Companies:
10,761
total market cap:
$129.879 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Armada Hoffler Properties
AHH
#6664
Rank
$0.64 B
Marketcap
๐บ๐ธ
United States
Country
$6.25
Share price
0.48%
Change (1 day)
-15.08%
Change (1 year)
๐ Real estate
๐ฐ Investment
๐๏ธ REITs
Categories
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Armada Hoffler Properties
Quarterly Reports (10-Q)
Financial Year FY2017 Q2
Armada Hoffler Properties - 10-Q quarterly report FY2017 Q2
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended
June 30, 2017
or
¨
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
Commission file number: 001-35908
ARMADA HOFFLER PROPERTIES, INC.
(Exact Name of Registrant as Specified in its Charter)
Maryland
46-1214914
(State of Organization)
(IRS Employer
Identification No.)
222 Central Park Avenue, Suite 2100
Virginia Beach, Virginia
23462
(Address of Principal Executive Offices)
(Zip Code)
(757) 366-4000
(Registrant’s Telephone Number, Including Area Code)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
x
Yes ◻ No
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the Registrant was required to submit and post such files).
x
Yes ◻ No
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):
Large Accelerated Filer
◻
Accelerated Filer
x
Non-Accelerated Filer
◻ (Do not check if a smaller reporting company)
Smaller Reporting Company
◻
Emerging Growth Company
x
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
x
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
◻ Yes
x
No
As of
August 1, 2017
, the Registrant had
44,932,241
shares of common stock outstanding.
Table of Contents
ARMADA HOFFLER PROPERTIES, INC.
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTER ENDED
JUNE 30, 2017
Table of Contents
Page
Part I. Financial Information
1
Item 1.
Financial Statements
1
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
19
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
34
Item 4.
Controls and Procedures
34
Part II. Other Information
35
Item 1.
Legal Proceedings
35
Item 1A.
Risk Factors
35
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
35
Item 3.
Defaults Upon Senior Securities
36
Item 4.
Mine Safety Disclosures
36
Item 5.
Other Information
36
Item 6.
Exhibits
36
Signatures
37
Table of Contents
PART I. Financial Information
Item 1. Financial Statements
ARMADA HOFFLER PROPERTIES, INC.
Condensed Consolidated Balance Sheets
(In thousands, except par value and share data)
June 30,
2017
December 31,
2016
(Unaudited)
ASSETS
Real estate investments:
Income producing property
$
900,782
$
894,078
Held for development
680
680
Construction in progress
39,361
13,529
940,823
908,287
Accumulated depreciation
(152,438
)
(139,553
)
Net real estate investments
788,385
768,734
Cash and cash equivalents
18,587
21,942
Restricted cash
3,139
3,251
Accounts receivable, net
15,027
15,052
Notes receivable
73,382
59,546
Construction receivables, including retentions
45,820
39,433
Construction contract costs and estimated earnings in excess of billings
53
110
Equity method investments
10,950
10,235
Other assets
58,995
64,165
Total Assets
$
1,014,338
$
982,468
LIABILITIES AND EQUITY
Indebtedness, net
$
465,291
$
522,180
Accounts payable and accrued liabilities
9,311
10,804
Construction payables, including retentions
58,546
51,130
Billings in excess of construction contract costs and estimated earnings
6,780
10,167
Other liabilities
39,889
39,209
Total Liabilities
$
579,817
$
633,490
Redeemable noncontrolling interest
2,000
—
Stockholders’ equity:
Preferred stock, $0.01 par value, 100,000,000 shares authorized, none issued and outstanding as of June 30, 2017 and December 31, 2016
—
—
Common stock, $0.01 par value, 500,000,000 shares authorized, 44,932,241 and 37,490,361 shares issued and outstanding as of June 30, 2017 and December 31, 2016, respectively
449
374
Additional paid-in capital
288,162
197,114
Distributions in excess of earnings
(55,709
)
(49,345
)
Total stockholders’ equity
232,902
148,143
Noncontrolling interests
199,619
200,835
Total Equity
432,521
348,978
Total Liabilities and Equity
$
1,014,338
$
982,468
See Notes to Condensed Consolidated Financial Statements.
1
Table of Contents
ARMADA HOFFLER PROPERTIES, INC.
Condensed Consolidated Statements of Income
(In thousands, except per share data)
(Unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2017
2016
2017
2016
Revenues
Rental revenues
$
26,755
$
24,251
$
53,987
$
47,534
General contracting and real estate services revenues
56,671
33,200
120,190
70,003
Total revenues
83,426
57,451
174,177
117,537
Expenses
Rental expenses
6,171
5,071
12,239
10,400
Real estate taxes
2,595
2,382
5,104
4,731
General contracting and real estate services expenses
54,015
32,025
115,211
67,062
Depreciation and amortization
9,304
8,602
18,779
16,751
General and administrative expenses
2,678
2,224
5,664
4,708
Acquisition, development and other pursuit costs
369
437
416
1,141
Impairment charges
27
—
31
35
Total expenses
75,159
50,741
157,444
104,828
Operating income
8,267
6,710
16,733
12,709
Interest income
1,658
722
3,056
904
Interest expense
(4,494
)
(3,978
)
(9,029
)
(7,769
)
Gain on real estate dispositions
—
13
3,395
26,687
Change in fair value of interest rate derivatives
(81
)
(373
)
213
(2,762
)
Other income
43
43
80
119
Income before taxes
5,393
3,137
14,448
29,888
Income tax provision
(450
)
(6
)
(752
)
(224
)
Net income
4,943
3,131
13,696
29,664
Net income attributable to noncontrolling interests
(1,472
)
(1,097
)
(4,289
)
(10,260
)
Net income attributable to stockholders
$
3,471
$
2,034
$
9,407
$
19,404
Net income attributable to stockholders per share (basic and diluted)
$
0.08
$
0.06
$
0.24
$
0.62
Weighted-average common shares outstanding (basic and diluted)
42,091
31,736
39,869
30,964
Dividends and distributions declared per common share and unit
$
0.19
$
0.18
$
0.38
$
0.36
See Notes to Condensed Consolidated Financial Statements.
2
Table of Contents
ARMADA HOFFLER PROPERTIES, INC.
Condensed Consolidated Statement of Equity
(In thousands, except share data)
(Unaudited)
Shares of common stock
Common Stock
Additional paid-in capital
Distributions in excess of earnings
Total stockholders' equity
Noncontrolling interests
Total Equity
Balance, January 1, 2017
37,490,361
$
374
$
197,114
$
(49,345
)
$
148,143
$
200,835
$
348,978
Net income
—
—
—
9,407
9,407
4,289
13,696
Net proceeds from sales of common stock
7,350,690
74
91,307
—
91,381
—
91,381
Restricted stock awards
112,097
1
1,058
—
1,059
—
1,059
Restricted stock award forfeitures
(20,907
)
—
(289
)
—
(289
)
—
(289
)
Acquisitions of noncontrolling interests in real estate investments
—
—
(987
)
—
(987
)
982
(5
)
Redemption of operating partnership units
—
—
(41
)
—
(41
)
(188
)
(229
)
Dividends and distributions declared
—
—
—
(15,771
)
(15,771
)
(6,299
)
(22,070
)
Balance, June 30, 2017
44,932,241
$
449
$
288,162
$
(55,709
)
$
232,902
$
199,619
$
432,521
See Notes to Condensed Consolidated Financial Statements.
3
Table of Contents
ARMADA HOFFLER PROPERTIES, INC.
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
Six Months Ended
June 30,
2017
2016
OPERATING ACTIVITIES
Net income
$
13,696
$
29,664
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation of buildings and tenant improvements
12,930
11,105
Amortization of leasing costs and in-place lease intangibles
5,849
5,646
Accrued straight-line rental revenue
(640
)
(448
)
Amortization of leasing incentives and above or below-market rents
(90
)
(49
)
Accrued straight-line ground rent expense
273
132
Bad debt expense
166
95
Noncash stock compensation
832
652
Impairment charges
31
35
Noncash interest expense
560
475
Gain on real estate dispositions
(3,395
)
(26,687
)
Change in the fair value of derivatives
(213
)
2,762
Changes in operating assets and liabilities:
Property assets
(861
)
(2,019
)
Property liabilities
(2,778
)
(1,543
)
Construction assets
(6,495
)
3,264
Construction liabilities
21
(4,136
)
Net cash provided by operating activities
19,886
18,948
INVESTING ACTIVITIES
Development of real estate investments
(14,997
)
(32,669
)
Tenant and building improvements
(4,338
)
(2,875
)
Acquisitions of real estate investments, net of cash received
(6,767
)
(164,978
)
Dispositions of real estate investments
4,441
92,775
Notes receivable issuances
(13,836
)
(31,486
)
Decrease in restricted cash
(36
)
(179
)
Leasing costs
(807
)
(1,003
)
Leasing incentives
(2
)
(87
)
Contributions to equity method investments
(715
)
(8,887
)
Net cash used for investing activities
(37,057
)
(149,389
)
FINANCING ACTIVITIES
Proceeds from sales of common stock
96,044
31,180
Offering costs
(4,663
)
(793
)
Debt issuances, credit facility and construction loan borrowings
73,906
185,239
Debt and credit facility repayments, including principal amortization
(130,674
)
(75,700
)
Debt issuance costs
(471
)
(559
)
Redemption of operating partnership units
(229
)
(58
)
Dividends and distributions
(20,097
)
(15,873
)
Net cash provided by financing activities
13,816
123,436
Net decrease in cash and cash equivalents
(3,355
)
(7,005
)
Cash and cash equivalents, beginning of period
21,942
26,989
Cash and cash equivalents, end of period
$
18,587
$
19,984
Supplemental Disclosures:
Noncash transactions:
Redeemable noncontrolling interest from development
$
2,000
$
—
Deferred payment for land acquisition
$
600
$
—
See Notes to Condensed Consolidated Financial Statements.
4
Table of Contents
ARMADA HOFFLER PROPERTIES, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
1. Business of Organization
Armada Hoffler Properties, Inc. (the “Company”) is a full service real estate company with extensive experience developing, building, owning and managing high-quality, institutional-grade office, retail and multifamily properties in attractive markets primarily throughout the Mid-Atlantic and Southeastern United States. The Company is the sole general partner of Armada Hoffler, L.P. (the “Operating Partnership”). The operations of the Company are carried on primarily through the Operating Partnership and the wholly owned subsidiaries of the Operating Partnership. Both the Company and the Operating Partnership were formed on October 12, 2012 and commenced operations upon completion of the underwritten initial public offering of shares of the Company’s common stock and certain related formation transactions on May 13, 2013.
