FORM
|
10-Q
|
|
|
Maryland
|
46-1214914
|
|||
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|||
222 Central Park Avenue
|
,
|
Suite 2100
|
|
|
Virginia Beach
|
,
|
Virginia
|
23462
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered
|
Common Stock, $0.01 par value per share
|
|
AHH
|
|
New York Stock Exchange
|
6.75% Series A Cumulative Redeemable Perpetual Preferred Stock, $0.01 par value per share
|
|
AHHPrA
|
|
New York Stock Exchange
|
Large Accelerated Filer
|
☒
|
Accelerated Filer
|
☐
|
Non-Accelerated Filer
|
☐
|
Smaller Reporting Company
|
☐
|
|
|
Emerging Growth Company
|
☐
|
|
Page
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
September 30,
2020 |
|
December 31,
2019 |
||||
|
|
(Unaudited)
|
|
|
||||
ASSETS
|
|
|
|
|
||||
Real estate investments:
|
|
|
|
|
||||
Income producing property
|
|
$
|
1,531,910
|
|
|
$
|
1,460,723
|
|
Held for development
|
|
13,607
|
|
|
5,000
|
|
||
Construction in progress
|
|
60,810
|
|
|
140,601
|
|
||
|
|
1,606,327
|
|
|
1,606,324
|
|
||
Accumulated depreciation
|
|
(241,859
|
)
|
|
(224,738
|
)
|
||
Net real estate investments
|
|
1,364,468
|
|
|
1,381,586
|
|
||
Real estate investments held for sale
|
|
—
|
|
|
1,460
|
|
||
Cash and cash equivalents
|
|
73,579
|
|
|
39,232
|
|
||
Restricted cash
|
|
5,645
|
|
|
4,347
|
|
||
Accounts receivable, net
|
|
26,465
|
|
|
23,470
|
|
||
Notes receivable, net
|
|
168,716
|
|
|
159,371
|
|
||
Construction receivables, including retentions, net
|
|
43,324
|
|
|
36,361
|
|
||
Construction contract costs and estimated earnings in excess of billings, net
|
|
215
|
|
|
249
|
|
||
Operating lease right-of-use assets
|
|
32,818
|
|
|
33,088
|
|
||
Finance lease right-of-use assets
|
|
23,691
|
|
|
24,130
|
|
||
Acquired lease intangible assets, net
|
|
57,958
|
|
|
68,702
|
|
||
Other assets
|
|
44,393
|
|
|
32,901
|
|
||
Total Assets
|
|
$
|
1,841,272
|
|
|
$
|
1,804,897
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
||||
Indebtedness, net
|
|
$
|
886,509
|
|
|
$
|
950,537
|
|
Accounts payable and accrued liabilities
|
|
20,667
|
|
|
17,803
|
|
||
Construction payables, including retentions
|
|
55,825
|
|
|
53,382
|
|
||
Billings in excess of construction contract costs and estimated earnings
|
|
7,085
|
|
|
5,306
|
|
||
Operating lease liabilities
|
|
41,589
|
|
|
41,474
|
|
||
Finance lease liabilities
|
|
17,941
|
|
|
17,903
|
|
||
Other liabilities
|
|
60,219
|
|
|
63,045
|
|
||
Total Liabilities
|
|
1,089,835
|
|
|
1,149,450
|
|
||
|
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
|
||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized:
6.75% Series A Cumulative Redeemable Perpetual Preferred Stock, 9,980,000 and 2,930,000
shares authorized as of September 30, 2020 and December 31, 2019, respectively, 6,843,418
and 2,530,000 shares issued and outstanding as of September 30, 2020 and December 31,
2019, respectively
|
|
171,085
|
|
|
63,250
|
|
||
Common stock, $0.01 par value, 500,000,000 shares authorized; 57,934,042 and 56,277,971 shares issued and outstanding as of September 30, 2020 and December 31, 2019, respectively
|
|
579
|
|
|
563
|
|
||
Additional paid-in capital
|
|
464,632
|
|
|
455,680
|
|
||
Distributions in excess of earnings
|
|
(107,262
|
)
|
|
(106,676
|
)
|
||
Accumulated other comprehensive loss
|
|
(9,767
|
)
|
|
(4,240
|
)
|
||
Total stockholders’ equity
|
|
519,267
|
|
|
408,577
|
|
||
Noncontrolling interests in investment entities
|
|
537
|
|
|
4,462
|
|
||
Noncontrolling interests in Operating Partnership
|
|
231,633
|
|
|
242,408
|
|
||
Total Equity
|
|
751,437
|
|
|
655,447
|
|
||
Total Liabilities and Equity
|
|
$
|
1,841,272
|
|
|
$
|
1,804,897
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
||||||||
Rental revenues
|
|
$
|
39,636
|
|
|
$
|
42,220
|
|
|
$
|
121,840
|
|
|
$
|
109,507
|
|
General contracting and real estate services revenues
|
|
58,617
|
|
|
27,638
|
|
|
163,283
|
|
|
66,118
|
|
||||
Total revenues
|
|
98,253
|
|
|
69,858
|
|
|
285,123
|
|
|
175,625
|
|
||||
Expenses
|
|
|
|
|
|
|
|
|
||||||||
Rental expenses
|
|
10,223
|
|
|
9,873
|
|
|
27,907
|
|
|
24,513
|
|
||||
Real estate taxes
|
|
4,760
|
|
|
4,180
|
|
|
13,326
|
|
|
10,759
|
|
||||
General contracting and real estate services expenses
|
|
56,509
|
|
|
26,446
|
|
|
157,401
|
|
|
62,855
|
|
||||
Depreciation and amortization
|
|
14,176
|
|
|
15,465
|
|
|
42,232
|
|
|
38,874
|
|
||||
Amortization of right-of-use assets - finance leases
|
|
147
|
|
|
145
|
|
|
440
|
|
|
230
|
|
||||
General and administrative expenses
|
|
2,601
|
|
|
2,977
|
|
|
9,382
|
|
|
9,329
|
|
||||
Acquisition, development and other pursuit costs
|
|
26
|
|
|
93
|
|
|
555
|
|
|
550
|
|
||||
Impairment charges
|
|
47
|
|
|
—
|
|
|
205
|
|
|
—
|
|
||||
Total expenses
|
|
88,489
|
|
|
59,179
|
|
|
251,448
|
|
|
147,110
|
|
||||
Gain on real estate dispositions
|
|
3,612
|
|
|
4,699
|
|
|
6,388
|
|
|
4,699
|
|
||||
Operating income
|
|
13,376
|
|
|
15,378
|
|
|
40,063
|
|
|
33,214
|
|
||||
Interest income
|
|
4,417
|
|
|
5,710
|
|
|
16,055
|
|
|
16,622
|
|
||||
Interest expense on indebtedness
|
|
(7,294
|
)
|
|
(8,828
|
)
|
|
(22,252
|
)
|
|
(22,205
|
)
|
||||
Interest expense on finance leases
|
|
(229
|
)
|
|
(228
|
)
|
|
(686
|
)
|
|
(340
|
)
|
||||
Equity in income of unconsolidated real estate entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
273
|
|
||||
Change in fair value of derivatives and other
|
|
318
|
|
|
(530
|
)
|
|
(1,424
|
)
|
|
(3,926
|
)
|
||||
Unrealized credit loss release (provision)
|
|
33
|
|
|
—
|
|
|
(227
|
)
|
|
—
|
|
||||
Other income (expense), net
|
|
177
|
|
|
362
|
|
|
521
|
|
|
426
|
|
||||
Income before taxes
|
|
10,798
|
|
|
11,864
|
|
|
32,050
|
|
|
24,064
|
|
||||
Income tax benefit
|
|
28
|
|
|
199
|
|
|
220
|
|
|
339
|
|
||||
Net income
|
|
10,826
|
|
|
12,063
|
|
|
32,270
|
|
|
24,403
|
|
||||
Net (income) loss attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
||||||||
Investment entities
|
|
45
|
|
|
(960
|
)
|
|
181
|
|
|
(640
|
)
|
||||
Operating Partnership
|
|
(2,262
|
)
|
|
(2,790
|
)
|
|
(7,548
|
)
|
|
(6,000
|
)
|
||||
Net income attributable to Armada Hoffler Properties, Inc.
|
|
8,609
|
|
|
8,313
|
|
|
24,903
|
|
|
17,763
|
|
||||
Preferred stock dividends
|
|
(2,220
|
)
|
|
(1,234
|
)
|
|
(4,462
|
)
|
|
(1,388
|
)
|
||||
Net income attributable to common stockholders
|
|
$
|
6,389
|
|
|
$
|
7,079
|
|
|
$
|
20,441
|
|
|
$
|
16,375
|
|
Net income attributable to common stockholders per share (basic and diluted)
|
|
$
|
0.11
|
|
|
$
|
0.13
|
|
|
$
|
0.36
|
|
|
$
|
0.31
|
|
Weighted-average common shares outstanding (basic and diluted)
|
|
57,923
|
|
|
53,463
|
|
|
57,000
|
|
|
52,289
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income
|
|
$
|
10,826
|
|
|
$
|
12,063
|
|
|
$
|
32,270
|
|
|
$
|
24,403
|
|
Unrealized cash flow hedge losses
|
|
(118
|
)
|
|
(1,247
|
)
|
|
(9,886
|
)
|
|
(5,709
|
)
|
||||
Realized cash flow hedge losses reclassified to net income
|
|
1,070
|
|
|
123
|
|
|
2,260
|
|
|
230
|
|
||||
Comprehensive income
|
|
11,778
|
|
|
10,939
|
|
|
24,644
|
|
|
18,924
|
|
||||
Comprehensive (income) loss attributable to noncontrolling interests:
|
|
|
|
|
|
|
|
|
||||||||
Investment entities
|
|
45
|
|
|
(960
|
)
|
|
181
|
|
|
(640
|
)
|
||||
Operating Partnership
|
|
(2,512
|
)
|
|
(2,473
|
)
|
|
(5,449
|
)
|
|
(4,547
|
)
|
||||
Comprehensive income attributable to Armada Hoffler Properties, Inc.
