Net Loss of $0.27 per Diluted Share for the Fourth Quarter
and $0.05 per Diluted Share for the Full Year
Normalized FFO of $0.31 per Diluted Share for the Fourth Quarter
and $1.24 per Diluted Share for the Full Year
Announced 5% Increase in the Quarterly Cash Dividend on Common Stock
Dividends Declared During the Year Represent a 7.6% Year-Over-Year Increase
Introduced 2024 Full-Year Normalized FFO Guidance Range of $1.21 to $1.27 per Diluted Share
VIRGINIA BEACH, Va., Feb. 22, 2024 (GLOBE NEWSWIRE) -- Armada Hoffler Properties, Inc. (NYSE: AHH) today announced its results for the quarter and year ended December 31, 2023 and provided an update on current events.
Highlights include:
- Net loss attributable to common stockholders and OP Unitholders of $23.9 million and $4.5 million for the three months and year ended December 31, 2023, respectively, or $0.27 and $0.05 per diluted share, respectively.
- Funds from operations attributable to common stockholders and OP Unitholders ("FFO") of $11.1 million and $90.7 million for the three months and year ended December 31, 2023, respectively, or $0.13 and $1.02 per diluted share, respectively. See "Non-GAAP Financial Measures."
- Normalized funds from operations attributable to common stockholders and OP Unitholders ("Normalized FFO") of $27.9 million and $110.5 million for the three months and year ended December 31, 2023, or $0.31 and $1.24 per diluted share, respectively. See "Non-GAAP Financial Measures."
- Investment grade credit rating of BBB reaffirmed by Morningstar DBRS.
- Announced that the Board of Directors declared a cash dividend of $0.205 per common share, representing a 5% increase over the prior quarter's dividend.
- Dividends declared during the year ended December 31, 2023 of $0.775 per share, representing a 7.6% year-over-year increase.
- Introduced 2024 full-year Normalized FFO guidance of $1.21 to $1.27 per diluted share.
"As we reflect on our performance throughout the fourth quarter and the year, I am proud of our team's dedication and resilience, which has translated into exceptional results,” said Louis Haddad, Chief Executive Officer. “Best in market properties in healthy markets give us the ability to continue adding to earnings and dividends. We remain steadfast in our commitment to delivering value for our stakeholders and seizing opportunities for strategic expansion."
- As part of the Company's leadership succession planning initiatives, appointed Shawn Tibbetts to President, in addition to his existing role as Chief Operating Officer. The Company's Board of Directors also endorses founder and current Chairman Dan Hoffler's intent to relinquish his role as Board Chairman in June 2024, whose role is expected to be assumed by Louis Haddad. Pending the shareholders’ vote at the 2024 Annual Meeting of Stockholders, Hoffler will continue to serve as a member of the Board of Directors as Chairman Emeritus.
- Fourth quarter commercial lease renewal spreads increased 11.3% on a GAAP basis and 0.4% on a cash basis.
- Executed 16 lease renewals and 8 new leases during the fourth quarter for an aggregate of 204,966 of net rentable square feet.
- Property segment net operating income ("NOI") of $39.3 million for the fourth quarter of 2023, which represents a 4.2% increase compared to $37.7 million for the fourth quarter of 2022.
- Property segment NOI of $160.1 million for the year ended December 31, 2023, which represents a 9.3% increase compared to $146.5 million for the year ended December 31, 2022.
- Same Store NOI for the fourth quarter of 2023 decreased 6.0% on a GAAP basis and increased less than 0.1% on a cash basis compared to the fourth quarter of 2022.
- Same Store NOI for the year ended December 31, 2023 increased 0.9% on a GAAP basis and 2.3% on a cash basis compared to the year ended December 31, 2022.
- For the year ended December 31, 2023, the Company repurchased 1,204,838 shares of common stock for a total of $12.6 million.
- Third-party construction backlog as of December 31, 2023 was $472.2 million and construction gross profit for the fourth quarter was $3.5 million.
- Weighted average stabilized portfolio occupancy was 96.1% as of December 31, 2023. Retail occupancy was 97.4%, office occupancy was 95.3%, and multifamily occupancy was 95.5%.
