortization and preferred dividend coverage exceeds
1.4
x on a trailing four-quarter basis (fixed charge coverage).
|
(in thousands)
|
Balloon
Payments
|
|
Scheduled
Principal
Amortization
|
|
Total
|
||||||
2019
|
$
|
60,794
|
|
|
$
|
2,257
|
|
|
$
|
63,051
|
|
2020
|
61,163
|
|
|
28,042
|
|
|
89,205
|
|
|||
2021
|
11,012
|
|
|
27,815
|
|
|
38,827
|
|
|||
2022
|
83,502
|
|
(a)
|
28,381
|
|
|
111,883
|
|
|||
2023
|
84,225
|
|
|
28,745
|
|
|
112,970
|
|
|||
Thereafter
|
480,132
|
|
|
136,121
|
|
|
616,253
|
|
|||
Principal amount
|
$
|
780,828
|
|
|
$
|
251,361
|
|
|
1,032,189
|
|
|
Unamortized deferred debt costs
|
|
|
|
|
10,343
|
|
|||||
Net
|
|
|
|
|
$
|
1,021,846
|
|
(in thousands)
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Interest incurred
|
$
|
49,652
|
|
|
$
|
49,322
|
|
|
$
|
46,867
|
|
Amortization of deferred debt costs
|
1,610
|
|
|
1,392
|
|
|
1,343
|
|
|||
Capitalized interest
|
(6,222
|
)
|
|
(3,489
|
)
|
|
(2,527
|
)
|
|||
Total
|
$
|
45,040
|
|
|
$
|
47,225
|
|
|
$
|
45,683
|
|
6.
|
LEASE AGREEMENTS
|
7.
|
LONG-TERM LEASE OBLIGATIONS
|
8.
|
EQUITY AND NONCONTROLLING INTEREST
|
9.
|
RELATED PARTY TRANSACTIONS
|
10.
|
STOCK OPTION PLAN
|
SAUL CENTERS, INC.
Notes to Consolidated Financial Statements
(Dollars in thousands, except per share data)
|
||||||||||||||||||||||||||||||||||||||||||||
Stock options issued
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Directors
|
|||||||||||||||||||||||||||||||||||||||||||
Grant date
|
|
4/24/2009
|
|
5/7/2010
|
|
5/13/2011
|
|
5/4/2012
|
|
5/10/2013
|
|
5/9/2014
|
|
5/8/2015
|
|
5/6/2016
|
|
5/5/2017
|
|
5/11/2018
|
|
Subtotals
|
||||||||||||||||||||||
Total grant
|
|
32,500
|
|
|
32,500
|
|
|
32,500
|
|
|
35,000
|
|
|
35,000
|
|
|
30,000
|
|
|
35,000
|
|
|
32,500
|
|
|
27,500
|
|
|
27,500
|
|
|
320,000
|
|
|||||||||||
Vested
|
|
32,500
|
|
|
32,500
|
|
|
32,500
|
|
|
35,000
|
|
|
35,000
|
|
|
30,000
|
|
|
35,000
|
|
|
32,500
|
|
|
27,500
|
|
|
27,500
|
|
|
320,000
|
|
|||||||||||
Exercised
|
|
30,000
|
|
|
27,500
|
|
|
25,000
|
|
|
25,000
|
|
|
22,500
|
|
|
17,500
|
|
|
12,500
|
|
|
7,500
|
|
|
—
|
|
|
2,500
|
|
|
170,000
|
|
|||||||||||
Forfeited
|
|
—
|
|
|
2,500
|
|
|
2,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,500
|
|
|
—
|
|
|
7,500
|
|
|||||||||||
Exercisable at December 31, 2018
|
|
2,500
|
|
|
2,500
|
|
|
5,000
|
|
|
10,000
|
|
|
12,500
|
|
|
12,500
|
|
|
22,500
|
|
|
25,000
|
|
|
25,000
|
|
|
25,000
|
|
|
142,500
|
|
|||||||||||
Remaining unexercised
|
|
2,500
|
|
|
2,500
|
|
|
5,000
|
|
|
10,000
|
|
|
12,500
|
|
|
12,500
|
|
|
22,500
|
|
|
25,000
|
|
|
25,000
|
|
|
25,000
|
|
|
142,500
|
|
|||||||||||
Exercise price
|
|
$
|
32.68
|
|
|
$
|
38.76
|
|
|
$
|
41.82
|
|
|
$
|
39.29
|
|
|
$
|
44.42
|
|
|
$
|
47.03
|
|
|
$
|
51.07
|
|
|
$
|
57.74
|
|
|
$
|
59.41
|
|
|
$
|
49.46
|
|
|
|
||
Volatility
|
|
0.344
|
|
|
0.369
|
|
|
0.358
|
|
|
0.348
|
|
|
0.333
|
|
|
0.173
|
|
|
0.166
|
|
|
0.166
|
|
|
0.173
|
|
|
0.192
|
|
|
|
||||||||||||
Expected life (years)
|
|
6.0
|
|
|
5.0
|
|
|
5.0
|
|
|
5.0
|
|
|
5.0
|
|
|
5.0
|
|
|
5.0
|
|
|
5.0
|
|
|
5.0
|
|
|
5.0
|
|
|
|
||||||||||||
Assumed yield
|
|
4.54
|
%
|
|
4.23
|
%
|
|
4.16
|
%
|
|
4.61
|
%
|
|
4.53
|
%
|
|
4.48
|
%
|
|
4.54
|
%
|
|
3.75
|
%
|
|
3.45
|
%
|
|
3.70
|
%
|
|
|
||||||||||||
Risk-free rate
|
|
2.19
|
%
|
|
2.17
|
%
|
|
1.86
|
%
|
|
0.78
|
%
|
|
0.82
|
%
|
|
1.63
|
%
|
|
1.50
|
%
|
|
1.23
|
%
|
|
1.89
|
%
|
|
2.84
|
%
|
|
|
||||||||||||
Total value at grant date
|
|
$
|
223
|
|
|
$
|
288
|
|
|
$
|
298
|
|
|
$
|
257
|
|
|
$
|
278
|
|
|
$
|
110
|
|
|
$
|
125
|
|
|
$
|
151
|
|
|
$
|
166
|
|
|
$
|
169
|
|
|
$
|
2,065
|
|
Expensed in previous years
|
|
223
|
|
|
288
|
|
|
298
|
|
|
257
|
|
|
278
