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,
2021 |
December 31,
2020 |
|||||||||||||
(Unaudited) | ||||||||||||||
ASSETS | ||||||||||||||
Real estate investments: | ||||||||||||||
Income producing property | $ | 1,744,124 | $ | 1,680,943 | ||||||||||
Held for development | 11,294 | 13,607 | ||||||||||||
Construction in progress | 54,871 | 63,367 | ||||||||||||
1,810,289 | 1,757,917 | |||||||||||||
Accumulated depreciation | (278,218) | (253,965) | ||||||||||||
Net real estate investments | 1,532,071 | 1,503,952 | ||||||||||||
Real estate investments held for sale | 68,762 | 1,165 | ||||||||||||
Cash and cash equivalents | 28,038 | 40,998 | ||||||||||||
Restricted cash | 5,415 | 9,432 | ||||||||||||
Accounts receivable, net | 30,576 | 28,259 | ||||||||||||
Notes receivable, net | 118,164 | 135,432 | ||||||||||||
Construction receivables, including retentions, net | 13,753 | 38,735 | ||||||||||||
Construction contract costs and estimated earnings in excess of billings | 370 | 138 | ||||||||||||
Equity method investment | 9,174 | 1,078 | ||||||||||||
Operating lease right-of-use assets | 23,547 | 32,760 | ||||||||||||
Finance lease right-of-use assets | 47,266 | 23,544 | ||||||||||||
Acquired lease intangible assets | 65,197 | 58,154 | ||||||||||||
Other assets | 42,051 | 43,324 | ||||||||||||
Total Assets | $ | 1,984,384 | $ | 1,916,971 | ||||||||||
LIABILITIES AND EQUITY | ||||||||||||||
Indebtedness, net | $ | 968,424 | $ | 963,845 | ||||||||||
Liabilities related to assets held for sale | 60,021 | — | ||||||||||||
Accounts payable and accrued liabilities | 26,549 | 23,900 | ||||||||||||
Construction payables, including retentions | 22,078 | 49,821 | ||||||||||||
Billings in excess of construction contract costs and estimated earnings | 2,674 | 6,088 | ||||||||||||
Operating lease liabilities | 31,607 | 41,659 | ||||||||||||
Finance lease liabilities | 46,078 | 17,954 | ||||||||||||
Other liabilities | 62,197 | 56,902 | ||||||||||||
Total Liabilities | 1,219,628 | 1,160,169 | ||||||||||||
Stockholders’ equity: | ||||||||||||||
Preferred stock, $0.01 par value, 100,000,000 shares authorized:
6.75% Series A Cumulative Redeemable Perpetual Preferred Stock, 9,980,000 shares authorized, 6,843,418 shares issued and outstanding as of September 30, 2021 and December 31, 2020
|
171,085 | 171,085 | ||||||||||||
Common stock, $0.01 par value, 500,000,000 shares authorized; 61,324,232 and 59,073,220 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively
|
613 | 591 | ||||||||||||
Additional paid-in capital | 500,889 | 472,747 | ||||||||||||
Distributions in excess of earnings | (130,904) | (112,356) | ||||||||||||
Accumulated other comprehensive loss | (5,420) | (8,868) | ||||||||||||
Total stockholders’ equity | 536,263 | 523,199 | ||||||||||||
Noncontrolling interests in investment entities | 634 | 488 | ||||||||||||
Noncontrolling interests in Operating Partnership | 227,859 | 233,115 | ||||||||||||
Total Equity | 764,756 | 756,802 | ||||||||||||
Total Liabilities and Equity | $ | 1,984,384 | $ | 1,916,971 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||
Rental revenues | $ | 49,560 | $ | 39,636 | $ | 142,679 | $ | 121,840 | ||||||||||||||||||
General contracting and real estate services revenues | 17,502 | 58,617 | 71,473 | 163,283 | ||||||||||||||||||||||
Total revenues | 67,062 | 98,253 | 214,152 | 285,123 | ||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Rental expenses | 12,717 | 10,223 | 34,841 | 27,907 | ||||||||||||||||||||||
Real estate taxes | 5,543 | 4,760 | 16,314 | 13,326 | ||||||||||||||||||||||
General contracting and real estate services expenses | 15,944 | 56,509 | 68,350 | 157,401 | ||||||||||||||||||||||
Depreciation and amortization | 16,886 | 14,176 | 52,237 | 42,232 | ||||||||||||||||||||||
Amortization of right-of-use assets - finance leases | 278 | 147 | 745 | 440 | ||||||||||||||||||||||
General and administrative expenses | 3,449 | 2,601 | 10,957 | 9,382 | ||||||||||||||||||||||
Acquisition, development and other pursuit costs | 8 | 26 | 111 | 555 | ||||||||||||||||||||||
Impairment charges | — | 47 | 3,122 | 205 | ||||||||||||||||||||||
Total expenses | 54,825 | 88,489 | 186,677 | 251,448 | ||||||||||||||||||||||
Gain (loss) on real estate dispositions, net | (113) | 3,612 | 3,604 | 6,388 | ||||||||||||||||||||||
Operating income | 12,124 | 13,376 | 31,079 | 40,063 | ||||||||||||||||||||||
Interest income | 3,766 | 4,417 | 14,628 | 16,055 | ||||||||||||||||||||||
Interest expense | (8,827) | (7,523) | (25,220) | (22,938) | ||||||||||||||||||||||
Change in fair value of derivatives and other | 131 | 318 | 838 | (1,424) | ||||||||||||||||||||||
Unrealized credit loss release (provision) | 617 | 33 | 284 | (227) | ||||||||||||||||||||||
Other income (expense), net | (105) | 177 | 81 | 521 | ||||||||||||||||||||||
Income before taxes | 7,706 | 10,798 | 21,690 | 32,050 | ||||||||||||||||||||||
Income tax benefit | 42 | 28 | 522 | 220 | ||||||||||||||||||||||
Net income | 7,748 | 10,826 | 22,212 | 32,270 | ||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests: | ||||||||||||||||||||||||||
Investment entities | — | 45 | — | 181 | ||||||||||||||||||||||
Operating Partnership | (1,237) | (2,262) | (3,477) | (7,548) | ||||||||||||||||||||||
Net income attributable to Armada Hoffler Properties, Inc. | 6,511 | 8,609 | 18,735 | 24,903 | ||||||||||||||||||||||
Preferred stock dividends | (2,887) | (2,220) | (8,661) | (4,462) | ||||||||||||||||||||||
Net income attributable to common stockholders | $ | 3,624 | $ | 6,389 | $ | 10,074 | $ | 20,441 | ||||||||||||||||||
Net income attributable to common stockholders per share (basic and diluted) | $ | 0.06 | $ | 0.11 | $ | 0.17 | $ | 0.36 | ||||||||||||||||||
Weighted-average common shares outstanding (basic and diluted) | 61,083 | 57,923 | 60,310 | 57,000 | ||||||||||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||
Net income | $ | 7,748 | $ | 10,826 | $ | 22,212 | $ | 32,270 | ||||||||||||||||||
Unrealized cash flow hedge gains (losses) | (460) | (118) | 1,347 | (9,886) | ||||||||||||||||||||||
Realized cash flow hedge losses reclassified to net income | 1,123 | 1,070 | 3,304 | 2,260 | ||||||||||||||||||||||
Comprehensive income | 8,411 | 11,778 | 26,863 | 24,644 | ||||||||||||||||||||||
Comprehensive (income) loss attributable to noncontrolling interests: | ||||||||||||||||||||||||||
Investment entities | — | 45 | — | 181 | ||||||||||||||||||||||
Operating Partnership | (1,406) | (2,512) | (4,680) | (5,449) | ||||||||||||||||||||||
