Net Income of $0.13 per Diluted Share for the Fourth Quarter and $0.94 per Diluted Share for the Full Year
Normalized FFO of $0.35 per Diluted Share for the Fourth Quarter and $1.22 per Diluted Share for the Full Year, Representing a 13% Year-Over-Year Increase
Earns BBB Investment Grade Credit Rating
Introduces 2023 Full-Year Normalized FFO Guidance Range of $1.23 to $1.27 per Diluted Share
VIRGINIA BEACH, Va., Feb. 14, 2023 (GLOBE NEWSWIRE) -- Armada Hoffler Properties, Inc. (NYSE: AHH) today announced its results for the quarter and year ended December 31, 2022 and provided an update on current events.
Highlights include:
- Net income attributable to common stockholders and OP Unit holders of $11.5 million, or $0.13 per diluted share, for the quarter ended December 31, 2022 compared to $0.4 million, or less than $0.01 per diluted share, for the quarter ended December 31, 2021. Net income attributable to common stockholders and OP Unit holders of $82.5 million, or $0.93 per diluted share, for the year ended December 31, 2022 compared to $13.9 million, or $0.17 per diluted share, for the year ended December 31, 2021. See “Non-GAAP Financial Measures.”
- Funds from operations attributable to common stockholders and OP Unit holders ("FFO") of $29.4 million, or $0.33 per diluted share, for the quarter ended December 31, 2022 compared to $19.9 million, or $0.24 per diluted share, for the quarter ended December 31, 2021. FFO of $106.6 million, or $1.21 per diluted share, for the year ended December 31, 2022 compared to $85.4 million, or $1.05 per diluted share, for the year ended December 31, 2021, representing a 15% year-over-year increase. See “Non-GAAP Financial Measures.”
- Normalized funds from operations attributable to common stockholders and OP Unit holders ("Normalized FFO") of $30.6 million, or $0.35 per diluted share, for the quarter ended December 31, 2022 compared to $22.0 million, or $0.27 per diluted share, for the quarter ended December 31, 2021. Normalized FFO of $107.2 million, or $1.22 per diluted share, for the year ended December 31, 2022 compared to Normalized FFO of $87.6 million, or $1.08 per diluted share, for the year ended December 31, 2021, representing a 13% year-over-year increase.
- Introduced 2023 full-year Normalized FFO guidance of $1.23 to $1.27 per diluted share, with the mid-point of the range representing a moderate increase over 2022 actual results.
- Awarded an investment grade credit rating of BBB with a stable trend from DBRS Morningstar.
- Maintained 97% portfolio occupancy as of December 31, 2022. Office occupancy remained at 97%, retail occupancy remained at 98%, and multifamily occupancy remained at 96%.
- Positive renewal spreads during the fourth quarter across all segments:
- Lease rates on fourth quarter office lease renewals increased 6.1% on a GAAP basis and 1.9% on a cash basis.
- Lease rates on fourth quarter retail lease renewals increased 10.3% on a GAAP basis and 5.4% on a cash basis.
- Same Store Net Operating Income ("NOI") increased 5.2% on a GAAP basis and 5.9% on a cash basis compared to the quarter ended December 31, 2021:
- Office Same Store NOI increased 3.1% on a GAAP basis and 4.0% on a cash basis.
- Retail Same Store NOI increased 6.3% on a GAAP basis and 7.1% on a cash basis.
- Multifamily Same Store NOI increased 4.6% on a GAAP basis and 5.0% on a cash basis.
- Same Store NOI increased 5.6% on a GAAP basis and 6.7% on a cash basis compared to the year ended December 31, 2021:
- Office Same Store NOI decreased 0.3% on a GAAP basis and increased 1.5% on a cash basis.
- Retail Same Store NOI increased 6.6% on a GAAP basis and 7.6% on a cash basis.
- Multifamily Same Store NOI increased 9.9% on a GAAP basis and 10.2% on a cash basis.