- During the fourth quarter of 2023, unrealized losses on non-designated interest rate derivatives that negatively affected FFO were $16.2 million. As of December 31, 2023, the value of the Company’s entire interest rate derivative portfolio, net of unrealized losses, was $28.9 million.
Financial Results
Net (loss) income attributable to common stockholders and OP Unitholders for the fourth quarter was a net loss of $23.9 million compared to net income of $11.5 million for the fourth quarter of 2022. FFO attributable to common stockholders and OP Unitholders for the fourth quarter decreased to $11.1 million compared to $29.4 million for the fourth quarter of 2022. Normalized FFO attributable to common stockholders and OP Unitholders for the fourth quarter decreased to $27.9 million compared to $30.6 million for the fourth quarter of 2022. The period-over-period changes were positively impacted by higher property NOI due to the acquisition of The Interlock, Same Store NOI growth in the retail and multifamily segments, and positive releasing spreads, as well as higher general contracting gross profit. The period-over-period changes were negatively impacted by unrealized losses in the fair value of the Company's non-designated interest rate derivative portfolio, accelerated in-place lease amortization for leases vacated by WeWork, lower interest income from real estate financing investments, higher interest expense due to increased indebtedness, higher general and administrative expenses, and higher income tax provision.
Net (loss) income attributable to common stockholders and OP Unitholders for the full year was a net loss of $4.5 million compared to net income of $82.5 million for the year ended December 31, 2022. FFO attributable to common stockholders and OP Unitholders for the full year decreased to $90.7 million compared to $106.6 million for the year ended December 31, 2022. Normalized FFO attributable to common stockholders and OP Unitholders for the full year increased to $110.5 million compared to $107.2 million for the year ended December 31, 2022. The year-over-year changes were positively impacted by higher property NOI due to the acquisition of The Interlock, Same Store NOI growth in the retail and multifamily segments, and positive releasing spreads, as well as higher general contracting gross profit. The year-over-year changes were negatively impacted by lower gains on sale of real estate, unrealized losses in the fair value of the Company's non-designated interest rate derivative portfolio, accelerated in-place lease amortization for leases vacated by WeWork, lower interest income from real estate financing investments, higher interest expense due to increased indebtedness, higher general and administrative expenses, and higher income tax provision.
Operating Performance
At the end of the year, the Company’s retail, office, and multifamily stabilized property portfolios were 97.4%, 95.3%, and 95.5% occupied, respectively.
Total third-party construction contract backlog was $472.2 million as of December 31, 2023.
Interest income from real estate financing investments was $3.9 million for the three months ended December 31, 2023.
Balance Sheet and Financing Activity
As of December 31, 2023, the Company had $1.4 billion of total debt outstanding, including $267.0 million outstanding under its revolving credit facility and $495.0 million outstanding under its senior unsecured term loan facility. Total debt outstanding excludes unamortized GAAP fair value adjustments and deferred financing costs. Approximately 100% of the Company’s debt had fixed interest rates or was subject to interest rate swaps or caps as of December 31, 2023.
Outlook
The Company is introducing its 2024 full-year Normalized FFO guidance in the range of $1.21 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 2024. The Company's executive management will provide further details regarding its 2024 earnings guidance during today's webcast and conference call.
| Full-year 2024 Guidance [1][2] | Expected Ranges | ||||
| Portfolio NOI | $165.6M | $170.0M | |||
| Construction Segment Profit | $12.8M | $14.3M | |||
| G&A Expenses | $18.8M | $18.2M | |||
| Interest Income | $18.8M | $19.4M | |||
| Interest Expense[3] | $57.4M | $56.8M | |||
| Normalized FFO per diluted share | $1.21 | $1.27 | |||
[1] Includes the following assumptions:
- Southern Post and T. Rowe Price Global HQ stabilized 4Q24
- Allied | Harbor Point delivered 3Q24 with 18-month lease-up to stabilization
- Opportunistic sale of common stock through the ATM program
- Begin funding new real estate financing project in the second half of 2024
- Construction gross profit consistent with 2023, resulting in profit recognition concentrated more in the first half of 2024
[2] Ranges exclude certain items per the Company's Normalized FFO definition: Normalized FFO excludes certain items, including acquisition, development, and other pursuit costs, debt extinguishment losses, prepayment penalties, impairment of intangible assets and liabilities, mark-to-market adjustments on interest rate derivatives not designated as cash flow hedges, amortization of payments made to purchase interest rate caps and swaps 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. 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 and interest receipts of non-designated derivatives.