Comprehensive income attributable to Armada Hoffler Properties, Inc. | $ | 7,005 | $ | 9,311 | $ | 22,183 | $ | 19,376 | ||||||||||||||||||
Preferred stock | Common stock | Additional paid-in capital | Distributions in excess of earnings | Accumulated other comprehensive loss | Total stockholders' equity | Noncontrolling interests in investment entities | Noncontrolling interests in Operating Partnership | Total equity | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | $ | 171,085 | $ | 591 | $ | 472,747 | $ | (112,356) | $ | (8,868) | $ | 523,199 | $ | 488 | $ | 233,115 | $ | 756,802 | ||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 5,198 | — | 5,198 | — | 811 | 6,009 | |||||||||||||||||||||||||||||||||||||||||||||||
Unrealized cash flow hedge gains | — | — | — | — | 1,685 | 1,685 | — | 591 | 2,276 | |||||||||||||||||||||||||||||||||||||||||||||||
Realized cash flow hedge losses reclassified to net income | — | — | — | — | 798 | 798 | — | 280 | 1,078 | |||||||||||||||||||||||||||||||||||||||||||||||
Net proceeds from issuance of common stock | — | 7 | 8,974 | — | — | 8,981 | — | — | 8,981 | |||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock awards, net | — | 1 | 631 | — | — | 632 | — | — | 632 | |||||||||||||||||||||||||||||||||||||||||||||||
Redemption of operating partnership units | — | — | 131 | — | — | 131 | — | (134) | (3) | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | (2,887) | — | (2,887) | — | — | (2,887) | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends and distributions declared on common shares and units ($0.15 per share and unit)
|
— | — | — | (9,008) | — | (9,008) | — | (3,128) | (12,136) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2021 | 171,085 | 599 | 482,483 | (119,053) | (6,385) | 528,729 | 488 | 231,535 | 760,752 | |||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 7,026 | — | 7,026 | — | 1,429 | 8,455 | |||||||||||||||||||||||||||||||||||||||||||||||
Unrealized cash flow hedge losses | — | — | — | — | (349) | (349) | — | (120) | (469) | |||||||||||||||||||||||||||||||||||||||||||||||
Realized cash flow hedge losses reclassified to net income | — | — | — | — | 820 | 820 | — | 283 | 1,103 | |||||||||||||||||||||||||||||||||||||||||||||||
Net proceeds from issuance of common stock | — | 11 | 14,105 | — | — | 14,116 | — | — | 14,116 | |||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock awards, net | — | — | 473 | — | — | 473 | — | — | 473 | |||||||||||||||||||||||||||||||||||||||||||||||
Acquisition of noncontrolling interest in real estate entity | — | — | (950) | — | — | (950) | 146 | — | (804) | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | (2,887) | — | (2,887) | — | — | (2,887) | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends and distributions declared on common shares and units ($0.16 per share and unit)
|
— | — | — | (9,783) | — | (9,783) | — | (3,337) | (13,120) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2021 | 171,085 | 610 | 496,111 | (124,697) | (5,914) | 537,195 | 634 | 229,790 | 767,619 | |||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 6,511 | — | 6,511 | — | 1,237 | 7,748 | |||||||||||||||||||||||||||||||||||||||||||||||
Unrealized cash flow hedge losses | — | — | — | — | (343) | (343) | — | (117) | (460) | |||||||||||||||||||||||||||||||||||||||||||||||
Realized cash flow hedge losses reclassified to net income | — | — | — | — | 837 | 837 | — | 286 | 1,123 | |||||||||||||||||||||||||||||||||||||||||||||||
Net proceeds from issuance of common stock | — | 3 | 4,328 | — | — | 4,331 | — | — | 4,331 | |||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock awards, net | — | — | 450 | — | — | 450 | — | — | 450 | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | (2,887) | — | (2,887) | — | — | (2,887) | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends and distributions declared on common shares and units ($0.16 per share and unit)
|
— | — | — | (9,831) | — | (9,831) | — | (3,337) | (13,168) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2021 | $ | 171,085 | $ | 613 | $ | 500,889 | $ | (130,904) | $ | (5,420) | $ | 536,263 | $ | 634 | $ | 227,859 | $ | 764,756 |
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 | — | 1 | 776 | — | — | 777 | — | — | 777 | |||||||||||||||||||||||||||||||||||||||||||||||
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 | — | — | 515 | — | — | 515 | — | — | 515 | |||||||||||||||||||||||||||||||||||||||||||||||
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 (loss) | — | — | — | 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 | — | — | 520 | — | — | 520 | — | — | 520 | |||||||||||||||||||||||||||||||||||||||||||||||
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 |
Nine Months Ended
September 30, |
||||||||||||||
2021 | 2020 | |||||||||||||
OPERATING ACTIVITIES | ||||||||||||||
Net income | $ | 22,212 | $ | 32,270 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation of buildings and tenant improvements | 38,521 | 31,565 | ||||||||||||
Amortization of leasing costs, in-place lease intangibles and below market ground rents - operating leases | 13,716 | 10,667 | ||||||||||||
Accrued straight-line rental revenue | (4,209) | (3,434) | ||||||||||||
Amortization of leasing incentives and above or below-market rents | (794) | (593) | ||||||||||||
Amortization of right-of-use assets - finance leases | 745 | 440 | ||||||||||||
Accrued straight-line ground rent expense | 157 | 54 | ||||||||||||
Unrealized credit loss provision (release) | (284) | 227 | ||||||||||||
Adjustment for uncollectable lease accounts | 683 | 3,195 | ||||||||||||
Noncash stock compensation | 1,830 | 1,907 | ||||||||||||
Impairment charges | 3,122 | 205 | ||||||||||||
Noncash interest expense | 2,178 | 1,499 | ||||||||||||
Gain on real estate dispositions, net | (3,604) | (6,388) | ||||||||||||
Change in fair value of derivatives and other | (838) | 1,424 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Property assets | (1,303) | (6,642) | ||||||||||||
Property liabilities | 4,555 | 4,042 | ||||||||||||
Construction assets | 25,329 | (8,328) | ||||||||||||
Construction liabilities | (34,181) | 18,824 | ||||||||||||
Interest receivable | 1,387 | (13,167) | ||||||||||||
Net cash provided by operating activities | 69,222 | 67,767 | ||||||||||||
INVESTING ACTIVITIES | ||||||||||||||
Development of real estate investments | (38,659) | (52,157) | ||||||||||||
