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 | |||||||||||
March 31, 2023 | December 31, 2022 | |||||||||||||
(Unaudited) | ||||||||||||||
ASSETS | ||||||||||||||
Real estate investments: | ||||||||||||||
Income producing property | $ | 1,894,941 | $ | 1,884,214 | ||||||||||
Held for development | 6,294 | 6,294 | ||||||||||||
Construction in progress | 61,513 | 53,067 | ||||||||||||
1,962,748 | 1,943,575 | |||||||||||||
Accumulated depreciation | (344,081) | (329,963) | ||||||||||||
Net real estate investments | 1,618,667 | 1,613,612 | ||||||||||||
Cash and cash equivalents | 33,817 | 48,139 | ||||||||||||
Restricted cash | 2,619 | 3,726 | ||||||||||||
Accounts receivable, net | 38,195 | 39,186 | ||||||||||||
Notes receivable, net | 133,082 | 136,039 | ||||||||||||
Construction receivables, including retentions, net | 66,435 | 70,822 | ||||||||||||
Construction contract costs and estimated earnings in excess of billings | 1,206 | 342 | ||||||||||||
Equity method investments | 93,080 | 71,983 | ||||||||||||
Operating lease right-of-use assets | 23,284 | 23,350 | ||||||||||||
Finance lease right-of-use assets | 45,600 | 45,878 | ||||||||||||
Acquired lease intangible assets | 100,006 | 103,870 | ||||||||||||
Other assets | 76,024 | 85,363 | ||||||||||||
Total Assets | $ | 2,232,015 | $ | 2,242,310 | ||||||||||
LIABILITIES AND EQUITY | ||||||||||||||
Indebtedness, net | $ | 1,113,255 | $ | 1,068,261 | ||||||||||
Accounts payable and accrued liabilities | 19,051 | 26,839 | ||||||||||||
Construction payables, including retentions | 77,115 | 93,472 | ||||||||||||
Billings in excess of construction contract costs and estimated earnings | 16,736 | 17,515 | ||||||||||||
Operating lease liabilities | 31,645 | 31,677 | ||||||||||||
Finance lease liabilities | 46,536 | 46,477 | ||||||||||||
Other liabilities | 53,815 | 54,055 | ||||||||||||
Total Liabilities | 1,358,153 | 1,338,296 | ||||||||||||
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 March 31, 2023 and December 31, 2022 | 171,085 | 171,085 | ||||||||||||
Common stock, $0.01 par value, 500,000,000 shares authorized; 67,939,340 and 67,729,854 shares issued and outstanding as of March 31, 2023 and December 31, 2022, respectively | 679 | 677 | ||||||||||||
Additional paid-in capital | 588,712 | 587,884 | ||||||||||||
Distributions in excess of earnings | (137,961) | (126,875) | ||||||||||||
Accumulated other comprehensive gain | 12,140 | 14,679 | ||||||||||||
Total stockholders’ equity | 634,655 | 647,450 | ||||||||||||
Noncontrolling interests in investment entities | 10,832 | 24,055 | ||||||||||||
Noncontrolling interests in Operating Partnership | 228,375 | 232,509 | ||||||||||||
Total Equity | 873,862 | 904,014 | ||||||||||||
Total Liabilities and Equity | $ | 2,232,015 | $ | 2,242,310 |
Three Months Ended March 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Revenues | ||||||||||||||
Rental revenues | $ | 56,218 | $ | 54,635 | ||||||||||
84,238 | 24,650 | |||||||||||||
Interest income | 3,719 | 3,568 | ||||||||||||
Total revenues | 144,175 | 82,853 | ||||||||||||
Expenses | ||||||||||||||
Rental expenses | 12,960 | 12,669 | ||||||||||||
Real estate taxes | 5,412 | 5,404 | ||||||||||||
General contracting and real estate services expenses | 81,170 | 23,821 | ||||||||||||
Depreciation and amortization | 18,468 | 18,557 | ||||||||||||
Amortization of right-of-use assets - finance leases | 277 | 278 | ||||||||||||
General and administrative expenses | 5,448 | 4,708 | ||||||||||||
Acquisition, development and other pursuit costs | — | 11 | ||||||||||||
Impairment charges | 102 | 47 | ||||||||||||
Total expenses | 123,837 | 65,495 | ||||||||||||
Operating income | 20,338 | 17,358 | ||||||||||||
Interest expense | (12,302) | (9,031) | ||||||||||||
Loss on extinguishment of debt | — | (158) | ||||||||||||
Change in fair value of derivatives and other | (2,447) | 4,182 | ||||||||||||
Unrealized credit loss provision | (77) | (605) | ||||||||||||
Other income (expense), net | 93 | 229 | ||||||||||||
Income before taxes | 5,605 | 11,975 | ||||||||||||
Income tax (provision) benefit | (188) | 301 | ||||||||||||
Net income | 5,417 | 12,276 | ||||||||||||
Net income attributable to noncontrolling interests: | ||||||||||||||
Investment entities | (154) | (100) | ||||||||||||
Operating Partnership | (554) | (2,183) | ||||||||||||
Net income attributable to Armada Hoffler Properties, Inc. | 4,709 | 9,993 | ||||||||||||
Preferred stock dividends | (2,887) | (2,887) | ||||||||||||
Net income attributable to common stockholders | $ | 1,822 | $ | 7,106 | ||||||||||
Net income attributable to common stockholders per share (basic and diluted) | $ | 0.03 | $ | 0.11 | ||||||||||
Weighted-average common shares outstanding (basic and diluted) | 67,787 | 67,128 | ||||||||||||
Comprehensive income: | ||||||||||||||
Net income | $ | 5,417 | $ | 12,276 | ||||||||||
Unrealized cash flow hedge gains (losses) | (426) | 7,722 | ||||||||||||
Realized cash flow hedge (gains) losses reclassified to net income | (2,922) | 787 | ||||||||||||
Comprehensive income | 2,069 | 20,785 | ||||||||||||
Comprehensive income attributable to noncontrolling interests: | ||||||||||||||
Investment entities | (118) | (100) | ||||||||||||
Operating Partnership | 218 | (4,183) | ||||||||||||