|
|
$
|
9,311
|
|
|
$
|
7,506
|
|
|
$
|
19,376
|
|
|
$
|
13,737
|
|
|
|
Preferred stock
|
|
Common stock
|
|
Additional paid-in capital
|
|
Distributions in excess of earnings
|
|
Accumulated other comprehensive loss
|
|
Total stockholders' equity
|
|
Noncontrolling interests in investment entities
|
|
Noncontrolling interests in Operating Partnership
|
|
Total equity
|
||||||||||||||||||
Balance, December 31, 2019
|
|
$
|
63,250
|
|
|
$
|
563
|
|
|
$
|
455,680
|
|
|
$
|
(106,676
|
)
|
|
$
|
(4,240
|
)
|
|
$
|
408,577
|
|
|
$
|
4,462
|
|
|
$
|
242,408
|
|
|
$
|
655,447
|
|
Cumulative effect of accounting change(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,185
|
)
|
|
—
|
|
|
(2,185
|
)
|
|
—
|
|
|
(824
|
)
|
|
(3,009
|
)
|
|||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,992
|
|
|
—
|
|
|
6,992
|
|
|
(92
|
)
|
|
2,235
|
|
|
9,135
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,438
|
)
|
|
(5,438
|
)
|
|
—
|
|
|
(2,051
|
)
|
|
(7,489
|
)
|
|||||||||
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
285
|
|
|
285
|
|
|
—
|
|
|
107
|
|
|
392
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
1
|
|
|
1,348
|
|
|
—
|
|
|
—
|
|
|
1,349
|
|
|
—
|
|
|
—
|
|
|
1,349
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
1
|
|
|
782
|
|
|
—
|
|
|
—
|
|
|
783
|
|
|
—
|
|
|
—
|
|
|
783
|
|
|||||||||
Restricted stock award forfeitures
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|||||||||
Dividends declared on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,067
|
)
|
|
—
|
|
|
(1,067
|
)
|
|
—
|
|
|
—
|
|
|
(1,067
|
)
|
|||||||||
Dividends and distributions declared on common shares and units ($0.22 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,454
|
)
|
|
—
|
|
|
(12,454
|
)
|
|
—
|
|
|
(4,680
|
)
|
|
(17,134
|
)
|
|||||||||
Balance, March 31, 2020
|
|
63,250
|
|
|
565
|
|
|
457,804
|
|
|
(115,390
|
)
|
|
(9,393
|
)
|
|
396,836
|
|
|
4,370
|
|
|
237,195
|
|
|
638,401
|
|
|||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,302
|
|
|
—
|
|
|
9,302
|
|
|
(44
|
)
|
|
3,051
|
|
|
12,309
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,657
|
)
|
|
(1,657
|
)
|
|
—
|
|
|
(622
|
)
|
|
(2,279
|
)
|
|||||||||
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
580
|
|
|
580
|
|
|
—
|
|
|
218
|
|
|
798
|
|
|||||||||
Net proceeds from issuance of cumulative redeemable perpetual preferred stock
|
|
96
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
91
|
|
|
—
|
|
|
—
|
|
|
91
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
5
|
|
|
4,411
|
|
|
—
|
|
|
—
|
|
|
4,416
|
|
|
—
|
|
|
—
|
|
|
4,416
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
—
|
|
|
516
|
|
|
—
|
|
|
—
|
|
|
516
|
|
|
—
|
|
|
—
|
|
|
516
|
|
|||||||||
Restricted stock award forfeitures
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|||||||||
Acquisition of noncontrolling interest in real estate entity
|
|
—
|
|
|
—
|
|
|
(2,386
|
)
|
|
—
|
|
|
—
|
|
|
(2,386
|
)
|
|
(3,744
|
)
|
|
—
|
|
|
(6,130
|
)
|
|||||||||
Dividends declared on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,175
|
)
|
|
—
|
|
|
(1,175
|
)
|
|
—
|
|
|
—
|
|
|
(1,175
|
)
|
|||||||||
Balance, June 30, 2020
|
|
63,346
|
|
|
570
|
|
|
460,339
|
|
|
(107,263
|
)
|
|
(10,470
|
)
|
|
406,522
|
|
|
582
|
|
|
239,842
|
|
|
646,946
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,609
|
|
|
—
|
|
|
8,609
|
|
|
(45
|
)
|
|
2,262
|
|
|
10,826
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(87
|
)
|
|
(87
|
)
|
|
—
|
|
|
(31
|
)
|
|
(118
|
)
|
|||||||||
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
790
|
|
|
790
|
|
|
—
|
|
|
280
|
|
|
1,070
|
|
Net proceeds from issuance of cumulative redeemable perpetual preferred stock
|
|
107,739
|
|
|
—
|
|
|
(6,370
|
)
|
|
—
|
|
|
—
|
|
|
101,369
|
|
|
—
|
|
|
—
|
|
|
101,369
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
2
|
|
|
1,620
|
|
|
—
|
|
|
—
|
|
|
1,622
|
|
|
—
|
|
|
—
|
|
|
1,622
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
—
|
|
|
524
|
|
|
—
|
|
|
—
|
|
|
524
|
|
|
—
|
|
|
—
|
|
|
524
|
|
|||||||||
Restricted stock award forfeitures
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||||
Issuance of operating partnership units for acquisitions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
67
|
|
|
67
|
|
|||||||||
Redemption of operating partnership units
|
|
—
|
|
|
7
|
|
|
8,523
|
|
|
—
|
|
|
—
|
|
|
8,530
|
|
|
—
|
|
|
(8,530
|
)
|
|
—
|
|
|||||||||
Dividends declared on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,220
|
)
|
|
—
|
|
|
(2,220
|
)
|
|
—
|
|
|
|
|
|
(2,220
|
)
|
|||||||||
Dividends and distributions declared on common shares and units ($0.11 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,388
|
)
|
|
—
|
|
|
(6,388
|
)
|
|
—
|
|
|
(2,257
|
)
|
|
(8,645
|
)
|
|||||||||
Balance, September 30, 2020
|
|
$
|
171,085
|
|
|
$
|
579
|
|
|
$
|
464,632
|
|
|
$
|
(107,262
|
)
|
|
$
|
(9,767
|
)
|
|
$
|
519,267
|
|
|
$
|
537
|
|
|
$
|
231,633
|
|
|
$
|
751,437
|
|
|
|
Preferred stock
|
|
Common stock
|
|
Additional paid-in capital
|
|
Distributions in excess of earnings
|
|
Accumulated other comprehensive loss
|
|
Total stockholders' equity
|
|
Noncontrolling interests in investment entities
|
|
Noncontrolling interests in Operating Partnership
|
|
Total equity
|
||||||||||||||||||
Balance, December 31, 2018
|
|
$
|
—
|
|
|
$
|
500
|
|
|
$
|
357,353
|
|
|
$
|
(82,699
|
)
|
|
$
|
(1,283
|
)
|
|
$
|
273,871
|
|
|
$
|
—
|
|
|
$
|
182,019
|
|
|
$
|
455,890
|
|
Cumulative effect of accounting change(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
(125
|
)
|
|
—
|
|
|
(42
|
)
|
|
(167
|
)
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,884
|
|
|
—
|
|
|
4,884
|
|
|
—
|
|
|
1,630
|
|
|
6,514
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(752
|
)
|
|
(752
|
)
|
|
—
|
|
|
(251
|
)
|
|
(1,003
|
)
|
|||||||||
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
|
54
|
|
|
—
|
|
|
18
|
|
|
72
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
21
|
|
|
30,185
|
|
|
—
|
|
|
—
|
|
|
30,206
|
|
|
—
|
|
|
—
|
|
|
30,206
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
1
|
|
|
754
|
|
|
—
|
|
|
—
|
|
|
755
|
|
|
—
|
|
|
—
|
|
|
755
|
|
|||||||||
Restricted stock award forfeitures
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|||||||||
Redemption of operating partnership units
|
|
—
|
|
|
1
|
|
|
1,259
|
|
|
—
|
|
|
—
|
|
|
1,260
|
|
|
—
|
|
|
(1,260
|
)
|
|
—
|
|
|||||||||
Dividends and distributions declared on common shares and units ($0.21 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,009
|
)
|
|
—
|
|
|
(11,009
|
)
|
|
—
|
|
|
(3,568
|
)
|
|
(14,577
|
)
|
|||||||||
Balance, March 31, 2019
|
|
—
|
|
|
523
|
|
|
389,547
|
|
|
(88,949
|
)
|
|
(1,981
|
)
|
|
299,140
|
|
|
—
|
|
|
178,546
|
|
|
477,686
|
|
|||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,566
|
|
|
—
|
|
|
4,566
|
|
|
(320
|
)
|
|
1,580
|
|
|
5,826
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,547
|
)
|
|
(2,547
|
)
|
|
—
|
|
|
(912
|
)
|
|
(3,459
|
)
|
|||||||||
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|
26
|
|
|
—
|
|
|
9
|
|
|
35
|
|
|||||||||
Net proceeds from issuance of cumulative redeemable perpetual preferred stock
|
|
63,250
|
|
|
—
|
|
|
(2,249
|
)
|
|
—
|
|
|
—
|
|
|
61,001
|
|
|
—
|
|
|
—
|
|
|
61,001
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
4
|
|
|
7,494
|
|
|
—
|
|
|
—
|
|
|
7,498
|
|
|
—
|
|
|
—
|
|
|
7,498
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
1
|
|
|
463
|
|
|
—
|
|
|
—
|
|
|
464
|
|
|
—
|
|
|
—
|
|
|
464
|
|
|||||||||
Noncontrolling interest in acquired real estate entity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,870
|
|
|
—
|
|
|
4,870
|
|
|||||||||
Issuance of operating partnership units for acquisitions
|
|
—
|
|
|
—
|
|
|
(986
|
)
|
|
—
|
|
|
—
|
|
|
(986
|
)
|
|
—
|
|
|
69,061
|
|
|
68,075
|
|
|||||||||
Dividends and distributions declared on common shares and units ($0.21 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,107
|
)
|
|
—
|
|
|
(11,107
|
)
|
|
—
|
|
|
(4,447
|
)
|
|
(15,554
|
)
|
|||||||||
Balance, June 30, 2019
|
|
63,250
|
|
|
528
|
|
|
394,269
|
|
|
(95,490
|
)
|
|
(4,502
|
)
|
|
358,055
|
|
|
4,550
|
|
|
243,837
|
|
|
606,442
|
|
|||||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,313
|
|
|
—
|
|
|
8,313
|
|
|
960
|
|
|
2,790
|
|
|
12,063
|
|
|||||||||
Unrealized cash flow hedge losses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(894
|
)
|
|
(894
|
)
|
|
—
|
|
|
(353
|
)
|
|
(1,247
|
)
|
|||||||||
Realized cash flow hedge losses reclassified to net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
88
|
|
|
88
|
|
|
—
|
|
|
35
|
|
|
123
|
|
|||||||||
Net proceeds from issuance of common stock
|
|
—
|
|
|
20
|
|
|
34,025
|
|
|
—
|
|
|
—
|
|
|
34,045
|
|
|
—
|
|
|
—
|
|
|
34,045
|
|
|||||||||
Restricted stock awards, net of tax withholding
|
|
—
|
|
|
—
|
|
|
461
|
|
|
—
|
|
|
—
|
|
|
461
|
|
|
—
|
|
|
—
|
|
|
461
|
|
|||||||||
Restricted stock award forfeitures
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
Issuance of operating partnership units for acquisitions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,054
|
|
|
2,054
|
|
|||||||||
Redemption of operating partnership units
|
|
—
|
|
|
1
|
|
|
1,439
|
|
|
—
|
|
|
—
|
|
|
1,440
|
|
|
—
|
|
|
(1,440
|
)
|
|
—
|
|
|||||||||
Dividends declared on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,388
|
)
|
|
—
|
|
|
(1,388
|
)
|
|
—
|
|
|
—
|
|
|
(1,388
|
)
|
|||||||||
Dividends and distributions declared on common shares and units ($0.21 per share and unit)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,522
|
)
|
|
—
|
|
|
(11,522
|
)
|
|
—
|
|
|
(4,445
|
)
|
|
(15,967
|
)
|
|||||||||
Balance, September 30, 2019
|
|
$
|
63,250
|
|
|
$
|
549
|
|
|
$
|
430,193
|
|
|
$
|
(100,087
|
)
|
|
$
|
(5,308
|
)
|
|
$
|
388,597
|
|
|
$
|
5,510
|
|
|
$
|
242,478
|
|
|
$
|
636,585
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2020
|
|
2019
|
||||
OPERATING ACTIVITIES
|
|
|
|
|
||||
Net income
|
|
$
|
32,270
|
|
|
$
|
24,403
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation of buildings and tenant improvements
|
|
31,565
|
|
|
27,233
|
|
||
Amortization of leasing costs, in-place lease intangibles and below market ground rents - operating leases
|
|
10,667
|
|
|
11,641
|
|
||
Accrued straight-line rental revenue
|
|
(3,434
|
)
|
|
(2,893
|
)
|
||
Amortization of leasing incentives and above or below-market rents
|
|
(593
|
)
|
|
(287
|
)
|
||
Amortization of right-of-use assets - finance leases
|
|
440
|
|
|
230
|
|
||
Accrued straight-line ground rent expense
|
|
54
|
|
|
(10