Tenant and building improvements | (6,621) | (8,195) | ||||||||||||
Acquisitions of real estate investments, net of cash received | (73,569) | (34,785) | ||||||||||||
Dispositions of real estate investments, net of selling costs | 12,583 | 96,458 | ||||||||||||
Notes receivable issuances | (26,230) | (17,687) | ||||||||||||
Notes receivable paydowns | 42,301 | 16,220 | ||||||||||||
Leasing costs | (2,595) | (2,438) | ||||||||||||
Leasing incentives | (467) | (1,289) | ||||||||||||
Contributions to equity method investments | (8,096) | — | ||||||||||||
Net cash used for investing activities | (101,353) | (3,873) | ||||||||||||
FINANCING ACTIVITIES | ||||||||||||||
Proceeds from issuance of cumulative redeemable perpetual preferred stock, net | — | 101,460 | ||||||||||||
Proceeds from issuance of common stock, net | 27,428 | 7,387 | ||||||||||||
Common shares tendered for tax withholding | (553) | (534) | ||||||||||||
Debt issuances, credit facility and construction loan borrowings | 59,942 | 81,004 | ||||||||||||
Debt and credit facility repayments, including principal amortization | (25,734) | (181,182) | ||||||||||||
Debt issuance costs | (2,463) | (326) | ||||||||||||
Acquisition of NCI in consolidated RE investments | (804) | — | ||||||||||||
Dividends and distributions | (42,662) | (36,058) | ||||||||||||
Net cash provided by (used for) financing activities | 15,154 | (28,249) | ||||||||||||
Net (decrease) increase in cash, cash equivalents, and restricted cash | (16,977) | 35,645 | ||||||||||||
Cash, cash equivalents, and restricted cash, beginning of period | 50,430 | 43,579 | ||||||||||||
Cash, cash equivalents, and restricted cash, end of period (1)
|
$ | 33,453 | $ | 79,224 | ||||||||||
Nine Months Ended
September 30, |
||||||||||||||
2021 | 2020 | |||||||||||||
Supplemental Disclosures (noncash transactions): | ||||||||||||||
Increase (decrease) in dividends and distributions payable | $ | 4,423 | $ | (5,817) | ||||||||||
Increase (decrease) in accrued capital improvements and development costs | 5,804 | (12,564) | ||||||||||||
Note payable issued in acquisition of noncontrolling interest in real estate investment | — | 6,130 | ||||||||||||
Issuance of operating partnership units for acquisitions | — | 67 | ||||||||||||
Operating Partnership units redeemed for common shares | 131 | 8,530 | ||||||||||||
Note payable recorded for mandatorily redeemable partnership interest | — | 3,829 | ||||||||||||
Debt assumed at fair value in conjunction with real estate purchases | 19,989 | 22,512 | ||||||||||||
Recognition of finance lease right-of-use assets | 24,466 | — | ||||||||||||
Recognition of finance lease liabilities | 27,940 | — | ||||||||||||
September 30, 2021 | September 30, 2020 | |||||||||||||||||||
Cash and cash equivalents | $ | 28,038 | $ | 73,579 | ||||||||||||||||
Restricted cash (a)
|
5,415 | 5,645 | ||||||||||||||||||
Cash, cash equivalents, and restricted cash | $ | 33,453 | $ | 79,224 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Office real estate | ||||||||||||||||||||||||||
Rental revenues | $ | 11,933 | $ | 11,456 | $ | 35,324 | $ | 32,142 | ||||||||||||||||||
Rental expenses | 3,409 | 3,042 | 9,222 | 7,879 | ||||||||||||||||||||||
Real estate taxes | 1,547 | 1,375 | 4,318 | 3,749 | ||||||||||||||||||||||
Segment net operating income | 6,977 | 7,039 | 21,784 | 20,514 | ||||||||||||||||||||||
Retail real estate | ||||||||||||||||||||||||||
Rental revenues | 20,223 | 15,669 | 57,682 | 54,794 | ||||||||||||||||||||||
Rental expenses | 3,270 | 2,618 | 9,119 | 8,096 | ||||||||||||||||||||||
Real estate taxes | 2,100 | 1,808 | 6,307 | 5,981 | ||||||||||||||||||||||
Segment net operating income | 14,853 | 11,243 | 42,256 | 40,717 | ||||||||||||||||||||||
Multifamily residential real estate | ||||||||||||||||||||||||||
Rental revenues | 17,404 | 12,511 | 49,673 | 34,904 | ||||||||||||||||||||||
Rental expenses | 6,038 | 4,563 | 16,500 | 11,932 | ||||||||||||||||||||||
Real estate taxes | 1,896 | 1,577 | 5,689 | 3,596 | ||||||||||||||||||||||
Segment net operating income | 9,470 | 6,371 | 27,484 | 19,376 | ||||||||||||||||||||||
General contracting and real estate services | ||||||||||||||||||||||||||
Segment revenues | 17,502 | 58,617 | 71,473 | 163,283 | ||||||||||||||||||||||
Segment expenses | 15,944 | 56,509 | 68,350 | 157,401 | ||||||||||||||||||||||
Segment gross profit | 1,558 | 2,108 | 3,123 | 5,882 | ||||||||||||||||||||||
Net operating income | $ | 32,858 | $ | 26,761 | $ | 94,647 | $ | 86,489 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Net operating income | $ | 32,858 | $ | 26,761 | $ | 94,647 | $ | 86,489 | ||||||||||||||||||
Depreciation and amortization | (16,886) | (14,176) | (52,237) | (42,232) | ||||||||||||||||||||||
Amortization of right-of-use assets - finance leases | (278) | (147) | (745) | (440) | ||||||||||||||||||||||
General and administrative expenses | (3,449) | (2,601) | (10,957) | (9,382) | ||||||||||||||||||||||
Acquisition, development and other pursuit costs | (8) | (26) | (111) | (555) | ||||||||||||||||||||||
Impairment charges | — | (47) | (3,122) | (205) | ||||||||||||||||||||||
Gain (loss) on real estate dispositions, net | (113) | 3,612 | 3,604 | 6,388 | ||||||||||||||||||||||
Interest income | 3,766 | 4,417 | 14,628 | 16,055 | ||||||||||||||||||||||
Interest expense | (8,827) | (7,523) | (25,220) | (22,938) | ||||||||||||||||||||||
Change in fair value of derivatives and other | 131 | 318 | 838 | (1,424) | ||||||||||||||||||||||
Unrealized credit loss release (provision) | 617 | 33 | 284 | (227) | ||||||||||||||||||||||
Other income (expense), net | (105) | 177 | 81 | 521 | ||||||||||||||||||||||
Income tax benefit | 42 | 28 | 522 | 220 | ||||||||||||||||||||||
Net income | $ | 7,748 | $ | 10,826 | $ | 22,212 | $ | 32,270 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Base rent and tenant charges | $ | 48,391 | $ | 37,532 | $ | 137,675 | $ | 117,812 | ||||||||||||||||||
Accrued straight-line rental adjustment | 883 | 1,925 | 4,210 | 3,435 | ||||||||||||||||||||||
Lease incentive amortization | (167) | (164) | (485) | (497) | ||||||||||||||||||||||
Above/below market lease amortization | 453 | 343 | 1,279 | 1,090 | ||||||||||||||||||||||
Total rental revenue | $ | 49,560 | $ | 39,636 | $ | 142,679 | $ | 121,840 |
Delray Beach Plaza | Overlook Village | Greenbrier Square | ||||||||||||||||||
Land | $ | — | $ | 6,328 | $ | 8,549 | ||||||||||||||
Site improvements | 4,607 | 1,727 | 1,974 | |||||||||||||||||
Building and improvements | 22,544 | 18,375 | 19,196 | |||||||||||||||||