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 Thursday, February 22, 2024 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) 888 259 6580 (toll-free dial-in number) or (+1) 416 764 8624 (toll dial-in number). The conference ID is 54806922. A replay of the conference call will be available through March 23, 2024 by dialing (+1) 877 674 7070 (toll-free dial-in number) or (+1) 416 764 8692 (toll dial-in number) and providing passcode 806922 #.
About Armada Hoffler Properties, Inc.
Armada Hoffler (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 retail, office, and multifamily properties located primarily in the Mid-Atlantic and Southeastern United States. The Company also provides general construction and development services to third-party clients, in addition to developing and building properties to be placed in its stabilized portfolio. Founded in 1979 by Daniel A. Hoffler, Armada Hoffler has elected to be taxed as a REIT for U.S. federal income tax purposes. For more information visit ArmadaHoffler.com.
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 real estate financing 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 the Company 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, 2022, and the other documents filed by the Company with the Securities and Exchange Commission (the "SEC") 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, debt extinguishment losses, prepayment penalties, impairment of intangible assets and liabilities, mark-to-market adjustments on interest rate derivatives not designated as cash flow hedges, amortization of payments made to purchase interest rate caps and swaps 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. Other equity REITs may not calculate Normalized FFO in the same manner as we do, and, accordingly, our Normalized FFO may not be comparable to such other REITs' Normalized FFO.
NOI is the measure used by the Company’s chief operating decision-maker to assess segment performance. The Company calculates NOI as segment revenues less segment expenses. Segment revenues include rental revenues (base rent, expense reimbursements, termination fees, and other revenue) for our property segments, general contracting and real estate services revenues for our general contracting and real estate services segment, and interest income for our real estate financing segment. Segment expenses include rental expenses and real estate taxes for our property segments, general contracting and real estate services expenses for our general contracting and real estate services segment, and interest expense for our real estate financing segment. Segment NOI for the general contracting and real estate services and real estate financing segments is also referred to as segment gross profit. 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 further in this release.
| ARMADA HOFFLER PROPERTIES, INC. | |||||||
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| (dollars in thousands) | |||||||
| December 31, | |||||||
| 2023 | 2022 | ||||||
| (Unaudited) | |||||||
| ASSETS | |||||||
| Real estate investments: | |||||||
| Income producing property | $ | 2,093,032 | $ | 1,884,214 | |||
| Held for development | 11,978 | 6,294 | |||||
| Construction in progress | 102,277 | 53,067 | |||||
| 2,207,287 | 1,943,575 | ||||||
| Accumulated depreciation | (393,169 | ) | (329,963 | ) | |||
| Net real estate investments | 1,814,118 | 1,613,612 | |||||
| Cash and cash equivalents | 27,920 | 48,139 | |||||
| Restricted cash | 2,246 | 3,726 | |||||
| Accounts receivable, net | 45,529 | 39,186 | |||||
| Notes receivable, net | 94,172 | 136,039 | |||||