- Executed a new 46,000 square foot lease with Morgan Stanley at Thames Street Wharf that expands the tenant's space to over 240,000 square feet and extends the lease term to 2035.
- Delivered Chronicle Mill, a 238-unit market rate apartment project in the Charlotte suburb of Belmont, North Carolina. As of December 31, 2022, Chronicle Mill was already 93% leased.
- Reinvested $26.5 million of disposition proceeds to acquire Pembroke Square, a 100% leased grocery-anchored retail property located adjacent to the Town Center of Virginia Beach, at a 7.7% cap rate on in-place net operating income.
- Closed on a new $100 million unsecured term loan, with an option to expand to $200 million, subject to certain conditions, that matures in January 2027 and bears interest at term SOFR plus margin, with an effective fixed rate of 4.80% after considering the effect of interest rate swaps. The proceeds were used to repay mortgage debt secured by Wills Wharf and certain retail assets at the Town Center of Virginia Beach.
- Entered into an additional interest rate swap agreement covering $100 million of indebtedness on the senior unsecured term loan facility, resulting in an effective fixed interest rate of 4.73%.
"The underlying fundamentals of our portfolio — occupancy, renewal spreads, weighted average lease terms, tenant diversification and credit quality – are stronger than ever and recently validated by our first ever investment grade credit rating," said Louis Haddad, President & CEO of Armada Hoffler. "We are proud of our team for successfully executing an exceptional year with continued healthy NOI growth in each of our asset classes and record bottom-line per share earnings."
Financial Results
The fourth quarter changes in net income, FFO and Normalized FFO attributable to common stockholders and OP Unit holders as compared to the fourth quarter of 2021 were positively impacted by higher property operating income due to acquisitions and developments, improved same-store performance, higher construction segment gross profit, higher interest income on our mezzanine loan portfolio, and lower impairment charges, and were negatively impacted by higher interest expense and lower gains on sale of real estate.
Full year changes in net income, FFO and Normalized FFO attributable to common stockholders and OP Unit holders as compared to 2021 were positively impacted by higher property operating income due to acquisitions and developments, improved same-store performance, higher gross profit on the construction segment due to an increased volume of projects in 2022, lower impairment charges, and mark-to-market gains on interest rate derivatives, and were negatively impacted by higher interest expense, lower interest income from the mezzanine loan portfolio, lower gains on sale of real estate, and lower tax benefit.
Operating Performance
At the end of the year, the Company’s retail, office, and multifamily core operating property portfolios were 97.9%, 96.7%, and 96.1% occupied, respectively.
Total third-party construction contract backlog was $665.6 million as of December 31, 2022.
Balance Sheet and Financing Activity
As of December 31, 2022, the Company had $1.1 billion of total debt outstanding, including $61.0 million outstanding under its revolving credit facility and $400.0 million outstanding under its senior unsecured term loan facility. Total debt outstanding excludes unamortized GAAP fair value adjustments and deferred financing costs. Approximately 60% of the Company’s debt had fixed interest rates or was subject to interest rate swaps as of December 31, 2022. After considering London Interbank Offered Rate, Bloomberg Short-Term Bank Yield Index, and Secured Overnight Financing Rate interest rate caps with strike prices at or below 400 basis points, 100% of the Company’s outstanding debt is now fixed or economically hedged.
Outlook
The Company is introducing its 2023 full-year Normalized FFO guidance in the range of $1.23 to $1.27 per diluted share, as set forth in the separate presentation that can be found on the Investors page of the Company's website, ArmadaHoffler.com. The following table outlines the Company's assumptions along with Normalized FFO per diluted share estimates for 2023. The Company's executive management will provide further details regarding its 2023 earnings guidance during today's webcast and conference call.