As of
June 30, 2017
, the Company's operating property portfolio consisted of the following properties:
Property
Segment
Location
Ownership Interest
4525 Main Street
Office
Virginia Beach, Virginia*
100
%
Armada Hoffler Tower
Office
Virginia Beach, Virginia*
100
%
Commonwealth of Virginia-Chesapeake
(1)
Office
Chesapeake, Virginia
100
%
Commonwealth of Virginia-Virginia Beach
(1)
Office
Virginia Beach, Virginia
100
%
One Columbus
Office
Virginia Beach, Virginia*
100
%
Two Columbus
Office
Virginia Beach, Virginia*
100
%
249 Central Park Retail
Retail
Virginia Beach, Virginia*
100
%
Alexander Pointe
Retail
Salisbury, North Carolina
100
%
Bermuda Crossroads
Retail
Chester, Virginia
100
%
Broad Creek Shopping Center
Retail
Norfolk, Virginia
100
%
Broadmoor Plaza
Retail
South Bend, Indiana
100
%
Brooks Crossing
(2)
Retail
Newport News, Virginia
65
%
Columbus Village
Retail
Virginia Beach, Virginia*
100
%
Columbus Village II
Retail
Virginia Beach, Virginia*
100
%
Commerce Street Retail
Retail
Virginia Beach, Virginia*
100
%
Courthouse 7-Eleven
Retail
Virginia Beach, Virginia
100
%
Dick's at Town Center
Retail
Virginia Beach, Virginia*
100
%
Dimmock Square
Retail
Colonial Heights, Virginia
100
%
Fountain Plaza Retail
Retail
Virginia Beach, Virginia*
100
%
Gainsborough Square
Retail
Chesapeake, Virginia
100
%
Greentree Shopping Center
Retail
Chesapeake, Virginia
100
%
Hanbury Village
Retail
Chesapeake, Virginia
100
%
Harper Hill Commons
Retail
Winston-Salem, North Carolina
100
%
Harrisonburg Regal
Retail
Harrisonburg, Virginia
100
%
Lightfoot Marketplace
(3)
Retail
Williamsburg, Virginia
70
%
North Hampton Market
Retail
Taylors, South Carolina
100
%
North Point Center
Retail
Durham, North Carolina
100
%
Oakland Marketplace
Retail
Oakland, Tennessee
100
%
Parkway Marketplace
Retail
Virginia Beach, Virginia
100
%
Patterson Place
Retail
Durham, North Carolina
100
%
Perry Hall Marketplace
Retail
Perry Hall, Maryland
100
%
Providence Plaza
Retail
Charlotte, North Carolina
100
%
5
Table of Contents
Property
Segment
Location
Ownership Interest
Renaissance Square
Retail
Davidson, North Carolina
100
%
Sandbridge Commons
Retail
Virginia Beach, Virginia
100
%
Socastee Commons
Retail
Myrtle Beach, South Carolina
100
%
Southgate Square
Retail
Colonial Heights, Virginia
100
%
Southshore Shops
Retail
Chesterfield, Virginia
100
%
South Retail
Retail
Virginia Beach, Virginia*
100
%
South Square
Retail
Durham, North Carolina
100
%
Stone House Square
Retail
Hagerstown, Maryland
100
%
Studio 56 Retail
Retail
Virginia Beach, Virginia*
100
%
Tyre Neck Harris Teeter
Retail
Portsmouth, Virginia
100
%
Waynesboro Commons
Retail
Waynesboro, Virginia
100
%
Wendover Village
Retail
Greensboro, North Carolina
100
%
Encore Apartments
Multifamily
Virginia Beach, Virginia*
100
%
Johns Hopkins Village
(4)
Multifamily
Baltimore, Maryland
80
%
Liberty Apartments
Multifamily
Newport News, Virginia
100
%
Smith's Landing
Multifamily
Blacksburg, Virginia
100
%
The Cosmopolitan
Multifamily
Virginia Beach, Virginia*
100
%
(1)
These properties were sold on July 13, 2017.
(2)
The Company is entitled to a preferred return of
8%
on its investment in Brooks Crossing.
(3)
The Company is entitled to a preferred return of
9%
on its investment in Lightfoot Marketplace.
(4)
See discussion of redeemable noncontrolling interest in Note 9 for additional information. The Company is entitled to a preferred return of
9%
on its investment in Johns Hopkins Village.
*Located in the Town Center of Virginia Beach
As of
June 30, 2017
, the following properties that the Company consolidates for financial statement purposes were under development or construction:
Property
Segment
Location
Ownership Interest
Town Center Phase VI
Mixed-use
Virginia Beach, Virginia*
100
%
Harding Place
Multifamily
Charlotte, North Carolina
80
%
595 King Street
Multifamily
Charleston, South Carolina
92.5
%
530 Meeting Street
Multifamily
Charleston, South Carolina
90
%
*Located in the Town Center of Virginia Beach
Please see Note 5 for information related to the Company’s investment in Durham City Center II, LLC, which is an unconsolidated subsidiary that the Company accounts for using the equity method of accounting.
2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying condensed consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States (“GAAP”).
The condensed consolidated financial statements include the financial position and results of operations of the Company and its consolidated subsidiaries. All significant intercompany transactions and balances have been eliminated in consolidation.
6
Table of Contents
In the opinion of management, the condensed consolidated financial statements reflect all adjustments, consisting of normal recurring accruals, which are necessary for the fair presentation of the financial condition and results of operations for the interim periods presented.
The accompanying condensed consolidated financial statements were prepared in accordance with the requirements for interim financial information. Accordingly, these interim financial statements have not been audited and exclude certain disclosures required for annual financial statements. Also, the operating results presented for interim periods are not necessarily indicative of the results that may be expected for any other interim period or for the entire year. These interim financial statements should be read in conjunction with the audited consolidated financial statements of the Company included in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2016
.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported and disclosed. Such estimates are based on management’s historical experience and best judgment after considering past, current and expected events and economic conditions. Actual results could differ from management’s estimates.
Significant Accounting Policies
The accompanying condensed consolidated financial statements were prepared on the basis of the accounting principles described in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2016
.
Recent Accounting Pronouncements
On May 28, 2014, the Financial Accounting Standards Board ("FASB") issued a new standard that provides a single, comprehensive model for recognizing revenue from contracts with customers. While the new standard does not supersede the guidance on accounting for leases, it could change the way the Company recognizes revenue from construction and development contracts with third party customers. The new standard will be effective for the Company on January 1, 2018. The Company plans to adopt the new standard using the full retrospective method. A substantial portion of the Company's revenue consists of rental revenues from leasing arrangements, such as base rent, which is specifically excluded from the revenue guidance. Non-lease components, such as tenant reimbursements for common area maintenance, will be subject to the revenue guidance. Management is currently evaluating the potential impact of the new revenue standard on the Company’s consolidated financial statements. The Company does not expect the new standard to have a material impact on the measure and recognition of gains and losses on the sale of properties.
On February 25, 2016, the FASB issued a new lease standard that requires lessees to recognize most leases in their balance sheets as lease liabilities with corresponding right-of-use assets. The new standard also makes targeted changes to lessor accounting. The new standard will be effective for the Company on January 1, 2019 and requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application with an option to use certain transition relief. Management is currently evaluating the potential impact of the new lease standard on the Company’s consolidated financial statements.
On March 30, 2016, the FASB issued new guidance that will change the accounting for certain aspects of share-based payments to employees. Entities will be required to recognize the income tax effects of awards in the income statement when the awards vest or are settled, and allows the Company to account for forfeitures as they occur. The new guidance became effective for the Company on January 1, 2017. The Company adopted the guidance on January 1, 2017 and it did not have a material impact on the Company’s consolidated financial statements.
On August 26, 2016, the FASB issued new guidance that addresses eight classification issues related to the statement of cash flows. Early adoption is permitted, including adoption in an interim period. This guidance should be applied retrospectively to each period presented. This new guidance will be effective for the Company on January 1, 2018. Management is currently evaluating the potential impact of the new guidance on the Company’s consolidated financial statements.
On February 22, 2017, the FASB issued new guidance that clarifies the scope and application of guidance on sales or transfers of nonfinancial assets and in substance nonfinancial assets to customers, including partial sales. The new guidance applies to all nonfinancial assets, including real estate, and defines an in substance nonfinancial asset. The new
7
Table of Contents
guidance will be effective for the Company on January 1, 2018, with early adoption permitted. Management is currently evaluating the potential impact of the new revenue standard on the Company’s consolidated financial statements.
3. Segments
Net operating income (segment revenues minus segment expenses) is the measure used by the Company’s chief operating decision-maker to assess segment performance. Net operating income is not a measure of operating income or cash flows from operating activities as measured by GAAP and is not indicative of cash available to fund cash needs. As a result, net operating income should not be considered an alternative to cash flows as a measure of liquidity. Not all companies calculate net operating income in the same manner. The Company considers net operating income to be an appropriate supplemental measure to net income because it assists both investors and management in understanding the core operations of the Company’s real estate and construction businesses.
Net operating income of the Company’s reportable segments for the
three and six
months ended
June 30, 2017
and
2016
was as follows (in thousands):
Three Months Ended
June 30,
Six Months Ended
June 30,
2017
2016
2017
2016
(Unaudited)
Office real estate
Rental revenues
$
4,759
$
5,299
$
9,665
$
10,820
Rental expenses
1,366
1,298
2,692
2,754
Real estate taxes
450
526
900
1,065
Segment net operating income
2,943
3,475
6,073
7,001
Retail real estate
Rental revenues
15,578
14,113
31,209
27,145
Rental expenses
2,479
2,220
4,999
4,556
Real estate taxes
1,520
1,330
2,969
2,614
Segment net operating income
11,579
10,563
23,241
19,975
Multifamily residential real estate
Rental revenues
6,418
4,839
13,113
9,569
Rental expenses
2,326
1,553
4,548
3,090
Real estate taxes
625
526
1,235
1,052
Segment net operating income
3,467
2,760
7,330
5,427
General contracting and real estate services
Segment revenues
56,671
33,200
120,190
70,003
Segment expenses
54,015
32,025
115,211
67,062
Segment gross profit
2,656
1,175
4,979
2,941
Net operating income
$
20,645
$
17,973
$
41,623
$
35,344
General contracting and real estate services revenues for the
three months ended June 30,
2017
and
2016
exclude revenue related to intercompany construction contracts of
$11.6 million
and
$17.9 million
, respectively. General contracting services revenues for the
six months ended June 30,
2017
and
2016
exclude revenue related to intercompany construction contracts of
$17.5 million
and
$32.9 million
, respectively.
General contracting and real estate services expenses for the
three months ended June 30,
2017
and
2016
exclude expenses related to intercompany construction contracts of
$11.6 million
and
$17.8 million
, respectively. General contracting and real estate services expenses for the
six months ended June 30,
2017
and
2016
exclude expenses related to intercompany construction contracts of
$17.3 million
and
$32.6 million
.
General contracting and real estate services expenses for the
three months ended June 30,
2017
and
2016
include noncash stock compensation expense of less than
$0.1 million
and
$0.1 million
, respectively. General contracting and real estate services expenses for the
six months ended June 30,
2017
and
2016
include noncash stock compensation expense of
$0.4 million
and
$0.3 million
, respectively.
8
Table of Contents
The following table reconciles net operating income to net income, the most directly comparable GAAP measure, for the
three and six
months ended
June 30, 2017
and
2016
(in thousands):
Three Months Ended
June 30,
Six Months Ended
June 30,
2017
2016
2017
2016
(Unaudited)
Net operating income
$
20,645
$
17,973
$
41,623
$
35,344
Depreciation and amortization
(9,304
)
(8,602
)
(18,779
)
(16,751
)
General and administrative expenses
(2,678
)
(2,224
)
(5,664
)
(4,708
)
Acquisition, development and other pursuit costs
(369
)
(437
)
(416
)
(1,141
)
Impairment charges
(27
)
—
(31
)
(35
)
Interest income
1,658
722
3,056
904
Interest expense
(4,494
)
(3,978
)
(9,029
)
(7,769
)
Gain on real estate dispositions
—
13
3,395
26,687
Change in fair value of interest rate derivatives
(81
)
(373
)
213
(2,762
)
Other income
43
43
80
119
Income tax provision
(450
)
(6
)
(752
)
(224
)
Net income
$
4,943
$
3,131
$
13,696
$
29,664
General and administrative expenses for the
three months ended June 30,
2017
and
2016
include noncash stock compensation expense of
$0.2 million
and
$0.2 million
, respectively. General and administrative expenses for the
six months ended June 30,
2017
and
2016
include noncash stock compensation expense of
$0.6 million
and
$0.5 million
, respectively.
4. Real Estate Investment
Property Acquisitions
On January 4, 2017, the Company acquired undeveloped land in Charleston, South Carolina for a contract price of
$7.1 million
plus capitalized acquisition costs of
$0.2 million
. The Company intends to use the land for the future development of the 595 King Street property.
Subsequent to
June 30, 2017
On July 11, 2017, the Company acquired undeveloped land in Charleston, South Carolina for a contract price of
$6.7
million plus capitalized acquisition costs of
$0.1 million
. The Company intends to use the land for the future development of the 530 Meeting Street property.
On July 25, 2017, the Company acquired the outparcel phase of Wendover Village in Greensboro, North Carolina for a contract price of
$14.3 million
plus capitalized acquisition costs of
$0.2 million
.
Property Dispositions
On January 20, 2017, the Company completed the sale of the Wawa outparcel at Greentree Shopping Center. Net proceeds after transaction costs were
$4.4 million
. The gain on the disposition was
$3.4 million
.
On April 20, 2017, the Company entered into an agreement to sell the Courthouse 7-Eleven property for
$2.4 million
. This agreement was subsequently terminated.
Subsequent to
June 30, 2017
On July 13, 2017, the Company completed the sale of two office properties leased by the Commonwealth of Virginia in Chesapeake, Virginia and Virginia Beach, Virginia. Aggregate net proceeds after transaction costs from the dispositions of the properties were
$12.8 million
, and the aggregate gain on the dispositions was
$4.2 million
.