|
|
|
110
|
|
|
125
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,579
|
|
|||||||||||
Expensed in 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
151
|
|
|
—
|
|
|
—
|
|
|
151
|
|
|||||||||||
Expensed in 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
166
|
|
|
—
|
|
|
166
|
|
|||||||||||
Expensed in 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
169
|
|
|
169
|
|
|||||||||||
Future expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||
|
|
Officers
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Grant date
|
|
5/13/2011
|
|
5/4/2012
|
|
5/10/2013
|
|
5/9/2014
|
|
5/8/2015
|
|
5/6/2016
|
|
5/5/2017
|
|
5/11/2018
|
|
Subtotals
|
|
|
|
Grand Totals
|
||||||||||||||||||||||
Total grant
|
|
162,500
|
|
|
242,500
|
|
|
202,500
|
|
|
170,000
|
|
|
190,000
|
|
|
194,000
|
|
|
205,000
|
|
|
217,500
|
|
|
1,584,000
|
|
|
|
|
1,904,000
|
|
||||||||||||
Vested
|
|
118,750
|
|
|
107,500
|
|
|
171,875
|
|
|
168,125
|
|
|
140,625
|
|
|
96,375
|
|
|
51,250
|
|
|
—
|
|
|
854,500
|
|
|
|
|
1,174,500
|
|
||||||||||||
Exercised
|
|
103,750
|
|
|
92,455
|
|
|
129,375
|
|
|
46,126
|
|
|
20,625
|
|
|
3,750
|
|
|
—
|
|
|
—
|
|
|
396,081
|
|
|
|
|
566,081
|
|
||||||||||||
Forfeited
|
|
43,750
|
|
|
135,000
|
|
|
30,625
|
|
|
1,875
|
|
|
3,125
|
|
|
1,875
|
|
|
—
|
|
|
—
|
|
|
216,250
|
|
|
|
|
223,750
|
|
||||||||||||
Exercisable at December 31, 2018
|
|
15,000
|
|
|
15,045
|
|
|
42,500
|
|
|
121,999
|
|
|
120,000
|
|
|
92,625
|
|
|
51,250
|
|
|
—
|
|
|
458,419
|
|
|
|
|
600,919
|
|
||||||||||||
Remaining unexercised
|
|
15,000
|
|
|
15,045
|
|
|
42,500
|
|
|
121,999
|
|
|
166,250
|
|
|
188,375
|
|
|
205,000
|
|
|
217,500
|
|
|
971,669
|
|
|
|
|
1,114,169
|
|
||||||||||||
Exercise price
|
|
$
|
41.82
|
|
|
$
|
39.29
|
|
|
$
|
44.42
|
|
|
$
|
47.03
|
|
|
$
|
51.07
|
|
|
$
|
57.74
|
|
|
$
|
59.41
|
|
|
$
|
49.46
|
|
|
|
|
|
|
|
||||||
Volatility
|
|
0.330
|
|
|
0.315
|
|
|
0.304
|
|
|
0.306
|
|
|
0.298
|
|
|
0.185
|
|
|
0.170
|
|
|
0.177
|
|
|
|
|
|
|
|
||||||||||||||
Expected life (years)
|
|
8.0
|
|
|
8.0
|
|
|
8.0
|
|
|
7.0
|
|
|
7.0
|
|
|
7.0
|
|
|
7.0
|
|
|
7.0
|
|
|
|
|
|
|
|
||||||||||||||
Assumed yield
|
|
4.81
|
%
|
|
5.28
|
%
|
|
5.12
|
%
|
|
4.89
|
%
|
|
4.94
|
%
|
|
3.80
|
%
|
|
3.50
|
%
|
|
3.75
|
%
|
|
|
|
|
|
|
||||||||||||||
Risk-free rate
|
|
2.75
|
%
|
|
1.49
|
%
|
|
1.49
|
%
|
|
2.17
|
%
|
|
1.89
|
%
|
|
1.55
|
%
|
|
2.17
|
%
|
|
2.94
|
%
|
|
|
|
|
|
|
||||||||||||||
Gross value at grant date
|
|
$
|
1,367
|
|
|
$
|
1,518
|
|
|
$
|
1,401
|
|
|
$
|
1,350
|
|
|
$
|
1,585
|
|
|
$
|
1,137
|
|
|
$
|
1,324
|
|
|
$
|
1,313
|
|
|
$
|
10,995
|
|
|
|
|
$
|
13,060
|
|
||
Estimated forfeitures
|
|
368
|
|
|
845
|
|
|
212
|
|
|
15
|
|
|
142
|
|
|
86
|
|
|
92
|
|
|
83
|
|
|
1,843
|
|
|
|
|
1,843
|
|
||||||||||||
Expensed in previous years
|
|
999
|
|
|
576
|
|
|
762
|
|
|
492
|
|
|
240
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,069
|
|
|
|
|
4,648
|
|
||||||||||||
Expensed in 2016
|
|
—
|
|
|
97
|
|
|
269
|
|
|
296
|
|
|
360
|
|
|
175
|
|
|
—
|
|
|
—
|
|
|
1,197
|
|
|
|
|
1,348
|
|
||||||||||||
Expensed in 2017
|
|
—
|
|
|
—
|
|
|
158
|
|
|
295
|
|
|
361
|
|
|
263
|
|
|
205
|
|
|
—
|
|
|
1,282
|
|
|
|
|
1,448
|
|
||||||||||||
Expensed in 2018
|
|
—
|
|
|
—
|
|
|
—
|
|
|
252
|
|
|
361
|
|
|
263
|
|
|
308
|
|
|
205
|
|
|
1,389
|
|
|
|
|
1,558
|
|
||||||||||||
Future expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
121
|
|
|
350
|
|
|
719
|
|
|
1,025
|
|
|
2,215
|
|
|
|
|
2,215
|
|
||||||||||||
Weighted average term of remaining future expense
|
|
2.5
|
|
|
years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
Shares
|
|
Weighted
Average Exercise Price |
|
Shares
|
|
Weighted
Average Exercise Price |