| Full-year 2023 Guidance [1][2] | Expected Ranges | |||||
| Portfolio NOI | $157.4M | $158.4M | ||||
| Construction Segment Profit | $11.8M | $12.8M | ||||
| G&A Expenses | $16.7M | $17.3M | ||||
| Interest Income | $12.8M | $13.4M | ||||
| Interest Expense[3] | $45.4M | $46.1M | ||||
| Normalized FFO per diluted share | $1.23 | $1.27 | ||||
[1] Includes the following assumptions:
- Chronicle Mill stabilizes 1Q 2023
- Acquisitions of $100 - $200M of assets
- Existing development pipeline fully funded through the unsecured revolving credit facility
- Delivery of Southern Post 4Q 2023
[2] Ranges exclude certain items per Company's Normalized FFO definition: Normalized FFO excludes certain items, including debt extinguishment losses, acquisition, development and other pursuit costs, mark-to-market adjustments for interest rate derivatives, provision for non-cash unrealized credit losses, certain costs for interest rate caps designated as cash flow hedges, amortization of right-of-use assets attributable to finance leases, severance related costs, and other non-comparable items. See "Non-GAAP Financial Measures." The Company does not provide a reconciliation for its guidance range of Normalized FFO per diluted share to net income per diluted share, the most directly comparable forward-looking GAAP financial measure, because it is unable to provide a meaningful or accurate estimate of reconciling items and the information is not available without unreasonable effort as a result of the inherent difficulty of forecasting the timing and/or amounts of various items that would impact net income per diluted share. For the same reasons, the Company is unable to address the probable significance of the unavailable information and believes that providing a reconciliation for its guidance range of Normalized FFO per diluted share would imply a degree of precision for its forward-looking net income per diluted share that could be misleading to investors.
[3] Includes the interest expense on finance leases
Supplemental Financial Information
Further details regarding operating results, properties, and leasing statistics can be found in the Company’s supplemental financial package available on the Investors page at ArmadaHoffler.com.
Webcast and Conference Call
The Company will host a webcast and conference call on Tuesday, February 14, 2023 at 8:30 a.m. Eastern Time to review financial results and discuss recent events. The live webcast will be available through the Investors page of the Company’s website, ArmadaHoffler.com. To participate in the call, please dial (+1) 888 396 8049 (toll-free dial-in number) or (+1) 416 764 8646 (toll dial-in number). The conference ID is 35441548. A replay of the conference call will be available through Thursday, March 16, 2023 by dialing (+1) 877 674 7070 (toll-free dial-in number) or (+1) 416 764 8692 (toll dial-in number) and providing passcode 441548 #.
About Armada Hoffler Properties, Inc.
Armada Hoffler Properties, Inc. (NYSE: AHH) is a vertically-integrated, self-managed real estate investment trust ("REIT") with over four decades of experience developing, building, acquiring, and managing high-quality, institutional-grade office, retail, and multifamily properties located primarily in the Mid-Atlantic and Southeastern United States. In addition to developing and building properties for its own account, the Company also provides development and general contracting construction services to third-party clients. Founded in 1979 by Daniel A. Hoffler, the Company has elected to be taxed as a REIT for U.S. federal income tax purposes.
Forward-Looking Statements
Certain matters within this press release are discussed using forward-looking language as specified in the Private Securities Litigation Reform Act of 1995, and, as such, may involve known and unknown risks, uncertainties and other factors that may cause the actual results or performance to differ from those projected in the forward-looking statement. These forward-looking statements may include comments relating to the current and future performance of the Company’s operating property portfolio, the Company’s development pipeline, the Company's mezzanine program, the Company’s construction and development business, including backlog and timing of deliveries and estimated costs, financing activities, as well as acquisitions, dispositions, and the Company’s financial outlook, guidance, and expectations. Forward-looking statements depend on assumptions, data or methods which may be incorrect or imprecise, and we may not be able to realize any forward-looking statement. For a description of factors that may cause the Company’s actual results or performance to differ from its forward-looking statements, please review the information under the heading “Risk Factors” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, and the other documents filed by the Company with the Securities and Exchange Commission from time to time. The Company expressly disclaims any obligation or undertaking to update or revise any forward-looking statement contained herein, to reflect any change in the Company's expectations with regard thereto, or any other change in events, conditions or circumstances on which any such statement is based, except to the extent otherwise required by applicable law.