9
Table of Contents
5. Equity Method Investment
City Center
On February 25, 2016, the Company acquired a
37%
interest in Durham City Center II, LLC (“City Center”) for purposes of developing a
22
-story mixed use tower in Durham, North Carolina. As of
June 30, 2017
and
December 31, 2016
, the Company has invested
$11.0 million
and
$10.3 million
, respectively, in City Center. The Company has agreed to guarantee
37%
of the construction loan for City Center; however, the loan is collateralized by
100%
of the assets of City Center. As of
June 30, 2017
,
$10.8 million
has been drawn against the construction loan, of which
$5.5 million
is attributable to the Company's portion of the loan.
As of
June 30, 2017
and
December 31, 2016
, the difference between the carrying value of the Company’s initial investment in City Center and the amount of underlying equity was immaterial. For the
three and six
months ended
June 30, 2017
and
2016
, City Center did not have any operating activity, and therefore the Company did not receive any dividends or allocated income.
Based on the terms of City Center’s operating agreement, the Company has concluded that City Center is a variable interest entity, and that the Company holds a variable interest. The Company does not have the power to direct the activities of the project that most significantly impact its performance. Accordingly, the Company is not the project’s primary beneficiary and, therefore, does not consolidate City Center in its consolidated financial statements.
6. Notes Receivable
Point Street Apartments
On October 15, 2015, the Company agreed to invest up to
$28.2 million
in the Point Street Apartments project in the Harbor Point area of Baltimore, Maryland. Point Street Apartments is an estimated
$92 million
development project with plans for a
17
-story building comprised of
289
residential units and
18,000
square feet of street-level retail space. Beatty Development Group (“BDG”) is the developer of the project and has engaged the Company to serve as construction general contractor. Point Street Apartments is scheduled to open in the fourth quarter of 2017; however, management can provide no assurances that Point Street Apartments will open on the anticipated timeline or be completed at the anticipated cost.
BDG secured a senior construction loan of up to
$67.0 million
to fund the development and construction of Point Street Apartments on November 10, 2016. The Company has agreed to guarantee
$25.0 million
of the senior construction loan in exchange for the option to purchase up to an
88%
controlling interest in Point Street Apartments upon completion of the project as follows: (i) an option to purchase a
79%
indirect interest in Point Street Apartments for
$27.3 million
, exercisable within
one year
from the project’s completion (the “First Option”) and (ii) provided that the Company has exercised the First Option, an option to purchase an additional
9%
indirect interest in Point Street Apartments for
$3.1 million
, exercisable within
27
months from the project’s completion (the “Second Option”). The Company currently has a
$2.1 million
letter of credit for the guarantee of the senior construction loan.
The Company’s investment in the Point Street Apartments project is in the form of a loan pursuant to which BDG may borrow up to
$28.2 million
(the “BDG loan”). Interest on the BDG loan accrues at
8.0%
per annum and matures on the earliest of: (i) November 1, 2018, which may be extended by BDG under
two
one
-year extension options, (ii) the maturity date or earlier termination of the senior construction loan or (iii) the date the Company exercises the Second Option as described further below.
In the event the Company exercises the First Option, BDG is required to pay down the outstanding BDG loan in full, with the difference between the BDG loan and
$28.2 million
applied to the senior construction loan. In the event the Company exercises the Second Option, BDG is required to simultaneously repay any remaining amounts outstanding under the BDG loan, with any excess proceeds received from the exercise of the Second Option applied against the senior construction loan. In the event the Company does not exercise either the First Option or the Second Option, the interest rate on the BDG loan will automatically be reduced to the interest rate on the senior construction loan for the remaining term of the BDG loan.
10
Table of Contents
As of June 30, 2017 and December 31, 2016, the Company had funded
$21.5 million
and
$20.6 million
, respectively, under the BDG loan.
During the three months ended June 30, 2017 and 2016, the Company recognized
$0.4 million
and
$0.3 million
, respectively, of interest income on the BDG loan. During the
six months ended June 30, 2017
and
2016
, the Company recognized
$0.8 million
and
$0.4 million
, respectively, of interest income on the BDG loan. BDG is current on the BDG loan.
Management has concluded that this entity is a VIE. Because BDG is the developer of Point Street Apartments, the Company does not have the power to direct the activities of the project that most significantly impact its performance, nor is the Company the party most closely associated with the project. Therefore, the Company is not the project's primary beneficiary and does not consolidate the project in its consolidated financial statements.
Annapolis Junction
On April 21, 2016, the Company entered into a note receivable with a maximum balance of
$48.1 million
in connection with the Annapolis Junction residential component of the Annapolis Junction Town Center project in Maryland (“Annapolis Junction”). Annapolis Junction is an estimated
$102.0 million
mixed-use development project with plans for
416
residential units,
17,000
square feet of retail space and a
150
-room hotel. Annapolis Junction Apartments Owner, LLC (“AJAO”) is the developer of the residential component and has engaged the Company to serve as construction general contractor for the residential component. Annapolis Junction is scheduled to open in the third quarter of 2017; however, management can provide no assurances that Annapolis Junction will open on the anticipated timeline or at the anticipated cost.
AJAO secured a senior construction loan of up to
$60.0 million
to fund the development and construction of Annapolis Junction's residential component on September 30, 2016. The Company has agreed to guarantee up to
$25.0 million
of the senior construction loan in exchange for the option to purchase up to an
88%
controlling interest in Annapolis Junction upon completion of the project as follows: (i) an option to purchase an
80%
indirect interest in Annapolis Junction's residential component for the lesser of the seller’s budgeted or actual cost, exercisable within
one year
from the project’s completion (the “First Option”) and (ii) provided that the Company has exercised the First Option, an option to purchase an additional
8%
indirect interest in Annapolis Junction for the lesser of the seller’s actual or budgeted cost, exercisable within
27
months from the project’s completion (the “Second Option”).
The Company’s investment in the Annapolis Junction project is in the form of a loan under which AJAO may borrow up to
$48.1 million
, including a
$6.0 million
interest reserve (the “AJAO loan”). Interest on the AJAO loan accrues at
10.0%
per annum and matures on the earliest of: (i) December 21, 2020, which may be extended by AJAO under
two
one
-year extension options, (ii) the maturity date or earlier termination of the senior construction loan or (iii) the date the Company exercises the Second Option as described further below. In the event that the Company exercises the First Option, AJAO is required to simultaneously pay down both the senior construction loan and the AJAO loan by
80%
, at which time the interest rate on the AJAO loan will automatically be reduced to the interest rate on the senior construction loan. In the event the Company exercises the Second Option, AJAO is required to simultaneously repay any remaining amounts outstanding under the AJAO loan, with any excess proceeds received from the exercise of the Second Option applied against the remaining balance of the senior construction loan. In the event that the Company does not exercise either the First Option or the Second Option, the interest rate on the AJAO loan will automatically be reduced to the interest rate on the senior construction loan for the remaining term of the AJAO loan.
As of June 30, 2017 and December 31, 2016, the Company had funded
$40.9 million
and
$38.9 million
, respectively, on the AJAO loan. During the three months ended
June 30, 2017
and 2016, the Company recognized
$1.0 million
and
$0.5 million
, respectively, of interest income on the AJAO loan. During the six months ended June 30, 2017 and 2016, the Company recognized
$2.0
and
$0.5
million, respectively, of interest income on the AJAO loan. AJAO is current on the AJAO loan.
Management has concluded that this entity is a VIE. Because AJAO is the developer of Annapolis Junction, the Company does not have the power to direct the activities of the project that most significantly impact its performance, nor is the Company the party most closely associated with the project. Therefore, the Company is not the project's primary beneficiary and does not consolidate the project in its consolidated financial statements.
Decatur
On May 15, 2017, the Company invested in the development of a
$34 million
Whole Foods anchored center located in Decatur, Georgia. The Company's investment is in the form of a mezzanine loan of up to
$21.8 million
to the developer,
11
Table of Contents
North Decatur Square Holdings, LLC ("NDSH"). The mezzanine loan bears interest at an annual rate of
15%
. The note matures on the earliest of (i) May 15, 2022, (ii) the maturity of the senior construction loan, (iii) the sale of NDSH or (iv) the sale of the center. NDSH is current on this loan.
As of June 30, 2017, the Company had funded
$10.8 million
on this loan. During the three months ended
June 30, 2017
, the Company recognized
$0.2 million
of interest income on this loan.
7. Indebtedness
Credit Facility
On February 20, 2015, the Operating Partnership, as borrower, and the Company, as parent guarantor, entered into a new
$200.0 million
senior unsecured credit facility (the "credit facility") that includes a
$150.0 million
senior unsecured revolving credit facility and a
$50.0 million
senior unsecured term loan facility. During 2016, the Company increased the borrowings under the term loan facility to
$100.0 million
. During the first quarter of 2017, the Company increased the borrowings under the term loan facility to
$125.0 million
, increasing the total capacity of the credit facility to
$275.0 million
pursuant to the accordion feature.
Depending on the Operating Partnership’s total leverage, the revolving credit facility bears interest at LIBOR plus
1.40%
to
2.00%
and the term loan facility bears interest at LIBOR plus
1.35%
to
1.95%
, in each case depending on the Company's total leverage as defined under the credit agreement. As of
June 30, 2017
, the effective interest rates on the revolving credit facility and the term loan facility were
2.53%
and
2.48%
, respectively. The revolving credit facility has a scheduled maturity date of
February 20, 2019
, with a
one
-year extension option, subject to certain conditions, and the term loan facility has a scheduled maturity date of
February 20, 2020
. The Operating Partnership may, at any time, voluntarily prepay any loan under the credit facility in whole or in part without premium or penalty.
On February 25, 2016, the Company amended the credit facility to, among other things, allow the maximum leverage ratio of the Company to be increased to
65%
for the
two
consecutive quarters following any acquisition that is equal to or greater than
10%
of the Company’s total asset value (as defined in the credit agreement), but only up to
two
times during the term of the credit facility.
As of
June 30, 2017
, the outstanding balances on the revolving credit facility and the term loan facility were
$28.0 million
and
$125.0 million
, respectively.
Other Financing Activity
On February 1, 2017, the Company paid off the North Point Center Note 5 in full for
$0.6 million
.
On February 24, 2017, the Company secured a
$29.8 million
construction loan for the Harding Place project in Charlotte, North Carolina.
On April 7, 2017, the Company paid off the Harrisonburg Regal note in full for
$3.2 million
.
On April 19, 2017, the Company entered into a second amendment to the credit agreement for the Lightfoot Marketplace loan, which amended certain definitions and covenant requirements.
On June 29, 2017, the Company secured a
$27.9 million
construction loan for the Town Center Phase VI project in Virginia Beach, Virginia.
During the
six
months ended
June 30, 2017
, the Company borrowed
$2.9 million
under its construction loans to fund new development and construction.
Subsequent to
June 30, 2017
On July 13, 2017, the Company repaid in full the remaining balance of
$4.9 million
for the mortgage secured by the Commonwealth of Virginia building in Chesapeake, Virginia in conjunction with the sale of this property.
In July 2017, the Company increased its borrowings under the revolving credit facility by
$30.0 million
.
12
Table of Contents
8. Derivative Financial Instruments
The Company may enter into interest rate derivative contracts to manage exposure to interest rate risks. The Company does not use derivative financial instruments for trading or speculative purposes. Derivative financial instruments are recognized at fair value and presented within other assets and liabilities in the condensed consolidated balance sheets. Gains and losses resulting from changes in the fair value of derivatives that are neither designated nor qualify as hedging instruments are recognized within the change in fair value of interest rate derivatives in the condensed consolidated statements of income. For derivatives that qualify as cash flow hedges, the effective portion of the gain or loss is reported as a component of other comprehensive loss and reclassified into earnings in the periods during which the hedged forecasted transaction affects earnings.
On February 1, 2017, the North Point Center Note 5 was paid in full, which terminated the interest rate swap agreement associated with the note. The loss on the interest rate swap agreement was
not
significant.
On February 7, 2017, the Operating Partnership entered into a LIBOR interest rate cap agreement on a notional amount of
$50.0 million
at a strike rate of
1.50%
for a premium of less than
$0.2 million
. The interest rate cap agreement expires on March 1, 2019.
On June 23, 2017, the Operating Partnership entered into a LIBOR interest rate cap agreement on a notional amount of
$50.0 million
at a strike rate of
1.50%
for a premium of less than
$0.2 million
. The interest rate cap agreement expires on July 1, 2019.