Comprehensive income attributable to Armada Hoffler Properties, Inc. | $ | 2,169 | $ | 16,502 |
Preferred stock | Common stock | Additional paid-in capital | Distributions in excess of earnings | Accumulated other comprehensive gain | Total stockholders' equity | Noncontrolling interests in investment entities | Noncontrolling interests in Operating Partnership | Total equity | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2022 | $ | 171,085 | $ | 677 | $ | 587,884 | $ | (126,875) | $ | 14,679 | $ | 647,450 | $ | 24,055 | $ | 232,509 | $ | 904,014 | ||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 4,709 | — | 4,709 | 154 | 554 | 5,417 | |||||||||||||||||||||||||||||||||||||||||||||||
Unrealized cash flow hedge gains (losses) | — | — | — | — | (328) | (328) | 2 | (100) | (426) | |||||||||||||||||||||||||||||||||||||||||||||||
Realized cash flow hedge gains reclassified to net income | — | — | — | — | (2,211) | (2,211) | (39) | (672) | (2,922) | |||||||||||||||||||||||||||||||||||||||||||||||
Net proceeds from issuance of common stock | — | — | (149) | — | — | (149) | — | — | (149) | |||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock awards, net | — | 2 | 977 | — | — | 979 | — | — | 979 | |||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions of noncontrolling interests | — | — | — | — | — | — | (12,834) | — | (12,834) | |||||||||||||||||||||||||||||||||||||||||||||||
Distribution to Joint Venture Partner | — | — | — | — | — | — | (506) | — | (506) | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | (2,887) | — | (2,887) | — | — | (2,887) | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends and distributions declared on common shares and units ($0.19 per share and unit) | — | — | — | (12,908) | — | (12,908) | — | (3,916) | (16,824) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2023 | $ | 171,085 | $ | 679 | $ | 588,712 | $ | (137,961) | $ | 12,140 | $ | 634,655 | $ | 10,832 | $ | 228,375 | $ | 873,862 | ||||||||||||||||||||||||||||||||||||||
Preferred stock | Common stock | Additional paid-in capital | Distributions in excess of earnings | Accumulated other comprehensive gain | Total stockholders' equity | Noncontrolling interests in investment entities | Noncontrolling interests in Operating Partnership | Total equity | ||||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2021 | $ | 171,085 | $ | 630 | $ | 525,030 | $ | (141,360) | $ | (33) | $ | 555,352 | $ | 629 | $ | 223,842 | $ | 779,823 | ||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 9,993 | — | 9,993 | 100 | 2,183 | 12,276 | |||||||||||||||||||||||||||||||||||||||||||||||
Unrealized cash flow hedge gains | — | — | — | — | 5,907 | 5,907 | — | 1,815 | 7,722 | |||||||||||||||||||||||||||||||||||||||||||||||
Realized cash flow hedge losses reclassified to net income | — | — | — | — | 602 | 602 | — | 185 | 787 | |||||||||||||||||||||||||||||||||||||||||||||||
Net proceeds from issuance of common stock | — | 45 | 65,149 | — | — | 65,194 | — | — | 65,194 | |||||||||||||||||||||||||||||||||||||||||||||||
Noncontrolling interest in acquired real estate entity | — | — | — | — | — | — | 23,065 | — | 23,065 | |||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock awards, net | — | — | 1,064 | — | — | 1,064 | — | — | 1,064 | |||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions of noncontrolling interests | — | — | (3,901) | — | — | (3,901) | — | — | (3,901) | |||||||||||||||||||||||||||||||||||||||||||||||
Redemption of operating partnership units | — | — | 132 | — | — | 132 | — | (132) | — | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on preferred stock | — | — | — | (2,887) | — | (2,887) | — | — | (2,887) | |||||||||||||||||||||||||||||||||||||||||||||||
Dividends and distributions declared on common shares and units ($0.17 per share and unit) | — | — | — | (11,433) | — | (11,433) | — | (3,506) | (14,939) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2022 | $ | 171,085 | $ | 675 | $ | 587,474 | $ | (145,687) | $ | 6,476 | $ | 620,023 | $ | 23,794 | $ | 224,387 | $ | 868,204 | ||||||||||||||||||||||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
OPERATING ACTIVITIES | ||||||||||||||
Net income | $ | 5,417 | $ | 12,276 | ||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation of buildings and tenant improvements | 14,114 | 13,638 | ||||||||||||
Amortization of leasing costs, in-place lease intangibles and below market ground rents - operating leases | 4,354 | 4,919 | ||||||||||||
Accrued straight-line rental revenue | (1,455) | (1,492) | ||||||||||||
Amortization of leasing incentives and above or below-market rents | (292) | (264) | ||||||||||||
Amortization of right-of-use assets - finance leases | 277 | 278 | ||||||||||||
Accrued straight-line ground rent expense | 20 | 48 | ||||||||||||
Unrealized credit loss provision | 77 | 605 | ||||||||||||
Adjustment for uncollectable lease accounts | 252 | 241 | ||||||||||||
Noncash stock compensation | 1,846 | 1,609 | ||||||||||||
Impairment charges | 102 | 47 | ||||||||||||
Noncash interest expense | 2,261 | 909 | ||||||||||||
Noncash loss on extinguishment of debt | — | 158 | ||||||||||||
Change in fair value of derivatives and other | 3,807 | (4,182) | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Property assets | 4,167 | 69 | ||||||||||||