| Construction receivables, including retentions, net | 126,443 | 70,822 | |||||
| Construction contract costs and estimated earnings in excess of billings | 104 | 342 | |||||
| Equity method investment | 142,031 | 71,983 | |||||
| Operating lease right-of-use assets | 23,085 | 23,350 | |||||
| Finance lease right-of-use assets | 90,565 | 45,878 | |||||
| Acquired lease intangible assets | 109,137 | 103,870 | |||||
| Other assets | 87,548 | 85,363 | |||||
| Total Assets | $ | 2,562,898 | $ | 2,242,310 | |||
| LIABILITIES AND EQUITY | |||||||
| Indebtedness, net | $ | 1,396,965 | $ | 1,068,261 | |||
| Accounts payable and accrued liabilities | 31,041 | 26,839 | |||||
| Construction payables, including retentions | 128,290 | 93,472 | |||||
| Billings in excess of construction contract costs and estimated earnings | 21,414 | 17,515 | |||||
| Operating lease liabilities | 31,528 | 31,677 | |||||
| Finance lease liabilities | 91,869 | 46,477 | |||||
| Other liabilities | 56,613 | 54,055 | |||||
| Total Liabilities | 1,757,720 | 1,338,296 | |||||
| Total Equity | 805,178 | 904,014 | |||||
| Total Liabilities and Equity | $ | 2,562,898 | $ | 2,242,310 | |||
| ARMADA HOFFLER PROPERTIES, INC. | ||||||||||||||||
| CONDENSED CONSOLIDATED INCOME STATEMENTS | ||||||||||||||||
| (in thousands, except per share amounts) | ||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| (Unaudited) | ||||||||||||||||
| Revenues | ||||||||||||||||
| Rental revenues | $ | 59,842 | $ | 55,692 | $ | 238,924 | $ | 219,294 | ||||||||
| General contracting and real estate services revenues | 126,911 | 95,912 | 413,131 | 234,859 | ||||||||||||
| Interest income | 4,280 | 6,568 | 15,103 | 16,978 | ||||||||||||
| Total revenues | 191,033 | 158,172 | 667,158 | 471,131 | ||||||||||||
| Expenses | ||||||||||||||||
| Rental expenses | 15,027 | 12,641 | 56,419 | 50,742 | ||||||||||||
| Real estate taxes | 5,532 | 5,362 | 22,442 | 22,057 | ||||||||||||
| General contracting and real estate services expenses | 123,377 | 93,667 | 399,713 | 227,158 | ||||||||||||
| Depreciation and amortization | 35,270 | 18,109 | 96,078 | 72,974 | ||||||||||||
| Amortization of right-of-use assets - finance leases | 300 | 277 | 1,349 | 1,110 | ||||||||||||
| General and administrative expenses | 4,336 | 3,512 | 18,122 | 15,691 | ||||||||||||
| Acquisition, development, and other pursuit costs | 66 | — | 84 | 37 | ||||||||||||
| Impairment charges | (5 | ) | 83 | 102 | 416 | |||||||||||
| Total expenses | 183,903 | 133,651 | 594,309 | 390,185 | ||||||||||||
| Gain on real estate dispositions, net | — | 42 | 738 | 53,466 | ||||||||||||
| Operating income | 7,130 | 24,563 | 73,587 | 134,412 | ||||||||||||
| Interest expense | (16,435 | ) | (10,933 | ) | (57,810 | ) | (39,680 | ) | ||||||||
| Loss on extinguishment of debt | — | (475 | ) | — | (3,374 | ) | ||||||||||
| Change in fair value of derivatives and other | (11,266 | ) | 1,186 | (6,242 | ) | 8,698 | ||||||||||
| Unrealized credit loss release (provision) | 297 | 232 | (574 | ) | (626 | ) | ||||||||||
| Other income (expense), net | (293 | ) | (37 | ) | 31 | 378 | ||||||||||
| (Loss) income before taxes | (20,567 | ) | 14,536 | 8,992 | 99,808 | |||||||||||
| Income tax (provision) benefit | (495 | ) | 5 | (1,329 | ) | 145 | ||||||||||
| Net (loss) income | (21,062 | ) | 14,541 | 7,663 | 99,953 | |||||||||||
| Net loss (income) attributable to noncontrolling interests in investment entities | 11 | (137 | ) | (605 | ) | (5,948 | ) | |||||||||
| Preferred stock dividends | (2,887 | ) | (2,887 | ) | (11,548 | ) | (11,548 | ) | ||||||||
| Net (loss) income attributable to common stockholders and OP Unitholders | $ | (23,938 | ) | $ | 11,517 | $ | (4,490 | ) | $ | 82,457 | ||||||