The Company’s derivatives were comprised of the following as of
June 30, 2017
and
December 31, 2016
(in thousands):
June 30, 2017
December 31, 2016
(Unaudited)
Notional
Amount
Fair Value
Notional
Amount
Fair Value
Asset
Liability
Asset
Liability
Interest rate swaps
$
56,170
$
13
$
(574
)
$
56,901
$
—
$
(829
)
Interest rate caps
320,000
546
—
270,000
259
—
Total
$
376,170
$
559
$
(574
)
$
326,901
$
259
$
(829
)
The changes in the fair value of the Company’s derivatives during the
three and six
months ended
June 30, 2017
and
2016
were comprised of the following (in thousands):
Three Months Ended
June 30,
Six Months Ended
June 30,
2017
2016
2017
2016
(Unaudited)
Interest rate swaps
$
7
$
(244
)
$
268
$
(2,488
)
Interest rate caps
(88
)
(129
)
(55
)
(274
)
Total
$
(81
)
$
(373
)
$
213
$
(2,762
)
Income statement presentation:
Change in fair value of interest rate derivatives
$
(81
)
$
(373
)
$
213
$
(2,762
)
Total
$
(81
)
$
(373
)
$
213
$
(2,762
)
9. Equity
Stockholders’ Equity
On May 4, 2016, the Company commenced an at-the-market continuous equity offering program (the “ATM Program”) through which the Company could, from time to time, issue and sell shares of its common stock having an aggregate offering price of up to
$75.0 million
. During the
six months ended June 30, 2017
, the Company issued and sold an aggregate of
450,690
shares of common stock at a weighted average price of
$14.08
per share under the ATM Program, receiving net proceeds, after offering costs and commissions, of
$6.2 million
.
13
Table of Contents
On May 12, 2017, the Company completed an underwritten public offering of
6.9 million
shares of common stock at a public offering price of
$13.00
per share, which resulted in net proceeds after offering costs and commissions of
$85.3 million
.
As of
June 30, 2017
and
December 31, 2016
, the Company’s authorized capital was
500 million
shares of common stock and
100 million
shares of preferred stock. The Company had
44,932,241
and
37,490,361
shares of common stock issued and outstanding as of
June 30, 2017
and
December 31, 2016
, respectively.
No
shares of preferred stock were issued and outstanding as of
June 30, 2017
or
December 31, 2016
.
Redeemable Noncontrolling Interests
The noncontrolling interest holder of Johns Hopkins Village has the option to redeem the
20%
noncontrolling interest in that entity (the "Put Option"). Currently, the Put Option may be redeemed for
$2.0 million
in cash or the equivalent amount in Class A units of limited partnership interest in the Operating Partnership ("Class A Units"), which is in the holder's control. Upon the first anniversary of the certificate of occupancy, which is expected to occur in August 2017, the Put Option may be settled for the fair value of the
20%
noncontrolling interest in Johns Hopkins Village, as determined by appraised value. Because the method of the Put Option's redemption is outside of the Company's control, it has been included in temporary equity. If the Put Option is exercised for redemption in the form of Class A Units, the noncontrolling interest will be reclassed into permanent equity.
Noncontrolling Interests
As of
June 30, 2017
and
December 31, 2016
, the Company held a
71.6%
and
68.1%
interest, respectively, in the Operating Partnership. The Company is the primary beneficiary of the Operating Partnership as it has the power to direct the activities of the Operating Partnership and the rights to absorb
71.6%
of the net income of the Operating Partnership. As the primary beneficiary, the Company consolidates the financial position and results of operations of the Operating Partnership. Noncontrolling interests in the Company represent units of limited partnership interest in the Operating Partnership not held by the Company. The Company's financial position and results of operations are the same as those of the Operating Partnership. The noncontrolling interest for the consolidated entities under development or construction (see Note 1) was
zero
as of
June 30, 2017
and
December 31, 2016
.
As of
June 30, 2017
, there were
16,570,512
Class A Units not held by the Company.
As partial consideration for the acquisition of Columbus Village, the Operating Partnership issued
1,000,000
Class B Units on July 10, 2015 and issued
275,000
Class C Units on January 10, 2017. The Class B Units were automatically converted to Class A Units on July 10, 2017. Subject to the occurrence of certain events, the Class C Units will not earn or accrue distributions until January 10, 2018, at which time they automatically will convert into Class A Units.
On January 10, 2017, the Operating Partnership issued
68,691
Class A Units to acquire the remaining
20%
interest in the Town Center Phase VI project.
Common Stock Dividends and Class A Unit Distributions
On January 5, 2017, the Company paid cash dividends of
$6.7 million
to common stockholders and the Operating Partnership paid cash distributions of
$3.0 million
to holders of Class A Units.
On April 6, 2017, the Company paid cash dividends of
$7.2 million
to common stockholders and the Operating Partnership paid cash distributions of
$3.2 million
to holders of Class A Units.
On May 5, 2017, the Board of Directors declared a cash dividend and distribution of
$0.19
per share and unit payable on July 6, 2017 to stockholders and unitholders of record on June 28, 2017.
Subsequent to
June 30, 2017
On July 6, 2017, the Company paid dividends of
$8.6 million
to common stockholders and the Operating Partnership paid cash distributions of
$3.1 million
to holders of Class A Units.
14
Table of Contents
10. Stock-Based Compensation
On June 14, 2017, the Company's stockholders approved the Company's Amended and Restated 2013 Equity Incentive Plan (the "Amended Plan"), which, among other things, increased the number of shares of the Company's common stock reserved for issuance under the Amended Plan by
1,000,000
shares, from
700,000
shares to
1,700,000
shares. As of June 30, 2017, there were
1,085,610
shares available for issuance under the Amended Plan.
During the
six months ended June 30, 2017
, the Company granted an aggregate of
112,097
shares of restricted stock to employees and non-employee directors with a weighted average grant date fair value of
$14.05
per share. Employee restricted stock awards generally vest over a period of
two years
: one-third immediately on the grant date and the remaining two-thirds in equal amounts on the first two anniversaries following the grant date, subject to continued service to the Company. Non-employee director restricted stock awards vest either immediately upon grant or over a period of
one year
, subject to continued service to the Company.
During the
six months ended June 30, 2017
, the Company issued performance-based awards in the form of restricted stock units to certain employees. The performance period for these awards is
three years
, with a required
two
-year service period immediately following the expiration of the performance period. The compensation expense and the effect on the Company’s weighted average diluted shares calculation were immaterial.
During the
three and six
months ended
June 30, 2017
, the Company recognized
$0.3 million
and
$1.1 million
, respectively, of stock-based compensation expense. During the
three and six
months ended
June 30, 2016
, the Company recognized
$0.3 million
and
$0.9 million
, respectively, of stock-based compensation expense. As of
June 30, 2017
, there were
110,519
nonvested restricted shares outstanding; the total unrecognized compensation expense related to nonvested restricted shares was
$1.0 million
, which the Company expects to recognize over the next
20 months
.
11. Fair Value of Financial Instruments
Fair value measurements are based on assumptions that market participants would use in pricing an asset or a liability. The hierarchy for inputs used in measuring fair value is as follows:
Level 1—quoted prices in active markets for identical assets or liabilities
Level 2—observable inputs other than quoted prices in active markets for identical assets and liabilities
Level 3—unobservable inputs
Except as disclosed below, the carrying amounts of the Company’s financial instruments approximate their fair value. Financial assets and liabilities whose fair values are measured on a recurring basis using Level 2 inputs consist of interest rate swaps and caps. The Company measures the fair values of these assets and liabilities based on prices provided by independent market participants that are based on observable inputs using market-based valuation techniques.
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. For disclosure purposes, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement.
The fair value of the Company’s long term debt is sensitive to fluctuations in interest rates. Discounted cash flow analysis based on Level 2 inputs is generally used to estimate the fair value of the Company’s long term debt. Considerable judgment is used to estimate the fair value of financial instruments. The estimates of fair value presented herein are not necessarily indicative of the amounts that could be realized upon disposition of the financial instruments.
The carrying amounts and fair values of the Company’s financial instruments, all of which are based on Level 2 inputs, as of
June 30, 2017
and
December 31, 2016
, were as follows (in thousands):
15
Table of Contents
June 30, 2017
December 31, 2016
Carrying
Value
Fair
Value
Carrying
Value
Fair
Value
(Unaudited)
Indebtedness
$
465,291
$
466,032
$
522,180
$
527,414
Interest rate swap liabilities
574
574
829
829
Interest rate swap assets
13
13
—
—
Interest rate cap assets
546
546
259
259
12. Related Party Transactions
The Company provides general contracting and real estate services to certain related party entities that are not included in these condensed consolidated financial statements. Revenue from construction contracts with related party entities of the Company for the
three months ended June 30,
2017
and
2016
was
$11.6 million
and
$8.4 million
, respectively, and gross profit from such contracts for the
three months ended June 30,
2017
and
2016
was
$0.1 million
and
$0.6 million
, respectively. Revenue from construction contracts with related party entities of the Company for the
six months ended June 30,
2017
and
2016
was
$17.5 million
and
$14.9 million
, respectively, and gross profit from such contracts for the
six months ended June 30,
2017
and
2016
was
$0.2 million
and
$0.3 million
, respectively.
Real estate services fees from affiliated entities of the Company were
not
significant for the
three and six
months ended
June 30, 2017
or
2016
. In addition, affiliated entities also reimburse the Company for monthly maintenance and facilities management services provided to the properties. Cost reimbursements earned by the Company from affiliated entities were
not
significant for the
three and six
months ended
June 30, 2017
and
2016
.
The Operating Partnership entered into tax protection agreements that indemnify certain directors and executive officers of the Company from their tax liabilities resulting from the potential future sale of certain of the Company’s properties within
seven
(or, in a limited number of cases,
ten
) years of the completion of the Company’s initial public offering and formation transactions completed on May 13, 2013. In addition, the tax protection agreements provide that the Operating Partnership will offer certain of the original contributors, including certain of the Company’s directors and executive officers, the opportunity to guarantee debt, or, alternatively, to enter into a deficit restoration obligation, for
ten years
from the closing of the Company’s initial public offering in a manner intended to provide an allocation of Operating Partnership liabilities to the partner for U.S. federal income tax purposes. Pursuant to these tax protection agreements, certain of the Company’s executive officers have guaranteed approximately
$0.3 million
of the Operating Partnership’s outstanding debt as of
June 30, 2017
.
The loan for the City Center joint venture is underwritten by a syndicate which includes Park Sterling Bank. The Chief Executive Officer of Park Sterling Bank is the Chairman of the Company’s Audit Committee.
13. Commitments and Contingencies
Legal Proceedings
The Company is from time to time involved in various disputes, lawsuits, warranty claims, environmental and other matters arising in the ordinary course of business. Management makes assumptions and estimates concerning the likelihood and amount of any potential loss relating to these matters.
The Company currently is a party to various legal proceedings. Management accrues a liability for litigation if an unfavorable outcome is determined to be probable and the amount of loss can be reasonably estimated. If an unfavorable outcome is determined to be probable and a range of loss can be reasonably estimated, management accrues the best estimate within the range; however, if no amount within the range is a better estimate than any other, the minimum amount within the range is accrued. Legal fees related to litigation are expensed as incurred. Management does not believe that the ultimate outcome of these matters, either individually or in the aggregate, could have a material adverse effect on the Company’s financial position or results of operations; however, litigation is subject to inherent uncertainties.
16
Table of Contents
Under the Company’s leases, tenants are typically obligated to indemnify the Company from and against all liabilities, costs and expenses imposed upon or asserted against it as owner of the properties due to certain matters relating to the operation of the properties by the tenant.
Commitments
The Company has a bonding line of credit for its general contracting construction business and is contingently liable under performance and payment bonds, bonds for cancellation of mechanics liens and defect bonds. Such bonds collectively totaled
$43.0 million
and
$40.5 million
as of
June 30, 2017
and
December 31, 2016
, respectively.
The Operating Partnership has entered into standby letters of credit using the available capacity under the senior unsecured credit facility. The letters of credit relate to the guarantee of future performance on certain of the Company’s construction contracts. Letters of credit generally are available for draw down in the event the Company does not perform. As of
June 30, 2017
and
December 31, 2016
, the Operating Partnership had total outstanding letters of credit of
$4.1 million
and
$4.1 million
, respectively. The amounts outstanding at
June 30, 2017
and
December 31, 2016
include
$2.0 million
relating to construction projects and a
$2.1 million
letter of credit related to the guarantee on the Point Street Apartments senior construction loan.