|
)
|
||
Provision for unrealized credit losses
|
|
227
|
|
|
—
|
|
||
Adjustment for uncollectable lease accounts
|
|
3,195
|
|
|
220
|
|
||
Noncash stock compensation
|
|
1,907
|
|
|
1,339
|
|
||
Impairment charges
|
|
205
|
|
|
—
|
|
||
Noncash interest expense
|
|
1,499
|
|
|
898
|
|
||
Interest expense on finance leases
|
|
686
|
|
|
340
|
|
||
Gain on real estate dispositions
|
|
(6,388
|
)
|
|
(4,699
|
)
|
||
Adjustment for Annapolis Junction loan discount amortization (1)
|
|
—
|
|
|
(3,727
|
)
|
||
Change in fair value of derivatives and other
|
|
1,424
|
|
|
3,926
|
|
||
Equity in income of unconsolidated real estate entities
|
|
—
|
|
|
(273
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
|
||||
Property assets
|
|
(6,642
|
)
|
|
(4,225
|
)
|
||
Property liabilities
|
|
3,356
|
|
|
2,623
|
|
||
Construction assets
|
|
(8,328
|
)
|
|
(3,452
|
)
|
||
Construction liabilities
|
|
18,824
|
|
|
(642
|
)
|
||
Interest receivable
|
|
(13,167
|
)
|
|
(7,118
|
)
|
||
Net cash provided by operating activities
|
|
67,767
|
|
|
45,527
|
|
||
INVESTING ACTIVITIES
|
|
|
|
|
||||
Development of real estate investments
|
|
(52,157
|
)
|
|
(107,458
|
)
|
||
Tenant and building improvements
|
|
(8,195
|
)
|
|
(16,889
|
)
|
||
Acquisitions of real estate investments, net of cash received
|
|
(34,785
|
)
|
|
(133,345
|
)
|
||
Dispositions of real estate investments, net of selling costs
|
|
96,458
|
|
|
32,468
|
|
||
Notes receivable issuances
|
|
(17,687
|
)
|
|
(44,531
|
)
|
||
Notes receivable paydowns
|
|
16,220
|
|
|
16,965
|
|
||
Leasing costs
|
|
(2,438
|
)
|
|
(2,569
|
)
|
||
Leasing incentives
|
|
(1,289
|
)
|
|
—
|
|
||
Contributions to equity method investments
|
|
—
|
|
|
(535
|
)
|
||
Net cash used for investing activities
|
|
(3,873
|
)
|
|
(255,894
|
)
|
||
FINANCING ACTIVITIES
|
|
|
|
|
||||
Proceeds from issuance of cumulative redeemable perpetual preferred stock, net
|
|
101,460
|
|
|
61,001
|
|
||
Proceeds from issuance of common stock, net
|
|
7,387
|
|
|
71,749
|
|
||
Common shares tendered for tax withholding
|
|
(534
|
)
|
|
(344
|
)
|
||
Debt issuances, credit facility and construction loan borrowings
|
|
81,004
|
|
|
349,157
|
|
||
Debt and credit facility repayments, including principal amortization
|
|
(181,182
|
)
|
|
(200,879
|
)
|
||
Debt issuance costs
|
|
(326
|
)
|
|
(3,225
|
)
|
||
Dividends and distributions
|
|
(36,058
|
)
|
|
(43,537
|
)
|
||
Net cash provided by (used for) financing activities
|
|
(28,249
|
)
|
|
233,922
|
|
||
Net increase in cash and cash equivalents
|
|
35,645
|
|
|
23,555
|
|
||
Cash, cash equivalents, and restricted cash, beginning of period
|
|
43,579
|
|
|
24,051
|
|
||
Cash, cash equivalents, and restricted cash, end of period (2)
|
|
$
|
79,224
|
|
|
$
|
47,606
|
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
2020
|
|
2019
|
||||
Supplemental Disclosures (noncash transactions):
|
|
|
|
|
||||
(Decrease) increase in dividends and distributions payable
|
|
$
|
(5,817
|
)
|
|
$
|
3,949
|
|
(Decrease) increase in accrued capital improvements and development costs
|
|
(12,564
|
)
|
|
(13,204
|
)
|
||
Note payable issued in acquisition of noncontrolling interest in real estate investment
|
|
6,130
|
|
|
—
|
|
||
Issuance of operating partnership units for acquisitions
|
|
67
|
|
|
71,115
|
|
||
Operating Partnership units redeemed for common shares
|
|
8,530
|
|
|
2,700
|
|
||
Note payable recorded for mandatorily redeemable partnership interest
|
|
3,829
|
|
|
—
|
|
||
Debt assumed at fair value in conjunction with real estate purchases
|
|
22,512
|
|
|
101,390
|
|
||
Note receivable extinguished in conjunction with real estate purchase
|
|
—
|
|
|
31,252
|
|
||
Equity method investment redeemed for real estate acquisition
|
|
—
|
|
|
23,011
|
|
||
Noncontrolling interest in acquired real estate entity
|
|
—
|
|
|
4,870
|
|
||
Recognition of operating lease right-of-use assets (3)
|
|
—
|
|
|
33,965
|
|
||
Recognition of operating lease liabilities (3)
|
|
—
|
|
|
41,631
|
|
||
Recognition of finance lease right-of-use assets
|
|
—
|
|
|
24,500
|
|
||
Recognition of finance lease liabilities
|
|
—
|
|
|
17,871
|
|
||
De-recognition of operating lease right-of-use assets - lease termination
|
|
—
|
|
|
440
|
|
||
De-recognition of operating lease liabilities - lease termination
|
|
—
|
|
|
440
|
|
|
|
September 30, 2020
|
|
September 30, 2019
|
||||
Cash and cash equivalents
|
|
$
|
73,579
|
|
|
$
|
44,195
|
|
Restricted cash (a)
|
|
5,645
|
|
|
3,411
|
|
||
Cash, cash equivalents, and restricted cash
|
|
$
|
79,224
|
|
|
$
|
47,606
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Office real estate
|
|
|
|
|
|
|
|
|
||||||||
Rental revenues
|
|
$
|
11,456
|
|
|
$
|
10,283
|
|
|
$
|
32,142
|
|
|
$
|
23,221
|
|
Rental expenses
|
|
3,042
|
|
|
2,753
|
|
|
7,879
|
|
|
6,092
|
|
||||
Real estate taxes
|
|
1,375
|
|
|
1,141
|
|
|
3,749
|
|
|
2,320
|
|
||||
Segment net operating income
|
|
7,039
|
|
|
6,389
|
|
|
20,514
|
|
|
14,809
|
|
||||
Retail real estate
|
|
|
|
|
|
|
|
|
||||||||
Rental revenues
|
|
15,669
|
|
|
20,780
|
|
|
54,794
|
|
|
57,272
|
|
||||
Rental expenses
|
|
2,618
|
|
|
3,096
|
|
|
8,096
|
|
|
8,556
|
|
||||
Real estate taxes
|
|
1,808
|
|
|
2,219
|
|
|
5,981
|
|
|
5,923
|
|
||||
Segment net operating income
|
|
11,243
|
|
|
15,465
|
|
|
40,717
|
|
|
42,793
|
|
||||
Multifamily residential real estate
|
|
|
|
|
|
|
|
|
||||||||
Rental revenues
|
|
12,511
|
|
|
11,157
|
|
|
34,904
|
|
|
29,014
|
|
||||
Rental expenses
|
|
4,563
|
|
|
4,024
|
|
|
11,932
|
|
|
9,865
|
|
||||
Real estate taxes
|
|
1,577
|
|
|
820
|
|
|
3,596
|
|
|
2,516
|
|
||||
Segment net operating income
|
|
6,371
|
|
|
6,313
|
|
|
19,376
|
|
|
16,633
|
|
||||
General contracting and real estate services
|
|
|
|
|
|
|
|
|
||||||||
Segment revenues
|
|
58,617
|
|
|
27,638
|
|
|
163,283
|
|
|
66,118
|
|
||||
Segment expenses
|
|
56,509
|
|
|
26,446
|
|
|
157,401
|
|
|
62,855
|
|
||||
Segment gross profit
|
|
2,108
|
|
|
1,192
|
|
|
5,882
|
|
|
3,263
|
|
||||
Net operating income
|
|
$
|
26,761
|
|
|
$
|
29,359
|
|
|
$
|
86,489
|
|
|
$
|
77,498
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Net operating income
|
|
$
|
26,761
|
|
|
$
|
29,359
|
|
|
$
|
86,489
|
|
|
$
|
77,498
|
|
Depreciation and amortization
|
|
(14,176
|
)
|
|
(15,465
|
)
|
|
(42,232
|
)
|
|
(38,874
|
)
|
||||
Amortization of right-of-use assets - finance leases
|
|
(147
|
)
|
|
(145
|
)
|
|
(440
|
)
|
|
(230
|
)
|
||||
General and administrative expenses
|
|
(2,601
|
)
|
|
(2,977
|
)
|
|
(9,382
|
)
|
|
(9,329
|
)
|
||||
Acquisition, development and other pursuit costs
|
|
(26
|
)
|
|
(93
|
)
|
|
(555
|
)
|
|
(550
|
)
|
||||
Impairment charges
|
|
(47
|
)
|
|
—
|
|
|
(205
|
)
|
|
—
|
|
||||
Gain on real estate dispositions
|
|
3,612
|
|
|
4,699
|
|
|
6,388
|
|
|
4,699
|
|
||||
Interest income
|
|
4,417
|
|
|
5,710
|
|
|
16,055
|
|
|
16,622
|
|
||||
Interest expense on indebtedness
|
|
(7,294
|
)
|
|
(8,828
|
)
|
|
(22,252
|
)
|
|
(22,205
|
)
|
||||
Interest expense on finance leases
|
|
(229
|
)
|
|
(228
|
)
|
|
(686
|
)
|
|
(340
|
)
|
||||
Equity in income of unconsolidated real estate entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
273
|
|
||||
Change in fair value of derivatives and other
|
|
318
|
|
|
(530
|
)
|
|
(1,424
|
)
|
|
(3,926
|
)
|
||||
Unrealized credit loss release (provision)
|
|
33
|
|
|
—
|
|
|
(227
|
)
|
|
—
|
|
||||
Other income (expense), net
|
|
177
|
|
|
362
|
|
|
521
|
|
|
426
|
|
||||
Income tax benefit
|
|
28
|
|
|
199
|
|
|
220
|
|
|
339
|
|
||||
Net income
|
|
$
|
10,826
|
|
|
$
|
12,063
|
|
|
$
|
32,270
|
|
|
$
|
24,403
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Base rent and tenant charges
|
|
$
|
37,532
|
|
|
$
|
41,236
|
|
|
$
|
117,812
|
|
|
$
|
106,227
|
|
Accrued straight-line rental adjustment
|
|
1,925
|
|
|
745
|
|
|
3,435
|
|
|
2,893
|
|
||||
Lease incentive amortization
|
|
(164
|
)
|
|
(187
|
)
|
|
(497
|
)
|
|
(555
|
)
|
||||
Above/below market lease amortization
|
|
343
|
|
|
426
|
|
|
1,090
|
|
|
942
|
|
||||
Total rental revenue
|
|
$
|
39,636
|
|
|
$
|
42,220
|
|
|
$
|
121,840
|
|
|
$
|
109,507
|
|
|
|
Nexton Square
|
||
Land
|
|
$
|
9,885
|
|
Site improvements
|
|
3,690
|
|
|
Building and improvements
|
|
24,070
|
|
|
In-place leases
|
|
5,239
|
|
|
Below-market leases
|
|
(1,877
|
)
|
|
Fair value adjustment on acquired debt
|
|
364
|
|
|
Net assets acquired
|
|
$
|
41,371
|
|
|
|
Outstanding loan amount
|
|
|
|
|
|
Interest compounding
|
|||||||||
Development Project
|
|
September 30,
2020 |
|
December 31,
2019 |
|
Maximum loan commitment
|
|
Interest rate
|
|||||||||
The Residences at Annapolis Junction
|
|
$
|
42,767
|
|
|
$
|
40,049
|
|
|
$
|
48,105
|
|
|
10.0
|
%
|
(a)
|
Monthly
|
Delray Plaza
|
|
15,493
|
|
|
12,995
|
|
|
17,000
|
|
|
15.0
|
%
|
(a)(b)(c)
|
Annually
|
|||
Nexton Square
|
|
—
|
|
|
15,097
|
|
|
17,000
|
|
|
10.0
|
%
|
|
Monthly
|
|||
Interlock Commercial
|
|
82,351
|
|
|
59,224
|
|
|
103,000
|
|
|
15.0
|
%
|
(c)
|
None
|
|||
Solis Apartments at Interlock
|
|
28,109
|
|
|
25,588
|
|
|
41,100
|
|
|
13.0
|
%
|
|
Annually
|
|||
Total mezzanine
|
|
168,720
|
|
|
152,953
|
|
|
$
|
226,205
|
|
|
|
|
|
|||
Other notes receivable
|
|
14
|
|
|
1,147
|
|
|
|
|
|
|
|
|||||
Notes receivable guarantee premium
|
|
3,034
|
|
|
5,271
|
|
|
|
|
|
|
|
|||||
Allowance for credit losses
|
|
(3,052
|
)
|
|
—
|
|
|
|
|
|
|
|
|||||
Total notes receivable
|
|
$
|
168,716
|
|
|
$
|
159,371
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
||||||||||||
Development Project
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
|
||||||||
1405 Point
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
783
|
|
|
North Decatur Square
|
|
—
|
|
|
178
|
|
|
—
|
|
|
1,509
|
|
|
||||
The Residences at Annapolis Junction
|
|
—
|
|
(a)
|
2,340
|
|
(b)
|
2,468
|
|
(a)(c)
|
6,536
|
|
(b)
|
||||
Delray Plaza
|
|
—
|
|
(a)
|
429
|
|
|
489
|
|
(a)
|
1,153
|
|
|
||||
Nexton Square
|
|
380
|
|
|
550
|
|
|
1,177
|
|
|
1,584
|
|
|
||||
Interlock Commercial
|
|
3,189
|
|
(c)
|
1,595
|
|
|
9,364
|
|
(c)
|
3,425
|
|
|
||||
Solis Apartments at Interlock
|
|
847
|
|
|
596
|
|
|
2,522
|
|
|
1,567
|
|
|
||||
Total mezzanine
|
|
4,416
|
|
|
5,688
|
|
|
16,020
|
|
|
16,557
|
|
|
||||
Other interest income
|
|
1
|
|
|
22
|
|
|
35
|
|
|
65
|
|
|
||||
Total interest income
|
|
$
|
4,417
|
|
|
$
|
5,710
|
|
|
$
|
16,055
|
|
|
$
|
16,622
|
|
|
•
|
Pass: loans in this category are adequately collateralized by a development project with conditions materially consistent with the Company's underwriting assumptions.