Non-GAAP Financial Measures
The Company calculates 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 depreciation and amortization related to real estate, gains or losses from the sale of certain real estate assets, gains and losses from change in control, and impairment write-downs of certain real estate assets and investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity.
FFO is a supplemental non-GAAP financial measure. The Company uses FFO as a supplemental performance measure because it believes that FFO is beneficial to investors as a starting point in measuring the Company’s 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 period-over-period, 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 the Company’s operating performance with that of other REITs.
However, because FFO excludes depreciation and amortization and captures neither the changes in the value of the Company’s properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of the Company’s properties, all of which have real economic effects and could materially impact the Company’s results from operations, the utility of FFO as a measure of the Company’s performance is limited. In addition, other equity REITs may not calculate FFO in accordance with the Nareit definition as the Company does, and, accordingly, the Company’s FFO may not be comparable to such other REITs’ FFO. Accordingly, FFO should be considered only as a supplement to net income as a measure of the Company’s 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.
Management also believes 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 period-over-period performance. Accordingly, management believes that Normalized FFO is a more useful performance measure that excludes certain items, including but not limited to, acquisition, development and other pursuit costs, gains or losses from the early extinguishment of debt, impairment of intangible assets and liabilities, mark-to-market adjustments for interest rate derivatives, certain costs for interest rate caps designated as cash flow hedges, provision for unrealized non-cash credit losses, amortization of right-of-use assets attributable to finance leases, severance related costs, and other non-comparable items.
NOI is the measure used by the Company’s chief operating decision-maker to assess segment performance. The Company calculates NOI as property revenues (base rent, expense reimbursements, termination fees and other revenue) less property expenses (rental expenses and real estate taxes). NOI is not a measure of operating income or cash flows from operating activities as measured in accordance with 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. The Company considers NOI 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. To calculate NOI on a cash basis, we adjust NOI to exclude the net effects of straight line rent and the amortization of lease incentives and above/below market rents.
For reference, as an aid in understanding the Company’s computation of NOI, NOI Cash Basis, FFO and Normalized FFO, a reconciliation of net income calculated in accordance with GAAP to NOI, NOI Cash Basis, FFO and Normalized FFO has been included at the end of this release.
ARMADA HOFFLER PROPERTIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
| December 31, | |||||||
| 2022 | 2021 | ||||||
| (Unaudited) | |||||||
| ASSETS | |||||||
| Real estate investments: | |||||||
| Income producing property | $ | 1,884,214 | $ | 1,658,609 | |||
| Held for development | 6,294 | 6,294 | |||||
| Construction in progress | 53,067 | 72,535 | |||||
| 1,943,575 | 1,737,438 | ||||||
| Accumulated depreciation | (329,963 | ) | (285,814 | ) | |||
| Net real estate investments | 1,613,612 | 1,451,624 | |||||
| Real estate investments held for sale | — | 80,751 | |||||
| Cash and cash equivalents | 48,139 | 35,247 | |||||
| Restricted cash | 3,726 | 5,196 | |||||
| Accounts receivable, net | 39,186 | 29,576 | |||||
| Notes receivable, net | 136,039 | 126,429 | |||||
| Construction receivables, including retentions, net | 70,822 | 17,865 | |||||
| Construction contract costs and estimated earnings in excess of billings | 342 | 243 | |||||
| Equity method investment | 71,983 | 12,685 | |||||
| Operating lease right-of-use assets | 23,350 | 23,493 | |||||
| Finance lease right-of-use assets | 45,878 | 46,989 | |||||
| Acquired lease intangible assets | 103,870 | 62,038 | |||||
| Other assets | 85,363 | 45,927 | |||||
| Total Assets | $ | 2,242,310 | $ | 1,938,063 | |||
| LIABILITIES AND EQUITY | |||||||
| Indebtedness, net | $ | 1,068,261 | $ | 917,556 | |||
| Liabilities related to assets held for sale | — | 41,364 | |||||
| Accounts payable and accrued liabilities | 26,839 | 29,589 | |||||
| Construction payables, including retentions | 93,472 | 31,166 | |||||
| Billings in excess of construction contract costs and estimated earnings | 17,515 | 4,881 | |||||
| Operating lease liabilities | 31,677 | 31,648 | |||||
| Finance lease liabilities | 46,477 | 46,160 | |||||
| Other liabilities | 54,055 | 55,876 | |||||
| Total Liabilities | 1,338,296 | 1,158,240 | |||||
| Total Equity | 904,014 | 779,823 | |||||
| Total Liabilities and Equity | $ | 2,242,310 | $ | 1,938,063 | |||
ARMADA HOFFLER PROPERTIES, INC.