Property liabilities | (3,817) | (4,781) | ||||||||||||
Construction assets | 2,493 | (9,779) | ||||||||||||
Construction liabilities | (16,859) | 17,067 | ||||||||||||
Interest receivable | (3,709) | (784) | ||||||||||||
Net cash provided by operating activities | 13,055 | 30,582 | ||||||||||||
INVESTING ACTIVITIES | ||||||||||||||
Development of real estate investments | (15,264) | (28,675) | ||||||||||||
Tenant and building improvements | (7,314) | (727) | ||||||||||||
Acquisitions of real estate investments, net of cash received | — | (93,162) | ||||||||||||
Notes receivable issuances | (6,699) | (17,651) | ||||||||||||
Notes receivable paydowns | — | 11,545 | ||||||||||||
Leasing costs | (950) | (862) | ||||||||||||
Leasing incentives | (20) | — | ||||||||||||
Contributions to equity method investments | (21,097) | (8,092) | ||||||||||||
Net cash used for investing activities | (51,344) | (137,624) | ||||||||||||
FINANCING ACTIVITIES | ||||||||||||||
Proceeds from issuance of common stock, net of issuance cost | (149) | 65,194 | ||||||||||||
Common shares tendered for tax withholding | (1,105) | (773) | ||||||||||||
Debt issuances, credit facility and construction loan borrowings | 46,710 | 284,113 | ||||||||||||
Debt and credit facility repayments, including principal amortization | (2,417) | (218,354) | ||||||||||||
Debt issuance costs | — | (3,100) | ||||||||||||
Acquisition of NCI in consolidated RE investments | — | (3,901) | ||||||||||||
Distributions to noncontrolling interests | (506) | — | ||||||||||||
Dividends and distributions | (19,673) | (17,094) | ||||||||||||
Net cash provided by financing activities | 22,860 | 106,085 | ||||||||||||
Net decrease in cash, cash equivalents, and restricted cash | (15,429) | (957) | ||||||||||||
Cash, cash equivalents, and restricted cash, beginning of period | 51,865 | 40,443 | ||||||||||||
Cash, cash equivalents, and restricted cash, end of period (1) | $ | 36,436 | $ | 39,486 | ||||||||||
Three Months Ended March 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Supplemental Disclosures (noncash transactions): | ||||||||||||||
Increase in dividends and distributions payable | $ | 38 | $ | 732 | ||||||||||
Decrease in accrued capital improvements and development costs | (3,683) | (4,664) | ||||||||||||
Operating Partnership units redeemed for common shares | — | 132 | ||||||||||||
Debt assumed at fair value in conjunction with real estate purchases | — | 156,071 | ||||||||||||
Noncontrolling interest in acquired real estate entity | 12,834 | 23,065 | ||||||||||||
March 31, 2023 | March 31, 2022 | |||||||||||||
Cash and cash equivalents | $ | 33,817 | $ | 32,910 | ||||||||||
Restricted cash (a) | 2,619 | 6,576 | ||||||||||||
Cash, cash equivalents, and restricted cash | $ | 36,436 | $ | 39,486 |
Three Months Ended March 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Office real estate | ||||||||||||||
Rental revenues | $ | 19,574 | $ | 17,023 | ||||||||||
Rental expenses | 5,103 | 4,140 | ||||||||||||
Real estate taxes | 2,095 | 1,504 | ||||||||||||
Segment net operating income | 12,376 | 11,379 | ||||||||||||
Retail real estate | ||||||||||||||
Rental revenues | 22,438 | 21,430 | ||||||||||||
Rental expenses | 3,564 | 3,501 | ||||||||||||
Real estate taxes | 2,207 | 2,238 | ||||||||||||
Segment net operating income | 16,667 | 15,691 | ||||||||||||
Multifamily real estate | ||||||||||||||
Rental revenues | 14,206 | 16,182 | ||||||||||||
Rental expenses | 4,293 | 5,028 | ||||||||||||
Real estate taxes | 1,110 | 1,662 | ||||||||||||
Segment net operating income | 8,803 | 9,492 | ||||||||||||
General contracting and real estate services | ||||||||||||||
General contracting and real estate services revenues | 84,238 | 24,650 | ||||||||||||
General contracting and real estate services expenses | 81,170 | 23,821 | ||||||||||||
Segment gross profit | 3,068 | 829 | ||||||||||||
Real estate financing | ||||||||||||||
Interest income | 3,536 | 3,459 | ||||||||||||
Interest expense(a) | 1,097 | 825 | ||||||||||||
Segment gross profit | 2,439 | 2,634 | ||||||||||||
Net operating income | $ | 43,353 | $ | 40,025 |
Three Months Ended March 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Net operating income | $ | 43,353 | $ | 40,025 | ||||||||||
Interest income(a) | 183 | 109 | ||||||||||||
Depreciation and amortization | (18,468) | (18,557) | ||||||||||||
Amortization of right-of-use assets - finance leases | (277) | (278) | ||||||||||||
General and administrative expenses | (5,448) | (4,708) | ||||||||||||
Acquisition, development and other pursuit costs | — | (11) | ||||||||||||
Impairment charges | (102) | (47) | ||||||||||||
Interest expense(b) | (11,205) | (8,206) | ||||||||||||
Loss on extinguishment of debt | — | (158) | ||||||||||||
Change in fair value of derivatives and other | (2,447) | 4,182 | ||||||||||||
Unrealized credit loss provision | (77) | (605) | ||||||||||||
Other income (expense), net | 93 | 229 | ||||||||||||
Income tax (provision) benefit | (188) | 301 | ||||||||||||
Net income | $ | 5,417 | $ | 12,276 |
Three Months Ended March 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Base rent and tenant charges | $ | 54,471 | $ | 52,879 | ||||||||||