|
Shares
|
|
Weighted
Average Exercise Price |
|||||||||
Outstanding at January 1
|
913,320
|
|
|
$
|
52.80
|
|
|
833,630
|
|
|
$
|
49.92
|
|
|
860,274
|
|
|
$
|
46.58
|
|
Granted
|
245,000
|
|
|
49.46
|
|
|
232,500
|
|
|
59.41
|
|
|
226,500
|
|
|
57.74
|
|
|||
Exercised
|
(39,151
|
)
|
|
42.98
|
|
|
(149,060
|
)
|
|
46.97
|
|
|
(246,894
|
)
|
|
45.59
|
|
|||
Expired/Forfeited
|
(5,000
|
)
|
|
54.78
|
|
|
(3,750
|
)
|
|
53.73
|
|
|
(6,250
|
)
|
|
45.31
|
|
|||
Outstanding December 31
|
1,114,169
|
|
|
52.40
|
|
|
913,320
|
|
|
52.80
|
|
|
833,630
|
|
|
49.92
|
|
|||
Exercisable at December 31
|
600,919
|
|
|
50.93
|
|
|
430,945
|
|
|
48.94
|
|
|
375,255
|
|
|
46.68
|
|
(Dollars in thousands)
|
Year ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Increase (decrease) in fair value:
|
|
|
|
|
|
||||||
Recognized in earnings
|
$
|
(3
|
)
|
|
$
|
70
|
|
|
$
|
(6
|
)
|
Recognized in other comprehensive income
|
594
|
|
|
812
|
|
|
678
|
|
|||
Total
|
$
|
591
|
|
|
$
|
882
|
|
|
$
|
672
|
|
|
Total Distributions to
|
|
Dividend Reinvestments
|
||||||||||||||||||||||
(Dollars in thousands, except per share amounts)
|
Preferred
Stockholders |
|
Common
Stockholders |
|
Limited
Partnership Unitholders |
|
Common
Stock Shares Issued |
|
Discounted
Share Price |
|
Limited Partnership Units Issued
|
|
Average Unit Price
|
||||||||||||
Distributions during 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
October 31
|
$
|
2,953
|
|
|
$
|
11,706
|
|
|
$
|
4,062
|
|
|
216,476
|
|
|
$
|
49.34
|
|
|
13,867
|
|
|
$
|
50.20
|
|
July 31
|
2,953
|
|
|
11,590
|
|
|
4,055
|
|
|
201,500
|
|
|
51.68
|
|
|
13,107
|
|
|
52.60
|
|
|||||
April 30
|
2,672
|
|
|
11,545
|
|
|
3,942
|
|
|
85,202
|
|
|
47.54
|
|
|
42,422
|
|
|
47.83
|
|
|||||
January 31
|
3,824
|
|
|
11,465
|
|
|
3,922
|
|
|
69,750
|
|
|
52.71
|
|
|
38,037
|
|
|
53.03
|
|
|||||
Total 2018
|
$
|
12,402
|
|
|
$
|
46,306
|
|
|
$
|
15,981
|
|
|
572,928
|
|
|
|
|
107,433
|
|
|
|
||||
Distributions during 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
October 31
|
$
|
3,094
|
|
|
$
|
11,221
|
|
|
$
|
3,838
|
|
|
82,991
|
|
|
$
|
59.33
|
|
|
15,596
|
|
|
$
|
60.08
|
|
July 31
|
3,094
|
|
|
11,160
|
|
|
3,830
|
|
|
85,731
|
|
|
57.40
|
|
|
16,021
|
|
|
58.13
|
|
|||||
April 30
|
3,094
|
|
|
11,119
|
|
|
3,810
|
|
|
51,003
|
|
|
59.64
|
|
|
40,623
|
|
|
59.96
|
|
|||||
January 31
|
3,093
|
|
|
11,076
|
|
|
3,790
|
|
|
46,286
|
|
|
61.85
|
|
|
39,111
|
|
|
62.15
|
|
|||||
Total 2017
|
$
|
12,375
|
|
|
$
|
44,576
|
|
|
$
|
15,268
|
|
|
266,011
|
|
|
|
|
111,351
|
|
|
|
||||
Distributions during 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
October 31
|
$
|
3,094
|
|
|
$
|
10,168
|
|
|
$
|
3,478
|
|
|
44,176
|
|
|
$
|
57.18
|
|
|
30,891
|
|
|
$
|
57.18
|
|
July 31
|
3,094
|
|
|
10,133
|
|
|
3,465
|
|
|
39,487
|
|
|
65.64
|
|
|
26,897
|
|
|
65.64
|
|
|||||
April 30
|
3,094
|
|
|
10,029
|
|
|
3,449
|
|
|
48,854
|
|
|
51.59
|
|
|
34,201
|
|
|
51.59
|
|
|||||
January 31
|
3,093
|
|
|
9,142
|
|
|
3,141
|
|
|
54,280
|
|
|
49.24
|
|
|
32,769
|
|
|
49.24
|
|
|||||
Total 2016
|
$
|
12,375
|
|
|
$
|
39,472
|
|
|
$
|
13,533
|
|
|
186,797
|
|
|
|
|
124,758
|
|
|
|
14.
|
INTERIM RESULTS (Unaudited)
|
(In thousands, except per share amounts)
|
2018
|
||||||||||||||
|
1st Quarter
|
|
2nd Quarter
|
|
3rd Quarter
|
|
4th Quarter
|
||||||||
Total revenue
|
$
|
56,496
|
|
|
$
|
56,293
|
|
|
$
|
57,059
|
|
|
$
|
58,328
|
|
Operating income before loss on early extinguishment of debt, gain on casualty settlement, and noncontrolling interests
|
14,946
|
|
|
15,405
|
|
|
16,692
|
|
|
15,510
|
|
||||
Gain on sales of properties
|
—
|
|
|
509
|
|
|
—
|
|
|
—
|
|
||||
Net income attributable to Saul Centers, Inc.