|
•
|
Special Mention: loans in this category show signs that the economic performance of the project may suffer as a result of slower-than-expected leasing activity or an extended development or marketing timeline. Loans in this category warrant increased monitoring by management.
|
•
|
Substandard: loans in this category may not be fully collected by the Company unless remediation actions are taken. Remediation actions may include obtaining additional collateral or assisting the borrower with asset management activities to prepare the project for sale. The Company will also consider placing the loan on nonaccrual status if it does not believe that additional interest accruals will ultimately be collected.
|
|
|
Year of Origination
|
||||||||||||||||||||||
Risk Ratings
|
|
2020
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
Total
|
||||||||||||
Pass
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
111,611
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
111,611
|
|
Special Mention
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Substandard
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,723
|
|
|
42,368
|
|
|
57,091
|
|
||||||
Total amortized cost basis
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
111,611
|
|
|
$
|
14,723
|
|
|
$
|
42,368
|
|
|
$
|
168,702
|
|
|
|
Nine Months Ended
September 30, 2020 |
||
Beginning balance (December 31, 2019)
|
|
$
|
—
|
|
Cumulative effect of accounting change
|
|
2,825
|
|
|
Unrealized credit loss provision
|
|
227
|
|
|
Ending balance
|
|
$
|
3,052
|
|
|
|
Nine Months Ended
September 30, 2020 |
|
Nine Months Ended
September 30, 2019 |
||||||||||||
|
|
Construction contract costs and estimated earnings in excess of billings
|
|
Billings in excess of construction contract costs and estimated earnings
|
|
Construction contract costs and estimated earnings in excess of billings
|
|
Billings in excess of construction contract costs and estimated earnings
|
||||||||
Beginning balance
|
|
$
|
249
|
|
|
$
|
5,306
|
|
|
$
|
1,358
|
|
|
$
|
3,037
|
|
Revenue recognized that was included in the balance at the beginning of the period
|
|
—
|
|
|
(5,306
|
)
|
|
—
|
|
|
(3,037
|
)
|
||||
Increases due to new billings, excluding amounts recognized as revenue during the period
|
|
—
|
|
|
7,237
|
|
|
—
|
|
|
4,256
|
|
||||
Transferred to receivables
|
|
(468
|
)
|
|
—
|
|
|
(2,015
|
)
|
|
—
|
|
||||
Construction contract costs and estimated earnings not billed during the period
|
|
215
|
|
|
—
|
|
|
624
|
|
|
—
|
|
||||
Changes due to cumulative catch-up adjustment arising from changes in the estimate of the stage of completion
|
|
219
|
|
|
(152
|
)
|
|
657
|
|
|
(923
|
)
|
||||
Ending balance
|
|
$
|
215
|
|
|
$
|
7,085
|
|
|
$
|
624
|
|
|
$
|
3,333
|
|
|
September 30, 2020
|
|
December 31, 2019
|
||||
Costs incurred on uncompleted construction contracts
|
$
|
852,966
|
|
|
$
|
695,564
|
|
Estimated earnings
|
30,354
|
|
|
24,553
|
|
||
Billings
|
(890,190
|
)
|
|
(725,174
|
)
|
||
Net position
|
$
|
(6,870
|
)
|
|
$
|
(5,057
|
)
|
|
|
|
|
||||
Construction contract costs and estimated earnings in excess of billings
|
$
|
215
|
|
|
$
|
249
|
|
Billings in excess of construction contract costs and estimated earnings
|
(7,085
|
)
|
|
(5,306
|
)
|
||
Net position
|
$
|
(6,870
|
)
|
|
$
|
(5,057
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Beginning backlog
|
|
$
|
193,742
|
|
|
$
|
178,632
|
|
|
$
|
242,622
|
|
|
$
|
165,863
|
|
New contracts/change orders
|
|
(12,461
|
)
|
|
22,054
|
|
|
43,469
|
|
|
73,250
|
|
||||
Work performed
|
|
(58,590
|
)
|
|
(27,594
|
)
|
|
(163,400
|
)
|
|
(66,021
|
)
|
||||
Ending backlog
|
|
$
|
122,691
|
|
|
$
|
173,092
|
|
|
$
|
122,691
|
|
|
$
|
173,092
|
|
Effective Date
|
|
Maturity Date
|
|
Notional Amount
|
|
Strike Rate
|
|
Premium Paid
|
|||||
12/11/2018
|
|
1/1/2021
|
|
$
|
50,000
|
|
|
2.75
|
%
|
|
$
|
210
|
|
5/15/2019
|
|
6/1/2022
|
|
100,000
|
|
|
2.50
|
%
|
|
288
|
|
||
1/10/2020
|
|
2/1/2022
|
|
50,000
|
|
(a)
|
1.75
|
%
|
|
87
|
|
||
1/28/2020
|
|
2/1/2022
|
|
50,000
|
|
(a)
|
1.75
|
%
|
|
62
|
|
||
3/1/2020
|
|
3/1/2022
|
|
100,000
|
|
(a)
|
1.50
|
%
|
|
111
|
|
||
7/1/2020
|
|
7/1/2023
|
|
100,000
|
|
(a)
|
0.50
|
%
|
|
232
|
|
||
Total
|
|
|
|
$
|
450,000
|
|
|
|
|
$
|
990
|
|
Related Debt
|
|
Notional Amount
|
|
|
Index
|
|
Swap Fixed Rate
|
|
Debt effective rate
|
|
Effective Date
|
|
Expiration Date
|
||||
Senior unsecured term loan
|
|
$
|
50,000
|
|
|
|
1-month LIBOR
|
|
2.78
|
%
|
|
4.33
|
%
|
|
5/1/2018
|
|
5/1/2023
|
John Hopkins Village
|
|
51,101
|
|
(a)
|
|
1-month LIBOR
|
|
2.94
|
%
|
|
4.19
|
%
|
|
8/7/2018
|
|
8/7/2025
|
|
Senior unsecured term loan
|
|
10,500
|
|
(a)
|
|
1-month LIBOR
|
|
3.02
|
%
|
|
4.57
|
%
|
|
10/12/2018
|
|
10/12/2023
|
|
249 Central Park Retail, South Retail, and Fountain Plaza Retail
|
|
33,993
|
|
(a)
|
|
1-month LIBOR
|
|
2.25
|
%
|
|
3.85
|
%
|
|
4/1/2019
|
|
8/10/2023
|
|
Senior unsecured term loan
|
|
50,000
|
|
(a)
|
|
1-month LIBOR
|
|
2.26
|
%
|
|
3.81
|
%
|
|
4/1/2019
|
|
10/26/2022
|
|
Thames Street Wharf
|
|
70,000
|
|
(a)
|
|
1-month LIBOR
|
|
0.51
|
%
|
|
1.81
|
%
|
|
3/26/2020
|
|
6/26/2024
|
|
Senior unsecured term loan
|
|
25,000
|
|
(a)
|
|
1-month LIBOR
|
|
0.50
|
%
|
|
2.05
|
%
|
|
4/1/2020
|
|
4/1/2024
|
|
Senior unsecured term loan
|
|
25,000
|
|
(a)
|
|
1-month LIBOR
|
|
0.50
|
%
|
|
2.05
|
%
|
|
4/1/2020
|
|
4/1/2024
|
|
Senior unsecured term loan
|
|
25,000
|
|
(a)
|
|
1-month LIBOR
|
|
0.55
|
%
|
|
2.10
|
%
|
|
4/1/2020
|
|
4/1/2024
|
|
Total
|
|
$
|
340,594
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2020
|
|
December 31, 2019
|
||||||||||||||||||||
|
|
Notional
Amount |
|
Fair Value
|
|
Notional
Amount |
|
Fair Value
|
||||||||||||||||
|
|
|
|
Asset
|
|
Liability
|
|
|
|
Asset
|
|
Liability
|
||||||||||||
Derivatives not designated as accounting hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
|
$
|
50,000
|
|
|
$
|
—
|
|
|
$
|
(3,389
|
)
|
|
$
|
100,000
|
|
|
$
|
—
|
|
|
$
|
(1,992
|
)
|
Interest rate caps
|
|
150,000
|
|
|
11
|
|
|
—
|
|
|
250,000
|
|
|
25
|
|
|
—
|
|
||||||
Total derivatives not designated as accounting hedges
|
|
200,000
|
|
|
11
|
|
|
(3,389
|
)
|
|
350,000
|
|
|
25
|
|
|
(1,992
|
)
|
||||||
Derivatives designated as accounting hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
|
290,594
|
|
|
—
|
|
|
(13,081
|
)
|
|
146,642
|
|
|
—
|
|
|
(5,728
|
)
|
||||||
Interest rate caps
|
|
300,000
|
|
|
115
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Total derivatives
|
|
$
|
790,594
|
|
|
$
|
126
|
|
|
$
|
(16,470
|
)
|
|
$
|
496,642
|
|
|
$
|
25
|
|
|
$
|
(7,720
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Interest rate swaps
|
|
$
|
323
|
|
|
$
|
(1,477
|
)
|
|
$
|
(10,907
|
)
|
|
$
|
(7,679
|
)
|
Interest rate caps
|
|
(111
|
)
|
|
(299
|
)
|
|
(391
|
)
|
|
(1,956
|
)
|
||||
Total change in fair value of interest rate derivatives
|
|
$
|
212
|
|
|
$
|
(1,776
|
)
|
|
$
|
(11,298
|
)
|
|
$
|
(9,635
|
)
|
Comprehensive income statement presentation:
|
|
|
|
|
|
|
|
|
||||||||
Change in fair value of interest rate derivatives
|
|
$
|
330
|
|
|
$
|
(529
|
)
|
|
$
|
(1,412
|
)
|
|
$
|
(3,926
|
)
|
Unrealized cash flow hedge losses
|
|
(118
|
)
|
|
(1,247
|
)
|
|
(9,886
|
)
|
|
(5,709
|
)
|
||||
Total change in fair value of interest rate derivatives
|
|
$
|
212
|
|
|
$
|
(1,776
|
)
|
|
$
|
(11,298
|
)
|
|
$
|
(9,635
|
)
|
Equity type
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividends per Share/Unit
|
|
Aggregate Dividends/Distributions on Stock and Units (in thousands)
|
||||
Common Stock/Class A Units
|
|
11/06/2019
|
|
12/23/2019
|
|
01/02/2020
|
|
$
|
0.21
|
|
|
$
|
16,285
|
|
Common Stock/Class A Units
|
|
02/20/2020
|
|
03/25/2020
|
|
04/02/2020
|
|
0.22
|
|
|
17,108
|
|
||
Common Stock/Class A Units
|
|
07/30/2020
|
|
09/30/2020
|
|
10/08/2020
|
|
0.11
|
|
|
8,630
|
|
||
Series A Preferred Stock
|
|
11/06/2019
|
|
01/02/2020
|
|
01/15/2020
|
|
0.421875
|
|
|
1,067
|
|
||
Series A Preferred Stock
|
|
02/20/2020
|
|
04/01/2020
|
|
04/15/2020
|
|
0.421875
|
|
|
1,067
|
|
||
Series A Preferred Stock
|
|
04/30/2020
|
|
07/01/2020
|
|
07/15/2020
|
|
0.421875
|
|
|
1,175
|
|
||
Series A Preferred Stock
|
|
07/30/2020
|
|
10/01/2020
|
|
10/15/2020
|
|
0.421875
|
|
|
2,887
|
|
|
|
September 30, 2020
|
|
December 31, 2019
|
||||||||||||
|
|
Carrying
Value |
|
Fair
Value |
|
Carrying
Value |
|
Fair
Value |
||||||||
Indebtedness, net
|
|
$
|
886,509
|
|
|
$
|
894,811
|
|
|
$
|
950,537
|
|
|
$
|
958,421
|
|
Notes receivable, net
|
|
168,716
|
|
|
167,853
|
|
|
159,371
|
|
|
159,371
|
|
||||
Interest rate swap liabilities
|
|
16,470
|
|
|
16,470
|
|
|
7,720
|
|
|
7,720
|
|
||||
Interest rate swap and cap assets
|
|
126
|
|
|
126
|
|
|
25
|
|
|
25
|
|
Development project
|
|
Payment guarantee amount
|
||
The Residences at Annapolis Junction
|
|
$
|
8,300
|
|
Delray Plaza
|
|
5,180
|
|
|
Interlock Commercial
|
|
34,300
|
|
|
Total
|
|
$
|
47,780
|
|
•
|
the continuing impacts of the novel coronavirus ("COVID-19") pandemic, including a possible resurgence, and measures intended to prevent or mitigate its spread, and our ability to accurately assess and predict such impacts on our results of operations, financial condition, acquisition and disposition activities, and growth opportunities;
|
▪
|
our ability to commence or continue construction and development projects on the timeframes and terms currently anticipated;
|
▪
|
our ability and the ability of our tenants to access funding under government programs designed to provide financial relief for U.S. businesses in light of the COVID-19 pandemic;
|
•
|
continuing adverse economic or real estate developments, either nationally or in the markets in which our properties are located, including as a result of the COVID-19 pandemic;
|
•
|
our failure to generate sufficient cash flows to service our outstanding indebtedness;
|
•
|
defaults on, early terminations of, or non-renewal of leases by tenants, including significant tenants;
|
•
|