Accrued straight-line rental adjustment | 1,455 | 1,492 | ||||||||||||
Lease incentive amortization | (165) | (173) | ||||||||||||
(Above) below market lease amortization | 457 | 437 | ||||||||||||
Total rental revenue | $ | 56,218 | $ | 54,635 |
Outstanding loan amount (a) | Interest compounding | |||||||||||||||||||||||||||||||
Development Project | March 31, 2023 | December 31, 2022 | Maximum principal commitment | Interest rate | ||||||||||||||||||||||||||||
City Park 2 | $ | 22,096 | $ | 19,062 | $ | 20,594 | 13.0 | % | Annually | |||||||||||||||||||||||
Solis Gainesville II | 11,566 | 6,638 | 19,595 | 14.0 | % | (b) | Annually | |||||||||||||||||||||||||
Interlock Commercial | 88,858 | 86,584 | 107,000 | (c) | 15.0 | % | None | |||||||||||||||||||||||||
Total mezzanine & preferred equity | 122,520 | 112,284 | $ | 147,189 | ||||||||||||||||||||||||||||
Constellation Energy Building note receivable | — | 12,834 | ||||||||||||||||||||||||||||||
Other notes receivable | 11,671 | 11,512 | ||||||||||||||||||||||||||||||
Notes receivable guarantee premium | 386 | 701 | ||||||||||||||||||||||||||||||
Allowance for credit losses(d) | (1,495) | (1,292) | ||||||||||||||||||||||||||||||
Total notes receivable | $ | 133,082 | $ | 136,039 |
Three Months Ended March 31, | |||||||||||||||||
Development Project | 2023 | 2022 | |||||||||||||||
City Park 2 | $ | 670 | (a) | $ | 19 | (a) | |||||||||||
Solis Gainesville II | 593 | (a)(b) | — | ||||||||||||||
Interlock Commercial | 2,273 | (a) | 2,826 | (a) | |||||||||||||
Nexton Multifamily | — | 614 | |||||||||||||||
Total mezzanine | 3,536 | 3,459 | |||||||||||||||
Other interest income | 183 | 109 | |||||||||||||||
Total interest income | $ | 3,719 | $ | 3,568 |
Three Months Ended March 31, 2023 | Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||||
Funded | Unfunded | Total | Funded | Unfunded | Total | |||||||||||||||||||||||||||||||||
Beginning balance | $ | 1,292 | $ | 338 | $ | 1,630 | $ | 994 | $ | 10 | $ | 1,004 | ||||||||||||||||||||||||||
Unrealized credit loss provision (release) | 203 | (140) | 63 | 184 | 421 | 605 | ||||||||||||||||||||||||||||||||
Ending balance | $ | 1,495 | $ | 198 | $ | 1,693 | $ | 1,178 | $ | 431 | $ | 1,609 |
Three Months Ended March 31, 2023 | Three Months Ended March 31, 2022 | |||||||||||||||||||||||||
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 | $ | 342 | $ | 17,515 | $ | 243 | $ | 4,881 | ||||||||||||||||||
Revenue recognized that was included in the balance at the beginning of the period | — | (17,515) | — | (4,881) | ||||||||||||||||||||||
Increases due to new billings, excluding amounts recognized as revenue during the period | — | 17,150 | — | 15,055 | ||||||||||||||||||||||
Transferred to receivables | (347) | — | (266) | — | ||||||||||||||||||||||
Construction contract costs and estimated earnings not billed during the period | 1,206 | — | 121 | — | ||||||||||||||||||||||
Changes due to cumulative catch-up adjustment arising from changes in the estimate of the stage of completion | 5 | (414) | 23 | (1) | ||||||||||||||||||||||
Ending balance | $ | 1,206 | $ | 16,736 | $ | 121 | $ | 15,054 |
March 31, 2023 | December 31, 2022 | ||||||||||
Costs incurred on uncompleted construction contracts | $ | 400,028 | $ | 571,465 | |||||||
Estimated earnings | 14,280 | 22,162 | |||||||||
Billings | (429,838) | (610,800) | |||||||||
Net position | $ | (15,530) | $ | (17,173) | |||||||
Construction contract costs and estimated earnings in excess of billings | $ | 1,206 | $ | 342 | |||||||
Billings in excess of construction contract costs and estimated earnings | (16,736) | (17,515) | |||||||||
Net position | $ | (15,530) | $ | (17,173) |
Three Months Ended March 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Beginning backlog | $ | 665,564 | $ | 215,518 | ||||||||||
New contracts/change orders | 70,792 | 228,603 | ||||||||||||
Work performed | (84,516) | (24,682) | ||||||||||||
Ending backlog | $ | 651,840 | $ | 419,439 |
Effective Date | Maturity Date | Notional Amount | Strike Rate | Premium Paid | |||||||||||||||||||||||||
3/4/2021 | 4/1/2023 | $ | 14,479 | 2.50% (LIBOR) | $ | 4 | |||||||||||||||||||||||
11/1/2020 | 11/1/2023 | 84,375 | (a) | 1.84% (SOFR) | 91 | ||||||||||||||||||||||||
7/1/2022 | 1/1/2024 | 50,000 | (a) | 1.00%-3.00% (SOFR) | (b) | 143 | (c) | ||||||||||||||||||||||
7/5/2022 | 1/1/2024 | 35,100 | (a) | 1.00%-3.00% (SOFR) | (b) | 120 | (c) | ||||||||||||||||||||||
1/11/2022 | 2/1/2024 | 175,000 | 4.00% (BSBY) | (e) | 154 | ||||||||||||||||||||||||
4/7/2022 | 2/1/2024 | 175,000 | (a) | 1.00%-3.00% (BSBY) | (b) (e) | 3,595 | |||||||||||||||||||||||
7/6/2022 | 3/1/2024 | 200,000 | (a) | 1.00%-3.00% (SOFR) | (b) | 352 | (c) | ||||||||||||||||||||||
9/1/2022 | 9/1/2024 | 32,822 | (a)(d) | 1.00%-3.00% (SOFR) | (b) | 1,370 | |||||||||||||||||||||||
Total | $ | 766,776 | $ | 5,829 |
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 | % | 4.08 | % | 5/1/2018 | 5/1/2023 | ||||||||||||||||||||||||||||||||
Senior unsecured term loan | 32,706 | (a) | 1-month SOFR | (b) | 2.17 | % | 3.47 | % | 4/1/2019 | 8/10/2023 | |||||||||||||||||||||||||||||||