| 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, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| (Unaudited) | ||||||||||||||||
| Net (loss) income attributable to common stockholders and OP Unitholders | $ | (23,938 | ) | $ | 11,517 | $ | (4,490 | ) | $ | 82,457 | ||||||
| Depreciation and amortization (1) | 35,069 | 17,887 | 95,208 | 71,971 | ||||||||||||
| Loss (Gain) on operating real estate dispositions (2) | — | 11 | — | (47,984 | ) | |||||||||||
| Impairment of real estate assets | — | — | — | 201 | ||||||||||||
| FFO attributable to common stockholders and OP Unitholders | $ | 11,131 | $ | 29,415 | $ | 90,718 | $ | 106,645 | ||||||||
| Acquisition, development and other pursuit costs | 66 | — | 84 | 37 | ||||||||||||
| Accelerated amortization of intangible assets and liabilities | (38 | ) | 83 | (653 | ) | 215 | ||||||||||
| Loss on extinguishment of debt | — | 475 | — | 3,374 | ||||||||||||
| Unrealized credit loss (release) provision | (297 | ) | (232 | ) | 574 | 626 | ||||||||||
| Amortization of right-of-use assets - finance leases | 300 | 277 | 1,349 | 1,110 | ||||||||||||
| Decrease (Increase) in fair value of derivatives not designated as cash flow hedges | 16,159 | (1,186 | ) | 14,185 | (8,698 | ) | ||||||||||
| Amortization of interest rate derivative premiums on designated cash flow hedges | 612 | 1,801 | 4,210 | 3,849 | ||||||||||||
| Normalized FFO available to common stockholders and OP Unitholders | $ | 27,933 | $ | 30,633 | $ | 110,467 | $ | 107,158 | ||||||||
| Net (loss) income attributable to common stockholders and OP Unitholders per diluted share and unit | $ | (0.27 | ) | $ | 0.13 | $ | (0.05 | ) | $ | 0.93 | ||||||
| FFO attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.13 | $ | 0.33 | $ | 1.02 | $ | 1.21 | ||||||||
| Normalized FFO attributable to common stockholders and OP Unitholders per diluted share and unit | $ | 0.31 | $ | 0.35 | $ | 1.24 | $ | 1.22 | ||||||||
| Weighted-average common shares and units - diluted | 88,733 | 88,341 | 88,864 | 88,192 | ||||||||||||
________________________________________
| (1) The adjustment for depreciation and amortization for each of the three months ended December 31, 2023 and 2022 excludes $0.2 million of depreciation attributable to our joint venture partners. The adjustment for depreciation and amortization for the years ended December 31, 2023 and 2022 excludes $0.9 million and $1.0 million, respectively, of depreciation attributable to our joint venture partners. |
| (2) ) The adjustment for gain on operating real estate dispositions for the year ended December 31, 2023 excludes $0.7 million for gains on the dispositions of non-operating parcels at Market at Mill Creek and adjacent to Brooks Crossing Retail. The adjustment for gain on 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. |
| ARMADA HOFFLER PROPERTIES, INC. | ||||||||||||||||
| RECONCILIATION OF NET INCOME TO SAME STORE NOI, CASH BASIS | ||||||||||||||||
| (in thousands) (unaudited) | ||||||||||||||||
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| (Unaudited) | ||||||||||||||||
| Retail Same Store (1) | ||||||||||||||||
| Same Store NOI, Cash Basis | $ | 15,246 | $ | 15,325 | $ | 61,848 | $ | 59,461 | ||||||||
| GAAP Adjustments (2) | 1,009 | 842 | 4,007 | 3,611 | ||||||||||||
| Same Store NOI | 16,255 | 16,167 | 65,855 | 63,072 | ||||||||||||
| Non-Same Store NOI (3) | 2,031 | 307 | 6,931 | 630 | ||||||||||||
| Segment NOI | 18,286 | 16,474 | 72,786 | 63,702 | ||||||||||||
| Office Same Store (4) | ||||||||||||||||
| Same Store NOI, Cash Basis | 11,813 | 11,855 | 25,302 | 26,009 | ||||||||||||