17
Table of Contents
Review Report of Independent Registered Public Accounting Firm
Board of Directors and Stockholders of
Armada Hoffler Properties, Inc.
We have reviewed the condensed consolidated balance sheet of Armada Hoffler Properties, Inc. as of
June 30, 2017
, and the related condensed consolidated statements of income and cash flows for the
three and six
-month periods ended
June 30, 2017
and
2016
and the condensed consolidated statement of equity for the
six
-month period ended
June 30, 2017
. These financial statements are the responsibility of the Company’s management.
We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material modifications that should be made to the condensed consolidated financial statements referred to above for them to be in conformity with U.S. generally accepted accounting principles.
We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Armada Hoffler Properties, Inc. as of
December 31, 2016
, and the related consolidated statements of comprehensive income, equity, and cash flows for the year then ended (not presented herein) and we expressed an unqualified audit opinion on those consolidated financial statements in our report dated March 1, 2017. In our opinion, the accompanying condensed consolidated balance sheet as of
December 31, 2016
, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
/s/ Ernst & Young LLP
Tysons, Virginia
August 2, 2017
18
Table of Contents
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
References to “we,” “our,” “us,” and “our company” refer to Armada Hoffler Properties, Inc., a Maryland corporation, together with our consolidated subsidiaries, including Armada Hoffler, L.P., a Virginia limited partnership (the “Operating Partnership”), of which we are the sole general partner. The following discussion should be read in conjunction with the financial statements and notes thereto appearing elsewhere in this report.
Forward-Looking Statements
This report contains forward-looking statements within the meaning of the federal securities laws. We caution investors that any forward-looking statements presented in this report, or which management may make orally or in writing from time to time, are based on beliefs and assumptions made by, and information currently available to, management. When used, the words “anticipate,” “believe,” “expect,” “intend,” “may,” “might,” “plan,” “estimate,” “project,” “should,” “will,” “result” and similar expressions, which do not relate solely to historical matters, are intended to identify forward-looking statements. Such statements are subject to risks, uncertainties and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. We caution you that while forward-looking statements reflect our good faith beliefs when we make them, they are not guarantees of future performance and are impacted by actual events when they occur after we make such statements. We expressly disclaim any responsibility to update forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. Accordingly, investors should use caution in relying on past forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.
Forward-looking statements involve numerous risks and uncertainties and you should not rely on them as predictions of future events. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise and we may not be able to realize them. We do not guarantee that the transactions and events described will happen as described (or that they will happen at all). The following factors, among others, could cause actual results and future events to differ materially from those set forth or contemplated in the forward-looking statements:
•
adverse economic or real estate developments, either nationally or in the markets in which our properties are located;
•
our failure to develop the properties in our development pipeline successfully, on the anticipated timeline or at the anticipated costs;
•
our failure to generate sufficient cash flows to service our outstanding indebtedness;
•
defaults on, early terminations of or non-renewal of leases by tenants, including significant tenants;
•
bankruptcy or insolvency of a significant tenant or a substantial number of smaller tenants;
•
difficulties in identifying or completing development, acquisition or disposition opportunities;
•
our failure to successfully operate developed and acquired properties;
•
our failure to generate income in our general contracting and real estate services segment in amounts that we anticipate;
•
fluctuations in interest rates and increased operating costs;
•
our failure to obtain necessary outside financing on favorable terms or at all;
•
our inability to extend the maturity of or refinance existing debt or comply with the financial covenants in the agreements that govern our existing debt;
•
financial market fluctuations;
•
risks that affect the general retail environment or the market for office properties or multifamily units;
•
the competitive environment in which we operate;
•
decreased rental rates or increased vacancy rates;
•
conflicts of interests with our officers and directors;
•
lack or insufficient amounts of insurance;
19
Table of Contents
•
environmental uncertainties and risks related to adverse weather conditions and natural disasters;
•
other factors affecting the real estate industry generally;
•
our failure to maintain our qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes;
•
limitations imposed on our business and our ability to satisfy complex rules in order for us to maintain our qualification as a REIT for U.S. federal income tax purposes; and
•
changes in governmental regulations or interpretations thereof, such as real estate and zoning laws and increases in real property tax rates and taxation of REITs.
While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. We disclaim any obligation to publicly update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, of new information, data or methods, future events or other changes after the date of this Quarterly Report on Form 10-Q, except as required by applicable law. We caution investors not to place undue reliance on these forward-looking statements and urge investors to carefully review the disclosures we make concerning risks and uncertainties in the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our most recent Annual Report on Form 10-K, as well as risks, uncertainties and other factors discussed in this Quarterly Report on Form 10-Q and identified in other documents that we file from time to time with the U.S. Securities and Exchange Commission (the “SEC”).
Business Description
We are a full-service real estate company with extensive experience developing, building, owning and managing high-quality, institutional-grade office, retail and multifamily properties in attractive markets primarily throughout the Mid-Atlantic and Southeastern United States. As of
June 30, 2017
, our operating property portfolio consisted of the following properties:
Property
Segment
Location
Ownership Interest
4525 Main Street
Office
Virginia Beach, Virginia*
100
%
Armada Hoffler Tower
Office
Virginia Beach, Virginia*
100
%
Commonwealth of Virginia-Chesapeake
(1)
Office
Chesapeake, Virginia
100
%
Commonwealth of Virginia-Virginia Beach
(1)
Office
Virginia Beach, Virginia
100
%
One Columbus
Office
Virginia Beach, Virginia*
100
%
Two Columbus
Office
Virginia Beach, Virginia*
100
%
249 Central Park Retail
Retail
Virginia Beach, Virginia*
100
%
Alexander Pointe
Retail
Salisbury, North Carolina
100
%
Bermuda Crossroads
Retail
Chester, Virginia
100
%
Broad Creek Shopping Center
Retail
Norfolk, Virginia
100
%
Broadmoor Plaza
Retail
South Bend, Indiana
100
%
Brooks Crossing
(2)
Retail
Newport News, Virginia
65
%
Columbus Village
Retail
Virginia Beach, Virginia*
100
%
Columbus Village II
Retail
Virginia Beach, Virginia*
100
%
Commerce Street Retail
Retail
Virginia Beach, Virginia*
100
%
Courthouse 7-Eleven
Retail
Virginia Beach, Virginia
100
%
Dick's at Town Center
Retail
Virginia Beach, Virginia*
100
%
Dimmock Square
Retail
Colonial Heights, Virginia
100
%
Fountain Plaza Retail
Retail
Virginia Beach, Virginia*
100
%
Gainsborough Square
Retail
Chesapeake, Virginia
100
%
Greentree Shopping Center
Retail
Chesapeake, Virginia
100
%
Hanbury Village
Retail
Chesapeake, Virginia
100
%
Harper Hill Commons
Retail
Winston-Salem, North Carolina
100
%
Harrisonburg Regal
Retail
Harrisonburg, Virginia
100
%
20
Table of Contents
Property
Segment
Location
Ownership Interest
Lightfoot Marketplace
(3)
Retail
Williamsburg, Virginia
70
%
North Hampton Market
Retail
Taylors, South Carolina
100
%
North Point Center
Retail
Durham, North Carolina
100
%
Oakland Marketplace
Retail
Oakland, Tennessee
100
%
Parkway Marketplace
Retail
Virginia Beach, Virginia
100
%
Patterson Place
Retail
Durham, North Carolina
100
%
Perry Hall Marketplace
Retail
Perry Hall, Maryland
100
%
Providence Plaza
Retail
Charlotte, North Carolina
100
%
Renaissance Square
Retail
Davidson, North Carolina
100
%
Sandbridge Commons
Retail
Virginia Beach, Virginia
100
%
Socastee Commons
Retail
Myrtle Beach, South Carolina
100
%
Southgate Square
Retail
Colonial Heights, Virginia
100
%
Southshore Shops
Retail
Chesterfield, Virginia
100
%
South Retail
Retail
Virginia Beach, Virginia*
100
%
South Square
Retail
Durham, North Carolina
100
%
Stone House Square
Retail
Hagerstown, Maryland
100
%
Studio 56 Retail
Retail
Virginia Beach, Virginia*
100
%
Tyre Neck Harris Teeter
Retail
Portsmouth, Virginia
100
%
Waynesboro Commons
Retail
Waynesboro, Virginia
100
%
Wendover Village
Retail
Greensboro, North Carolina
100
%
Encore Apartments
Multifamily
Virginia Beach, Virginia*
100
%
Johns Hopkins Village
(4)
Multifamily
Baltimore, Maryland
80
%
Liberty Apartments
Multifamily
Newport News, Virginia
100
%
Smith's Landing
Multifamily
Blacksburg, Virginia
100
%
The Cosmopolitan
Multifamily
Virginia Beach, Virginia*
100
%
(1)
These properties were sold on July 13, 2017.
(2)
The Company is entitled to a preferred return of
8%
on its investment in Brooks Crossing.
(3)
The Company is entitled to a preferred return of
9%
on its investment in Lightfoot Marketplace.
(4)
See discussion of redeemable noncontrolling interest in Note 9 for additional information. The Company is entitled to a preferred return of
9%
on its investment in Johns Hopkins Village.
*Located in the Town Center of Virginia Beach
As of
June 30, 2017
, the following properties that we consolidate for financial reporting purposes were either under development or construction:
Property
Segment
Location
Ownership Interest
Town Center Phase VI
Mixed-use
Virginia Beach, Virginia*
100
%
Harding Place
Multifamily
Charlotte, North Carolina
80
%
595 King Street
Multifamily
Charleston, South Carolina
92.5
%
530 Meeting Street
Multifamily
Charleston, South Carolina
90
%
*Located in the Town Center of Virginia Beach
Please see Note 5 to our condensed consolidated financial statements in Item 1 of this Quarterly Report on Form 10-Q for information related to our investment in Durham City Center II, LLC, which is an unconsolidated subsidiary that we account for under the equity method of accounting.
21
Table of Contents
Acquisitions and Dispositions
On January 4, 2017, we acquired undeveloped land in Charleston, South Carolina for a contract price of
$7.1 million
plus capitalized acquisition costs of
$0.2 million
. We intend to use the land for the future development of the 595 King Street property.
On January 20, 2017, we completed the sale of the Wawa outparcel at Greentree Shopping Center. Net proceeds after transaction costs were
$4.4 million
. The gain on the disposition was
$3.4 million
.
On April 20, 2017, we entered into an agreement to sell the Courthouse 7-Eleven property for
$2.4 million
. This agreement was subsequently terminated.
On July 11, 2017, we acquired undeveloped land in Charleston, South Carolina for a contract price of
$6.7
million plus capitalized acquisition costs of
$0.1 million
. We intend to use the land for the future development of the 530 Meeting Street property.
On July 13, 2017, we completed the sale of two office properties leased by the Commonwealth of Virginia in Chesapeake, Virginia and Virginia Beach, Virginia. Aggregate net proceeds after transaction costs from the dispositions of the properties were
$12.8 million
, and the aggregate gain on the dispositions was
$4.2 million
.
On July 25, 2017, we acquired the outparcel phase of Wendover Village in Greensboro, North Carolina for a contract price of
$14.3 million
plus capitalized acquisition costs of
$0.2 million
.
Second Quarter 2017 Highlights
The following highlights our results of operations and significant transactions for the three months ended
June 30, 2017
:
•
Net income of
$4.9 million
, or
$0.08
per diluted share, compared to
$3.1 million
, or
$0.06
per diluted share, for the three months ended
June 30, 2016
.
•
Funds from operations ("FFO") of
$14.2 million
, or
$0.24
per diluted share, compared to
$11.7 million
, or
$0.24
per diluted share, for the three months ended
June 30, 2016
. See “Non-GAAP Financial Measures.”
•
Normalized funds from operations (“Normalized FFO”) of
$14.7 million
, or
$0.25
per diluted share, compared to
$12.5 million
, or
$0.26
per diluted share, for the three months ended
June 30, 2016
. See “Non-GAAP Financial Measures.”
•
Property segment net operating income (“NOI”) of
$18.0 million
compared to
$16.9 million
for the three months ended
June 30, 2016
:
•
Office NOI of
$2.9 million
compared to
$3.5 million
•
Retail NOI of
$11.6 million
compared to
$10.6 million
•
Multifamily NOI of
$3.5 million
compared to
$2.8 million
•
Same store NOI of
$14.4 million
compared to
$14.9 million
for the three months ended
June 30, 2016
:
•
Office same store NOI of
$2.3 million
compared to
$2.6 million
•
Retail same store NOI of
$9.6 million
compared to
$9.6 million
•
Multifamily same store NOI of
$2.5 million
compared to
$2.7 million
•
General contracting and real estate services segment gross profit of
$2.7 million
compared to
$1.2 million
for the three months ended
June 30, 2016
.