Senior unsecured term loan | 10,500 | (a) | 1-month LIBOR | 3.02 | % | 4.32 | % | 10/12/2018 | 10/12/2023 | ||||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 | (a) | 1-month LIBOR | 0.50 | % | 1.80 | % | 4/1/2020 | 4/1/2024 | ||||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 | (a) | 1-month LIBOR | 0.50 | % | 1.80 | % | 4/1/2020 | 4/1/2024 | ||||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 | (a) | Daily SOFR | (c) | 0.44 | % | 1.74 | % | 4/1/2020 | 4/1/2024 | |||||||||||||||||||||||||||||||
Thames Street Wharf | 68,969 | (a) | 1-month BSBY | (d) | 1.05 | % | 2.35 | % | 9/30/2021 | 9/30/2026 | |||||||||||||||||||||||||||||||
M&T unsecured term loan | 100,000 | 1-month SOFR | 3.50 | % | 4.80 | % | 12/6/2022 | 12/6/2027 | |||||||||||||||||||||||||||||||||
Senior unsecured term loan | 100,000 | 1-month SOFR | 3.43 | % | 4.73 | % | 12/13/2022 | 1/21/2028 | |||||||||||||||||||||||||||||||||
Total | $ | 437,175 | |||||||||||||||||||||||||||||||||||||||
March 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||||||||||||||
Notional Amount | Fair Value | Notional Amount | Fair Value | |||||||||||||||||||||||||||||||||||
Asset | Liability | Asset | Liability | |||||||||||||||||||||||||||||||||||
Derivatives not designated as accounting hedges | ||||||||||||||||||||||||||||||||||||||
Interest rate swaps | $ | 250,000 | $ | 91 | $ | (990) | $ | 250,000 | $ | 2,201 | $ | — | ||||||||||||||||||||||||||
Interest rate caps | 189,479 | 1,398 | — | 289,479 | 2,102 | — | ||||||||||||||||||||||||||||||||
Total derivatives not designated as accounting hedges | 439,479 | 1,489 | (990) | 539,479 | 4,303 | — | ||||||||||||||||||||||||||||||||
Derivatives designated as accounting hedges | ||||||||||||||||||||||||||||||||||||||
Interest rate swaps | 187,175 | 9,267 | — | 187,670 | 11,247 | — | ||||||||||||||||||||||||||||||||
Interest rate caps | 577,297 | 10,582 | — | 561,200 | 13,565 | — | ||||||||||||||||||||||||||||||||
Total derivatives | $ | 1,203,951 | $ | 21,338 | $ | (990) | $ | 1,288,349 | $ | 29,115 | $ | — |
Three Months Ended March 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
Interest rate swaps | $ | (3,502) | $ | 6,757 | ||||||||||
Interest rate caps | (728) | 5,182 | ||||||||||||
Total change in fair value of interest rate derivatives | $ | (4,230) | $ | 11,939 | ||||||||||
Comprehensive income statement presentation: | ||||||||||||||
Change in fair value of derivatives and other | $ | (3,804) | $ | 4,217 | ||||||||||
Unrealized cash flow hedge gains (losses) | (426) | 7,722 | ||||||||||||
Total change in fair value of interest rate derivatives | $ | (4,230) | $ | 11,939 |
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 | 11/04/2022 | 12/28/2023 | 01/05/2023 | $ | 0.19 | $ | 16,785 | |||||||||||||||||||||||||
Common Stock/Class A Units | 02/28/2023 | 03/29/2023 | 04/06/2023 | 0.19 | 16,825 | |||||||||||||||||||||||||||
Series A Preferred Stock | 11/04/2022 | 01/03/2023 | 01/13/2023 | 0.421875 | 2,887 | |||||||||||||||||||||||||||
Series A Preferred Stock | 02/28/2023 | 04/03/2023 | 04/14/2023 | 0.421875 | 2,887 | |||||||||||||||||||||||||||
March 31, 2023 | December 31, 2022 | |||||||||||||||||||||||||
Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||||||||||||
Indebtedness, net(a) | $ | 1,123,528 | $ | 1,103,392 | $ | 1,079,233 | $ | 1,058,530 | ||||||||||||||||||
Notes receivable, net | 133,082 | 133,082 | 136,039 | 136,039 | ||||||||||||||||||||||
Interest rate swap liabilities | 990 | 990 | — | — | ||||||||||||||||||||||
Interest rate swap and cap assets | 21,338 | 21,338 | 29,115 | 29,115 |
Development project | Payment guarantee amount | Guarantee liability | ||||||||||||
Interlock Commercial (a) | $ | 37,450 | $ | 386 | ||||||||||
Harbor Point Parcel 4 (b) | 32,910 | 177 | ||||||||||||
Total | $ | 70,360 | $ | 563 |
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 | % | |||||||||||||||||||
Constellation Office | Office | Baltimore, Maryland** | 90 | % | |||||||||||||||||||
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 | % | |||||||||||||||||||
Wills Wharf | Office | Baltimore, Maryland** | 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 | % | |||||||||||||||||||
Delray Beach Plaza | Retail | Delray Beach, Florida | 100 | % | |||||||||||||||||||
Dimmock Square | Retail | Colonial Heights, Virginia | 100 | % | |||||||||||||||||||
Fountain Plaza Retail | Retail | Virginia Beach, Virginia* | 100 | % |
Property | Segment | Location | Ownership Interest | ||||||||||||||||||||
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 | 100 | % | |||||||||||||||||||
Marketplace at Hilltop | Retail | Virginia Beach, Virginia | 100 | % | |||||||||||||||||||
Nexton Square | Retail | Summerville, South Carolina | 100 | % | |||||||||||||||||||
North Hampton Market | Retail | Taylors, South Carolina | 100 | % | |||||||||||||||||||
North Pointe 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 | % | |||||||||||||||||||
Pembroke Square | Retail | Virginia Beach, Virginia* | 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 | % | |||||||||||||||||||
1305 Dock Street | Multifamily | Baltimore, Maryland** | 90 | % | |||||||||||||||||||
1405 Point | Multifamily | Baltimore, Maryland** | 100 | % | |||||||||||||||||||
Edison Apartments | Multifamily | Richmond, Virginia | 100 | % | |||||||||||||||||||
Encore Apartments | Multifamily | Virginia Beach, Virginia* | 100 | % | |||||||||||||||||||