|
12,587
|
|
|
12,543
|
|
|
13,155
|
|
|
12,269
|
|
||||
Net income available to common stockholders
|
6,856
|
|
|
9,590
|
|
|
10,202
|
|
|
9,316
|
|
||||
Net income available to common stockholders per diluted share
|
0.31
|
|
|
0.43
|
|
|
0.45
|
|
|
0.41
|
|
(In thousands, except per share amounts)
|
2017
|
||||||||||||||
|
1st Quarter
|
|
2nd Quarter
|
|
3rd Quarter
|
|
4th Quarter
|
||||||||
Total revenue
|
$
|
58,466
|
|
|
$
|
55,907
|
|
|
$
|
56,237
|
|
|
$
|
56,675
|
|
Operating income before loss on early extinguishment of debt, gain on casualty settlement, and noncontrolling interests
|
17,374
|
|
|
14,422
|
|
|
14,386
|
|
|
14,416
|
|
||||
Gain on sales of properties
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net income attributable to Saul Centers, Inc.
|
13,704
|
|
|
11,510
|
|
|
11,483
|
|
|
11,560
|
|
||||
Net income available to common stockholders
|
10,610
|
|
|
8,416
|
|
|
8,390
|
|
|
8,466
|
|
||||
Net income available to common stockholders per diluted share
|
0.49
|
|
|
0.38
|
|
|
0.38
|
|
|
0.38
|
|
15.
|
BUSINESS SEGMENTS
|
SAUL CENTERS, INC.
Notes to Consolidated Financial Statements
|
|||||||||||||||
(In thousands)
|
Shopping
|
|
Mixed-Use
|
|
Corporate
|
|
Consolidated
|
||||||||
As of or for the year ended December 31, 2018
|
Centers
|
|
Properties
|
|
and Other
|
|
Totals
|
||||||||
Real estate rental operations:
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
164,671
|
|
|
$
|
63,233
|
|
|
$
|
—
|
|
|
$
|
227,904
|
|
Expenses
|
(34,970
|
)
|
|
(21,293
|
)
|
|
—
|
|
|
(56,263
|
)
|
||||
Income from real estate
|
129,701
|
|
|
41,940
|
|
|
—
|
|
|
171,641
|
|
||||
Other revenue
|
—
|
|
|
—
|
|
|
272
|
|
|
272
|
|
||||
Interest expense and amortization of deferred debt costs
|
—
|
|
|
—
|
|
|
(45,040
|
)
|
|
(45,040
|
)
|
||||
General and administrative
|
—
|
|
|
—
|
|
|
(18,459
|
)
|
|
(18,459
|
)
|
||||
Depreciation and amortization of deferred leasing costs
|
(29,251
|
)
|
|
(16,610
|
)
|
|
—
|
|
|
(45,861
|
)
|
||||
Change in fair value of derivatives
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
||||
Gain on sale of property
|
509
|
|
|
—
|
|
|
—
|
|
|
509
|
|
||||
Net income (loss)
|
$
|
100,959
|
|
|
$
|
25,330
|
|
|
$
|
(63,230
|
)
|
|
$
|
63,059
|
|
Capital investment
|
$
|
13,485
|
|
|
$
|
115,165
|
|
|
$
|
—
|
|
|
$
|
128,650
|
|
Total assets
|
$
|
971,321
|
|
|
$
|
537,500
|
|
|
$
|
18,668
|
|
|
$
|
1,527,489
|
|
|
|
|
|
|
|
|
|
||||||||
As of or for the year ended December 31, 2017
|
|
|
|
|
|
|
|
||||||||
Real estate rental operations:
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
165,853
|
|
|
$
|
61,352
|
|
|
$
|
—
|
|
|
$
|
227,205
|
|
Expenses
|
(34,675
|
)
|
|
(20,917
|
)
|
|
—
|
|
|
(55,592
|
)
|
||||
Income from real estate
|
131,178
|
|
|
40,435
|
|
|
—
|
|
|
171,613
|
|
||||
Other revenue
|
—
|
|
|
—
|
|
|
80
|
|
|
80
|
|
||||
Interest expense and amortization of deferred debt costs
|
—
|
|
|
—
|
|
|
(47,225
|
)
|
|
(47,225
|
)
|
||||
General and administrative
|
—
|
|
|
—
|
|
|
(18,176
|
)
|
|
(18,176
|
)
|
||||
Depreciation and amortization of deferred leasing costs
|
(29,977
|
)
|
|
(15,717
|
)
|
|
—
|
|
|
(45,694
|
)
|
||||
Change in fair value of derivatives
|
—
|
|
|
—
|
|
|
70
|
|
|
70
|
|
||||
Net income (loss)
|
$
|
101,201
|
|
|
$
|
24,718
|
|
|
$
|
(65,251
|
)
|
|
$
|
60,668
|
|
Capital investment
|
$
|
90,896
|
|
|
$
|
29,098
|
|
|
$
|
—
|
|
|
$
|
119,994
|
|
Total assets
|
$
|
974,061
|
|
|
$
|
438,283
|
|
|
$
|
10,108
|
|
|
$
|
1,422,452
|
|
|
|
|
|
|
|
|
|
||||||||
As of or for the year ended December 31, 2016
|
|
|
|
|
|
|
|
||||||||
Real estate rental operations:
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
160,179
|
|
|
$
|
56,840
|
|
|
$
|
—
|
|
|
$
|
217,019
|
|
Expenses
|
(34,931
|
)
|
|
(18,770
|
)
|
|
—
|
|
|
(53,701
|
)
|
||||
Income from real estate
|
125,248
|
|
|
38,070
|
|
|
—
|
|
|
163,318
|
|
||||
Other revenue
|
—
|
|
|
—
|
|
|
51
|
|
|
51
|
|
||||
Interest expense and amortization of deferred debt costs
|
—
|
|
|
—
|
|
|
(45,683
|
)
|
|
(45,683
|
)
|
||||
General and administrative
|
—
|
|
|
—
|
|
|
(17,496
|
)
|
|
(17,496
|
)
|
||||
Depreciation and amortization of deferred leasing costs
|
(29,964
|
)
|
|
(14,453
|
)
|
|
—
|
|
|
(44,417
|
)
|
||||
Acquisition related costs
|
(60
|
)
|
|
—
|
|
|
—
|
|
|
(60
|
)
|
||||
Change in fair value of derivatives
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
||||
Gain on sale of property
|
—
|
|
|
1,013
|
|
|
—
|
|
|
1,013
|
|
||||
Net income (loss)
|
$
|
95,224
|
|
|
$
|
24,630
|
|
|
$
|
(63,134
|
)
|
|
$
|
56,720
|
|
Capital investment
|
$
|
64,044
|
|
|
$
|
27,001
|
|
|
$
|
—
|
|
|
$
|
91,045
|
|
Total assets
|
$
|
976,545
|
|
|
$
|
358,419
|
|
|
$
|
8,061
|
|
|
$
|
1,343,025
|
|
|
|
|
|
|
|
|
|
16.