bankruptcy or insolvency of a significant tenant or a substantial number of smaller tenants;
|
•
|
the inability of one or more mezzanine loan borrowers to repay mezzanine loans in accordance with their contractual terms;
|
•
|
difficulties in identifying or completing development, acquisition, or disposition opportunities;
|
•
|
our failure to successfully operate developed and acquired properties;
|
•
|
our failure to generate income in our general contracting and real estate services segment in amounts that we anticipate;
|
•
|
fluctuations in interest rates and increased operating costs;
|
•
|
our failure to obtain necessary outside financing on favorable terms or at all;
|
•
|
our inability to extend the maturity of or refinance existing debt or comply with the financial covenants in the agreements that govern our existing debt;
|
•
|
financial market fluctuations;
|
•
|
risks that affect the general retail environment or the market for office properties or multifamily units;
|
•
|
the competitive environment in which we operate;
|
•
|
decreased rental rates or increased vacancy rates;
|
•
|
conflicts of interests with our officers and directors;
|
•
|
lack or insufficient amounts of insurance;
|
•
|
environmental uncertainties and risks related to adverse weather conditions and natural disasters;
|
•
|
other factors affecting the real estate industry generally;
|
•
|
our failure to maintain our qualification as a real estate investment trust ("REIT") for U.S. federal income tax purposes;
|
•
|
limitations imposed on our business and our ability to satisfy complex rules in order for us to maintain our qualification as a REIT for U.S. federal income tax purposes;
|
•
|
changes in governmental regulations or interpretations thereof, such as real estate and zoning laws and increases in real property tax rates and taxation of REITs; and
|
•
|
potential negative impacts from the recent changes to the U.S. tax laws.
|
Property
|
|
Segment
|
|
Location
|
|
Ownership Interest
|
|
4525 Main Street
|
|
Office
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Armada Hoffler Tower
|
|
Office
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Brooks Crossing Office
|
|
Office
|
|
Newport News, Virginia
|
|
100
|
%
|
One City Center
|
|
Office
|
|
Durham, North Carolina
|
|
100
|
%
|
One Columbus
|
|
Office
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Thames Street Wharf
|
|
Office
|
|
Baltimore, Maryland
|
|
100
|
%
|
Two Columbus
|
|
Office
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
249 Central Park Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Apex Entertainment
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Broad Creek Shopping Center
|
|
Retail
|
|
Norfolk, Virginia
|
|
100
|
%
|
Broadmoor Plaza
|
|
Retail
|
|
South Bend, Indiana
|
|
100
|
%
|
Brooks Crossing Retail (1)
|
|
Retail
|
|
Newport News, Virginia
|
|
65
|
%
|
Columbus Village
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Columbus Village II
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Commerce Street Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Courthouse 7-Eleven
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Property
|
|
Segment
|
|
Location
|
|
Ownership Interest
|
|
Dimmock Square
|
|
Retail
|
|
Colonial Heights, Virginia
|
|
100
|
%
|
Fountain Plaza Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Greentree Shopping Center
|
|
Retail
|
|
Chesapeake, Virginia
|
|
100
|
%
|
Hanbury Village
|
|
Retail
|
|
Chesapeake, Virginia
|
|
100
|
%
|
Harrisonburg Regal
|
|
Retail
|
|
Harrisonburg, Virginia
|
|
100
|
%
|
Lexington Square
|
|
Retail
|
|
Lexington, South Carolina
|
|
100
|
%
|
Market at Mill Creek (1)
|
|
Retail
|
|
Mount Pleasant, South Carolina
|
|
70
|
%
|
Marketplace at Hilltop
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Nexton Square
|
|
Retail
|
|
Summerville, South Carolina
|
|
100
|
%
|
North Hampton Market
|
|
Retail
|
|
Taylors, South Carolina
|
|
100
|
%
|
North Point Center
|
|
Retail
|
|
Durham, North Carolina
|
|
100
|
%
|
Oakland Marketplace
|
|
Retail
|
|
Oakland, Tennessee
|
|
100
|
%
|
Parkway Centre
|
|
Retail
|
|
Moultrie, Georgia
|
|
100
|
%
|
Parkway Marketplace
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Patterson Place
|
|
Retail
|
|
Durham, North Carolina
|
|
100
|
%
|
Perry Hall Marketplace
|
|
Retail
|
|
Perry Hall, Maryland
|
|
100
|
%
|
Providence Plaza
|
|
Retail
|
|
Charlotte, North Carolina
|
|
100
|
%
|
Red Mill Commons
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Sandbridge Commons
|
|
Retail
|
|
Virginia Beach, Virginia
|
|
100
|
%
|
Socastee Commons
|
|
Retail
|
|
Myrtle Beach, South Carolina
|
|
100
|
%
|
South Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
South Square
|
|
Retail
|
|
Durham, North Carolina
|
|
100
|
%
|
Southgate Square
|
|
Retail
|
|
Colonial Heights, Virginia
|
|
100
|
%
|
Southshore Shops
|
|
Retail
|
|
Chesterfield, Virginia
|
|
100
|
%
|
Studio 56 Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Tyre Neck Harris Teeter
|
|
Retail
|
|
Portsmouth, Virginia
|
|
100
|
%
|
Wendover Village
|
|
Retail
|
|
Greensboro, North Carolina
|
|
100
|
%
|
1405 Point
|
|
Multifamily
|
|
Baltimore, Maryland
|
|
100
|
%
|
Encore Apartments
|
|
Multifamily
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Greenside Apartments
|
|
Multifamily
|
|
Charlotte, North Carolina
|
|
100
|
%
|
Hoffler Place
|
|
Multifamily
|
|
Charleston, South Carolina
|
|
93
|
%
|
Johns Hopkins Village
|
|
Multifamily
|
|
Baltimore, Maryland
|
|
100
|
%
|
Liberty Apartments
|
|
Multifamily
|
|
Newport News, Virginia
|
|
100
|
%
|
Premier Apartments
|
|
Multifamily
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Smith’s Landing
|
|
Multifamily
|
|
Blacksburg, Virginia
|
|
100
|
%
|
The Cosmopolitan
|
|
Multifamily
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Property
|
|
Segment
|
|
Location
|
|
Ownership Interest
|
|
Wills Wharf
|
|
Office
|
|
Baltimore, Maryland
|
|
100
|
%
|
Premier Retail
|
|
Retail
|
|
Virginia Beach, Virginia*
|
|
100
|
%
|
Summit Place
|
|
Multifamily
|
|
Charleston, South Carolina
|
|
90
|
%
|
Solis Gainesville
|
|
Multifamily
|
|
Gainesville, Georgia
|
|
95
|
%
|
Tenant
|
|
Property
|
|
Effective Date
|
|
SF Impact
|
|
ABR Impact
|
|
ABR per Leased SF
|
|||||
Bed, Bath, & Beyond
|
|
North Point Center
|
|
1/31/2021
|
|
30,000
|
|
|
$
|
300,000
|
|
|
$
|
10.00
|
|
Bed, Bath, & Beyond
|
|
Wendover Village
|
|
1/31/2021
|
|
33,696
|
|
|
404,352
|
|
|
12.00
|
|
||
Regal Cinemas (a)
|
|
Columbus Village II
|
|
10/20/2020
|
|
51,545
|
|
|
995,334
|
|
|
19.31
|
|
||
Regal Cinemas (a)
|
|
Harrisonburg Regal
|
|
10/25/2020
|
|
49,000
|
|
|
717,850
|
|
|
14.65
|
|
||
Bi-Lo (a)
|
|
Socastee Commons
|
|
1/31/2021
|
|
46,673
|
|
|
492,400
|
|
|
10.55
|
|
||
Total/Weighted Average
|
|
210,914
|
|
|
$
|
2,909,936
|
|
|
$
|
13.80
|
|
•
|
City restrictions in place which prohibit rent increases, notices of increases, or assessment of late fees during the Maryland state of emergency. These restrictions will be in place until the governor's state of emergency is lifted and for ninety (90) days thereafter.
|
•
|
State restrictions in place which prohibit evictions of tenants affected by COVID-19. Evictions cannot be processed until the state of emergency is terminated and the catastrophic health emergency is rescinded. The governor’s state of emergency order was renewed again on July 31, 2020.
|
•
|
Net income attributable to common stockholders and OP Unit holders of $8.7 million, or $0.11 per diluted share, compared to $9.9 million, or $0.13 per diluted share, for the three months ended September 30, 2019.
|
•
|
Funds from operations attributable to common stockholders and OP Unit holders ("FFO") of $19.2 million, or $0.24 per diluted share, compared to $21.7 million, or $0.29 per diluted share, for the three months ended September 30, 2019. See "Non-GAAP Financial Measures."
|
•
|
Normalized funds from operations available to common stockholders and OP Unit holders ("Normalized FFO") of $19.0 million, or $0.24 per diluted share, compared to $22.5 million, or $0.30 per diluted share, for the three months ended September 30, 2019. See "Non-GAAP Financial Measures."
|
•
|
Recaptured two prime redevelopment sites - 3 acres in the Town Center of Virginia Beach and nearly 10 acres adjacent to James Madison University in Harrisonburg, Virginia - after terminating leases with Regal Cinemas upon tenant default.
|
•
|
Core operating property portfolio occupancy at 95.4% as of September 30, 2020 compared to 93.6% as of June 30, 2020. The Company's September 30, 2020 occupancy includes office at 96.7%, retail at 94.2%, and multifamily at 95.9%.
|
•
|
Collected 96% of portfolio rents for the third quarter, including 100% of office tenant rents, 98% of multifamily tenant rents, and 93% of retail tenant rents.
|
•
|
Collected 96% of October portfolio rents, including 100% of office tenant rents, 97% of multifamily tenant rents, and 94% of retail tenant rents.
|
•
|
Announced a new development project, Solis Gainesville, a $52 million 223-unit multifamily project in downtown Gainesville, Georgia.
|
•
|
Ended the third quarter with $122.7 million of third-party construction backlog.
|
•
|
Acquired Nexton Square, a 118,000 square foot open air lifestyle center in Summerville, South Carolina in an off-market transaction.
|
•
|
Acquired partner's 20% ownership interest of the Southern Post project in Roswell, Georgia resulting in 100% ownership of the partnership.
|
•
|
Raised $86.3 million of net proceeds before offering expenses through an underwritten public offering of 3,600,000 shares of 6.75% Series A Cumulative Redeemable Perpetual Preferred Stock at a public offering price of $24.75 per share.
|
•
|
Completed the acquisition of the Edison Apartments in downtown Richmond, Virginia in an off-market, OP Unit transaction.
|
•
|
Completed the off-market acquisition of The Residences at Annapolis Junction, a 416-unit, Class A, LEED Gold certified mid-rise apartment community in Howard County, Maryland.