Gainesville Apartments | Multifamily | Gainesville, Georgia | 100 | % | |||||||||||||||||||
Greenside Apartments | Multifamily | Charlotte, North Carolina | 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 | ||||||||||||||||||||
Chronicle Mill | Multifamily | Belmont, North Carolina | 85 | % | (1) | ||||||||||||||||||
Southern Post | Mixed-use | Roswell, Georgia | 100 | % | |||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Rental revenues | $ | 19,574 | $ | 17,023 | $ | 2,551 | ||||||||||||||
Property expenses | 7,198 | 5,644 | 1,554 | |||||||||||||||||
Segment NOI | $ | 12,376 | $ | 11,379 | $ | 997 | ||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Rental revenues | $ | 10,750 | $ | 10,175 | $ | 575 | ||||||||||||||
Property expenses | 3,997 | 3,562 | 435 | |||||||||||||||||
Same Store NOI | $ | 6,753 | $ | 6,613 | $ | 140 | ||||||||||||||
Non-Same Store NOI | 5,623 | 4,766 | 857 | |||||||||||||||||
Segment NOI | $ | 12,376 | $ | 11,379 | $ | 997 |
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Rental revenues | $ | 22,438 | $ | 21,430 | $ | 1,008 | ||||||||||||||
Property expenses | 5,771 | 5,739 | 32 | |||||||||||||||||
Segment NOI | $ | 16,667 | $ | 15,691 | $ | 976 | ||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Rental revenues | $ | 21,760 | $ | 21,131 | $ | 629 | ||||||||||||||
Property expenses | 5,297 | 5,441 | (144) | |||||||||||||||||
Same Store NOI | $ | 16,463 | $ | 15,690 | $ | 773 | ||||||||||||||
Non-Same Store NOI | 204 | 1 | 203 | |||||||||||||||||
Segment NOI | $ | 16,667 | $ | 15,691 | $ | 976 |
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Rental revenues | $ | 14,206 | $ | 16,182 | $ | (1,976) | ||||||||||||||
Property expenses | 5,403 | 6,690 | (1,287) | |||||||||||||||||
Segment NOI | $ | 8,803 | $ | 9,492 | $ | (689) | ||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Rental revenues | $ | 11,281 | $ | 10,721 | $ | 560 | ||||||||||||||
Property expenses | 4,244 | 4,023 | 221 | |||||||||||||||||
Same Store NOI | $ | 7,037 | $ | 6,698 | $ | 339 | ||||||||||||||
Non-Same Store NOI | 1,766 | 2,794 | (1,028) | |||||||||||||||||
Segment NOI | $ | 8,803 | $ | 9,492 | $ | (689) |
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
General contracting and real estate services revenues | $ | 84,238 | $ | 24,650 | $ | 59,588 | ||||||||||||||
General contracting and real estate services expenses | 81,170 | 23,821 | 57,349 | |||||||||||||||||
Segment gross profit | $ | 3,068 | $ | 829 | $ | 2,239 | ||||||||||||||
Operating margin | 3.6 | % | 3.4 | % | 0.2 | % |
Three Months Ended March 31, | |||||||||||
2023 | 2022 | ||||||||||
Beginning backlog | $ | 665,564 | $ | 215,518 | |||||||
New contracts/change orders | 70,792 | 228,603 | |||||||||
Work performed | (84,516) | (24,682) | |||||||||
Ending backlog | $ | 651,840 | $ | 419,439 |
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Interest income | $ | 3,536 | $ | 3,459 | $ | 77 | ||||||||||||||
Interest expense | 1,097 | 825 | 272 | |||||||||||||||||
Segment gross profit | $ | 2,439 | $ | 2,634 | $ | (195) |
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Revenues | ||||||||||||||||||||
Rental revenues | $ | 56,218 | $ | 54,635 | $ | 1,583 | ||||||||||||||
General contracting and real estate services revenues | 84,238 | 24,650 | 59,588 | |||||||||||||||||
Interest income | 3,719 | 3,568 | 151 | |||||||||||||||||
Total revenues | 144,175 | 82,853 | 61,322 | |||||||||||||||||
Expenses | ||||||||||||||||||||
Rental expenses | 12,960 | 12,669 | 291 | |||||||||||||||||
Real estate taxes | 5,412 | 5,404 | 8 | |||||||||||||||||
General contracting and real estate services expenses | 81,170 | 23,821 | 57,349 | |||||||||||||||||
Depreciation and amortization | 18,468 | 18,557 | (89) | |||||||||||||||||
Amortization of right-of-use assets - finance leases | 277 | 278 | (1) | |||||||||||||||||
General and administrative expenses | 5,448 | 4,708 | 740 | |||||||||||||||||
Acquisition, development and other pursuit costs | — | 11 | (11) | |||||||||||||||||
Impairment charges | 102 | 47 | 55 | |||||||||||||||||
Total expenses | 123,837 | 65,495 | 58,342 | |||||||||||||||||
Operating income | 20,338 | 17,358 | 2,980 | |||||||||||||||||
Interest expense | (12,302) | (9,031) | (3,271) | |||||||||||||||||
Loss on extinguishment of debt | — | (158) | 158 | |||||||||||||||||
Change in fair value of derivatives and other | (2,447) | 4,182 | (6,629) | |||||||||||||||||
Unrealized credit loss provision | (77) | (605) | 528 | |||||||||||||||||
Other income (expense), net | 93 | 229 | (136) | |||||||||||||||||
Income before taxes | 5,605 | 11,975 | (6,370) | |||||||||||||||||
Income tax (provision) benefit | (188) | 301 | (489) | |||||||||||||||||
Net income | 5,417 | 12,276 | (6,859) | |||||||||||||||||
Net income attributable to noncontrolling interests in investment entities | (154) | (100) | (54) | |||||||||||||||||
Preferred stock dividends | (2,887) | (2,887) | — | |||||||||||||||||
Net income attributable to common stockholders and OP Unitholders | $ | 2,376 | $ | 9,289 | $ | (6,913) |
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Office | $ | 19,574 | $ | 17,023 | $ | 2,551 | ||||||||||||||
Retail | 22,438 | 21,430 | 1,008 | |||||||||||||||||