| GAAP Adjustments (2) | (1,195 | ) | 1,277 | (1,643 | ) | 370 | ||||||||||
| Same Store NOI | 10,618 | 13,132 | 23,659 | 26,379 | ||||||||||||
| Non-Same Store NOI (3) | 1,330 | (246 | ) | 27,639 | 21,322 | |||||||||||
| Segment NOI | 11,948 | 12,886 | 51,298 | 47,701 | ||||||||||||
| Multifamily Same Store (5) | ||||||||||||||||
| Same Store NOI, Cash Basis | 8,121 | 7,995 | 27,234 | 26,390 | ||||||||||||
| GAAP Adjustments (2) | 253 | 212 | 1,015 | 850 | ||||||||||||
| Same Store NOI | 8,374 | 8,207 | 28,249 | 27,240 | ||||||||||||
| Non-Same Store NOI (3) | 675 | 122 | 7,730 | 7,852 | ||||||||||||
| Segment NOI | 9,049 | 8,329 | 35,979 | 35,092 | ||||||||||||
| Total Property NOI | 39,283 | 37,689 | 160,063 | 146,495 | ||||||||||||
| General contracting & real estate services gross profit | 3,534 | 2,245 | 13,418 | 7,701 | ||||||||||||
| Real estate financing gross profit | 4,951 | 7,405 | 17,842 | 19,957 | ||||||||||||
| Interest income (6) | 4,280 | 6,568 | 15,103 | 16,978 | ||||||||||||
| Depreciation and amortization | (35,270 | ) | (18,109 | ) | (96,078 | ) | (72,974 | ) | ||||||||
| General and administrative expenses | (4,336 | ) | (3,512 | ) | (18,122 | ) | (15,691 | ) | ||||||||
| Acquisition, development and other pursuit costs | (66 | ) | — | (84 | ) | (37 | ) | |||||||||
| Impairment charges | 5 | (83 | ) | (102 | ) | (416 | ) | |||||||||
| Gain on real estate dispositions, net | — | 42 | 738 | 53,466 | ||||||||||||
| Interest expense (7) | (16,435 | ) | (10,933 | ) | (57,810 | ) | (39,680 | ) | ||||||||
| Loss on extinguishment of debt | — | (475 | ) | — | (3,374 | ) | ||||||||||
| Unrealized credit loss release (provision) | 297 | 232 | (574 | ) | (626 | ) | ||||||||||
| Amortization of right-of-use assets - finance leases | (300 | ) | (277 | ) | (1,349 | ) | (1,110 | ) | ||||||||
| Change in fair value of derivatives and other | (11,266 | ) | 1,186 | (6,242 | ) | 8,698 | ||||||||||
| Other income (expense), net | (293 | ) | (37 | ) | 31 | 378 | ||||||||||
| Income tax (provision) benefit | (495 | ) | 5 | (1,329 | ) | 145 | ||||||||||
| Net (loss) income | (60,345 | ) | (23,148 | ) | 7,663 | 99,953 | ||||||||||
| Net loss (income) attributable to noncontrolling interests in investment entities | 11 | (137 | ) | (605 | ) | (5,948 | ) | |||||||||
| Preferred stock dividends | (2,887 | ) | (2,887 | ) | (11,548 | ) | (11,548 | ) | ||||||||
| Net (loss) income attributable to AHH and OP unitholders | $ | (63,221 | ) | $ | (26,172 | ) | $ | (4,490 | ) | $ | 82,457 | |||||
_______________________________________
| (1) Retail same-store portfolio excludes Pembroke Square, The Interlock Retail, and Columbus Village II for the three and twelve months ended December 31, 2023 and 2022. |
| (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) Office same-store portfolio excludes The Interlock Office for the three and twelve months ended December 31, 2023 and 2022. Office same-store portfolio also excludes Wills Wharf and the Constellation Office for the twelve months ended December 31, 2023 and 2022. |
| (5) Multifamily same-store portfolio excludes Chronicle Mill, The Residences at Annapolis Junction, Hoffler Place, and Summit Place for the three and twelve months ended December 31, 2023 and 2022. Multifamily same-store portfolio also excludes 1305 Dock Street and The Everly for the twelve months ended December 31, 2023 and 2022. |
| (6) Excludes real estate financing segment interest income. |
| (7) Excludes real estate financing segment interest expense. |
Contact:
Chelsea Forrest
Armada Hoffler Properties, Inc.
Director of Corporate Communications and Investor Relations
Email: CForrest@ArmadaHoffler.com
Phone: (757) 612-4248