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
11,456
|
|
|
$
|
10,283
|
|
|
$
|
1,173
|
|
|
$
|
32,142
|
|
|
$
|
23,221
|
|
|
$
|
8,921
|
|
Property expenses
|
|
4,417
|
|
|
3,894
|
|
|
523
|
|
|
11,628
|
|
|
8,412
|
|
|
3,216
|
|
||||||
Segment NOI
|
|
$
|
7,039
|
|
|
$
|
6,389
|
|
|
$
|
650
|
|
|
$
|
20,514
|
|
|
$
|
14,809
|
|
|
$
|
5,705
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
10,232
|
|
|
$
|
10,283
|
|
|
$
|
(51
|
)
|
|
$
|
15,812
|
|
|
$
|
16,148
|
|
|
$
|
(336
|
)
|
Property expenses
|
|
3,648
|
|
|
3,739
|
|
|
(91
|
)
|
|
5,810
|
|
|
5,798
|
|
|
12
|
|
||||||
Same Store NOI
|
|
$
|
6,584
|
|
|
$
|
6,544
|
|
|
$
|
40
|
|
|
$
|
10,002
|
|
|
$
|
10,350
|
|
|
$
|
(348
|
)
|
Non-Same Store NOI
|
|
455
|
|
|
(155
|
)
|
|
610
|
|
|
10,512
|
|
|
4,459
|
|
|
6,053
|
|
||||||
Segment NOI
|
|
$
|
7,039
|
|
|
$
|
6,389
|
|
|
$
|
650
|
|
|
$
|
20,514
|
|
|
$
|
14,809
|
|
|
$
|
5,705
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
15,669
|
|
|
$
|
20,780
|
|
|
$
|
(5,111
|
)
|
|
$
|
54,794
|
|
|
$
|
57,272
|
|
|
$
|
(2,478
|
)
|
Property expenses
|
|
4,426
|
|
|
5,315
|
|
|
(889
|
)
|
|
14,077
|
|
|
14,479
|
|
|
(402
|
)
|
||||||
Segment NOI
|
|
$
|
11,243
|
|
|
$
|
15,465
|
|
|
$
|
(4,222
|
)
|
|
$
|
40,717
|
|
|
$
|
42,793
|
|
|
$
|
(2,076
|
)
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
14,530
|
|
|
$
|
16,686
|
|
|
$
|
(2,156
|
)
|
|
$
|
36,656
|
|
|
$
|
39,019
|
|
|
$
|
(2,363
|
)
|
Property expenses
|
|
3,930
|
|
|
4,057
|
|
|
(127
|
)
|
|
9,231
|
|
|
9,450
|
|
|
(219
|
)
|
||||||
Same Store NOI
|
|
$
|
10,600
|
|
|
$
|
12,629
|
|
|
$
|
(2,029
|
)
|
|
$
|
27,425
|
|
|
$
|
29,569
|
|
|
$
|
(2,144
|
)
|
Non-Same Store NOI
|
|
643
|
|
|
2,836
|
|
|
(2,193
|
)
|
|
13,292
|
|
|
13,224
|
|
|
68
|
|
||||||
Segment NOI
|
|
$
|
11,243
|
|
|
$
|
15,465
|
|
|
$
|
(4,222
|
)
|
|
$
|
40,717
|
|
|
$
|
42,793
|
|
|
$
|
(2,076
|
)
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
12,511
|
|
|
$
|
11,157
|
|
|
$
|
1,354
|
|
|
$
|
34,904
|
|
|
$
|
29,014
|
|
|
$
|
5,890
|
|
Property expenses
|
|
6,140
|
|
|
4,844
|
|
|
1,296
|
|
|
15,528
|
|
|
12,381
|
|
|
3,147
|
|
||||||
Segment NOI
|
|
$
|
6,371
|
|
|
$
|
6,313
|
|
|
$
|
58
|
|
|
$
|
19,376
|
|
|
$
|
16,633
|
|
|
$
|
2,743
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Rental revenues
|
|
$
|
9,152
|
|
|
$
|
8,836
|
|
|
$
|
316
|
|
|
$
|
16,157
|
|
|
$
|
16,299
|
|
|
$
|
(142
|
)
|
Property expenses
|
|
4,075
|
|
|
3,627
|
|
|
448
|
|
|
6,666
|
|
|
6,412
|
|
|
254
|
|
||||||
Same Store NOI
|
|
$
|
5,077
|
|
|
$
|
5,209
|
|
|
$
|
(132
|
)
|
|
$
|
9,491
|
|
|
$
|
9,887
|
|
|
$
|
(396
|
)
|
Non-Same Store NOI
|
|
1,294
|
|
|
1,104
|
|
|
190
|
|
|
9,885
|
|
|
6,746
|
|
|
3,139
|
|
||||||
Segment NOI
|
|
$
|
6,371
|
|
|
$
|
6,313
|
|
|
$
|
58
|
|
|
$
|
19,376
|
|
|
$
|
16,633
|
|
|
$
|
2,743
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Segment revenues
|
|
$
|
58,617
|
|
|
$
|
27,638
|
|
|
$
|
30,979
|
|
|
$
|
163,283
|
|
|
$
|
66,118
|
|
|
$
|
97,165
|
|
Segment expenses
|
|
56,509
|
|
|
26,446
|
|
|
30,063
|
|
|
157,401
|
|
|
62,855
|
|
|
94,546
|
|
||||||
Segment gross profit
|
|
$
|
2,108
|
|
|
$
|
1,192
|
|
|
$
|
916
|
|
|
$
|
5,882
|
|
|
$
|
3,263
|
|
|
$
|
2,619
|
|
Operating margin
|
|
3.6
|
%
|
|
4.3
|
%
|
|
(0.7
|
)%
|
|
3.6
|
%
|
|
4.9
|
%
|
|
(1.3
|
)%
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Beginning backlog
|
$
|
193,742
|
|
|
$
|
178,632
|
|
|
$
|
242,622
|
|
|
$
|
165,863
|
|
New contracts/change orders
|
(12,461
|
)
|
|
22,054
|
|
|
43,469
|
|
|
73,250
|
|
||||
Work performed
|
(58,590
|
)
|
|
(27,594
|
)
|
|
(163,400
|
)
|
|
(66,021
|
)
|
||||
Ending backlog
|
$
|
122,691
|
|
|
$
|
173,092
|
|
|
$
|
122,691
|
|
|
$
|
173,092
|
|
|
|
Three Months Ended
September 30, |
|
|
|
Nine Months Ended
September 30, |
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
|
|
(unaudited, in thousands)
|
||||||||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Rental revenues
|
|
$
|
39,636
|
|
|
$
|
42,220
|
|
|
$
|
(2,584
|
)
|
|
$
|
121,840
|
|
|
$
|
109,507
|
|
|
$
|
12,333
|
|
General contracting and real estate services revenues
|
|
58,617
|
|
|
27,638
|
|
|
30,979
|
|
|
163,283
|
|
|
66,118
|
|
|
97,165
|
|
||||||
Total revenues
|
|
98,253
|
|
|
69,858
|
|
|
28,395
|
|
|
285,123
|
|
|
175,625
|
|
|
109,498
|
|
||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Rental expenses
|
|
10,223
|
|
|
9,873
|
|
|
350
|
|
|
27,907
|
|
|
24,513
|
|
|
3,394
|
|
||||||
Real estate taxes
|
|
4,760
|
|
|
4,180
|
|
|
580
|
|
|
13,326
|
|
|
10,759
|
|
|
2,567
|
|
||||||
General contracting and real estate services expenses
|
|
56,509
|
|
|
26,446
|
|
|
30,063
|
|
|
157,401
|
|
|
62,855
|
|
|
94,546
|
|
||||||
Depreciation and amortization
|
|
14,176
|
|
|
15,465
|
|
|
(1,289
|
)
|
|
42,232
|
|
|
38,874
|
|
|
3,358
|
|
||||||
Amortization of right-of-use assets - finance leases
|
|
147
|
|
|
145
|
|
|
2
|
|
|
440
|
|
|
230
|
|
|
210
|
|
||||||
General and administrative expenses
|
|
2,601
|
|
|
2,977
|
|
|
(376
|
)
|
|
9,382
|
|
|
9,329
|
|
|
53
|
|
||||||
Acquisition, development and other pursuit costs
|
|
26
|
|
|
93
|
|
|
(67
|
)
|
|
555
|
|
|
550
|
|
|
5
|
|
||||||
Impairment charges
|
|
47
|
|
|
—
|
|
|
47
|
|
|
205
|
|
|
—
|
|
|
205
|
|
||||||
Total expenses
|
|
88,489
|
|
|
59,179
|
|
|
29,310
|
|
|
251,448
|
|
|
147,110
|
|
|
104,338
|
|
||||||
Gain on real estate dispositions
|
|
3,612
|
|
|
4,699
|
|
|
(1,087
|
)
|
|
6,388
|
|
|
4,699
|
|
|
1,689
|
|
||||||
Operating income
|
|
13,376
|
|
|
15,378
|
|
|
(2,002
|
)
|
|
40,063
|
|
|
33,214
|
|
|
6,849
|
|
||||||
Interest income
|
|
4,417
|
|
|
5,710
|
|
|
(1,293
|
)
|
|
16,055
|
|
|
16,622
|
|
|
(567
|
)
|
||||||
Interest expense on indebtedness
|
|
(7,294
|
)
|
|
(8,828
|
)
|
|
1,534
|
|
|
(22,252
|
)
|
|
(22,205
|
)
|
|
(47
|
)
|
||||||
Interest expense on finance leases
|
|
(229
|
)
|
|
(228
|
)
|
|
(1
|
)
|
|
(686
|
)
|
|
(340
|
)
|
|
(346
|
)
|
||||||
Equity in income of unconsolidated real estate entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
273
|
|
|
(273
|
)
|
||||||
Change in fair value of derivatives and other
|
|
318
|
|
|
(530
|
)
|
|
848
|
|
|
(1,424
|
)
|
|
(3,926
|
)
|
|
2,502
|
|
||||||
Unrealized credit loss release (provision)
|
|
33
|
|
|
—
|
|
|
33
|
|
|
(227
|
)
|
|
—
|
|
|
(227
|
)
|
||||||
Other income (expense), net
|
|
177
|
|
|
362
|
|
|
(185
|
)
|
|
521
|
|
|
426
|
|
|
95
|
|
||||||
Income before taxes
|
|
10,798
|
|
|
11,864
|
|
|
(1,066
|
)
|
|
32,050
|
|
|
24,064
|
|
|
7,986
|
|
||||||
Income tax benefit
|
|
28
|
|
|
199
|
|
|
(171
|
)
|
|
220
|
|
|
339
|
|
|
(119
|
)
|
||||||
Net income
|
|
10,826
|
|
|
12,063
|
|
|
(1,237
|
)
|
|
32,270
|
|
|
24,403
|
|
|
7,867
|
|
||||||
Net loss attributable to noncontrolling interests in investment entities
|
|
45
|
|
|
(960
|
)
|
|
1,005
|
|
|
181
|
|
|
(640
|
)
|
|
821
|
|
||||||
Preferred stock dividends
|
|
(2,220
|
)
|
|
(1,234
|
)
|
|
(986
|
)
|
|
(4,462
|
)
|
|
(1,388
|
)
|
|
(3,074
|
)
|
||||||
Net income attributable to common stockholders and OP Unit holders
|
|
$
|
8,651
|
|
|
$
|
9,869
|
|
|
$
|
(1,218
|
)
|
|
$
|
27,989
|
|
|
$
|
22,375
|
|
|
$
|
5,614
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Office
|
|
$
|
11,456
|
|
|
$
|
10,283
|
|
|
$
|
1,173
|
|
|
$
|
32,142
|
|
|
$
|
23,221
|
|
|
$
|
8,921
|
|
Retail
|
|
15,669
|
|
|
20,780
|
|
|
(5,111
|
)
|
|
54,794
|
|
|
57,272
|
|
|
(2,478
|
)
|
||||||
Multifamily
|
|
12,511
|
|
|
11,157
|
|
|
1,354
|
|
|
34,904
|
|
|
29,014
|
|
|
5,890
|
|
||||||
|
|
$
|
39,636
|
|
|
$
|
42,220
|
|
|
$
|
(2,584
|
)
|
|
$
|
121,840
|
|
|
$
|
109,507
|
|
|
$
|
12,333
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Office
|
|
$
|
3,042
|
|
|
$
|
2,753
|
|
|
$
|
289
|
|
|
$
|
7,879
|
|
|
$
|
6,092
|
|
|
$
|
1,787
|
|
Retail
|
|
2,618
|
|
|
3,096
|
|
|
(478
|
)
|
|
8,096
|
|
|
8,556
|
|
|
(460
|
)
|
||||||
Multifamily
|
|
4,563
|
|
|
4,024
|
|
|
539
|
|
|
11,932
|
|
|
9,865
|
|
|
2,067
|
|
||||||
|
|
$
|
10,223
|
|
|
$
|
9,873
|
|
|
$
|
350
|
|
|
$
|
27,907
|
|
|
$
|
24,513
|
|
|
$
|
3,394
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
2020
|
|
2019
|
|
Change
|
|
2020
|
|
2019
|
|
Change
|
||||||||||||
Office
|
|
$
|
1,375
|
|
|
$
|
1,141
|
|
|
$
|
234
|
|
|
$
|
3,749
|
|
|
$
|
2,320
|
|
|
$
|
1,429
|
|
Retail
|
|
1,808
|
|
|
2,219
|
|
|
(411
|
)
|
|
5,981
|
|
|
5,923
|
|
|
58
|
|