•
Third party construction backlog of
$116.7 million
as of
June 30, 2017
.
•
Raised
$2.8 million
of gross proceeds at a weighted average price of
$13.97
per share under our at-the-market equity offering program.
•
Raised
$89.7 million
of gross proceeds at a public offering price of
$13.00
per share in a public underwritten offering of
6.9 million
shares of our common stock. Net proceeds totaled
$85.3 million
.
•
Declared cash dividends of $0.19 per share and Class A unit.
22
Table of Contents
Segment Results of Operations
As of
June 30, 2017
, we operated our business in four segments: (i) office real estate, (ii) retail real estate, (iii) multifamily residential real estate and (iv) general contracting and real estate services, which are conducted through our taxable REIT subsidiaries (“TRS”). Net operating income (segment revenues minus segment expenses), or “NOI”, is the measure used by management to assess segment performance and allocate our resources among our segments. NOI is not a measure of operating income or cash flows from operating activities as measured by accounting principles generally accepted in the United States (“GAAP”) and is not indicative of cash available to fund cash needs. As a result, NOI should not be considered an alternative to cash flows as a measure of liquidity. Not all companies calculate NOI in the same manner. We consider NOI to be an appropriate supplemental measure to net income because it assists both investors and management in understanding the core operations of our real estate and construction businesses. See Note 3 to our condensed consolidated financial statements in Item 1 of this Quarterly Report on Form 10-Q for a reconciliation of NOI to net income.
We define same store properties as those properties that we owned and operated and that were stabilized for the entirety of both periods presented. Same store properties exclude those that were in lease-up during either of the periods presented. We generally consider a property to be in lease-up until the earlier of: (i) the quarter after the property reaches 80% occupancy or (ii) the thirteenth quarter after the property receives its certificate of occupancy.
Beginning with the three months ended March 31, 2017, our calculation of core occupancy included, and in future periods will include, the square footage from ground leases where we are the lessor. We did not retrospectively apply this new calculation methodology to prior periods. If we were to exclude these ground leases in the calculation of core occupancy, our core occupancy as of June 30, 2017 would have been 96.2%.
Office Segment Data
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Rental revenues
$
4,759
$
5,299
$
(540
)
$
9,665
$
10,820
$
(1,155
)
Property expenses
1,816
1,824
(8
)
3,592
3,819
(227
)
Segment NOI
$
2,943
$
3,475
$
(532
)
$
6,073
$
7,001
$
(928
)
Office segment NOI for the
three and six
months ended
June 30, 2017
decreased
$0.5 million
and
$0.9 million
, respectively, compared to the corresponding periods in
2016
. The decreases are due to decreased occupancy at Armada Hoffler Tower and the sales of the Richmond Tower and Oyster Point office buildings, which contributed $0.3 million and $0.7 million, respectively, in office segment NOI for the
three and six
months ended
June 30, 2016
. We completed the sale of Richmond Tower in the first quarter of 2016 and the sale of the Oyster Point office building in the third quarter of 2016.
Office Same Store Results
Office same store results for the
three and six
months ended
June 30, 2017
exclude new real estate development – 4525 Main Street – as well as the Richmond Tower and Oyster Point office buildings, which we sold in the first quarter of 2016 and the third quarter of 2016, respectively.
23
Table of Contents
Office same store rental revenues, property expenses and NOI for the
three and six
months ended
June 30, 2017
and
2016
were as follows:
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Rental revenues
$
3,657
$
3,867
$
(210
)
$
7,463
$
7,788
$
(325
)
Property expenses
1,387
1,269
118
2,723
2,659
64
Same Store NOI
$
2,270
$
2,598
$
(328
)
$
4,740
$
5,129
$
(389
)
Non-Same Store NOI
673
877
(204
)
1,333
1,872
(539
)
Segment NOI
$
2,943
$
3,475
$
(532
)
$
6,073
$
7,001
$
(928
)
Office same store NOI for the
three and six
months ended
June 30, 2017
decreased
12.6%
and
7.6%
, respectively, compared to the corresponding periods in
2016
due to decreased occupancy at Armada Hoffler Tower and the relocation of a tenant from One Columbus to 4525 Main Street during the three months ended December 31, 2016. For the
three and six
months ended
June 30, 2017
, the NOI from the tenant that relocated to 4525 Main Street is included in Non-Same Store NOI.
Retail Segment Data
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Rental revenues
$
15,578
$
14,113
$
1,465
$
31,209
$
27,145
$
4,064
Property expenses
3,999
3,550
449
7,968
7,170
798
Segment NOI
$
11,579
$
10,563
$
1,016
$
23,241
$
19,975
$
3,266
Retail segment NOI for the
three and six
months ended
June 30, 2017
increased
$1.0 million
and
$3.3 million
, respectively, compared to the corresponding periods in
2016
. The increases are a result of the acquisitions of Southgate Square, Southshore Shops, Columbus Village II, Renaissance Square, and the 11-property retail portfolio, together with the completion of Lightfoot Marketplace and Brooks Crossing.
Retail Same Store Results
Retail same store results for the three months ended
June 30, 2017
exclude the nine-property retail portfolio, Southgate Square, Lightfoot Marketplace, Southshore Shops, Brooks Crossing, Columbus Village II and Renaissance Square.
Retail same store rental revenues, property expenses and NOI for the
three and six
months ended
June 30, 2017
and
2016
were as follows:
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Rental revenues
$
13,146
$
12,961
$
185
$
18,861
$
18,534
$
327
Property expenses
3,554
3,325
229
5,300
5,160
140
Same Store NOI
$
9,592
$
9,636
$
(44
)
$
13,561
$
13,374
$
187
Non-Same Store NOI
1,987
927
1,060
9,680
6,601
3,079
Segment NOI
$
11,579
$
10,563
$
1,016
$
23,241
$
19,975
$
3,266
Retail same store NOI decreased
0.5%
and increased
1.4%
, respectively, for the
three and six
months ended
June 30, 2017
compared to the corresponding periods in
2016
. The decrease for the three months ended June 30, 2017 was the result of higher administrative expenses as well as maintenance and repair expenses. The increase for the six months ended June 30, 2017 was the result of higher occupancy, specifically at 249 Central Park Retail and Gainsborough.
24
Table of Contents
Multifamily Segment Data
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Rental revenues
$
6,418
$
4,839
$
1,579
$
13,113
$
9,569
$
3,544
Property expenses
2,951
2,079
872
5,783
4,142
1,641
Segment NOI
$
3,467
$
2,760
$
707
$
7,330
$
5,427
$
1,903
Multifamily segment NOI for the
three and six
months ended
June 30, 2017
increased
$0.7 million
and
$1.9 million
, respectively, compared to the corresponding periods in
2016
, primarily as a result of activity for Johns Hopkins Village, which was placed into service in the third quarter of 2016.
Multifamily Same Store Results
Multifamily same store results exclude new real estate development – specifically Johns Hopkins Village, which was placed into service in the third quarter of 2016.
Multifamily same store rental revenues, property expenses and NOI for the
three and six
months ended
June 30, 2017
and
2016
were as follows:
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Rental revenues
$
4,641
$
4,752
$
(111
)
$
9,437
$
9,482
$
(45
)
Property expenses
2,128
2,074
54
4,239
4,136
103
Same Store NOI
$
2,513
$
2,678
$
(165
)
$
5,198
$
5,346
$
(148
)
Non-Same Store NOI
954
82
872
2,132
81
2,051
Segment NOI
$
3,467
$
2,760
$
707
$
7,330
$
5,427
$
1,903
Multifamily same store NOI for the
three and six
months ended
June 30, 2017
decreased
6.2%
and
2.8%
, respectively, compared to the corresponding periods in
2016
. The decreases are primarily due to the decrease in occupancy at the Cosmopolitan attributed to construction activities at an adjacent property and the loss of retail tenants at that property.
General Contracting and Real Estate Services Segment Data
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Segment revenues
$
56,671
$
33,200
$
23,471
$
120,190
$
70,003
$
50,187
Segment expenses
54,015
32,025
21,990
115,211
67,062
48,149
Segment gross profit
$
2,656
$
1,175
$
1,481
$
4,979
$
2,941
$
2,038
Operating margin
4.7
%
3.5
%
1.2
%
4.1
%
4.2
%
(0.1
)%
Segment profit for the
three and six
months ended
June 30, 2017
increased
$1.5 million
and
$2.0 million
, respectively, compared to the corresponding periods in
2016
because of several new large projects started subsequent to the first quarter of 2016.
25
Table of Contents
The changes in third party construction backlog for the
three and six
months ended
June 30, 2017
and
2016
were as follows:
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
2017
2016
(unaudited, $ in thousands)
Beginning backlog
$
157,722
$
176,180
$
217,718
$
83,433
New contracts/change orders
15,519
109,289
18,960
238,790
Work performed
(56,584
)
(33,151
)
(120,021
)
(69,905
)
Ending backlog
$
116,657
$
252,318
$
116,657
$
252,318
As of
June 30, 2017
, we had $27.6 million in backlog on the Point Street Apartments project, $33.4 million in backlog on the City Center project, $17.9 million in backlog on the Annapolis Junction project, and $21.3 million in backlog on the Dinwiddie Municipal Complex project.
Consolidated Results of Operations
The following table summarizes the results of operations for the
three and six
months ended
June 30, 2017
and
2016
:
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Revenues
Rental revenues
$
26,755
$
24,251
$
2,504
$
53,987
$
47,534
$
6,453
General contracting and real estate services revenues
56,671
33,200
23,471
120,190
70,003
50,187
Total revenues
83,426
57,451
25,975
174,177
117,537
56,640
Expenses
Rental expenses
6,171
5,071
1,100
12,239
10,400
1,839
Real estate taxes
2,595
2,382
213
5,104
4,731
373
General contracting and real estate services expenses
54,015
32,025
21,990
115,211
67,062
48,149
Depreciation and amortization
9,304
8,602
702
18,779
16,751
2,028
General and administrative expenses
2,678
2,224
454
5,664
4,708
956
Acquisition, development and other pursuit costs
369
437
(68
)
416
1,141
(725
)
Impairment charges
27
—
27
31
35
(4
)
Total expenses
75,159
50,741
24,418
157,444
104,828
52,616
Operating income
8,267
6,710
1,557
16,733
12,709
4,024
Interest income
1,658
722
936
3,056
904
2,152
Interest expense
(4,494
)
(3,978
)
(516
)
(9,029
)
(7,769
)
(1,260
)
Gain on real estate dispositions
—
13
(13
)
3,395
26,687
(23,292
)
Change in fair value of interest rate derivatives
(81
)
(373
)
292
213
(2,762
)
2,975
Other (expense) income
43
43
—
80
119
(39
)
Income before taxes
5,393
3,137
2,256
14,448
29,888
(15,440
)
Income tax provision
(450
)
(6
)
(444
)
(752
)
(224
)
(528
)
Net income
$
4,943
$
3,131
$
1,812
$
13,696
$
29,664
$
(15,968
)
26
Table of Contents
Rental revenues for the
three and six
months ended
June 30, 2017
increased
$2.5 million
and
$6.5 million
, respectively, compared to the corresponding periods in
2016
, as follows:
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Office
$
4,759
$
5,299
$
(540
)
$
9,665
$
10,820
$
(1,155
)
Retail
15,578
14,113
1,465
31,209
27,145
4,064
Multifamily
6,418
4,839
1,579
13,113
9,569
3,544
$
26,755
$
24,251
$
2,504
$
53,987
$
47,534
$
6,453
Office rental revenues for the
three and six
months ended
June 30, 2017
decreased
10.2%
and
10.7%
, respectively, compared to the corresponding periods in
2016
primarily as a result of decreased occupancy at Armada Hoffler Tower and as a result of the sales of the Richmond Tower and Oyster Point office buildings, which contributed $0.4 million and $1.0 million in office rental revenues for the
three and six
months ended
June 30, 2016
, respectively.