CONDENSED CONSOLIDATED INCOME STATEMENTS
(in thousands, except per share amounts)
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| (Unaudited) | ||||||||||||||||
| Revenues | ||||||||||||||||
| Rental revenues | $ | 55,692 | $ | 49,461 | $ | 219,294 | $ | 192,140 | ||||||||
| General contracting and real estate services revenues | 95,912 | 20,463 | 234,859 | 91,936 | ||||||||||||
| Total revenues | 151,604 | 69,924 | 454,153 | 284,076 | ||||||||||||
| Expenses | ||||||||||||||||
| Rental expenses | 12,641 | 11,653 | 50,742 | 46,494 | ||||||||||||
| Real estate taxes | 5,362 | 5,538 | 22,057 | 21,852 | ||||||||||||
| General contracting and real estate services expenses | 93,667 | 19,750 | 227,158 | 88,100 | ||||||||||||
| Depreciation and amortization | 18,109 | 16,616 | 72,974 | 68,853 | ||||||||||||
| Amortization of right-of-use assets - finance leases | 277 | 277 | 1,110 | 1,022 | ||||||||||||
| General and administrative expenses | 3,512 | 3,653 | 15,691 | 14,610 | ||||||||||||
| Acquisition, development and other pursuit costs | — | 1 | 37 | 112 | ||||||||||||
| Impairment charges | 83 | 18,256 | 416 | 21,378 | ||||||||||||
| Total expenses | 133,651 | 75,744 | 390,185 | 262,421 | ||||||||||||
| Gain on real estate dispositions | 42 | 15,436 | 53,466 | 19,040 | ||||||||||||
| Operating income | 17,995 | 9,616 | 117,434 | 40,695 | ||||||||||||
| Interest income | 6,568 | 3,829 | 16,978 | 18,457 | ||||||||||||
| Interest expense | (10,933 | ) | (8,685 | ) | (39,680 | ) | (33,905 | ) | ||||||||
| Loss on extinguishment of debt | (475 | ) | (3,690 | ) | (3,374 | ) | (3,810 | ) | ||||||||
| Change in fair value of derivatives and other | 1,186 | 1,344 | 8,698 | 2,182 | ||||||||||||
| Unrealized credit loss release (provision) | 232 | 508 | (626 | ) | 792 | |||||||||||
| Other income (expense), net | (37 | ) | 101 | 378 | 302 | |||||||||||
| Income before taxes | 14,536 | 3,023 | 99,808 | 24,713 | ||||||||||||
| Income tax benefit | 5 | 220 | 145 | 742 | ||||||||||||
| Net income | 14,541 | 3,243 | 99,953 | 25,455 | ||||||||||||
| Net (income) loss attributable to noncontrolling interests in investment entities | (137 | ) | 5 | (5,948 | ) | 5 | ||||||||||
| Preferred stock dividends | (2,887 | ) | (2,887 | ) | (11,548 | ) | (11,548 | ) | ||||||||
| Net income attributable to common stockholders and OP Unitholders | $ | 11,517 | $ | 361 | $ | 82,457 | $ | 13,912 | ||||||||
ARMADA HOFFLER PROPERTIES, INC.