In-place leases | 7,209 | 3,997 | 6,659 | |||||||||||||||||
Above-market leases | — | 81 | 1,753 | |||||||||||||||||
Below-market leases | (3,121) | (2,146) | (1,365) | |||||||||||||||||
Finance lease liabilities | (27,940) | — | — | |||||||||||||||||
Finance lease right-of-use assets | 24,466 | — | — | |||||||||||||||||
Fair value adjustment on acquired debt | — | — | 11 | |||||||||||||||||
Net assets acquired | $ | 27,765 | $ | 28,362 | $ | 36,777 |
Outstanding loan amount | Interest compounding | |||||||||||||||||||||||||||||||
Development Project |
September 30,
2021 |
December 31,
2020 |
Maximum loan commitment | Interest rate | ||||||||||||||||||||||||||||
Delray Beach Plaza | $ | — | $ | 14,289 | $ | 17,000 | 15.0 | % |
(a)
|
Annually | ||||||||||||||||||||||
Interlock Commercial | 92,254 | 85,318 | 107,000 | 15.0 | % |
(b)
|
None | |||||||||||||||||||||||||
Nexton Multifamily | 18,549 | — | 22,315 | 11.0 | % | Annually | ||||||||||||||||||||||||||
Solis Apartments at Interlock | — | 28,969 | 41,100 | 13.0 | % | Annually | ||||||||||||||||||||||||||
Total mezzanine | 110,803 | 128,576 | $ | 187,415 | ||||||||||||||||||||||||||||
Other notes receivable | 7,124 | 6,809 | ||||||||||||||||||||||||||||||
Notes receivable guarantee premium | 1,631 | 2,631 | ||||||||||||||||||||||||||||||
Allowance for credit losses | (1,394) |
(c)
|
(2,584) | |||||||||||||||||||||||||||||
Total notes receivable | $ | 118,164 | $ | 135,432 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
Development Project | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||
The Residences at Annapolis Junction | $ | — | $ | — |
(a)
|
$ | — | $ | 2,468 |
(a)(b)
|
|||||||||||||||||||
Delray Beach Plaza | — | — |
(a)
|
— |
(a)
|
489 |
(a)
|
||||||||||||||||||||||
Nexton Multifamily | 397 | — | 658 | — | |||||||||||||||||||||||||
Nexton Square | — | 380 | — | 1,177 | |||||||||||||||||||||||||
Interlock Commercial | 3,260 |
(b)
|
3,189 |
(b)
|
9,644 |
(b)
|
9,364 |
(b)
|
|||||||||||||||||||||
Solis Apartments at Interlock | — | 847 | 4,005 |
(c)
|
2,522 | ||||||||||||||||||||||||
Total mezzanine | 3,657 | 4,416 | 14,307 | 16,020 | |||||||||||||||||||||||||
Other interest income | 109 | 1 | 321 | 35 | |||||||||||||||||||||||||
Total interest income | $ | 3,766 | $ | 4,417 | $ | 14,628 | $ | 16,055 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Beginning balance | $ | 2,129 | $ | 3,085 | $ | 2,584 | $ | — | ||||||||||||||||||
Cumulative effect of accounting change | — | — | — | 2,825 | ||||||||||||||||||||||
Unrealized credit loss provision (release) | (617) | (33) | (284) | 227 | ||||||||||||||||||||||
Extinguishment due to acquisition | — | — | (788) | — | ||||||||||||||||||||||
Ending balance (a)
|
$ | 1,512 | $ | 3,052 | $ | 1,512 | $ | 3,052 |
Nine Months Ended
September 30, 2021 |
Nine Months Ended
September 30, 2020 |
|||||||||||||||||||||||||
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 | $ | 138 | $ | 6,088 | $ | 249 | $ | 5,306 | ||||||||||||||||||
Revenue recognized that was included in the balance at the beginning of the period | — | (6,088) | — | (5,306) | ||||||||||||||||||||||
Increases due to new billings, excluding amounts recognized as revenue during the period | — | 3,791 | — | 7,237 | ||||||||||||||||||||||
Transferred to receivables | (665) | — | (468) | — | ||||||||||||||||||||||
Construction contract costs and estimated earnings not billed during the period | 370 | — | 215 | — | ||||||||||||||||||||||
Changes due to cumulative catch-up adjustment arising from changes in the estimate of the stage of completion | 527 | (1,117) | 219 | (152) | ||||||||||||||||||||||
Ending balance | $ | 370 | $ | 2,674 | $ | 215 | $ | 7,085 |
September 30, 2021 | December 31, 2020 | ||||||||||
Costs incurred on uncompleted construction contracts | $ | 360,247 | $ | 461,725 | |||||||
Estimated earnings | 14,427 | 13,205 | |||||||||
Billings | (376,978) | (480,880) | |||||||||
Net position | $ | (2,304) | $ | (5,950) | |||||||
Construction contract costs and estimated earnings in excess of billings | $ | 370 | $ | 138 | |||||||
Billings in excess of construction contract costs and estimated earnings | (2,674) | (6,088) | |||||||||
Net position | $ | (2,304) | $ | (5,950) |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Beginning backlog | $ | 70,219 | $ | 193,742 | $ | 71,258 | $ | 242,622 | ||||||||||||||||||
New contracts/change orders | 53,590 | (12,461) | 106,992 | 43,469 | ||||||||||||||||||||||
Work performed | (16,944) | (58,590) | (71,385) | (163,400) | ||||||||||||||||||||||
Ending backlog | $ | 106,865 | $ | 122,691 | $ | 106,865 | $ | 122,691 |
Effective Date | Maturity Date | Notional Amount | Strike Rate | Premium Paid | ||||||||||||||||||||||||||||
5/15/2019 | 6/1/2022 | $ | 100,000 |
2.50% (LIBOR)
|
$ | 288 | ||||||||||||||||||||||||||
1/10/2020 | 2/1/2022 | 50,000 |
(a)
|
1.75% (LIBOR)
|
87 | |||||||||||||||||||||||||||
1/28/2020 | 2/1/2022 | 50,000 |
(a)
|
1.75% (LIBOR)
|
62 | |||||||||||||||||||||||||||
3/2/2020 | 3/1/2022 | 100,000 |
(a)
|
1.50% (LIBOR)
|
111 | |||||||||||||||||||||||||||
7/1/2020 | 7/1/2023 | 100,000 |
(a)
|
0.50% (LIBOR)
|
232 | |||||||||||||||||||||||||||
11/1/2020 | 11/1/2023 | 84,375 |
(a)
|
1.84% (SOFR)
|
(b)
|
91 | ||||||||||||||||||||||||||
2/2/2021 | 2/1/2023 | 100,000 |
0.50% (LIBOR)
|
45 | ||||||||||||||||||||||||||||
3/4/2021 | 4/1/2023 | 14,479 |
2.50% (LIBOR)
|
4 | ||||||||||||||||||||||||||||
5/5/2021 | 5/1/2023 | 50,000 |
0.50% (LIBOR)
|
75 | ||||||||||||||||||||||||||||
5/5/2021 | 5/1/2023 | 35,100 |
0.50% (LIBOR)
|
55 | ||||||||||||||||||||||||||||
6/16/2021 | 7/1/2023 | 100,000 |
0.50% (LIBOR)
|
120 | ||||||||||||||||||||||||||||
Total | $ | 783,954 | $ | 1,170 |
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 | % | 4.23 | % | 5/1/2018 | 5/1/2023 | ||||||||||||||||||||||||||||||||
John Hopkins Village | 50,123 |
(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 | % | 4.47 | % | 10/12/2018 | 10/12/2023 | ||||||||||||||||||||||||||||||||
249 Central Park Retail, South Retail, and Fountain Plaza Retail | 33,501 |
(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 | % | 3.71 | % | 4/1/2019 | 10/26/2022 | ||||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 |
(a)
|
1-month LIBOR | 0.50 | % | 1.95 | % | 4/1/2020 | 4/1/2024 | ||||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 |
(a)
|
1-month LIBOR | 0.50 | % | 1.95 | % | 4/1/2020 | 4/1/2024 | ||||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 |