Retail rental revenues for the
three and six
months ended
June 30, 2017
increased
10.4%
and
15.0%
, respectively, compared to the corresponding periods in
2016
as a result of property acquisitions and organic growth in the same store retail portfolio due to higher occupancy rates. The acquisitions of the remaining nine properties of the eleven property retail portfolio, Southgate Square, Southshore Shops, Columbus Village II and Renaissance Square, together with the completion of Brooks Crossing and Lightfoot Marketplace, contributed $1.8 million and $4.7 million in increased retail rental revenues for the
three and six
months ended
June 30, 2017
, respectively, which was partially offset by dispositions.
Multifamily rental revenues for the
three and six
months ended
June 30, 2017
increased
32.6%
and
37.0%
, respectively, compared to the corresponding periods in
2016
as a result of the completion of Johns Hopkins Village, which was placed into service in the third quarter of 2016, and higher occupancy at Encore Apartments and Smith's Landing.
General contracting and real estate services revenues for the
three and six
months ended
June 30, 2017
increased
70.7%
and
71.7%
, respectively, compared to the corresponding periods in
2016
because of several new large projects started subsequent to the first quarter of 2016.
Rental expenses for the
three and six
months ended
June 30, 2017
increased
$1.1 million
and
$1.8 million
, respectively, compared to the corresponding periods in
2016
, as follows:
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Office
$
1,366
$
1,298
$
68
$
2,692
$
2,754
$
(62
)
Retail
2,479
2,220
259
4,999
4,556
443
Multifamily
2,326
1,553
773
4,548
3,090
1,458
$
6,171
$
5,071
$
1,100
$
12,239
$
10,400
$
1,839
Office rental expenses for the three months ended
June 30, 2017
increased
5.2%
compared to the corresponding period in 2016 as a result of higher repairs and maintenance costs for refurbishing elevator lobbies and higher labor expenses. Office rental expenses for the six months ended
June 30, 2017
decreased
2.3%
compared to the corresponding period in
2016
due to the sales of the Richmond Tower and Oyster Point office buildings. Retail rental expenses for the
three and six
months ended
June 30, 2017
increased
11.7%
and
9.7%
compared to the respective periods in
2016
as a result of property acquisitions and the completion of development projects that were placed into service subsequent to the first quarter of 2016. Multifamily rental expenses for the
three and six
months ended
June 30, 2017
increased
49.8%
and
47.2%
compared to the respective periods in 2016 primarily due to placing Johns Hopkins Village into service.
27
Table of Contents
Real estate taxes for the
three and six
months ended
June 30, 2017
increased
$0.2 million
and
$0.4 million
, respectively, compared to the corresponding periods in
2016
, as follows:
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
Change
2017
2016
Change
(unaudited, $ in thousands)
Office
$
450
$
526
$
(76
)
$
900
$
1,065
$
(165
)
Retail
1,520
1,330
190
2,969
2,614
355
Multifamily
625
526
99
1,235
1,052
183
$
2,595
$
2,382
$
213
$
5,104
$
4,731
$
373
Office real estate taxes for the
three and six
months ended
June 30, 2017
decreased
14.4%
and
15.5%
compared to the respective periods in
2016
due to the sales of Richmond Tower and Oyster Point office buildings. Retail and multifamily real estate taxes for the
three and six
months ended
June 30, 2017
increased compared to the corresponding periods in
2016
as a result of acquisitions, completion of development projects that were placed into service subsequent to the first quarter of 2016 and increases from new tax assessments.
General contracting and real estate services expenses for the
three and six
months ended
June 30, 2017
increased
68.7%
and
71.8%
, respectively, compared to the corresponding periods in
2016
as a result of several new large projects started subsequent to the first quarter of 2016.
Depreciation and amortization for the
three and six
months ended
June 30, 2017
increased
8.2%
and
12.1%
, respectively, compared to the corresponding periods in
2016
as a result of property acquisitions and completion of development projects that were placed into service subsequent to the first quarter of 2016.
General and administrative expenses for the
three and six
months ended
June 30, 2017
increased
20.4%
and
20.3%
, respectively, compared to the corresponding periods in
2016
as a result of higher regulatory and compliance costs, higher compensation and benefit costs from increased employee headcount and franchise taxes based on our operations in certain states.
Acquisition, development and other pursuit costs for the
three and six
months ended
June 30, 2017
decreased compared to the corresponding periods in
2016
. Approximately $0.1 million and $0.7 million of the acquisition costs incurred in the
three and six
months ended
June 30, 2016
were related to the acquisition of the 11-property retail portfolio in January 2016.
Impairment charges for the
three and six
months ended
June 30, 2017
and
2016
were primarily due to lease terminations.
Interest income for the
three and six
months ended
June 30, 2017
increased compared to the corresponding periods in
2016
due to higher notes receivable balances.
Interest expense for the
three and six
months ended
June 30, 2017
increased
13.0%
and
16.2%
, respectively, compared to the corresponding periods in
2016
, primarily as a result of increased borrowings and higher interest rates.
The change in fair value of interest rate derivatives for the three months ended
June 30, 2017
was a decrease of $0.1 million compared to a decrease of $0.4 million for the corresponding period in 2016 due to less dramatic changes in forward LIBOR rates. The change in fair value of interest rate derivatives for the six months ended June 30, 2017 was an increase of $0.2 million compared to a decrease of $2.8 million for the corresponding period in 2016. The expense for the six months ended June 30, 2016 was due to dedesignation of our hedge accounting.
During the
six
months ended
June 30, 2017
, we recognized a gain of
$3.4 million
on our sale of the Greentree Wawa outparcel. During the
six
months ended
June 30, 2016
, we recognized gains of
$26.7 million
on our sales of the Richmond Tower office building and the Newport News Economic Authority building.
Income tax provisions that we recognized during the
three and six
months ended
June 30, 2017
and
2016
were attributable to the taxable profits and losses of our development and construction businesses that we operate through our TRS.
28
Table of Contents
Liquidity and Capital Resources
Overview
We believe our primary short-term liquidity requirements consist of general contractor expenses, operating expenses and other expenditures associated with our properties, including tenant improvements, leasing commissions and leasing incentives, dividend payments to our stockholders required to maintain our REIT qualification, debt service, capital expenditures, new real estate development projects and strategic acquisitions. We expect to meet our short-term liquidity requirements through net cash provided by operations, reserves established from existing cash, borrowings under construction loans to fund new real estate development and construction, borrowings available under our senior unsecured credit facility and net proceeds from the sale of common stock.
Our long-term liquidity needs consist primarily of funds necessary for the repayment of debt at or prior to maturity, general contracting expenses, property development and acquisitions, tenant improvements and capital improvements. We expect to meet our long-term liquidity requirements with net cash from operations, long-term secured and unsecured indebtedness and the issuance of equity and debt securities. We also may fund property development and acquisitions and capital improvements using our senior unsecured credit facility pending long-term financing.
As of
June 30, 2017
, we had unrestricted cash and cash equivalents of
$18.6 million
available for both current liquidity needs as well as development activities. We also had restricted cash of
$3.1 million
available for property improvements and required maintenance. As of
June 30, 2017
, we had
$117.9 million
of available borrowings under our credit facility to meet our short-term liquidity requirements.
Credit Facility
On February 20, 2015, we entered into a
$200.0 million
senior unsecured credit facility (the "credit facility") that includes a
$150.0 million
senior unsecured revolving credit facility and a
$50.0 million
senior unsecured term loan facility. We intend to use future borrowings under the credit facility for general corporate purposes, including funding acquisitions, development and redevelopment of properties in our portfolio and for working capital.
The credit facility includes an accordion feature that allows the total commitments to be increased to $350.0 million, subject to certain conditions. On January 5, 2016, March 31, 2016 and February 1, 2017, we increased the total borrowing capacity to $225.0 million, $250.0 million and
$275.0 million
, respectively, using this feature. The amount permitted to be borrowed under the credit facility, together with all of our other unsecured indebtedness, is generally limited to the lesser of: (i) 60% of the value of our unencumbered borrowing base properties, (ii) the maximum amount of principal that would result in a debt service coverage ratio of 1.50 to 1.0, and (iii) the maximum aggregate loan commitment, which currently is $275.0 million.
The revolving credit facility has a scheduled maturity date of February 20, 2019, with a one-year extension option, subject to certain conditions. The term loan facility has a scheduled maturity date of February 20, 2020. We may, at any time, voluntarily prepay any loan under the credit facility in whole or in part without premium or penalty.
The revolving credit facility bears interest at LIBOR plus
1.40%
to
2.00%
, depending on our total leverage. The term loan facility bears interest at LIBOR plus
1.35%
to
1.95%
, depending on our total leverage. We are also obligated to pay an unused commitment fee of 15 or 25 basis points on the unused portions of the commitments under the credit facility, depending on the amount of borrowings under the credit facility. If we attain investment grade credit ratings from S&P and Moody’s, we may elect to have borrowings become subject to interest rates based on our credit ratings.
On February 25, 2016, we entered into an amendment to the credit facility to, among other things, amend the maximum leverage ratio as set forth below.
The credit facility requires us to comply with various financial covenants, affirmative covenants and other restrictions, including the following:
•
Total leverage ratio of the Company of not more than 60% (or 65% for the two consecutive quarters following any acquisition that is equal to or greater than 10% of our total asset value (as defined in the credit agreement), but only up to two times during the term of the credit facility);
•
Ratio of adjusted EBITDA to fixed charges of the Company of not less than 1.5 to 1.0;
29
Table of Contents
•
Tangible net worth of not less than the sum of $220.0 million and 75% of the net equity proceeds received after December 31, 2014;
•
Ratio of variable rate indebtedness to total asset value of not more than 30%;
•
Ratio of secured indebtedness to total asset value of not more than 45%; and
•
Ratio of secured recourse debt to total asset value of not more than 25%.
The credit facility limits our ability to pay cash dividends. However, so long as no default or event of default exists, the credit agreement allows us to pay cash dividends with respect to any 12-month period in an amount not to exceed the greater of: (i) 95% of adjusted funds from operations (as defined in the credit agreement) or (ii) the amount required for us (a) to maintain our status as a REIT and (b) to avoid income or excise tax under the Internal Revenue Code of 1986, as amended. If certain defaults or events of default exist, we may pay cash dividends with respect to any 12-month period to the extent necessary to maintain our status as a REIT. The credit facility also restricts the amount of capital that we can invest in specific categories of assets, such as unimproved land holdings, development properties, notes receivable, mortgages, mezzanine loans and unconsolidated affiliates.
We are currently in compliance with all covenants under the credit facility.
30
Table of Contents
Consolidated Indebtedness
The following table sets forth our consolidated indebtedness as of
June 30, 2017
($ in thousands):
Amount Outstanding
Interest Rate(a)
Effective Rate for Variable
Debt
Maturity Date
Balance at Maturity
Secured Debt
249 Central Park Retail
$
16,966
(b)
LIBOR+1.95%
3.17
%
August 8, 2021
$
15,959
South Retail
7,444
(b)
LIBOR+1.95%
3.17
%
August 8, 2021
7,002
Fountain Plaza Retail
10,214
(b)
LIBOR+1.95%
3.17
%
August 8, 2021
9,608
4525 Main Street
32,034
(c)
3.25
%
September 10, 2021
30,774
Encore Apartments
24,966
(c)
3.25
%
September 10, 2021
24,006
Commonwealth of Virginia – Chesapeake
4,933
(d)
LIBOR+1.90%
3.12
%
August 28, 2017
4,933
Hanbury Village
20,567
6.67
%
October 11, 2017
20,499
Lightfoot Marketplace
12,894
LIBOR+1.90%
3.12
%
November 14, 2017
12,894
Sandbridge Commons
9,252
LIBOR+1.85%
3.07
%
January 17, 2018
9,129
Southgate Square
21,035
LIBOR+2.00%
3.22
%
April 29, 2021
18,925
Columbus Village Note 1
6,169
LIBOR+2.00%
3.05
%
(e)
April 5, 2018
6,033
Columbus Village Note 2
2,244
LIBOR+2.00%
3.22
%
April 5, 2018
2,207
Johns Hopkins Village
46,048
LIBOR+1.90%
3.12
%
July 30, 2018
46,048
North Point Note 1
9,675
6.45
%
February 5, 2019
9,333
Socastee Commons
4,819
(f)
4.57
%
January 6, 2023
4,223
North Point Note 2
2,513
7.25
%
September 15, 2025
1,344
Smith's Landing
20,140
4.05
%
June 1, 2035
—
Liberty Apartments
19,845
(f)
5.66
%
November 1, 2043
—
The Cosmopolitan
45,556
3.75
%
July 1, 2051
—
Total secured debt
$
317,314
$
222,917
Unsecured Debt
Senior unsecured revolving credit facility
28,000
LIBOR+1.40% to 2.00%
2.77
%
February 20, 2019
28,000
Senior unsecured term loan
75,000
LIBOR+1.35% to 1.95%
2.72
%
February 20, 2020
75,000
Senior unsecured term loan
50,000
LIBOR+1.35% to 1.95%
3.50
%
(e)
February 20, 2020
50,000
Total unsecured debt
$
153,000
$
153,000
Unamortized GAAP adjustments
(5,023
)
—
Indebtedness, net
$
465,291
$
375,917
(a) LIBOR rate is determined by individual lenders.