RECONCILIATION OF NET INCOME TO FFO & NORMALIZED FFO
(in thousands, except per share amounts)
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Net income attributable to common stockholders and OP Unitholders | $ | 11,517 | $ | 361 | $ | 82,457 | $ | 13,912 | ||||||||
| Depreciation and amortization (1) | 17,887 | 16,616 | 71,971 | 68,853 | ||||||||||||
| Loss (Gain) on operating real estate dispositions (2) | 11 | (15,442 | ) | (47,984 | ) | (18,793 | ) | |||||||||
| Impairment of real estate assets | — | 18,339 | 201 | 21,378 | ||||||||||||
| FFO attributable to common stockholders and OP Unitholders | $ | 29,415 | $ | 19,874 | $ | 106,645 | $ | 85,350 | ||||||||
| Acquisition, development and other pursuit costs | — | 1 | 37 | 112 | ||||||||||||
| Impairment of intangible assets and liabilities | 83 | (83 | ) | 215 | — | |||||||||||
| Loss on extinguishment of debt | 475 | 3,690 | 3,374 | 3,810 | ||||||||||||
| Unrealized credit loss (release) provision | (232 | ) | (508 | ) | 626 | (792 | ) | |||||||||
| Amortization of right-of-use assets - finance leases | 277 | 277 | 1,110 | 1,022 | ||||||||||||
| Change in fair value of derivatives not designated as cash flow hedges and other | (1,186 | ) | (1,344 | ) | (8,698 | ) | (2,182 | ) | ||||||||
| Amortization of interest rate cap premiums on designated cash flow hedges | 1,801 | 59 | 3,849 | 235 | ||||||||||||
| Normalized FFO available to common stockholders and OP Unitholders | $ | 30,633 | $ | 21,966 | $ | 107,158 | $ | 87,555 | ||||||||
| Net income attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.13 | $ | — | $ | 0.93 | $ | 0.17 | ||||||||
| FFO attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.33 | $ | 0.24 | $ | 1.21 | $ | 1.05 | ||||||||
| Normalized FFO attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.35 | $ | 0.27 | $ | 1.22 | $ | 1.08 | ||||||||
| Weighted-average common shares and units - diluted | 88,341 | 82,280 | 88,192 | 81,445 | ||||||||||||
________________________________________
(1) Adjusted for the depreciation attributable to noncontrolling interests in consolidated investments.
(2) The adjustment for gain on operating real estate dispositions for the year ended December 31, 2022 excludes $5.4 million of the gain on the sale of The Residences at Annapolis Junction that was allocated to our joint venture partner. Additionally, the adjustment for gain on operating real estate dispositions for the year ended December 31, 2021 excludes the gain on sale of easement rights on a non-operating parcel and the loss on sale of a non-operating parcel.
ARMADA HOFFLER PROPERTIES, INC.
RECONCILIATION OF NET INCOME TO SAME STORE NOI, CASH BASIS
(in thousands) (unaudited)
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| (Unaudited) | ||||||||||||||||
| Office Same Store(1) | ||||||||||||||||
| Same Store NOI, Cash Basis | $ | 6,670 | $ | 6,412 | $ | 26,009 | $ | 25,614 | ||||||||
| GAAP Adjustments (2) | 68 | 124 | 370 | 838 | ||||||||||||
| Same Store NOI | 6,738 | 6,536 | 26,379 | 26,452 | ||||||||||||
| Non-Same Store NOI (3) | 6,150 | 520 | 21,322 | 2,387 | ||||||||||||
| Segment NOI | 12,888 | 7,056 | 47,701 | 28,839 | ||||||||||||
| Retail Same Store (4) | ||||||||||||||||
| Same Store NOI, Cash Basis | 15,527 | 14,495 | 53,404 | 49,626 | ||||||||||||
| GAAP Adjustments (2) | 862 | 918 | 1,632 | 1,994 | ||||||||||||