Multifamily | 14,206 | 16,182 | (1,976) | |||||||||||||||||
$ | 56,218 | $ | 54,635 | $ | 1,583 |
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Office | $ | 5,103 | $ | 4,140 | $ | 963 | ||||||||||||||
Retail | 3,564 | 3,501 | 63 | |||||||||||||||||
Multifamily | 4,293 | 5,028 | (735) | |||||||||||||||||
$ | 12,960 | $ | 12,669 | $ | 291 |
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
Office | $ | 2,095 | $ | 1,504 | $ | 591 | ||||||||||||||
Retail | 2,207 | 2,238 | (31) | |||||||||||||||||
Multifamily | 1,110 | 1,662 | (552) | |||||||||||||||||
$ | 5,412 | $ | 5,404 | $ | 8 |
Amount Outstanding | Interest Rate (a) | Effective Rate for Variable-Rate Debt | Maturity Date | Balance at Maturity | |||||||||||||||||||||||||||||||
Secured Debt | |||||||||||||||||||||||||||||||||||
Chronicle Mill | $ | 30,340 | LIBOR+ | 3.00 | % | 5.86 | % | May 5, 2024 | $ | 30,340 | |||||||||||||||||||||||||
Red Mill Central | 1,969 | 4.80 | % | June 17, 2024 | 1,765 | ||||||||||||||||||||||||||||||
Premier Apartments(b) | 16,210 | LIBOR+ | 1.55 | % | 6.41 | % | October 31, 2024 | 15,830 | |||||||||||||||||||||||||||
Premier Retail(b) | 7,984 | LIBOR+ | 1.55 | % | 6.41 | % | October 31, 2024 | 7,797 | |||||||||||||||||||||||||||
Red Mill South | 5,108 | 3.57 | % | May 1, 2025 | 4,383 | ||||||||||||||||||||||||||||||
Market at Mill Creek | 12,333 | LIBOR+ | 1.55% | 6.41 | % | July 12, 2025 | 10,876 | ||||||||||||||||||||||||||||
Gainesville Apartments | 30,000 | SOFR+ | 1.50 | % | 6.30 | % | December 20, 2025 | 30,000 | |||||||||||||||||||||||||||
Encore Apartments(c) | 23,842 | 2.93 | % | February 10, 2026 | 22,211 | ||||||||||||||||||||||||||||||
4525 Main Street(c) | 30,610 | 2.93 | % | February 10, 2026 | 28,515 | ||||||||||||||||||||||||||||||
Southern Post(d) | — | SOFR+ | 2.25 | % | 5.05 | % | August 25, 2026 | — | |||||||||||||||||||||||||||
Thames Street Wharf | 68,969 | BSBY+ | 1.30 | % | 2.35 | % | (e) | September 30, 2026 | 60,839 | ||||||||||||||||||||||||||
Constellation Energy Building | 175,000 | BSBY+ | 1.50 | % | 4.42 | % | November 1, 2026 | 175,000 | |||||||||||||||||||||||||||
Southgate Square | 25,979 | LIBOR+ | 1.90 | % | 6.76 | % | December 21, 2026 | 22,811 | |||||||||||||||||||||||||||
Nexton Square | 22,041 | SOFR+ | 1.95 | % | 6.75 | % | June 30, 2027 | 19,487 | |||||||||||||||||||||||||||
Liberty Apartments | 20,858 | SOFR+ | 1.50 | % | 6.30 | % | September 27, 2027 | 19,230 | |||||||||||||||||||||||||||
Greenbrier Square | 19,848 | 3.74% | October 10, 2027 | 18,049 | |||||||||||||||||||||||||||||||
Lexington Square | 13,820 | 4.50 | % | September 1, 2028 | 12,044 | ||||||||||||||||||||||||||||||
Red Mill North | 4,050 | 4.73 | % | December 31, 2028 | 3,295 | ||||||||||||||||||||||||||||||
Greenside Apartments | 31,671 | 3.17 | % | December 15, 2029 | 26,095 | ||||||||||||||||||||||||||||||
Smith's Landing | 15,296 | 4.05 | % | June 1, 2035 | 384 | ||||||||||||||||||||||||||||||
Edison Apartments | 15,469 | 5.30 | % | December 1, 2044 | 100 | ||||||||||||||||||||||||||||||
The Cosmopolitan | 41,027 | 3.35 | % | July 1, 2051 | 187 | ||||||||||||||||||||||||||||||
Total secured debt | $ | 612,424 | $ | 509,238 | |||||||||||||||||||||||||||||||
Unsecured debt | |||||||||||||||||||||||||||||||||||
Senior unsecured revolving credit facility | $ | 105,000 | SOFR+ | 1.30%-1.85% | 6.20 | % | January 22, 2027 | $ | 105,000 | ||||||||||||||||||||||||||
M&T unsecured term loan | 100,000 | SOFR+ | 1.25%-1.80% | 4.80 | % | (e) | March 8, 2027 | 100,000 | |||||||||||||||||||||||||||
Senior unsecured term loan | 31,794 | SOFR+ | 1.25%-1.80% | 6.10 | % | January 21, 2028 | 31,794 | ||||||||||||||||||||||||||||
Senior unsecured term loan | 268,206 | SOFR+ | 1.25%-1.80% | 1.74%-4.73% | (e) | January 21, 2028 | 268,206 | ||||||||||||||||||||||||||||
Total unsecured debt | 505,000 | 505,000 | |||||||||||||||||||||||||||||||||
Total principal balances | 1,117,424 | $ | 1,014,238 | ||||||||||||||||||||||||||||||||
Other notes payable(f) | 6,130 | ||||||||||||||||||||||||||||||||||
Unamortized GAAP adjustments | (10,299) | ||||||||||||||||||||||||||||||||||
Indebtedness, net | $ | 1,113,255 |
Year(1)(2) | Amount Due | Percentage of Total | |||||||||||||||
2023 (excluding three months ended March 31, 2023) | $ | 7,366 | 1 | % | |||||||||||||
2024 | 66,108 | 6 | % | ||||||||||||||
2025 | 55,995 | 5 | % | ||||||||||||||
2026 | 317,526 | 28 | % | ||||||||||||||
2027 | 266,561 | 24 | % | ||||||||||||||
Thereafter | 403,868 | 36 | % | ||||||||||||||
Total | $ | 1,117,424 | 100 | % |
Effective Date | Maturity Date | Strike Rate | Notional Amount | ||||||||||||||||||||
3/4/2021 | 4/1/2023 | 2.50% (LIBOR) | $ | 14,479 | |||||||||||||||||||
11/1/2020 | 11/1/2023 | 1.84% (SOFR) | 84,375 | ||||||||||||||||||||
7/1/2022 | 1/1/2024 | 1.00%-3.00% (SOFR) | (a) | 50,000 | |||||||||||||||||||
7/5/2022 | 1/1/2024 | 1.00%-3.00% (SOFR) | (a) | 35,100 | |||||||||||||||||||
1/11/2022 | 2/1/2024 | 4.00% (BSBY) | (b) | 175,000 | |||||||||||||||||||
4/7/2022 | 2/1/2024 | 1.00%-3.00% (BSBY) | (a) (b) | 175,000 | |||||||||||||||||||
7/6/2022 | 3/1/2024 | 1.00%-3.00% (SOFR) | (a) | 200,000 | |||||||||||||||||||
9/1/2022 | 9/1/2024 | 1.00%-3.00% (SOFR) | (a) | 32,822 | (c) | ||||||||||||||||||
Total | $ | 766,776 |