(a)
|
1-month LIBOR | 0.55 | % | 2.00 | % | 4/1/2020 | 4/1/2024 | ||||||||||||||||||||||||||||||||
Thames Street Wharf | 71,000 |
(a)
|
1-month BSBY |
(b)
|
1.05 | % | 2.35 | % | 9/30/2021 | 9/30/2026 | |||||||||||||||||||||||||||||||
Total | $ | 340,124 | |||||||||||||||||||||||||||||||||||||||
September 30, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||||||||||
Notional
Amount |
Fair Value |
Notional
Amount |
Fair Value | |||||||||||||||||||||||||||||||||||
Asset | Liability | Asset | Liability | |||||||||||||||||||||||||||||||||||
Derivatives not designated as accounting hedges | ||||||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 50,000 | $ | — | $ | (2,030) | $ | 50,000 | $ | — | $ | (3,056) | ||||||||||||||||||||||||||
Interest rate caps | 399,579 | 217 | — | 150,000 | 4 | — | ||||||||||||||||||||||||||||||||
Total derivatives not designated as accounting hedges | 449,579 | 217 | (2,030) | 200,000 | 4 | (3,056) | ||||||||||||||||||||||||||||||||
Derivatives designated as accounting hedges | ||||||||||||||||||||||||||||||||||||||
Interest rate swaps | 290,124 | — | (7,380) | 290,231 | — | (11,797) | ||||||||||||||||||||||||||||||||
Interest rate caps | 384,375 | 144 | — | 384,375 | 86 | — | ||||||||||||||||||||||||||||||||
Total derivatives | $ | 1,124,078 | $ | 361 | $ | (9,410) | $ | 874,606 | $ | 90 | $ | (14,853) |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Interest rate swaps | $ | (60) | $ | 323 | $ | 2,315 | $ | (10,907) | ||||||||||||||||||
Interest rate caps | (234) | (111) | (27) | (391) | ||||||||||||||||||||||
Total change in fair value of interest rate derivatives | $ | (294) | $ | 212 | $ | 2,288 | $ | (11,298) | ||||||||||||||||||
Comprehensive income statement presentation: | ||||||||||||||||||||||||||
Change in fair value of derivatives and other | $ | 166 | $ | 330 | $ | 941 | $ | (1,412) | ||||||||||||||||||
Unrealized cash flow hedge gains (losses) | (460) | (118) | 1,347 | (9,886) | ||||||||||||||||||||||
Total change in fair value of interest rate derivatives | $ | (294) | $ | 212 | $ | 2,288 | $ | (11,298) |
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 | 11/10/2020 | 12/30/2020 | 01/07/2021 | $ | 0.11 | $ | 8,793 | |||||||||||||||||||||||||
Common Stock/Class A Units | 02/09/2021 | 03/31/2021 | 04/08/2021 | 0.15 | 12,112 | |||||||||||||||||||||||||||
Common Stock/Class A Units | 05/03/2021 | 06/30/2021 | 07/08/2021 | 0.16 | 13,095 | |||||||||||||||||||||||||||
Common Stock/Class A Units | 09/02/2021 | 09/29/2021 | 10/07/2021 | 0.16 | 13,148 | |||||||||||||||||||||||||||
Series A Preferred Stock | 11/10/2020 | 01/04/2021 | 01/15/2021 | 0.421875 | 2,887 | |||||||||||||||||||||||||||
Series A Preferred Stock | 02/09/2021 | 04/01/2021 | 04/15/2021 | 0.421875 | 2,887 | |||||||||||||||||||||||||||
Series A Preferred Stock | 05/03/2021 | 07/01/2021 | 07/15/2021 | 0.421875 | 2,887 | |||||||||||||||||||||||||||
Series A Preferred Stock | 09/02/2021 | 10/01/2021 | 10/15/2021 | 0.421875 | 2,887 | |||||||||||||||||||||||||||
September 30, 2021 | December 31, 2020 | |||||||||||||||||||||||||
Carrying
Value |
Fair
Value |
Carrying
Value |
Fair
Value |
|||||||||||||||||||||||
Indebtedness, net (a)
|
$ | 1,018,547 | $ | 1,037,473 | $ | 963,845 | $ | 980,714 | ||||||||||||||||||
Notes receivable, net | 118,164 | 118,164 | 135,432 | 135,223 | ||||||||||||||||||||||
Interest rate swap liabilities | 9,410 | 9,410 | 14,853 | 14,853 | ||||||||||||||||||||||
Interest rate swap and cap assets | 361 | 361 | 90 | 90 |
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 | Retail | Newport News, Virginia | 65 | % |
(1)
|
||||||||||||||||||
Columbus Village | Retail | Virginia Beach, Virginia* | 100 | % | |||||||||||||||||||
Columbus Village II | Retail | Virginia Beach, Virginia* | 100 | % | |||||||||||||||||||
Commerce Street Retail | Retail | Virginia Beach, Virginia* | 100 | % |
Property | Segment | Location | Ownership Interest | ||||||||||||||||||||
Courthouse 7-Eleven | Retail | Virginia Beach, Virginia | 100 | % |
(2)
|
||||||||||||||||||
Delray Beach Plaza | Retail | Delray Beach, Florida | 100 | % | |||||||||||||||||||
Dimmock Square | Retail | Colonial Heights, Virginia | 100 | % | |||||||||||||||||||
Fountain Plaza Retail | Retail | Virginia Beach, Virginia* | 100 | % | |||||||||||||||||||
Greenbrier Square | Retail | Chesapeake, 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 | Retail | Mount Pleasant, South Carolina | 70 | % |
(1)
|
||||||||||||||||||
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 | % | |||||||||||||||||||
Overlook Village | Retail | Asheville, North Carolina | 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 | % | |||||||||||||||||||
Premier Retail | Retail | Virginia Beach, Virginia* | 100 | % | |||||||||||||||||||
Providence Plaza | Retail | Charlotte, North Carolina | 100 | % | |||||||||||||||||||
Red Mill Commons | Retail | Virginia Beach, Virginia | 100 | % | |||||||||||||||||||
Sandbridge Commons | Retail | Virginia Beach, Virginia | 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 | % | |||||||||||||||||||
Edison Apartments | Multifamily | Richmond, Virginia | 100 | % | |||||||||||||||||||
Encore Apartments | Multifamily | Virginia Beach, Virginia* | 100 | % | |||||||||||||||||||
Greenside Apartments | Multifamily | Charlotte, North Carolina | 100 | % | |||||||||||||||||||
Hoffler Place | Multifamily | Charleston, South Carolina | 100 | % |
|
||||||||||||||||||
Johns Hopkins Village | Multifamily | Baltimore, Maryland | 100 | % |
(3)
|
||||||||||||||||||
Liberty Apartments | Multifamily | Newport News, Virginia | 100 | % | |||||||||||||||||||
Premier Apartments | Multifamily | Virginia Beach, Virginia* | 100 | % | |||||||||||||||||||
Smith's Landing | Multifamily | Blacksburg, Virginia | 100 | % | |||||||||||||||||||
Summit Place
|
Multifamily | Charleston, South Carolina | 100 | % |
|
||||||||||||||||||
The Cosmopolitan | Multifamily | Virginia Beach, Virginia* | 100 | % | |||||||||||||||||||
The Residences at Annapolis Junction | Multifamily | Annapolis Junction, Maryland | 79 | % |
(1)
|
||||||||||||||||||
Property | Segment | Location | Ownership Interest | ||||||||||||||||||||
Wills Wharf | Office | Baltimore, Maryland | 100 | % | |||||||||||||||||||
Chronicle Mill | Multifamily | Belmont, North Carolina | 85 | % |
(1)
|
||||||||||||||||||
Gainesville Apartments | Multifamily | Gainesville, Georgia | 95 | % |
(1)(2)
|