|
Subsequent Events
|
SAUL CENTERS, INC.
Real Estate and Accumulated Depreciation
December 31, 2018
(Dollars in Thousands)
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
Costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Buildings
|
||||||||||||||||||
|
|
|
Capitalized
|
|
Basis at Close of Period
|
|
|
|
|
|
|
|
|
|
|
|
and
|
||||||||||||||||||||||||
|
Initial
Basis
|
|
Subsequent
to
Acquisition
|
|
Land
|
|
Buildings
and
Improvements
|
|
Construction in Progress
|
|
Total
|
|
Accumulated
Depreciation
|
|
Book
Value
|
|
Related
Debt
|
|
Date of
Construction
|
|
Date
Acquired
|
|
Improvements
Depreciable
Lives in Years
|
||||||||||||||||||
Shopping Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Ashburn Village, Ashburn, VA
|
$
|
11,431
|
|
|
$
|
20,391
|
|
|
$
|
6,764
|
|
|
$
|
24,957
|
|
|
$
|
101
|
|
|
$
|
31,822
|
|
|
$
|
13,437
|
|
|
$
|
18,385
|
|
|
$
|
27,167
|
|
|
1994 & 2000-6
|
|
3/94
|
|
40
|
Ashland Square Phase I, Dumfries, VA
|
1,178
|
|
|
7,508
|
|
|
1,178
|
|
|
5,297
|
|
|
2,211
|
|
|
8,686
|
|
|
1,991
|
|
|
6,695
|
|
|
—
|
|
|
2007, 2013
|
|
12/04
|
|
20 & 50
|
|||||||||
Beacon Center, Alexandria, VA
|
24,161
|
|
|
18,466
|
|
|
22,674
|
|
|
19,934
|
|
|
19
|
|
|
42,627
|
|
|
14,814
|
|
|
27,813
|
|
|
38,120
|
|
|
1960 & 1974
|
|
1/72, 11/16
|
|
40 & 50
|
|||||||||
BJ’s Wholesale Club, Alexandria, VA
|
22,623
|
|
|
—
|
|
|
22,623
|
|
|
—
|
|
|
—
|
|
|
22,623
|
|
|
—
|
|
|
22,623
|
|
|
10,609
|
|
|
|
|
3/08
|
|
—
|
|||||||||
Boca Valley Plaza, Boca Raton, FL
|
16,720
|
|
|
1,756
|
|
|
5,735
|
|
|
12,741
|
|
|
—
|
|
|
18,476
|
|
|
4,837
|
|
|
13,639
|
|
|
9,601
|
|
|
|
|
2/04
|
|
40
|
|||||||||
Boulevard, Fairfax, VA
|
4,883
|
|
|
4,676
|
|
|
3,687
|
|
|
5,872
|
|
|
—
|
|
|
9,559
|
|
|
3,023
|
|
|
6,536
|
|
|
16,236
|
|
|
1969, 1999 & 2009
|
|
4/94
|
|
40
|
|||||||||
Briggs Chaney MarketPlace, Silver Spring, MD
|
27,037
|
|
|
4,169
|
|
|
9,789
|
|
|
21,417
|
|
|
—
|
|
|
31,206
|
|
|
8,606
|
|
|
22,600
|
|
|
12,714
|
|
|
|
|
4/04
|
|
40
|
|||||||||
Broadlands Village, Ashburn, VA
|
5,316
|
|
|
29,223
|
|
|
5,300
|
|
|
29,226
|
|
|
13
|
|
|
34,539
|
|
|
11,929
|
|
|
22,610
|
|
|
31,941
|
|
|
2003, 2004 & 2006
|
|
3/02
|
|
40 & 50
|
|||||||||
Burtonsville Town Square, Burtonsville, MD
|
74,212
|
|
|
4,800
|
|
|
28,401
|
|
|
49,472
|
|
|
1,139
|
|
|
79,012
|
|
|
2,324
|
|
|
76,688
|
|
|
38,076
|
|
|
2010
|
|
1/17
|
|
20 & 45
|
|||||||||
Countryside Marketplace, Sterling, VA
|
28,912
|
|
|
3,811
|
|
|
7,666
|
|
|
25,045
|
|
|
12
|
|
|
32,723
|
|
|
9,666
|
|
|
23,057
|
|
|
12,676
|
|
|
|
|
2/04
|
|
40
|
|||||||||
Cranberry Square, Westminster, MD
|
31,578
|
|
|
640
|
|
|
6,700
|
|
|
25,518
|
|
|
—
|
|
|
32,218
|
|
|
4,802
|
|
|
27,416
|
|
|
16,515
|
|
|
|
|
9/11
|
|
40
|
|||||||||
Cruse MarketPlace, Cumming, GA
|
12,226
|
|
|
521
|
|
|
3,901
|
|
|
8,846
|
|
|
—
|
|
|
12,747
|
|
|
3,335
|
|
|
9,412
|
|
|
—
|
|
|
|
|
3/04
|
|
40
|
|||||||||
Flagship Center, Rockville, MD
|
160
|
|
|
9
|
|
|
169
|
|
|
—
|
|
|
—
|
|
|
169
|
|
|
—
|
|
|
169
|
|
|
—
|
|
|
1972
|
|
1/72
|
|
—
|
|||||||||
French Market, Oklahoma City, OK
|
5,781
|
|
|
14,174
|
|
|
1,118
|
|
|
18,834
|
|
|
3
|
|
|
19,955
|
|
|
11,846
|
|
|
8,109
|
|
|
—
|
|
|
1972 & 1998
|
|
3/74
|
|
50
|
|||||||||
Germantown, Germantown, MD
|
2,034
|
|
|
567
|
|
|
2,034
|
|
|
567
|
|
|
—
|
|
|
2,601
|
|
|
353
|
|
|
2,248
|
|
|
—
|
|
|
1990
|
|
8/93
|
|
40
|
|||||||||
The Glen, Woodbridge, VA
|
12,918
|
|
|
8,192
|
|
|
5,300
|
|
|
15,810
|
|
|
—
|
|
|
21,110
|
|
|
9,582
|
|
|
11,528
|
|
|