(b) Cross collateralized.
(c) Cross collateralized.
(d) This loan was paid in full on July 13, 2017 in conjunction with the sale of the property.
(e) Subject to an interest rate swap agreement.
(f) Principal balance excluding fair value adjustments.
We are currently in compliance with all covenants on our outstanding indebtedness.
31
Table of Contents
As of
June 30, 2017
, our principal payments during the following years are as follows ($ in thousands):
Year
(1)
Amount Due
Percentage of Total
2017
$
40,235
9
%
2018
66,735
14
%
2019
40,818
9
%
2020
129,482
28
%
2021
109,862
23
%
Thereafter
83,182
17
%
$
470,314
100
%
(1) Does not reflect the effect of any maturity extension options.
On February 1, 2017, we paid off the North Point Center Note 5 in full for
$0.6 million
.
On April 7, 2017, we paid off the Harrisonburg Regal note in full for
$3.2 million
.
On April 19, 2017, we entered into a second amendment to the credit agreement for the Lightfoot Marketplace loan, which amended certain definitions and covenant requirements.
On July 13, 2017, we paid off the the mortgage loan secured by the Commonwealth of Virginia building in Chesapeake, Virginia for
$4.9 million
in conjunction with the sale of this property.
Interest Rate Derivatives
On February 20, 2015, we entered into a $50.0 million floating-to-fixed interest rate swap attributable to one-month LIBOR indexed interest payments. The $50.0 million interest rate swap has a fixed rate of 2.00%, an effective date of March 1, 2016 and a maturity date of February 20, 2020. We entered into this interest rate swap agreement in connection with the $50.0 million senior unsecured term loan facility that bears interest at LIBOR plus 1.35% to 1.95%, depending on our total leverage.
On July 13, 2015, we entered into a $6.5 million floating-to-fixed interest rate swap attributable to one-month LIBOR indexed interest payments. The $6.5 million interest rate swap has a fixed rate of 3.05%, an effective date of July 13, 2015 and a maturity date of April 5, 2018.
On February 7, 2017, we entered into a LIBOR interest rate cap agreement on a notional amount of
$50.0 million
at a strike rate of
1.50%
for a premium of less than
$0.2 million
. The interest rate cap agreement expires on March 1, 2019.
On June 23, 2017, we entered into a LIBOR interest rate cap agreement on a notional amount of
$50.0 million
at a strike rate of
1.50%
for a premium of less than
$0.2 million
. The interest rate cap agreement expires on July 1, 2019.
As of
June 30, 2017
, we were party to the following LIBOR interest rate cap agreements ($ in thousands):
Effective Date
Maturity Date
Strike Rate
Notional Amount
October 26, 2015
October 15, 2017
1.25
%
75,000
February 25, 2016
March 1, 2018
1.50
%
75,000
June 17, 2016
June 17, 2018
1.00
%
70,000
February 7, 2017
March 1, 2019
1.50
%
50,000
June 23, 2017
July 1, 2019
1.50
%
50,000
Total
$
320,000
Off-Balance Sheet Arrangements
We have entered into standby letters of credit relating to the guarantee of future performance on certain of our construction contracts. Letters of credit generally are available for draw down in the event we do not perform. As of
June 30, 2017
, we had aggregate outstanding standby letters of credit totaling
$4.1 million
that expire during
2017
. However, any of our standby letters of credit may be renewed for additional periods until completion of the related construction contracts. The
32
Table of Contents
amounts outstanding at
June 30, 2017
include
$2.0 million
relating to construction projects and a
$2.1 million
letter of credit related to the guarantee on the Point Street Apartments senior construction loan.
Cash Flows
Six Months Ended June 30,
2017
2016
Change
($ in thousands)
Operating Activities
$
19,886
$
18,948
$
938
Investing Activities
(37,057
)
(149,389
)
112,332
Financing Activities
13,816
123,436
(109,620
)
Net Increase (Decrease)
$
(3,355
)
$
(7,005
)
$
3,650
Cash and Cash Equivalents, Beginning of Period
$
21,942
$
26,989
Cash and Cash Equivalents, End of Period
$
18,587
$
19,984
Net cash provided by operating activities during the
six
months ended
June 30, 2017
increased
5.0%
compared to the
six
months ended
June 30, 2016
, primarily as a result of timing differences in operating assets and liabilities.
During the
six
months ended
June 30, 2017
, we invested
75.2%
less cash compared to the
six
months ended
June 30, 2016
. The primary component of the 2016 investments was our acquisition of the 11-property retail portfolio.
Net cash provided by financing activities during the
six
months ended
June 30, 2017
decreased
88.8%
compared to the
six
months ended
June 30, 2016
, primarily as a result of debt and credit facility repayments during the 2017 period, partially offset by increased net proceeds from equity issuances.
Non-GAAP Financial Measures
We calculate FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”). NAREIT defines FFO as net income (loss) (calculated in accordance with GAAP), excluding gains (or losses) from sales of depreciable operating property, real estate related depreciation and amortization (excluding amortization of deferred financing costs) and after adjustments for unconsolidated partnerships and joint ventures.
FFO is a supplemental non-GAAP financial measure. Management uses FFO as a supplemental performance measure because we believe that FFO is beneficial to investors as a starting point in measuring our operational performance. Specifically, in excluding real estate related depreciation and amortization and gains and losses from property dispositions, which do not relate to or are not indicative of operating performance, FFO provides a performance measure that, when compared year-over-year, captures trends in occupancy rates, rental rates and operating costs. We also believe that, as a widely recognized measure of the performance of REITs, FFO will be used by investors as a basis to compare our operating performance with that of other REITs.
However, because FFO excludes depreciation and amortization and captures neither the changes in the value of our properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effects and could materially impact our results from operations, the utility of FFO as a measure of our performance is limited. In addition, other equity REITs may not calculate FFO in accordance with the NAREIT definition as we do, and, accordingly, our calculation of FFO may not be comparable to such other REITs’ calculation of FFO. Accordingly, FFO should be considered only as a supplement to net income as a measure of our performance. FFO should not be used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends or service indebtedness. Also, FFO should not be used as a supplement to or substitute for cash flow from operating activities computed in accordance with GAAP.
We also believe that the computation of FFO in accordance with NAREIT’s definition includes certain items that are not indicative of the results provided by the Company’s operating property portfolio and affect the comparability of the Company’s year-over-year performance. Accordingly, management believes that Normalized FFO is a more useful performance measure that excludes certain items, including but not limited to, debt extinguishment losses and prepayment penalties, property acquisition, development and other pursuit costs, mark-to-market adjustments for interest rate derivatives and other non-comparable items.
33
Table of Contents
The following table sets forth a reconciliation of FFO and Normalized FFO for the
three and six
months ended
June 30, 2017
and
2016
to net income, the most directly comparable GAAP equivalent:
Three Months Ended June 30,
Six Months Ended June 30,
2017
2016
2017
2016
(unaudited, $ in thousands)
Net income
$
4,943
$
3,131
$
13,696
$
29,664
Depreciation and amortization
9,304
8,602
18,779
16,751
Gain on real estate dispositions
—
(13
)
(3,395
)
(26,257
)
Funds from operations
$
14,247
$
11,720
$
29,080
$
20,158
Acquisition, development and other pursuit costs
369
437
416
1,141
Impairment charges
27
—
31
35
Change in fair value of interest rate derivatives
81
373
(213
)
2,762
Normalized funds from operations
$
14,724
$
12,530
$
29,314
$
24,096
Net income per diluted share and unit
$
0.08
$
0.06
$
0.24
$
0.62
FFO per diluted share and unit
$
0.24
$
0.24
$
0.50
$
0.42
Normalized FFO per diluted share and unit
$
0.25
$
0.26
$
0.51
$
0.51
Weighted average common shares and units - diluted
59,936
48,849
57,718
47,534
The adjustment for gain on real estate dispositions excludes the gain recognized in the three months ended March 31, 2016 on the Newport News Economic Authority building because this building was sold before being placed in service.
Critical Accounting Policies and Estimates
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements that have been prepared in accordance with GAAP. The preparation of these financial statements requires us to exercise our best judgment in making estimates that affect the reported amounts of assets, liabilities, revenues and expenses. We base our estimates on historical experience and other assumptions that we believe to be reasonable under the circumstances. We evaluate our estimates on an ongoing basis, based upon then-currently available information. Actual results could differ from these estimates. We discuss the accounting policies and estimates that are most critical to understanding our reported financial results in our Annual Report on Form 10-K for the year ended
December 31, 2016
.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
The primary market risk to which we are exposed is interest rate risk. Our primary interest rate exposure is LIBOR. We primarily use fixed interest rate financing to manage our exposure to fluctuations in interest rates. On a limited basis, we also use derivative financial instruments to manage interest rate risk. We do not use these derivatives for trading or other speculative purposes.
At
June 30, 2017
, approximately
$236.3 million
, or
50.2%
, of our debt had fixed interest rates and approximately
$234.0 million
, or
49.8%
, had variable interest rates. At
June 30, 2017
, LIBOR was approximately
122
basis points. Assuming no increase in the level of our variable rate debt, if LIBOR increased by 100 basis points, our cash flow would increase by approximately
$0.4 million
per year as a result of the interest rate caps. Assuming no increase in the level of our variable rate debt, if LIBOR decreased by 100 basis points, our cash flow would increase by approximately
$2.3 million
per year.
Item 4. Controls and Procedures
We maintain disclosure controls and procedures (as such term is defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange Act")) that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is processed, recorded, summarized and reported within the time periods specified in the rules and regulations of the SEC and that such information is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the
34
Table of Contents
desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
We have carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, regarding the effectiveness of our disclosure controls and procedures as of
June 30, 2017
, the end of the period covered by this report. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer have concluded, as of
June 30, 2017
, that our disclosure controls and procedures were effective in ensuring that information required to be disclosed by us in reports filed or submitted under the Exchange Act: (i) is processed, recorded, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) is accumulated and communicated to our management, including our Chief Executive Officer and our Chief Financial Officer, as appropriate to allow for timely decisions regarding required disclosure.
There have been no changes to our internal control over financial reporting during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Part II. Other Information
Item 1. Legal Proceedings
We are not currently a party, as plaintiff or defendant, to any legal proceedings that we believe to be material or which, individually or in the aggregate, would be expected to have a material effect on our business, financial condition or results of operations if determined adversely to us. We may be subject to ongoing litigation relating to our portfolio and the properties comprising our portfolio, and we expect to otherwise be party from time to time to various lawsuits, claims and other legal proceedings that arise in the ordinary course of our business.
Item 1A. Risk Factors
There have been no material changes from the risk factors disclosed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended
December 31, 2016
.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Unregistered Sales of Equity Securities
None.
Issuer Purchases of Equity Securities
None.
35
Table of Contents
Item 3. Defaults on Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
Item 6. Exhibits
The exhibits listed in the accompanying Exhibit Index are filed, furnished or incorporated by reference (as applicable) as part of this Quarterly Report on Form 10-Q.
36
Table of Contents
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
ARMADA HOFFLER PROPERTIES, INC.
Date: August 2, 2017
/s/ LOUIS S. HADDAD
Louis S. Haddad
President and Chief Executive Officer
(Principal Executive Officer)
Date: August 2, 2017
/s/ MICHAEL P. O’HARA
Michael P. O’Hara
Chief Financial Officer and Treasurer
(Principal Accounting and Financial Officer)
37
Table of Contents
Exhibit Index
Exhibit No.
Description
10.1
Armada Hoffler Properties, Inc. Amended and Restated 2013 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to the Company's Registration Statement on Form S-8 (SEC File No. 333-218750) filed June 15, 2017)
15.1
Acknowledgment of Ernst & Young LLP, Independent Registered Public Accounting Firm
31.1
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema Document
101.CAL
XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF
XBRL Definition Linkbase
38