Try our mobile app
Net Income of $0.09 per Diluted Share for the Fourth Quarterand $0.41 per Diluted Share for the Full Year
Normalized FFO of $0.30 per Diluted Share for the Fourth Quarterand $1.17 per Diluted Share for the Full Year
Company Introduces 2020 Full-Year Normalized FFO Guidance of $1.16 to $1.20 per Diluted Share
VIRGINIA BEACH, Va., Feb. 06, 2020 (GLOBE NEWSWIRE) -- Armada Hoffler Properties, Inc. (NYSE: AHH) today announced its results for the quarter and year ended December 31, 2019 and provided an update on current events.
Highlights include:
"As we had forecasted at the beginning of last year, 2019 yielded strong bottom line growth with a nearly 14 percent increase in per share earnings," said Louis Haddad, President & CEO. "In 2020, our focus turns to increasing NAV through our capital recycling strategy and executing on exciting new ground up development and high return redevelopment opportunities. We expect to build a solid case for expansion of our multiple and significantly higher earnings over the next few years. As the Company's largest equity holder, management remains committed to generating long-term value for all shareholders."
Financial Results
The fourth quarter changes in net income, FFO, and Normalized FFO as compared to the fourth quarter of 2018 were positively impacted by higher interest income from mezzanine lending activities, higher property operating income due to acquisitions and developments, and higher construction segment gross profit 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 as compared to 2018 were positively impacted by higher interest income from mezzanine lending activities, higher property operating income due to acquisitions and developments, and higher construction segment gross profit and were negatively impacted by higher interest expense. Additionally, full year net income and FFO were negatively impacted by mark-to-market losses on interest rate derivatives.
Operating Performance
At the end of the year, the Company’s retail, office, and multifamily core operating property portfolios were 96.9%, 96.6%, and 95.6% occupied, respectively.
Total third-party construction contract backlog was $242.6 million at the end of the year.
Balance Sheet and Financing Activity
As of December 31, 2019, the Company had $960.8 million of total debt outstanding, including $110.0 million outstanding under its revolving credit facility. Total debt outstanding excludes unamortized GAAP fair value adjustments and deferred financing costs. Approximately 51% of the Company’s debt had fixed interest rates or was subject to interest rate swaps as of December 31, 2019. After considering LIBOR interest rate caps with strike prices at or below 275 basis points, as of December 31, 2019, 77% of the Company’s debt was fixed or hedged.
Outlook
The Company is introducing its 2020 full-year Normalized FFO guidance in the range of $1.16 to $1.20 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 2020. The Company's executive management will provide further details regarding its 2020 earnings guidance during today's webcast and conference call.
| Full-year 2020 Guidance [1] | Expected Ranges | |||||||
| Total NOI | $117.5M | $118.5M | ||||||
| Construction Segment Gross Profit | $7.3M | $8.0M | ||||||
| G&A Expenses | $12.9M | $13.5M | ||||||
| Mezzanine Interest Income [2] | $21.7M | $22.1M | ||||||
| Interest Expense | $35.2M | $36.2M | ||||||
| Normalized FFO per diluted share [3] | $1.16 | $1.20 | ||||||
[1] Includes the following assumptions: • Asset recycling program completed during 2Q20. • Interest expense is calculated based on the Forward LIBOR Curve, which forecasts rates ending the year at 1.48%. • Opportunistic sale of approximately $80 million through the ATM program, resulting in a full year weighted average share count of 79.7 million.
[2] Includes amortization of exit fees for The Residences at Annapolis Junction & The Interlock.
[3] Normalized FFO excludes certain items, including debt extinguishment losses, acquisition, development and other pursuit costs, mark-to-market adjustments for interest rate derivatives, 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.
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 6, 2020 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 877-407-3982 (domestic) or 201-493-6780 (international). A replay of the conference call will be available through Friday, March 6, 2020 by dialing 844-512-2921 (domestic) or 412-317-6671 (international) and entering the pass code 13697798.
About Armada Hoffler Properties, Inc.
Armada Hoffler Properties, Inc. (NYSE: AHH) is a vertically-integrated, self-managed real estate investment trust ("REIT") with 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, financing activities, as well as acquisitions, dispositions and the Company’s financial outlook, guidance and expectations. 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, 2018, and the other documents filed by the Company with the Securities and Exchange Commission. 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.