||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Rental revenues | $ | 11,933 | $ | 11,456 | $ | 477 | $ | 35,324 | $ | 32,142 | $ | 3,182 | ||||||||||||||||||||||||||
Property expenses | 4,956 | 4,417 | 539 | 13,540 | 11,628 | 1,912 | ||||||||||||||||||||||||||||||||
Segment NOI | $ | 6,977 | $ | 7,039 | $ | (62) | $ | 21,784 | $ | 20,514 | $ | 1,270 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Rental revenues | $ | 10,252 | $ | 10,232 | $ | 20 | $ | 30,752 | $ | 30,253 | $ | 499 | ||||||||||||||||||||||||||
Property expenses | 3,825 | 3,648 | 177 | 10,837 | 10,441 | 396 | ||||||||||||||||||||||||||||||||
Same Store NOI | $ | 6,427 | $ | 6,584 | $ | (157) | $ | 19,915 | $ | 19,812 | $ | 103 | ||||||||||||||||||||||||||
Non-Same Store NOI | 550 | 455 | 95 | 1,869 | 702 | 1,167 | ||||||||||||||||||||||||||||||||
Segment NOI | $ | 6,977 | $ | 7,039 | $ | (62) | $ | 21,784 | $ | 20,514 | $ | 1,270 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Rental revenues | $ | 20,223 | $ | 15,669 | $ | 4,554 | $ | 57,682 | $ | 54,794 | $ | 2,888 | ||||||||||||||||||||||||||
Property expenses | 5,370 | 4,426 | 944 | 15,426 | 14,077 | 1,349 | ||||||||||||||||||||||||||||||||
Segment NOI | $ | 14,853 | $ | 11,243 | $ | 3,610 | $ | 42,256 | $ | 40,717 | $ | 1,539 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Rental revenues | $ | 16,317 | $ | 14,586 | $ | 1,731 | $ | 47,976 | $ | 47,224 | $ | 752 | ||||||||||||||||||||||||||
Property expenses | 4,062 | 3,955 | 107 | 11,990 | 11,561 | 429 | ||||||||||||||||||||||||||||||||
Same Store NOI | $ | 12,255 | $ | 10,631 | $ | 1,624 | $ | 35,986 | $ | 35,663 | $ | 323 | ||||||||||||||||||||||||||
Non-Same Store NOI | 2,598 | 612 | 1,986 | 6,270 | 5,054 | 1,216 | ||||||||||||||||||||||||||||||||
Segment NOI | $ | 14,853 | $ | 11,243 | $ | 3,610 | $ | 42,256 | $ | 40,717 | $ | 1,539 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Rental revenues | $ | 17,404 | $ | 12,511 | $ | 4,893 | $ | 49,673 | $ | 34,904 | $ | 14,769 | ||||||||||||||||||||||||||
Property expenses | 7,934 | 6,140 | 1,794 | 22,189 | 15,528 | 6,661 | ||||||||||||||||||||||||||||||||
Segment NOI | $ | 9,470 | $ | 6,371 | $ | 3,099 | $ | 27,484 | $ | 19,376 | $ | 8,108 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Rental revenues | $ | 8,217 | $ | 7,580 | $ | 637 | $ | 23,847 | $ | 22,270 | $ | 1,577 | ||||||||||||||||||||||||||
Property expenses | 3,468 | 3,589 | (121) | 9,825 | 9,630 | 195 | ||||||||||||||||||||||||||||||||
Same Store NOI | $ | 4,749 | $ | 3,991 | $ | 758 | $ | 14,022 | $ | 12,640 | $ | 1,382 | ||||||||||||||||||||||||||
Non-Same Store NOI | 4,721 | 2,380 | 2,341 | 13,462 | 6,736 | 6,726 | ||||||||||||||||||||||||||||||||
Segment NOI | $ | 9,470 | $ | 6,371 | $ | 3,099 | $ | 27,484 | $ | 19,376 | $ | 8,108 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Segment revenues | $ | 17,502 | $ | 58,617 | $ | (41,115) | $ | 71,473 | $ | 163,283 | $ | (91,810) | ||||||||||||||||||||||||||
Segment expenses | 15,944 | 56,509 | (40,565) | 68,350 | 157,401 | (89,051) | ||||||||||||||||||||||||||||||||
Segment gross profit | $ | 1,558 | $ | 2,108 | $ | (550) | $ | 3,123 | $ | 5,882 | $ | (2,759) | ||||||||||||||||||||||||||
Operating margin | 8.9 | % | 3.6 | % | 5.3 | % | 4.4 | % | 3.6 | % | 0.8 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Beginning backlog | $ | 70,219 | $ | 193,742 | $ | 71,258 | $ | 242,622 | |||||||||||||||
New contracts/change orders | 53,590 | (12,461) | 106,992 | 43,469 | |||||||||||||||||||
Work performed | (16,944) | (58,590) | (71,385) | (163,400) | |||||||||||||||||||
Ending backlog | $ | 106,865 | $ | 122,691 | $ | 106,865 | $ | 122,691 |
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||||||||
Rental revenues | $ | 49,560 | $ | 39,636 | $ | 9,924 | $ | 142,679 | $ | 121,840 | $ | 20,839 | ||||||||||||||||||||||||||
General contracting and real estate services revenues | 17,502 | 58,617 | (41,115) | 71,473 | 163,283 | (91,810) | ||||||||||||||||||||||||||||||||
Total revenues | 67,062 | 98,253 | (31,191) | 214,152 | 285,123 | (70,971) | ||||||||||||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||||||||
Rental expenses | 12,717 | 10,223 | 2,494 | 34,841 | 27,907 | 6,934 | ||||||||||||||||||||||||||||||||
Real estate taxes | 5,543 | 4,760 | 783 | 16,314 | 13,326 | 2,988 | ||||||||||||||||||||||||||||||||
General contracting and real estate services expenses | 15,944 | 56,509 | (40,565) | 68,350 | 157,401 | (89,051) | ||||||||||||||||||||||||||||||||
Depreciation and amortization | 16,886 | 14,176 | 2,710 | 52,237 | 42,232 | 10,005 | ||||||||||||||||||||||||||||||||
Amortization of right-of-use assets - finance leases | 278 | 147 | 131 | 745 | 440 | 305 | ||||||||||||||||||||||||||||||||
General and administrative expenses | 3,449 | 2,601 | 848 | 10,957 | 9,382 | 1,575 | ||||||||||||||||||||||||||||||||
Acquisition, development and other pursuit costs | 8 | 26 | (18) | 111 | 555 | (444) | ||||||||||||||||||||||||||||||||
Impairment charges | — | 47 | (47) | 3,122 | 205 | 2,917 | ||||||||||||||||||||||||||||||||
Total expenses | 54,825 | 88,489 | (33,664) | 186,677 | 251,448 | (64,771) | ||||||||||||||||||||||||||||||||
Gain (loss) on real estate dispositions, net | (113) | 3,612 | (3,725) | 3,604 | 6,388 | (2,784) | ||||||||||||||||||||||||||||||||
Operating income | 12,124 | 13,376 | (1,252) | 31,079 | 40,063 | (8,984) | ||||||||||||||||||||||||||||||||
Interest income | 3,766 | 4,417 | (651) | 14,628 | 16,055 | (1,427) | ||||||||||||||||||||||||||||||||
Interest expense | (8,827) | (7,523) | (1,304) | (25,220) | (22,938) | (2,282) | ||||||||||||||||||||||||||||||||
Change in fair value of derivatives and other | 131 | 318 | (187) | 838 | (1,424) | 2,262 | ||||||||||||||||||||||||||||||||
Unrealized credit loss release (provision) | 617 | 33 | 584 | 284 | (227) | 511 | ||||||||||||||||||||||||||||||||
Other income (expense), net | (105) | 177 | (282) | 81 | 521 | (440) | ||||||||||||||||||||||||||||||||
Income before taxes | 7,706 | 10,798 | (3,092) | 21,690 | 32,050 | (10,360) | ||||||||||||||||||||||||||||||||
Income tax benefit | 42 | 28 | 14 | 522 | 220 | 302 | ||||||||||||||||||||||||||||||||
Net income | 7,748 | 10,826 | (3,078) | 22,212 | 32,270 | (10,058) | ||||||||||||||||||||||||||||||||
Net loss attributable to noncontrolling interests in investment entities | — | 45 | (45) | — | 181 | (181) | ||||||||||||||||||||||||||||||||
Preferred stock dividends | (2,887) | (2,220) | (667) | (8,661) | (4,462) | (4,199) | ||||||||||||||||||||||||||||||||