| Same Store NOI | 16,389 | 15,413 | 55,036 | 51,620 | ||||||||||||
| Non-Same Store NOI (3) | 85 | (26 | ) | 8,666 | 6,024 | |||||||||||
| Segment NOI | 16,474 | 15,387 | 63,702 | 57,644 | ||||||||||||
| Multifamily Same Store (5) | ||||||||||||||||
| Same Store NOI, Cash Basis | 6,751 | 6,430 | 26,390 | 23,957 | ||||||||||||
| GAAP Adjustments (2) | 212 | 228 | 850 | 825 | ||||||||||||
| Same Store NOI | 6,963 | 6,658 | 27,240 | 24,782 | ||||||||||||
| Non-Same Store NOI (3) | 1,364 | 3,169 | 7,852 | 12,529 | ||||||||||||
| Segment NOI | 8,327 | 9,827 | 35,092 | 37,311 | ||||||||||||
| Total Property NOI | 37,689 | 32,270 | 146,495 | 123,794 | ||||||||||||
| General contracting & real estate services gross profit | 2,245 | 713 | 7,701 | 3,836 | ||||||||||||
| Depreciation and amortization | (18,109 | ) | (16,616 | ) | (72,974 | ) | (68,853 | ) | ||||||||
| General and administrative expenses | (3,512 | ) | (3,653 | ) | (15,691 | ) | (14,610 | ) | ||||||||
| Acquisition, development and other pursuit costs | — | (1 | ) | (37 | ) | (112 | ) | |||||||||
| Impairment charges | (83 | ) | (18,256 | ) | (416 | ) | (21,378 | ) | ||||||||
| Gain on real estate dispositions, net | 42 | 15,436 | 53,466 | 19,040 | ||||||||||||
| Interest income | 6,568 | 3,829 | 16,978 | 18,457 | ||||||||||||
| Interest expense | (10,933 | ) | (8,685 | ) | (39,680 | ) | (33,905 | ) | ||||||||
| Loss on extinguishment of debt | (475 | ) | (3,690 | ) | (3,374 | ) | (3,810 | ) | ||||||||
| Unrealized credit loss release (provision) | 232 | 508 | (626 | ) | 792 | |||||||||||
| Amortization of right-of-use assets - finance leases | (277 | ) | (277 | ) | (1,110 | ) | (1,022 | ) | ||||||||
| Change in fair value of derivatives and other | 1,186 | 1,344 | 8,698 | 2,182 | ||||||||||||
| Other income (expense), net | (37 | ) | 101 | 378 | 302 | |||||||||||
| Income tax benefit | 5 | 220 | 145 | 742 | ||||||||||||
| Net income | 14,541 | 3,243 | 99,953 | 25,455 | ||||||||||||
| Net (income) loss attributable to noncontrolling interests in investment entities | (137 | ) | 5 | (5,948 | ) | 5 | ||||||||||
| Preferred stock dividends | (2,887 | ) | (2,887 | ) | (11,548 | ) | (11,548 | ) | ||||||||
| Net income attributable to AHH and OP unitholders | $ | 11,517 | $ | 361 | $ | 82,457 | $ | 13,912 | ||||||||
_______________________________________
(1) Office same-store portfolio for the three and twelve months ended December 31, 2022 and 2021 excludes the Constellation Office and Wills Wharf.
(2) GAAP Adjustments include adjustments for straight-line rent, termination fees, deferred rent, recoveries of deferred rent, and amortization of lease incentives.
(3) Includes expenses associated with the Company's in-house asset management division.
(4) Retail same-store portfolio for the three months ended December 31, 2022 and 2021 excludes Pembroke Square. Additionally, retail same-store portfolio for the twelve months ended December 31, 2022 and 2021 excludes Delray Beach Plaza, Greenbrier Square, Overlook Village, Premier Retail, and Pembroke Square.
(5) Multifamily same-store portfolio for the three and twelve months ended December 31, 2022 and 2021 excludes 1305 Dock Street, Chronicle Mill, and Gainesville Apartments,
Contact:
Chelsea Forrest
Armada Hoffler Properties, Inc.
Director of Corporate Communications and Investor Relations
Email: CForrest@ArmadaHoffler.com
Phone: (757) 612-4248