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, amortization of right-of-use assets attributable to finance leases, severance related costs, and other non-comparable items.
For reference, as an aid in understanding the Company’s computation of FFO and Normalized FFO, a reconciliation of net income calculated in accordance with GAAP to 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, | |||||||
| 2019 | 2018 | ||||||
| (Unaudited) | |||||||
| ASSETS | |||||||
| Real estate investments: | |||||||
| Income producing property | $ | 1,460,723 | $ | 1,037,917 | |||
| Held for development | 5,000 | 2,994 | |||||
| Construction in progress | 140,601 | 135,675 | |||||
| 1,606,324 | 1,176,586 | ||||||
| Accumulated depreciation | (224,738 | ) | (188,775 | ) | |||
| Net real estate investments | 1,381,586 | 987,811 | |||||
| Real estate investments held for sale | 1,460 | 929 | |||||
| Cash and cash equivalents | 39,232 | 21,254 | |||||
| Restricted cash | 4,347 | 2,797 | |||||
| Accounts receivable, net | 23,470 | 19,016 | |||||
| Notes receivable | 159,371 | 138,683 | |||||
| Construction receivables, including retentions | 36,361 | 16,154 | |||||
| Construction contract costs and estimated earnings in excess of billings | 249 | 1,358 | |||||
| Equity method investments | — | 22,203 | |||||
| Operating lease right-of-use assets | 33,088 | — | |||||
| Finance lease right-of-use assets | 24,130 | — | |||||
| Acquired lease intangible assets, net | 68,702 | 27,561 | |||||
| Other assets | 32,901 | 27,616 | |||||
| Total Assets | $ | 1,804,897 | $ | 1,265,382 | |||
| LIABILITIES AND EQUITY | |||||||
| Indebtedness, net | $ | 950,537 | $ | 694,239 | |||
| Accounts payable and accrued liabilities | 17,803 | 15,217 | |||||
| Construction payables, including retentions | 53,382 | 50,796 | |||||
| Billings in excess of construction contract costs and estimated earnings | 5,306 | 3,037 | |||||
| Operating lease liabilities | 41,474 | — | |||||
| Finance lease liabilities | 17,903 | — | |||||
| Other liabilities | 63,045 | 46,203 | |||||
| Total Liabilities | 1,149,450 | 809,492 | |||||
| Total Equity | 655,447 | 455,890 | |||||
| Total Liabilities and Equity | $ | 1,804,897 | $ | 1,265,382 | |||
ARMADA HOFFLER PROPERTIES, INC.CONDENSED CONSOLIDATED INCOME STATEMENTS(in thousands, except per share amounts)
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| (Unaudited) | ||||||||||||||||
| Revenues | ||||||||||||||||
| Rental revenues | $ | 41,832 | $ | 30,731 | $ | 151,339 | $ | 116,958 | ||||||||
| General contracting and real estate services revenues | 39,741 | 12,705 | 105,859 | 76,359 | ||||||||||||
| Total revenues | 81,573 | 43,436 | 257,198 | 193,317 | ||||||||||||
| Expenses | ||||||||||||||||
| Rental expenses | 9,819 | 7,173 | 34,332 | 27,222 | ||||||||||||
| Real estate taxes | 4,202 | 2,995 | 14,961 | 11,383 | ||||||||||||
| General contracting and real estate services expenses | 38,683 | 12,154 | 101,538 | 73,628 | ||||||||||||
| Depreciation and amortization | 15,690 | 11,260 | 54,564 | 39,913 | ||||||||||||
| Amortization of right-of-use assets - finance leases | 147 | — | 377 | — | ||||||||||||
| General and administrative expenses | 3,063 | 3,339 | 12,392 | 11,431 | ||||||||||||
| Acquisition, development and other pursuit costs | 294 | 190 | 844 | 352 | ||||||||||||
| Impairment charges | 252 | 1,518 | 252 | 1,619 | ||||||||||||
| Total expenses | 72,150 | 38,629 | 219,260 | 165,548 | ||||||||||||
| Gain on real estate dispositions | — | 4,254 | 4,699 | 4,254 | ||||||||||||
| Operating income | 9,423 | 9,061 | 42,637 | 32,023 | ||||||||||||
| Interest income | 6,593 | 3,577 | 23,215 | 10,729 | ||||||||||||
| Interest expense on indebtedness | (8,571 | ) | (5,540 | ) | (30,776 | ) | (19,087 | ) | ||||||||
| Interest expense on finance leases | (228 | ) | — | (568 | ) | — | ||||||||||