Net income attributable to common stockholders and OP Unitholders | $ | 4,861 | $ | 8,651 | $ | (3,790) | $ | 13,551 | $ | 27,989 | $ | (14,438) |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Office | $ | 11,933 | $ | 11,456 | $ | 477 | $ | 35,324 | $ | 32,142 | $ | 3,182 | ||||||||||||||||||||||||||
Retail | 20,223 | 15,669 | 4,554 | 57,682 | 54,794 | 2,888 | ||||||||||||||||||||||||||||||||
Multifamily | 17,404 | 12,511 | 4,893 | 49,673 | 34,904 | 14,769 | ||||||||||||||||||||||||||||||||
$ | 49,560 | $ | 39,636 | $ | 9,924 | $ | 142,679 | $ | 121,840 | $ | 20,839 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Office | $ | 3,409 | $ | 3,042 | $ | 367 | $ | 9,222 | $ | 7,879 | $ | 1,343 | ||||||||||||||||||||||||||
Retail | 3,270 | 2,618 | 652 | 9,119 | 8,096 | 1,023 | ||||||||||||||||||||||||||||||||
Multifamily | 6,038 | 4,563 | 1,475 | 16,500 | 11,932 | 4,568 | ||||||||||||||||||||||||||||||||
$ | 12,717 | $ | 10,223 | $ | 2,494 | $ | 34,841 | $ | 27,907 | $ | 6,934 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | Change | 2021 | 2020 | Change | |||||||||||||||||||||||||||||||||
Office | $ | 1,547 | $ | 1,375 | $ | 172 | $ | 4,318 | $ | 3,749 | $ | 569 | ||||||||||||||||||||||||||
Retail | 2,100 | 1,808 | 292 | 6,307 | 5,981 | 326 | ||||||||||||||||||||||||||||||||
Multifamily | 1,896 | 1,577 | 319 | 5,689 | 3,596 | 2,093 | ||||||||||||||||||||||||||||||||
$ | 5,543 | $ | 4,760 | $ | 783 | $ | 16,314 | $ | 13,326 | $ | 2,988 |
Amount Outstanding |
Interest Rate(a)
|
Effective Rate for Variable Debt | Maturity Date | Balance at Maturity | ||||||||||||||||||||||||||||||||||
Secured Debt | ||||||||||||||||||||||||||||||||||||||
Red Mill West | $ | 10,504 | 4.23% | June 1, 2022 | $ | 10,187 | ||||||||||||||||||||||||||||||||
Marketplace at Hilltop | 9,811 | 4.42% | October 1, 2022 | 9,383 | ||||||||||||||||||||||||||||||||||
1405 Point | 52,468 | LIBOR+ | 2.25% | 2.33 | % | January 1, 2023 | 51,532 | |||||||||||||||||||||||||||||||
Nexton Square | 20,107 | LIBOR+ | 2.25% | 2.50 | % | February 1, 2023 | 20,107 | |||||||||||||||||||||||||||||||
Wills Wharf | 62,601 | LIBOR+ | 2.25% | 2.33 | % | June 26, 2023 | 62,601 | |||||||||||||||||||||||||||||||
249 Central Park Retail(b)
|
16,416 | LIBOR+ | 1.60% | 3.85 | % |
(d)
|
August 10, 2023 | 15,935 | ||||||||||||||||||||||||||||||
Fountain Plaza Retail(b)
|
9,878 | LIBOR+ | 1.60% | 3.85 | % |
(d)
|
August 10, 2023 | 9,589 | ||||||||||||||||||||||||||||||
South Retail(b)
|
7,207 | LIBOR+ | 1.60% | 3.85 | % |
(d)
|
August 10, 2023 | 6,996 | ||||||||||||||||||||||||||||||
Hoffler Place(c)
|
18,400 | LIBOR+ | 2.60% | 3.00 | % | January 1, 2024 | 18,143 | |||||||||||||||||||||||||||||||
Summit Place(c)
|
23,100 | LIBOR+ | 2.60% | 3.00 | % | January 1, 2024 | 22,789 | |||||||||||||||||||||||||||||||
One City Center | 24,244 | LIBOR+ | 1.85% | 1.93 | % | April 1, 2024 | 22,559 | |||||||||||||||||||||||||||||||
Southgate Square | 19,207 | LIBOR+ | 2.25% | 3.00 | % | April 29, 2024 | 17,358 | |||||||||||||||||||||||||||||||
Chronicle Mill | — | LIBOR+ | 3.00% | 3.25 | % | May 5, 2024 | — | |||||||||||||||||||||||||||||||
Red Mill Central | 2,232 | 4.80% | June 17, 2024 | 1,765 | ||||||||||||||||||||||||||||||||||
Gainesville Apartments | 9,773 | LIBOR+ | 3.00% | 3.75 | % | August 31, 2024 | 9,773 | |||||||||||||||||||||||||||||||
Premier Apartments(e)
|
16,562 | LIBOR+ | 1.55% | 1.63 | % | October 31, 2024 | 15,848 | |||||||||||||||||||||||||||||||
Premier Retail(e)
|
8,157 | LIBOR+ | 1.55% | 1.63 | % | October 31, 2024 | 7,806 | |||||||||||||||||||||||||||||||
Red Mill South | 5,598 | 3.57% | May 1, 2025 | 4,383 | ||||||||||||||||||||||||||||||||||
Brooks Crossing Office | 15,010 | LIBOR+ | 1.60% | 1.68 | % | July 1, 2025 | 13,034 | |||||||||||||||||||||||||||||||
Market at Mill Creek | 13,303 | LIBOR+ | 1.55% | 1.63 | % | July 12, 2025 | 10,876 | |||||||||||||||||||||||||||||||
Johns Hopkins Village(f)
|
50,123 | LIBOR+ | 1.25% | 4.19 | % |
(d)
|
August 7, 2025 | 45,967 | ||||||||||||||||||||||||||||||
North Point Center Note 2 | 1,978 | 7.25% | September 15, 2025 | 1,328 | ||||||||||||||||||||||||||||||||||
Encore Apartments(g)
|
24,656 | 2.93% | February 10, 2026 | 22,214 | ||||||||||||||||||||||||||||||||||
4525 Main Street(g)
|
31,645 | 2.93% | February 10, 2026 | 28,512 | ||||||||||||||||||||||||||||||||||
Delray Beach Plaza | 14,184 | LIBOR+ | 3.00% | 3.08 | % | March 8, 2026 | 11,627 | |||||||||||||||||||||||||||||||
Thames Street Wharf | 71,000 | BSBY+ | 1.30% | 2.35 | % |
(d)
|
September 30, 2026 | 60,719 | ||||||||||||||||||||||||||||||
Greenbrier Square | 20,000 | 3.74% | October 10, 2027 | 18,049 | ||||||||||||||||||||||||||||||||||
Lexington Square | 14,240 | 4.50% | September 1, 2028 | 12,044 | ||||||||||||||||||||||||||||||||||
Red Mill North | 4,216 | 4.73% | December 31, 2028 | 3,295 | ||||||||||||||||||||||||||||||||||
Greenside Apartments | 32,778 | 3.17% | December 15, 2029 | 26,095 | ||||||||||||||||||||||||||||||||||
The Residences at Annapolis Junction | 84,374 | SOFR+ | 2.66% | 2.71 | % | November 1, 2030 | 71,183 | |||||||||||||||||||||||||||||||
Smith's Landing | 16,676 | 4.05% | June 1, 2035 | 384 | ||||||||||||||||||||||||||||||||||
Liberty Apartments | 13,650 | 5.66% | November 1, 2043 | 90 | ||||||||||||||||||||||||||||||||||
Edison Apartments | 16,015 | 5.30% | December 1, 2044 | 100 | ||||||||||||||||||||||||||||||||||
The Cosmopolitan | 42,297 | 3.35% | July 1, 2051 | 187 | ||||||||||||||||||||||||||||||||||
Total secured debt | $ | 782,410 | $ | 632,458 | ||||||||||||||||||||||||||||||||||
Unsecured debt | ||||||||||||||||||||||||||||||||||||||
Senior unsecured revolving credit facility | $ | 30,000 | LIBOR+ | 1.30%-1.85% | 1.58 | % | January 24, 2024 | $ | 30,000 | |||||||||||||||||||||||||||||
Senior unsecured term loan | 19,500 | LIBOR+ | 1.25%-1.80% | 1.53 | % | January 24, 2025 | 19,500 | |||||||||||||||||||||||||||||||
Senior unsecured term loan | 185,500 | LIBOR+ | 1.25%-1.80% | 1.95%-4.47% |
(d)
|
January 24, 2025 | 185,500 | |||||||||||||||||||||||||||||||
Total unsecured debt | 235,000 | 235,000 | ||||||||||||||||||||||||||||||||||||
Total principal balances | 1,017,410 | $ | 867,458 | |||||||||||||||||||||||||||||||||||
Other notes payable(h)
|
10,109 | |||||||||||||||||||||||||||||||||||||
Unamortized GAAP adjustments | (8,971) | |||||||||||||||||||||||||||||||||||||
Loan reclassified to liabilities related to assets held for sale | (50,123) | |||||||||||||||||||||||||||||||||||||
Indebtedness, net | $ | 968,424 |