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 | % | 4.08 | % | 5/1/2018 | 5/1/2023 | |||||||||||||||||||||||||||||
Senior unsecured term loan | 32,706 | 1-month SOFR | (a) | 2.17 | % | 3.47 | % | 4/1/2019 | 8/10/2023 | |||||||||||||||||||||||||||||
Senior unsecured term loan | 10,500 | 1-month LIBOR | 3.02 | % | 4.32 | % | 10/12/2018 | 10/12/2023 | ||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 | 1-month LIBOR | 0.50 | % | 1.80 | % | 4/1/2020 | 4/1/2024 | ||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 | 1-month LIBOR | 0.50 | % | 1.80 | % | 4/1/2020 | 4/1/2024 | ||||||||||||||||||||||||||||||
Senior unsecured term loan | 25,000 | Daily SOFR | (b) | 0.44 | % | 1.74 | % | 4/1/2020 | 4/1/2024 | |||||||||||||||||||||||||||||
Thames Street Wharf | 68,969 | 1-month BSBY | (c) | 1.05 | % | 2.35 | % | 9/30/2021 | 9/30/2026 | |||||||||||||||||||||||||||||
M&T unsecured term loan | 100,000 | 1-month SOFR | 3.50 | % | 4.80 | % | 12/6/2022 | 12/6/2027 | ||||||||||||||||||||||||||||||
Senior unsecured term loan | 100,000 | 1-month SOFR | 3.43 | % | 4.73 | % | 12/13/2022 | 1/21/2028 | ||||||||||||||||||||||||||||||
Total | $ | 437,175 | ||||||||||||||||||||||||||||||||||||
Development project | Payment guarantee amount | Guarantee liability | ||||||||||||
Interlock Commercial (a) | $ | 37,450 | $ | 386 | ||||||||||
Harbor Point Parcel 4 (b) | 32,910 | 177 | ||||||||||||
Total | $ | 70,360 | $ | 563 |
Three Months Ended March 31, | ||||||||||||||||||||
2023 | 2022 | Change | ||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Operating Activities | $ | 13,055 | $ | 30,582 | $ | (17,527) | ||||||||||||||
Investing Activities | (51,344) | (137,624) | 86,280 | |||||||||||||||||
Financing Activities | 22,860 | 106,085 | (83,225) | |||||||||||||||||
Net Increase (decrease) | $ | (15,429) | $ | (957) | $ | (14,472) | ||||||||||||||
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period | $ | 51,865 | $ | 40,443 | ||||||||||||||||
Cash, Cash Equivalents, and Restricted Cash, End of Period | $ | 36,436 | $ | 39,486 |
Three Months Ended March 31, | ||||||||||||||
2023 | 2022 | |||||||||||||
(in thousands, except per share and unit amounts) | ||||||||||||||
Net income attributable to common stockholders and OP Unitholders | $ | 2,376 | $ | 9,289 | ||||||||||
Depreciation and amortization (1) | 18,245 | 18,285 | ||||||||||||
FFO attributable to common stockholders and OP Unitholders | 20,621 | 27,574 | ||||||||||||
Acquisition, development and other pursuit costs | — | 11 | ||||||||||||
Impairment of intangible assets and liabilities | 102 | 47 | ||||||||||||
Loss on extinguishment of debt | — | 158 | ||||||||||||
Unrealized credit loss provision | 77 | 605 | ||||||||||||
Amortization of right-of-use assets - finance leases | 277 | 278 | ||||||||||||
Decrease (Increase) in fair value of derivatives not designated as cash flow hedges | 3,807 | (4,182) | ||||||||||||
Amortization of interest rate cap premiums on designated cash flow hedges | 1,614 | 42 | ||||||||||||
Normalized FFO available to common stockholders and OP Unitholders | $ | 26,498 | $ | 24,533 | ||||||||||
Net income attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.03 | $ | 0.11 | ||||||||||
FFO attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.23 | $ | 0.31 | ||||||||||
Normalized FFO attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.30 | $ | 0.28 | ||||||||||
Weighted average common shares and units - diluted | 88,398 | 87,749 |
(1) The adjustment for depreciation and amortization for the three months ended March 31, 2023 and 2022 exclude $0.2 million and $0.3 million, respectively, of depreciation attributable to our joint venture partners. |
Period | Total Number of Shares Purchased (1) | Average Price Paid for Shares(1) | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares that May Yet be Purchased Under the Plans or Programs | ||||||||||||||||||||||
January 1, 2023 through January 31, 2023 | 16,044 | $ | 11.50 | N/A | N/A | |||||||||||||||||||||
February 1, 2023 through February 28, 2023 | — | — | N/A | N/A | ||||||||||||||||||||||
March 1, 2023 through March 31, 2023 | 71,469 | 12.89 | N/A | N/A | ||||||||||||||||||||||
Total | 87,513 | $ | 12.64 |
Exhibit No. | Description | |||||||
101* | The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2023, 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: May 10, 2023 | /s/ Louis S. Haddad | ||||
Louis S. Haddad | |||||
President and Chief Executive Officer | |||||
(Principal Executive Officer) | |||||
Date: May 10, 2023 | /s/ Matthew T. Barnes-Smith | ||||
Matthew T. Barnes-Smith | |||||
Chief Financial Officer, Treasurer and Corporate Secretary | |||||
(Principal Accounting and Financial Officer) |
Date: May 10, 2023 | /s/ Louis S. Haddad | |||||||
Louis S. Haddad | ||||||||
President and Chief Executive Officer |
Date: May 10, 2023 | /s/ Matthew T. Barnes-Smith | |||||||
Matthew T. Barnes-Smith | ||||||||
Chief Financial Officer, Treasurer and Corporate Secretary |
Date: May 10, 2023 | /s/ Louis S. Haddad | |||||||
Louis S. Haddad | ||||||||
President and Chief Executive Officer |
Date: May 10, 2023 | /s/ Matthew T. Barnes-Smith | |||||||
Matthew T. Barnes-Smith | ||||||||
Chief Financial Officer, Treasurer and Corporate Secretary |