| Equity in income of unconsolidated real estate entities | — | 372 | 273 | 372 | ||||||||||||
| Change in fair value of interest rate derivatives | 327 | (2,207 | ) | (3,599 | ) | (951 | ) | |||||||||
| Other income (expense), net | 159 | 155 | 585 | 377 | ||||||||||||
| Income before taxes | 7,703 | 5,418 | 31,767 | 23,463 | ||||||||||||
| Income tax benefit (provision) | 152 | (523 | ) | 491 | 29 | |||||||||||
| Net income | 7,855 | 4,895 | 32,258 | 23,492 | ||||||||||||
| Net income attributable to noncontrolling interests in investment entities | 427 | — | (213 | ) | — | |||||||||||
| Preferred stock dividends | (1,067 | ) | — | (2,455 | ) | — | ||||||||||
| Net income attributable to common stockholders and OP Unit holders | $ | 7,215 | $ | 4,895 | $ | 29,590 | $ | 23,492 | ||||||||
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, | |||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Net income attributable to common stockholders and OP Unit holders | $ | 7,215 | $ | 4,895 | $ | 29,590 | $ | 23,492 | ||||||||
| Depreciation and amortization (1) | 15,285 | 11,525 | 53,616 | 40,178 | ||||||||||||
| Gain on operating real estate dispositions (2) | — | (833 | ) | (3,220 | ) | (833 | ) | |||||||||
| Impairment of real estate assets | — | 1,502 | — | 1,502 | ||||||||||||
| FFO attributable to common stockholders and OP Unit holders | $ | 22,500 | $ | 17,089 | $ | 79,986 | $ | 64,339 | ||||||||
| Acquisition, development and other pursuit costs | 294 | 190 | 844 | 352 | ||||||||||||
| Impairment of intangible assets and liabilities | 252 | 16 | 252 | 117 | ||||||||||||
| Loss on extinguishment of debt | 30 | — | 30 | 11 | ||||||||||||
| Amortization of right-of-use assets - finance leases | 147 | — | 377 | — | ||||||||||||
| Change in fair value of interest rate derivatives | (327 | ) | 2,207 | 3,599 | 951 | |||||||||||
| Severance related costs | — | 688 | — | 688 | ||||||||||||
| Normalized FFO attributable to common stockholders and OP Unit holders | $ | 22,896 | $ | 20,190 | $ | 85,088 | $ | 66,458 | ||||||||
| Net income attributable to common stockholders and OP Unit holders per diluted share and unit | $ | 0.09 | $ | 0.07 | $ | 0.41 | $ | 0.36 | ||||||||
| FFO per diluted share and unit attributable to common stockholders and OP Unit holders | $ | 0.29 | $ | 0.26 | $ | 1.10 | $ | 0.99 | ||||||||
| Normalized FFO per diluted share and unit attributable to common stockholders and OP Unit holders | $ | 0.30 | $ | 0.30 | $ | 1.17 | $ | 1.03 | ||||||||
| Weighted average common shares and units - diluted | 76,762 | 66,836 | 72,644 | 64,754 | ||||||||||||
________________________________________
| (1) The adjustment for depreciation and amortization for the years ended December 31, 2019 and 2018 include $0.2 million and $0.3 million, respectively, of depreciation attributable to the Company's investment in One City Center, which was an unconsolidated real estate investment until March 14, 2019. Additionally, the adjustment for depreciation and amortization for the year ended December 31, 2019 excludes $0.8 million of depreciation attributable to the Company's joint venture partners. |
| (2) The adjustment for gain on operating real estate dispositions for the year ended December 31, 2019 excludes the portion of the gain on Lightfoot Marketplace that was allocated to our joint venture partner and excludes the gain on sale of a non-operating land parcel. The adjustment for gain on operating real estate dispositions for the year ended December 31, 2018 excludes the gain on the build-to-suit industrial facility because this property was sold before being placed into service. |
Contact:
Michael P. O’HaraArmada Hoffler Properties, Inc.Chief Financial Officer and TreasurerEmail: MOHara@ArmadaHoffler.comPhone: (757) 366-6684