22,900
|
|
|
1993 & 2005
|
|
6/94
|
|
40
|
|||||||||
Great Falls Center, Great Falls, VA
|
41,750
|
|
|
3,192
|
|
|
14,766
|
|
|
30,174
|
|
|
2
|
|
|
44,942
|
|
|
8,612
|
|
|
36,330
|
|
|
11,702
|
|
|
|
|
3/08
|
|
40
|
|||||||||
Hampshire Langley, Takoma, MD
|
3,159
|
|
|
3,527
|
|
|
1,856
|
|
|
4,635
|
|
|
195
|
|
|
6,686
|
|
|
3,805
|
|
|
2,881
|
|
|
15,345
|
|
|
1960
|
|
1/72
|
|
40
|
|||||||||
Hunt Club Corners, Apopka, FL
|
12,584
|
|
|
4,226
|
|
|
4,822
|
|
|
11,988
|
|
|
—
|
|
|
16,810
|
|
|
4,299
|
|
|
12,511
|
|
|
5,480
|
|
|
|
|
6/06, 12/12
|
|
40
|
|||||||||
Jamestown Place, Altamonte Springs, FL
|
14,055
|
|
|
1,861
|
|
|
4,455
|
|
|
11,461
|
|
|
—
|
|
|
15,916
|
|
|
3,848
|
|
|
12,068
|
|
|
6,943
|
|
|
|
|
11/05
|
|
40
|
|||||||||
Kentlands Square I, Gaithersburg, MD
|
14,379
|
|
|
665
|
|
|
5,006
|
|
|
9,701
|
|
|
337
|
|
|
15,044
|
|
|
3,966
|
|
|
11,078
|
|
|
—
|
|
|
2002
|
|
9/02
|
|
40
|
|||||||||
Kentlands Square II, Gaithersburg, MD
|
76,723
|
|
|
1,628
|
|
|
22,800
|
|
|
55,184
|
|
|
367
|
|
|
78,351
|
|
|
10,651
|
|
|
67,700
|
|
|
35,258
|
|
|
|
|
9/11, 9/13
|
|
40
|
|||||||||
Kentlands Place, Gaithersburg, MD
|
1,425
|
|
|
7,298
|
|
|
1,425
|
|
|
7,298
|
|
|
—
|
|
|
8,723
|
|
|
3,988
|
|
|
4,735
|
|
|
—
|
|
|
2005
|
|
1/04
|
|
50
|
|||||||||
Lansdowne Town Center, Leesburg, VA
|
6,545
|
|
|
38,528
|
|
|
6,546
|
|
|
37,702
|
|
|
825
|
|
|
45,073
|
|
|
15,011
|
|
|
30,062
|
|
|
31,723
|
|
|
2006
|
|
11/02
|
|
50
|
|||||||||
Leesburg Pike Plaza, Baileys Crossroads, VA
|
2,418
|
|
|
6,262
|
|
|
1,132
|
|
|
7,548
|
|
|
—
|
|
|
8,680
|
|
|
6,054
|
|
|
2,626
|
|
|
14,952
|
|
|
1965
|
|
2/66
|
|
40
|
|||||||||
Lumberton Plaza, Lumberton, NJ
|
4,400
|
|
|
11,305
|
|
|
950
|
|
|
14,754
|
|
|
1
|
|
|
15,705
|
|
|
13,062
|
|
|
2,643
|
|
|
—
|
|
|
1975
|
|
12/75
|
|
40
|
|||||||||
Metro Pike Center, Rockville, MD
|
33,123
|
|
|
4,235
|
|
|
26,064
|
|
|
7,411
|
|
|
3,883
|
|
|
37,358
|
|
|
1,587
|
|
|
35,771
|
|
|
—
|
|
|
|
|
12/10
|
|
40
|
|||||||||
Shops at Monocacy, Frederick, MD
|
9,541
|
|
|
13,957
|
|
|
9,260
|
|
|
14,238
|
|
|
—
|
|
|
23,498
|
|
|
5,999
|
|
|
17,499
|
|
|
11,295
|
|
|
2004
|
|
11/03
|
|
50
|
|||||||||
Northrock, Warrenton, VA
|
12,686
|
|
|
15,414
|
|
|
12,686
|
|
|
15,408
|
|
|
6
|
|
|
28,100
|
|
|
4,406
|
|
|
23,694
|
|
|
14,526
|
|
|
2009
|
|
01/08
|
|
50
|
|||||||||
Olde Forte Village, Ft. Washington, MD
|
15,933
|
|
|
6,669
|
|
|
5,409
|
|
|
17,193
|
|
|
—
|
|
|
22,602
|
|
|
7,672
|
|
|
14,930
|
|
|
9,159
|
|
|
2004
|
|
07/03
|
|
40
|
|||||||||
Olney, Olney, MD
|
4,963
|
|
|
2,106
|
|
|
3,079
|
|
|
3,990
|
|
|
—
|
|
|
7,069
|
|
|
3,390
|
|
|
3,679
|
|
|
11,781
|
|
|
1972
|
|
11/75
|
|
40
|
|||||||||
Orchard Park, Dunwoody, GA
|
19,377
|
|
|
1,029
|
|
|
7,751
|
|
|
12,655
|
|
|
—
|
|
|
20,406
|
|
|
3,802
|
|
|
16,604
|
|
|
9,728
|
|
|
|
|
7/07
|
|
40
|
|||||||||
Palm Springs Center, Altamonte Springs, FL
|
18,365
|
|
|
1,938
|
|
|
5,739
|
|
|
14,564
|
|
|
—
|
|
|
20,303
|
|
|
5,088
|
|
|
15,215
|
|
|
7,766
|
|
|
|
|
3/05
|
|
40
|
|||||||||
Ravenwood, Baltimore, MD
|
1,245
|
|
|
4,193
|
|
|
703
|
|
|
4,735
|
|
|
—
|
|
|
5,438
|
|
|
3,171
|
|
|
2,267
|
|
|
14,086
|
|
|
1959 & 2006
|
|
1/72
|
|
40
|
|||||||||
11503 Rockville Pike/5541 Nicholson Lane, Rockville, MD
|
26,561
|
|
|
24
|
|
|
22,113
|
|
|
4,472
|
|
|
—
|
|
|
26,585
|
|
|
918
|
|
|
25,667
|
|
|
—
|
|
|
|
|
10/10
12/12 |
|
40
|
|||||||||
1500/1580/1582/1584 Rockville Pike, Rockville, MD
|
51,149
|
|
|
2,238
|
|
|
43,863
|
|
|
7,483
|
|
|
2,041
|
|
|
53,387
|
|
|