Year(1)
|
Amount Due | Percentage of Total | |||||||||||||||
2021 (excluding nine months ended September 30, 2021)
|
3,334 | * | |||||||||||||||
2022 | 32,822 | 3 | % | ||||||||||||||
2023 | 179,889 | 18 | % | ||||||||||||||
2024 | 159,480 | 16 | % | ||||||||||||||
2025 | 293,330 | 29 | % | ||||||||||||||
Thereafter | 348,555 | 34 | % | ||||||||||||||
Total | $ | 1,017,410 | 100 | % |
Effective Date | Maturity Date | Strike Rate | Notional Amount | |||||||||||||||||||||||||||||
5/15/2019 | 6/1/2022 | 2.50% (LIBOR) | $ | 100,000 | ||||||||||||||||||||||||||||
1/10/2020 | 2/1/2022 | 1.75% (LIBOR) | 50,000 | |||||||||||||||||||||||||||||
1/28/2020 | 2/1/2022 | 1.75% (LIBOR) | 50,000 | |||||||||||||||||||||||||||||
3/2/2020 | 3/1/2022 | 1.50% (LIBOR) | 100,000 | |||||||||||||||||||||||||||||
7/1/2020 | 7/1/2023 | 0.50% (LIBOR) | 100,000 | |||||||||||||||||||||||||||||
11/1/2020 | 11/1/2023 | 1.84% (SOFR) | 84,375 | |||||||||||||||||||||||||||||
2/2/2021 | 2/1/2023 | 0.50% (LIBOR) | 100,000 | |||||||||||||||||||||||||||||
3/4/2021 | 4/1/2023 | 2.50% (LIBOR) | 14,479 | |||||||||||||||||||||||||||||
5/5/2021 | 5/1/2023 | 0.50% (LIBOR) | 50,000 | |||||||||||||||||||||||||||||
5/5/2021 | 5/1/2023 | 0.50% (LIBOR) | 35,100 | |||||||||||||||||||||||||||||
6/16/2021 | 7/1/2023 | 0.50% (LIBOR) | 100,000 | |||||||||||||||||||||||||||||
Total | $ | 783,954 |
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 | % | 4.23 | % | 5/1/2018 | 5/1/2023 | ||||||||||||||||||||||||||||||||
John Hopkins Village | 50,123 | 1-month LIBOR | 2.94 | % | 4.19 | % | 8/7/2018 | 8/7/2025 | |||||||||||||||||||||||||||||||||
Senior unsecured term loan | 10,500 | 1-month LIBOR | 3.02 | % | 4.47 | % | 10/12/2018 | 10/12/2023 | |||||||||||||||||||||||||||||||||
249 Central Park Retail, South Retail, and Fountain Plaza Retail | 33,501 | 1-month LIBOR | 2.25 | % | 3.85 | % | 4/1/2019 | 8/10/2023 | |||||||||||||||||||||||||||||||||
Senior unsecured term loan | 50,000 | 1-month LIBOR | 2.26 | % | 3.71 | % | 4/1/2019 | 10/26/2022 | |||||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 | 1-month LIBOR | 0.50 | % | 1.95 | % | 4/1/2020 | 4/1/2024 | |||||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 | 1-month LIBOR | 0.50 | % | 1.95 | % | 4/1/2020 | 4/1/2024 | |||||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 | 1-month LIBOR | 0.55 | % | 2.00 | % | 4/1/2020 | 4/1/2024 | |||||||||||||||||||||||||||||||||
Thames Street Wharf | 71,000 | 1-month BSBY |
(a)
|
1.05 | % | 2.35 | % | 9/30/2021 | 9/30/2026 | ||||||||||||||||||||||||||||||||
Total | $ | 340,124 | |||||||||||||||||||||||||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||
2021 | 2020 | Change | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Operating Activities | $ | 69,222 | $ | 67,767 | $ | 1,455 | ||||||||||||||
Investing Activities | (101,353) | (3,873) | (97,480) | |||||||||||||||||
Financing Activities | 15,154 | (28,249) | 43,403 | |||||||||||||||||
Net Increase (decrease) | $ | (16,977) | $ | 35,645 | $ | (52,622) | ||||||||||||||
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period | $ | 50,430 | $ | 43,579 | ||||||||||||||||
Cash, Cash Equivalents, and Restricted Cash, End of Period | $ | 33,453 | $ | 79,224 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
(in thousands, except per share and unit amounts) | ||||||||||||||||||||||||||
Net income attributable to common stockholders and OP Unitholders | $ | 4,861 | $ | 8,651 | $ | 13,551 | $ | 27,989 | ||||||||||||||||||
Depreciation and amortization (1)
|
16,886 | 14,131 | 52,237 | 41,867 | ||||||||||||||||||||||
(Gain) loss on operating real estate dispositions, net (2)
|
113 | (3,612) | (3,351) | (6,388) | ||||||||||||||||||||||
Impairment of real estate assets | — | — | 3,039 | — | ||||||||||||||||||||||
FFO attributable to common stockholders and OP Unitholders | 21,860 | 19,170 | 65,476 | 63,468 | ||||||||||||||||||||||
Acquisition, development and other pursuit costs | 8 | 26 | 111 | 555 | ||||||||||||||||||||||
Impairment of intangible assets and liabilities | — | 47 | 83 | 205 | ||||||||||||||||||||||
Loss on extinguishment of debt | 120 | — | 120 | — | ||||||||||||||||||||||
Unrealized credit loss provision (release) | (617) | (33) | (284) | 227 | ||||||||||||||||||||||
Amortization of right-of-use assets - finance leases | 278 | 147 | 745 | 440 | ||||||||||||||||||||||
Change in fair value of derivatives and other | (131) | (318) | (838) | 1,424 | ||||||||||||||||||||||
Normalized FFO available to common stockholders and OP Unitholders | $ | 21,518 | $ | 19,039 | $ | 65,413 | $ | 66,319 | ||||||||||||||||||
Net income attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.06 | $ | 0.11 | $ | 0.17 | $ | 0.36 | ||||||||||||||||||
FFO attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.27 | $ | 0.24 | $ | 0.81 | $ | 0.81 | ||||||||||||||||||
Normalized FFO attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.26 | $ | 0.24 | $ | 0.81 | $ | 0.85 | ||||||||||||||||||
Weighted average common shares and units - diluted | 81,936 | 78,443 | 81,164 | 78,020 |
(1) The adjustment for depreciation and amortization for the three and nine months ended September 30, 2020 excludes $0.1 million and $0.4 million, respectively, of depreciation attributable to the Company's joint venture partners. | ||
(2) The adjustment for gain on operating real estate dispositions for the nine months ended September 30, 2021 excludes the gain on sale of easement rights on a non-operating parcel. |
Exhibit No. | Description | |||||||
101* |
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2021, 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 4, 2021 | /s/ Louis S. Haddad | ||||
Louis S. Haddad | |||||
President and Chief Executive Officer | |||||
(Principal Executive Officer) | |||||
Date: November 4, 2021 | /s/ Michael P. O’Hara | ||||
Michael P. O’Hara | |||||
Chief Financial Officer, Treasurer and Secretary | |||||
(Principal Accounting and Financial Officer) |
Date: November 4, 2021 | /s/ Louis S. Haddad | |||||||
Louis S. Haddad | ||||||||
President and Chief Executive Officer |
Date: November 4, 2021 | /s/ Michael P. O’Hara | |||||||
Michael P. O’Hara | ||||||||
Chief Financial Officer, Treasurer and Secretary |
Date: November 4, 2021 | /s/ Louis S. Haddad | |||||||
Louis S. Haddad | ||||||||
President and Chief Executive Officer |
Date: November 4, 2021 | /s/ Michael P. O’Hara | |||||||
Michael P. O’Hara | ||||||||
Chief Financial Officer, Treasurer and Secretary |