||||||
Multifamily
|
|
1,577
|
|
|
820
|
|
|
757
|
|
|
3,596
|
|
|
2,516
|
|
|
1,080
|
|
||||||
|
|
$
|
4,760
|
|
|
$
|
4,180
|
|
|
$
|
580
|
|
|
$
|
13,326
|
|
|
$
|
10,759
|
|
|
$
|
2,567
|
|
•
|
Total leverage ratio of not more than 60% (or 65% for the two consecutive quarters following any acquisition with a purchase price of at least up to $100.0 million, but only up to two times during the term of the credit facility);
|
•
|
Ratio of adjusted EBITDA (as defined in the credit agreement) to fixed charges of not less than 1.50 to 1.0;
|
•
|
Tangible net worth of not less than the sum of $567,106,000 and amount equal to 75% of the net equity proceeds received after June 30, 2019;
|
•
|
Ratio of secured indebtedness to total asset value of not more than 40%;
|
•
|
Ratio of secured recourse debt to total asset value of not more than 20%;
|
•
|
Total unsecured leverage ratio of not more than 60% (or 65% for the two consecutive quarters following any acquisition with a purchase price of at least up to $100.0 million, but only up to two times during the term of the credit facility);
|
•
|
Unencumbered interest coverage ratio (as defined in the credit agreement) of not less than 1.75 to 1.0;
|
•
|
Maintenance of a minimum of at least 15 unencumbered properties (as defined in the credit agreement) with an unencumbered asset value (as defined in the credit agreement) of not less than $300.0 million at any time;
|
•
|
Minimum occupancy rate (as defined in the credit agreement) for all unencumbered properties of not less than 80% at any time; and
|
•
|
Maximum aggregate rental revenue from any single tenant of not more than 30% of rental revenues with respect to all leases of unencumbered properties (as defined in the credit agreement).
|
|
|
Amount Outstanding
|
|
Interest Rate (a)
|
|
Effective Rate for Variable Debt
|
|
Maturity Date
|
|
Balance at Maturity
|
||||||
Secured Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Hoffler Place (b)
|
|
$
|
31,197
|
|
|
LIBOR + 3.24%
|
|
|
3.39
|
%
|
|
January 1, 2021
|
|
$
|
31,197
|
|
Summit Place (b)
|
|
34,615
|
|
|
LIBOR + 3.24%
|
|
|
3.39
|
%
|
|
January 1, 2021
|
|
34,615
|
|
||
Southgate Square
|
|
19,902
|
|
|
LIBOR + 1.60%
|
|
|
1.75
|
%
|
|
April 29, 2021
|
|
19,462
|
|
||
Nexton Square
|
|
22,909
|
|
|
LIBOR + 2.25%
|
|
|
2.40
|
%
|
|
August 8, 2021
|
|
22,909
|
|
||
Encore Apartments (c)
|
|
24,464
|
|
|
3.25
|
%
|
|
|
|
|
September 10, 2021
|
|
23,992
|
|
||
4525 Main Street (c)
|
|
31,395
|
|
|
3.25
|
%
|
|
|
|
|
September 10, 2021
|
|
30,788
|
|
||
Red Mill West
|
|
10,964
|
|
|
4.23
|
%
|
|
|
|
|
June 1, 2022
|
|
10,187
|
|
||
Thames Street Wharf
|
|
70,000
|
|
|
LIBOR + 1.30%
|
|
|
1.81
|
%
|
(d)
|
June 26, 2022
|
|
70,000
|
|
||
Marketplace at Hilltop
|
|
10,221
|
|
|
4.42
|
%
|
|
|
|
|
October 1, 2022
|
|
9,383
|
|
||
1405 Point
|
|
53,000
|
|
|
LIBOR + 2.25%
|
|
|
2.40
|
%
|
|
January 1, 2023
|
|
51,532
|
|
||
Socastee Commons
|
|
4,486
|
|
|
4.57
|
%
|
|
|
|
|
January 6, 2023
|
|
4,223
|
|
||
Sandbridge Commons (e)
|
|
7,835
|
|
|
LIBOR + 1.75%
|
|
|
1.90
|
%
|
|
January 17, 2023
|
|
7,247
|
|
||
Wills Wharf
|
|
57,585
|
|
|
LIBOR + 2.25%
|
|
|
2.40
|
%
|
|
June 26, 2023
|
|
57,585
|
|
||
249 Central Park (f)
|
|
16,656
|
|
|
LIBOR + 1.60%
|
|
|
3.85
|
%
|
(d)
|
August 10, 2023
|
|
15,935
|
|
||
Fountain Plaza Retail (f)
|
|
10,024
|
|
|
LIBOR + 1.60%
|
|
|
3.85
|
%
|
(d)
|
August 10, 2023
|
|
9,590
|
|
||
South Retail (f)
|
|
7,313
|
|
|
LIBOR + 1.60%
|
|
|
3.85
|
%
|
(d)
|
August 10, 2023
|
|
6,996
|
|
||
One City Center
|
|
24,864
|
|
|
LIBOR + 1.85%
|
|
|
2.00
|
%
|
|
April 1, 2024
|
|
22,559
|
|
||
Red Mill Central
|
|
2,406
|
|
|
4.80
|
%
|
|
|
|
|
June 17, 2024
|
|
1,765
|
|
||
Solis Gainesville
|
|
—
|
|
|
LIBOR + 3.00%
|
|
|
3.75
|
%
|
|
August 31, 2024
|
|
—
|
|
||
Premier Apartments (g)
|
|
16,750
|
|
|
LIBOR + 1.55%
|
|
|
1.70
|
%
|
|
October 31, 2024
|
|
15,848
|
|
||
Premier Retail (g)
|
|
8,250
|
|
|
LIBOR + 1.55%
|
|
|
1.70
|
%
|
|
October 31, 2024
|
|
7,806
|
|
||
Red Mill South
|
|
5,910
|
|
|
3.57
|
%
|
|
|
|
|
May 1, 2025
|
|
4,383
|
|
||
Brooks Crossing Office
|
|
15,517
|
|
|
LIBOR + 1.60%
|
|
|
1.75
|
%
|
|
July 1, 2025
|
|
11,451
|
|
||
Market at Mill Creek
|
|
13,951
|
|
|
LIBOR + 1.55%
|
|
|
1.70
|
%
|
|
July 12, 2025
|
|
10,876
|
|
||
Johns Hopkins Village
|
|
51,101
|
|
|
LIBOR + 1.25%
|
|
|
4.19
|
%
|
(d)
|
August 7, 2025
|
|
45,967
|
|
||
North Point Center-Phase II
|
|
2,128
|
|
|
7.25
|
%
|
|
|
|
|
September 15, 2025
|
|
1,344
|
|
||
Lexington Square
|
|
14,505
|
|
|
4.50
|
%
|
|
|
|
|
September 1, 2028
|
|
12,044
|
|
||
Red Mill North
|
|
4,319
|
|
|
4.73
|
%
|
|
|
|
|
December 31, 2028
|
|
3,295
|
|
||
Greenside Apartments
|
|
33,486
|
|
|
3.17
|
%
|
|
|
|
|
December 15, 2029
|
|
26,090
|
|
||
Smith's Landing
|
|
17,546
|
|
|
4.05
|
%
|
|
|
|
|
June 1, 2035
|
|
384
|
|
||
Liberty Apartments
|
|
13,950
|
|
|
5.66
|
%
|
|
|
|
|
November 1, 2043
|
|
—
|
|
||
The Cosmopolitan
|
|
43,110
|
|
|
3.35
|
%
|
|
|
|
|
July 1, 2051
|
|
—
|
|
||
Total secured debt
|
|
$
|
680,359
|
|
|
|
|
|
|
|
|
|
|
$
|
569,453
|
|
Unsecured Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Senior unsecured revolving credit facility
|
|
$
|
—
|
|
|
LIBOR+1.30%-1.85%
|
|
|
1.75
|
%
|
|
January 24, 2024
|
|
$
|
—
|
|
Senior unsecured term loan
|
|
19,500
|
|
|
LIBOR+1.25%-1.80%
|
|
|
1.70
|
%
|
|
January 24, 2025
|
|
19,500
|
|
||
Senior unsecured term loan
|
|
185,500
|
|
|
LIBOR+1.25%-1.80%
|
|
|
2.05%-4.57%
|
|
(d)
|
January 24, 2025
|
|
185,500
|
|
||
Total unsecured debt
|
|
$
|
205,000
|
|
|
|
|
|
|
|
|
|
|
$
|
205,000
|
|
Total principal balances
|
|
885,359
|
|
|
|
|
|
|
|
|
774,453
|
|
||||
Unamortized GAAP adjustments
|
|
(8,820
|
)
|
|
|
|
|
|
|
|
|
|
—
|
|
||
Other notes payable (h)
|
|
9,970
|
|
|
|
|
|
|
|
|
—
|
|
||||
Indebtedness, net
|
|
$
|
886,509
|
|
|
|
|
|
|
|
|
|
|
$
|
774,453
|
|
Year(1)
|
|
Amount Due
|
|
Percentage of Total
|
||||
2020 (excluding nine months ended September 30, 2020)
|
|
$
|
2,660
|
|
|
1
|
%
|
|
2021
|
|
173,557
|
|
|
20
|
%
|
||
2022
|
|
99,141
|
|
|
11
|
%
|
||
2023
|
|
161,070
|
|
|
18
|
%
|
||
2024
|
|
55,166
|
|
|
6
|
%
|
||
Thereafter
|
|
393,765
|
|
|
44
|
%
|
||
Total
|
|
$
|
885,359
|
|
|
100
|
%
|
Effective Date
|
|
Maturity Date
|
|
Strike Rate
|
|
Notional Amount
|
|||
12/11/2018
|
|
1/1/2021
|
|
2.75
|
%
|
|
$
|
50,000
|
|
5/15/2019
|
|
6/1/2022
|
|
2.50
|
%
|
|
100,000
|
|
|
1/10/2020
|
|
2/1/2022
|
|
1.75
|
%
|
|
50,000
|
|
|
1/28/2020
|
|
2/1/2022
|
|
1.75
|
%
|
|
50,000
|
|
|
3/1/2020
|
|
3/1/2022
|
|
1.50
|
%
|
|
100,000
|
|
|
7/1/2020
|
|
7/1/2023
|
|
0.50
|
%
|
|
100,000
|
|
|
Total
|
|
|
|
|
|
$
|
450,000
|
|
Related Debt
|
|
Notional Amount
|
|
Index
|
|
Swap Fixed Rate
|
|
Debt effective rate
|
|
Effective Date
|
|
Expiration Date
|
||||
Senior unsecured term loan
|
|
$
|
50,000
|
|
|
1-month LIBOR
|
|
2.78
|
%
|
|
4.33
|
%
|
|
5/1/2018
|
|
5/1/2023
|
John Hopkins Village
|
|
51,101
|
|
|
1-month LIBOR
|
|
2.94
|
%
|
|
4.19
|
%
|
|
8/7/2018
|
|
8/7/2025
|
|
Senior unsecured term loan
|
|
10,500
|
|
|
1-month LIBOR
|
|
3.02
|
%
|
|
4.57
|
%
|
|
10/12/2018
|
|
10/12/2023
|
|
249 Central Park Retail, South Retail, and Fountain Plaza Retail
|
|
33,993
|
|
|
1-month LIBOR
|
|
2.25
|
%
|
|
3.85
|
%
|
|
4/1/2019
|
|
8/10/2023
|
|
Senior unsecured term loan
|
|
50,000
|
|
|
1-month LIBOR
|
|
2.26
|
%
|
|
3.81
|
%
|
|
4/1/2019
|
|
10/26/2022
|
|
Thames Street Wharf
|
|
70,000
|
|
|
1-month LIBOR
|
|
0.51
|
%
|
|
1.81
|
%
|
|
3/26/2020
|
|
6/26/2024
|
|
Senior unsecured term loan
|
|
25,000
|
|
|
1-month LIBOR
|
|
0.50
|
%
|
|
2.05
|
%
|
|
4/1/2020
|
|
4/1/2024
|
|
Senior unsecured term loan
|
|
25,000
|
|
|
1-month LIBOR
|
|
0.50
|
%
|
|
2.05
|
%
|
|
4/1/2020
|
|
4/1/2024
|
|
Senior unsecured term loan
|
|
25,000
|
|
|
1-month LIBOR
|
|
0.55
|
%
|
|
2.10
|
%
|
|
4/1/2020
|
|
4/1/2024
|
|
Total
|
|
$
|
340,594
|
|
|
|
|
|
|
|
|
|
|
|
Development project
|
|
Payment guarantee amount
|
||
The Residences at Annapolis Junction
|
|
$
|
8,300
|
|
Delray Plaza
|
|
5,180
|
|
|
Interlock Commercial
|
|
34,300
|
|
|
Total
|
|
$
|
47,780
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2020
|
|
2019
|
|
Change
|
||||||
|
|
(in thousands)
|
||||||||||
Operating Activities
|
|
$
|
67,767
|
|
|
$
|
45,527
|
|
|
$
|
22,240
|
|
Investing Activities
|
|
(3,873
|
)
|
|
(255,894