6,121
|
|
|
47,266
|
|
|
—
|
|
|
|
|
12/12, 1/14, 4/14, 12/14
|
|
5, 10, 5, 4
|
|||||||||
Seabreeze Plaza, Palm Harbor, FL
|
24,526
|
|
|
2,315
|
|
|
8,665
|
|
|
18,176
|
|
|
—
|
|
|
26,841
|
|
|
6,169
|
|
|
20,672
|
|
|
15,547
|
|
|
|
|
11/05
|
|
40
|
|||||||||
Market Place at Sea Colony, Bethany Beach, DE
|
2,920
|
|
|
209
|
|
|
1,147
|
|
|
1,982
|
|
|
—
|
|
|
3,129
|
|
|
556
|
|
|
2,573
|
|
|
—
|
|
|
|
|
3/08
|
|
40
|
|||||||||
Seven Corners, Falls Church, VA
|
4,848
|
|
|
44,101
|
|
|
4,913
|
|
|
43,971
|
|
|
65
|
|
|
48,949
|
|
|
29,867
|
|
|
19,082
|
|
|
62,630
|
|
|
1956 & 1997
|
|
7/73
|
|
40
|
|||||||||
Severna Park Marketplace, Severna Park, MD
|
63,254
|
|
|
512
|
|
|
12,700
|
|
|
51,066
|
|
|
—
|
|
|
63,766
|
|
|
9,233
|
|
|
54,533
|
|
|
30,888
|
|
|
|
|
9/11
|
|
40
|
|||||||||
Shops at Fairfax, Fairfax, VA
|
2,708
|
|
|
9,969
|
|
|
992
|
|
|
11,685
|
|
|
—
|
|
|
12,677
|
|
|
8,343
|
|
|
4,334
|
|
|
10,824
|
|
|
1975 & 1999
|
|
6/75
|
|
50
|
|||||||||
Smallwood Village Center, Waldorf, MD
|
17,819
|
|
|
8,218
|
|
|
6,402
|
|
|
19,629
|
|
|
6
|
|
|
26,037
|
|
|
8,087
|
|
|
17,950
|
|
|
—
|
|
|
|
|
1/06
|
|
40
|
|||||||||
Southdale, Glen Burnie, MD
|
18,895
|
|
|
24,825
|
|
|
15,254
|
|
|
28,465
|
|
|
1
|
|
|
43,720
|
|
|
21,947
|
|
|
21,773
|
|
|
—
|
|
|
1962 & 1986
|
|
1/72
|
|
40
|
|||||||||
Southside Plaza, Richmond, VA
|
6,728
|
|
|
10,998
|
|
|
1,878
|
|
|
15,848
|
|
|
—
|
|
|
17,726
|
|
|
12,466
|
|
|
5,260
|
|
|
—
|
|
|
1958
|
|
1/72
|
|
40
|
|||||||||
South Dekalb Plaza, Atlanta, GA
|
2,474
|
|
|
4,417
|
|
|
703
|
|
|
6,188
|
|
|
—
|
|
|
6,891
|
|
|
4,942
|
|
|
1,949
|
|
|
—
|
|
|
1970
|
|
2/76
|
|
40
|
|||||||||
Thruway, Winston-Salem, NC
|
7,848
|
|
|
25,568
|
|
|
7,693
|
|
|
25,679
|
|
|
44
|
|
|
33,416
|
|
|
17,777
|
|
|
15,639
|
|
|
36,711
|
|
|
1955 & 1965
|
|
5/72
|
|
40
|
|||||||||
Village Center, Centreville, VA
|
16,502
|
|
|
2,501
|
|
|
7,851
|
|
|
11,152
|
|
|
—
|
|
|
19,003
|
|
|
6,995
|
|
|
12,008
|
|
|
13,014
|
|
|
1990
|
|
8/93
|
|
40
|
|||||||||
Westview Village, Frederick, MD
|
6,047
|
|
|
25,265
|
|
|
6,047
|
|
|
25,262
|
|
|
3
|
|
|
31,312
|
|
|
8,590
|
|
|
22,722
|
|
|
—
|
|
|
2009
|
|
11/07, 02/15
|
|
50
|
|||||||||
White Oak, Silver Spring, MD
|
6,277
|
|
|
5,387
|
|
|
4,649
|
|
|
6,837
|
|
|
178
|
|
|
11,664
|
|
|
6,169
|
|
|
5,495
|
|
|
23,198
|
|
|
1958 & 1967
|
|
1/72
|
|
40
|
|||||||||
Other Buildings / Improvements
|
|
|
179
|
|
|
|
|
179
|
|
|
—
|
|
|
179
|
|
|
99
|
|
|
80
|
|
|
—
|
|
|
|
|
|
|
|
|||||||||||
Total Shopping Centers
|
832,397
|
|
|
413,662
|
|
|
412,358
|
|
|
822,249
|
|
|
11,452
|
|
|
1,246,059
|
|
|
357,235
|
|
|
888,824
|
|
|
629,111
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Mixed-Use Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Avenel Business Park, Gaithersburg, MD
|
21,459
|
|
|
31,401
|
|
|
3,756
|
|
|
49,104
|
|
|
—
|
|
|
52,860
|
|
|
37,712
|
|
|
15,148
|
|
|
27,222
|
|
|
1981-2000
|
|
12/84
|
|
35 & 40
|
|||||||||
Clarendon Center, Arlington, VA (1)
|
12,753
|
|
|
186,038
|
|
|
16,287
|
|
|
182,504
|
|
|
—
|
|
|
198,791
|
|
|
41,919
|
|
|
156,872
|
|
|
102,310
|
|
|
2010
|
|
7/73, 1/96 & 4/02
|
|
50
|
|||||||||
Park Van Ness, Washington, DC
|
2,242
|
|
|
91,690
|
|
|
2,242
|
|
|
91,690
|
|
|
—
|
|
|
93,932
|
|
|
7,778
|
|
|
86,154
|
|
|
69,691
|
|
|
2016
|
|
7/73 & 2/11
|
|
50
|
|||||||||
601 Pennsylvania Ave., Washington, DC
|
5,479
|
|
|
68,712
|
|
|
5,667
|
|
|
68,524
|
|
|
—
|
|
|
74,191
|
|
|
54,652
|
|
|
19,539
|
|
|
—
|
|
|
1986
|
|
7/73
|
|
35
|
|||||||||