|
)
|
|
252,021
|
|
|||
Financing Activities
|
|
(28,249
|
)
|
|
233,922
|
|
|
(262,171
|
)
|
|||
Net Increase (decrease)
|
|
$
|
35,645
|
|
|
$
|
23,555
|
|
|
$
|
12,090
|
|
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period
|
|
$
|
43,579
|
|
|
$
|
24,051
|
|
|
|
||
Cash, Cash Equivalents, and Restricted Cash, End of Period
|
|
$
|
79,224
|
|
|
$
|
47,606
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
|
|
(in thousands, except per share and unit amounts)
|
||||||||||||||
Net income attributable to common stockholders and OP Unit holders
|
|
$
|
8,651
|
|
|
$
|
9,869
|
|
|
$
|
27,989
|
|
|
$
|
22,375
|
|
Depreciation and amortization (1)
|
|
14,131
|
|
|
15,057
|
|
|
41,867
|
|
|
38,331
|
|
||||
Gain on operating real estate dispositions (2)
|
|
(3,612
|
)
|
|
(3,220
|
)
|
|
(6,388
|
)
|
|
(3,220
|
)
|
||||
FFO attributable to common stockholders and OP Unit holders
|
|
19,170
|
|
|
21,706
|
|
|
63,468
|
|
|
57,486
|
|
||||
Acquisition, development and other pursuit costs
|
|
26
|
|
|
93
|
|
|
555
|
|
|
550
|
|
||||
Impairment of intangible assets and liabilities
|
|
47
|
|
|
—
|
|
|
205
|
|
|
—
|
|
||||
Unrealized credit loss provision (release)
|
|
(33
|
)
|
|
—
|
|
|
227
|
|
|
—
|
|
||||
Amortization of right-of-use assets - finance leases
|
|
147
|
|
|
145
|
|
|
440
|
|
|
230
|
|
||||
Change in fair value of derivatives and other
|
|
(318
|
)
|
|
530
|
|
|
1,424
|
|
|
3,926
|
|
||||
Normalized FFO available to common stockholders and OP Unit holders
|
|
$
|
19,039
|
|
|
$
|
22,474
|
|
|
$
|
66,319
|
|
|
$
|
62,192
|
|
Net income attributable to common stockholders and OP Unit holders per diluted share and unit
|
|
$
|
0.11
|
|
|
$
|
0.13
|
|
|
$
|
0.36
|
|
|
$
|
0.31
|
|
FFO attributable to common stockholders and OP Unit holders per diluted share and unit
|
|
$
|
0.24
|
|
|
$
|
0.29
|
|
|
$
|
0.81
|
|
|
$
|
0.81
|
|
Normalized FFO attributable to common stockholders and OP Unit holders per diluted share and unit
|
|
$
|
0.24
|
|
|
$
|
0.30
|
|
|
$
|
0.85
|
|
|
$
|
0.87
|
|
Weighted average common shares and units - diluted
|
|
78,443
|
|
|
74,543
|
|
|
78,020
|
|
|
71,256
|
|
(1) The adjustment for depreciation and amortization for the three months ended September 30, 2020 and 2019 excludes $0.1 million and $0.4 million, respectively, of depreciation attributable to the Company's joint venture partners. The adjustment for depreciation and amortization for the nine months ended September 30, 2020 and 2019 excludes $0.4 million and $0.8 million, respectively, of depreciation attributable to the Company's joint venture partners. The adjustment for depreciation and amortization for the nine months ended September 30, 2019 includes $0.2 million of depreciation attributable to the Company's investment in One City Center from January 1, 2019 to March 14, 2019, which was an unconsolidated real estate investment during this period.
|
(2) The adjustment for gain on operating real estate dispositions for the three and nine months ended September 30, 2019 excludes the portion of the gain on Lightfoot Marketplace that was allocated to our joint venture partner and excludes the gain on sale of a non-operating land parcel.
|
Exhibit No.
|
|
Description
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
101*
|
|
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2020, were formatted in Inline XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheet, (ii) Condensed Consolidated Statements of Comprehensive Income, (iii) Condensed Consolidated Statements of Equity, (iv) Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements. The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
|
|
|
|
104*
|
|
Cover page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL.
|
|
|
|
*
|
|
Filed herewith
|
|
|
|
**
|
|
Furnished herewith
|
|
|
|
ARMADA HOFFLER PROPERTIES, INC.
|
|
|
Date: November 5, 2020
|
/s/ Louis S. Haddad
|
|
Louis S. Haddad
|
|
President and Chief Executive Officer
|
|
(Principal Executive Officer)
|
|
|
Date: November 5, 2020
|
/s/ Michael P. O’Hara
|
|
Michael P. O’Hara
|
|
Chief Financial Officer, Treasurer and Secretary
|
|
(Principal Accounting and Financial Officer)
|
1.
|
Defined Terms. Capitalized terms used herein and not otherwise defined shall have the meanings given to such terms in the Partnership Agreement.
|
2.
|
Amendment to Designation of Terms and Conditions of 6.75% Series A Cumulative Redeemable Perpetual Preferred Units. Section 1 of Exhibit H to the Partnership Agreement is hereby amended and restated in its entirety to read as follows:
|
3.
|
Except as modified herein, all terms and conditions of the Partnership Agreement shall remain in full force and effect, which terms and conditions the General Partner hereby ratifies and confirms.
|
|
|
GENERAL PARTNER:
|
|
|
|
|
|
ARMADA HOFFLER PROPERTIES, INC.
|
|
|
|
|
|
/s/ Michael P. O'Hara
|
|
|
Michael P. O'Hara
|
|
|
Chief Financial Officer, Treasurer and Secretary
|
1.
|
Defined Terms. Capitalized terms used herein and not otherwise defined shall have the meanings given to such terms in the Partnership Agreement.
|
2.
|
Amendment to Designation of Terms and Conditions of 6.75% Series A Cumulative Redeemable Perpetual Preferred Units. Section 1 of Exhibit H to the Partnership Agreement is hereby amended and restated in its entirety to read as follows:
|
3.
|
Except as modified herein, all terms and conditions of the Partnership Agreement shall remain in full force and effect, which terms and conditions the General Partner hereby ratifies and confirms.
|
|
|
GENERAL PARTNER:
|
|
|
|
|
|
ARMADA HOFFLER PROPERTIES, INC.
|
|
|
|
|
|
/s/ Michael P. O'Hara
|
|
|
Michael P. O'Hara
|
|
|
Chief Financial Officer, Treasurer and Secretary
|
1.
|
Defined Terms. Capitalized terms used herein and not otherwise defined shall have the meanings given to such terms in the Partnership Agreement.
|
2.
|
Amendment to Designation of Terms and Conditions of 6.75% Series A Cumulative Redeemable Perpetual Preferred Units. Section 1 of Exhibit H to the Partnership Agreement is hereby amended and restated in its entirety to read as follows:
|
3.
|
Except as modified herein, all terms and conditions of the Partnership Agreement shall remain in full force and effect, which terms and conditions the General Partner hereby ratifies and confirms.
|
|
|
GENERAL PARTNER:
|
|
|
|
|
|
ARMADA HOFFLER PROPERTIES, INC.
|
|
|
|
|
|
/s/ Michael P. O'Hara
|
|
|
Michael P. O'Hara
|
|
|
Chief Financial Officer, Treasurer and Secretary
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Armada Hoffler Properties, 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.
|
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 officer 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 most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.
|
5.
|
The registrant’s other certifying officer 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 the 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.
|
Date: November 5, 2020
|
|
/s/ Louis S. Haddad
|
|
|
Louis S. Haddad
|
|
|
President and Chief Executive Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Armada Hoffler Properties, 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.
|
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 officer 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 most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting.
|
5.
|
The registrant’s other certifying officer 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 the 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.
|
Date: November 5, 2020
|
|
/s/ Michael P. O’Hara
|
|
|
Michael P. O’Hara
|
|
|
Chief Financial Officer, Treasurer and Secretary
|
1.
|
the Quarterly Report for the period ended September 30, 2020 of the Company (the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: November 5, 2020
|
|
/s/ Louis S. Haddad
|
|
|
Louis S. Haddad
|
|
|
President and Chief Executive Officer
|
1.
|
the Quarterly Report for the period ended September 30, 2020 of the Company (the “Report”) fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the Securities Exchange Act of 1934, as amended; and
|
2.
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date: November 5, 2020
|
|
/s/ Michael P. O’Hara
|
|
|
Michael P. O’Hara
|
|
|
Chief Financial Officer, Treasurer and Secretary
|