Washington Square, Alexandria, VA
|
2,034
|
|
|
56,734
|
|
|
544
|
|
|
58,224
|
|
|
—
|
|
|
58,768
|
|
|
26,127
|
|
|
32,641
|
|
|
58,523
|
|
|
2000
|
|
7/73
|
|
50
|
|||||||||
7316 Wisconsin Avenue
|
39,641
|
|
|
934
|
|
|
38,662
|
|
|
980
|
|
|
933
|
|
|
40,575
|
|
|
95
|
|
|
40,480
|
|
|
—
|
|
|
1969
|
|
9/18 & 12/18
|
|
2
|
|||||||||
Total Mixed-Use Properties
|
83,608
|
|
|
435,509
|
|
|
67,158
|
|
|
451,026
|
|
|
933
|
|
|
519,117
|
|
|
168,283
|
|
|
350,834
|
|
|
257,746
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Development Land
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Ashbrook Marketplace, Ashburn, VA
|
8,938
|
|
|
2,186
|
|
|
—
|
|
|
—
|
|
|
11,124
|
|
|
11,124
|
|
|
—
|
|
|
11,124
|
|
|
—
|
|
|
|
|
5/18
|
|
|
|||||||||
Ashland Square Phase II, Manassas, VA
|
5,292
|
|
|
2,023
|
|
|
7,028
|
|
|
—
|
|
|
287
|
|
|
7,315
|
|
|
—
|
|
|
7,315
|
|
|
—
|
|
|
|
|
12/04
|
|
|
|||||||||
New Market, New Market, MD
|
2,088
|
|
|
286
|
|
|
2,374
|
|
|
—
|
|
|
—
|
|
|
2,374
|
|
|
—
|
|
|
2,374
|
|
|
—
|
|
|
|
|
9/05
|
|
|
|||||||||
North Glebe Road, Arlington, VA
|
52,067
|
|
|
110,109
|
|
|
—
|
|
|
—
|
|
|
162,176
|
|
|
162,176
|
|
|
—
|
|
|
162,176
|
|
|
23,332
|
|
|
—
|
|
8/14-8/16
|
|
|
|||||||||
Total Development Land
|
68,385
|
|
|
114,604
|
|
|
9,402
|
|
|
—
|
|
|
173,587
|
|
|
182,989
|
|
|
—
|
|
|
182,989
|
|
|
23,332
|
|
|
|
|
|
|
|
|||||||||
Total
|
$
|
984,390
|
|
|
$
|
963,775
|
|
|
$
|
488,918
|
|
|
$
|
1,273,275
|
|
|
$
|
185,972
|
|
|
$
|
1,948,165
|
|
|
$
|
525,518
|
|
|
$
|
1,422,647
|
|
|
$
|
910,189
|
|
|
|
|
|
|
|
(1)
|
Includes the North and South Blocks and Residential
|
Base building
|
|
Generally 35 - 50 years or a shorter period if management determines that
|
|
|
the building has a shorter useful life.
|
Building components
|
|
Up to 20 years
|
Tenant improvements
|
|
The shorter of the term of the lease or the useful life
|
|
|
of the improvements
|
(In thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
Total real estate investments:
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
1,803,200
|
|
|
$
|
1,700,813
|
|
|
$
|
1,622,710
|
|
Acquisitions
|
48,579
|
|
|
77,258
|
|
|
48,123
|
|
|||
Improvements
|
98,917
|
|
|
42,640
|
|
|
35,826
|
|
|||
Retirements
|
(2,531
|
)
|
|
(17,511
|
)
|
|
(5,846
|
)
|
|||
Balance, end of year
|
$
|
1,948,165
|
|
|
$
|
1,803,200
|
|
|
$
|
1,700,813
|
|
Total accumulated depreciation:
|
|
|
|
|
|
||||||
Balance, beginning of year
|
$
|
488,166
|
|
|
$
|
458,279
|
|
|
$
|
425,370
|
|
Depreciation expense
|
39,768
|
|
|
40,197
|
|
|
38,755
|
|
|||
Retirements
|
(2,416
|
)
|
|
(10,310
|
)
|
|
(5,846
|
)
|
|||
Balance, end of year
|
$
|
525,518
|
|
|
$
|
488,166
|
|
|
$
|
458,279
|
|
1.
|
I have reviewed this report on Form 10-K of Saul Centers, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; and
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.
|
4.
|
The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's fourth fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the Audit Committee of registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; and
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report.
|
4.
|
The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's fourth fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the Audit Committee of registrant's board of directors (or persons performing the equivalent functions):
|
a)
|
all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b)
|
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|