Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K/A

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  January 14, 2016

 

ARMADA HOFFLER PROPERTIES, INC.

(Exact name of registrant as specified in its charter)

 

Maryland
(State or other jurisdiction
of incorporation)

 

001-35908
(Commission File Number)

 

46-1214914
(IRS Employer
Identification No.)

 

222 Central Park Avenue, Suite 2100
Virginia Beach, Virginia
(Address of principal executive offices)

 

23462
(Zip Code)

 

Registrant’s telephone number, including area code: (757) 366-4000

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



Table of Contents

 

Explanatory Note

 

On January 20, 2016, Armada Hoffler Properties, Inc. (the “Company”) filed a Current Report on Form 8-K (the “Original 8-K”) to report the Company’s acquisition of a portfolio of 11 retail properties (the “Retail Portfolio”). This amendment is being filed for the sole purpose of filing the financial statements and pro forma financial information required by Item 9.01 of Form 8-K, and should be read in conjunction with the Original 8-K.

 

Item 9.01

Financial Statements and Exhibits.

 

(a) Financial Statements of Business Acquired.

 

·                  Unaudited Combined Statement of Revenues and Certain Operating Expenses of the Retail Portfolio for the nine months ended September 30, 2015

·                  Audited Combined Statement of Revenues and Certain Operating Expenses of the Retail Portfolio for the year ended December 31, 2014

·                  Notes to Combined Statements of Revenues and Certain Operating Expenses

 

(b) Pro forma financial information.

 

·                  Unaudited Pro Forma Consolidated Balance Sheet of the Company as of September 30, 2015

·                  Unaudited Pro Forma Consolidated Statement of Operations of the Company for the Nine Months Ended September 30, 2015

·                  Unaudited Pro Forma Consolidated Statement of Operations of the Company for the Year Ended December 31, 2014

·                  Notes to Unaudited Pro Forma Consolidated Financial Statements

 

(d) Exhibits.

 

Exhibit
No.

 

Description

 

 

 

23.1

 

Consent of PricewaterhouseCoopers LLP

 

2



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 hereunto duly authorized.

 

 

ARMADA HOFFLER PROPERTIES, INC.

 

 

 

 

Date: April 1, 2016

 

/s/ MICHAEL P. O’HARA

 

 

Michael P. O’Hara

 

 

Chief Financial Officer and Treasurer

 

3



Table of Contents

 

EXHIBIT INDEX

 

Exhibit
No.

 

Description

 

 

 

23.1

 

Consent of PricewaterhouseCoopers LLP

 

4



Table of Contents

 

ARMADA HOFFLER PROPERTIES, INC.

 

INDEX TO FINANCIAL STATEMENTS

 

 

 

Independent Auditor’s Report

F-2

Combined Statements of Revenues and Certain Operating Expenses

F-3

Notes to Combined Statements of Revenues and Certain Operating Expenses

F-4

Pro Forma Consolidated Balance Sheet as of September 30, 2015

F-8

Pro Forma Consolidated Statement of Operations for the Nine Months Ended September 30, 2015

F-9

Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2014

F-10

Notes to Pro Forma Consolidated Financial Statements

F-11

 

F-1



Table of Contents

 

Independent Auditor’s Report

 

To the Board of Directors and Stockholders of

Armada Hoffler Properties, Inc.:

 

We have audited the accompanying combined statement of revenues and certain operating expenses of the Retail Portfolio described in Note 1 for the year ended December 31, 2014.

 

Management’s Responsibility for the Combined Statement of Revenues and Certain Operating Expenses

 

Management is responsible for the preparation and fair presentation of the combined statement of revenues and certain operating expenses in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the combined statement of revenues and certain operating expenses that is free from material misstatement, whether due to fraud or error.

 

Auditors’ Responsibility

 

Our responsibility is to express an opinion on this combined statement of revenues and certain operating expenses based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the combined statement of revenues and certain operating expenses is free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the combined statement of revenues and certain operating expenses. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the combined statement of revenues and certain operating expenses, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the entity’s preparation and fair presentation of the combined statement of revenues and certain operating expenses in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the combined statement of revenues and certain operating expenses. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

 

In our opinion, the combined statement of revenues and certain operating expenses referred to above presents fairly, in all material respects, the revenues and certain operating expenses of the Retail Portfolio for the year ended December 31, 2014 in accordance with accounting principles generally accepted in the United States of America.

 

Emphasis of Matter

 

The accompanying combined statement of revenues and certain operating expenses of the Retail Portfolio was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission as described in Note 1 and is not intended to be a complete presentation of the Retail Portfolio’s revenues and expenses. Our opinion is not modified with respect to this matter.

 

/s/ PricewaterhouseCoopers LLP

 

Cleveland, OH

 

April 1, 2016

 

 

F-2



Table of Contents

 

Retail Portfolio

Combined Statements of Revenues and Certain Operating Expenses

(In thousands)

 

 

 

(Unaudited)

 

 

 

 

 

Nine Months Ended

 

Year Ended

 

 

 

September 30, 2015

 

December 31, 2014

 

Revenues

 

 

 

 

 

Rental revenue

 

$

9,192

 

$

11,713

 

Tenant recoveries

 

2,633

 

3,371

 

Ancillary and other income

 

97

 

146

 

Total revenues

 

11,922

 

15,230

 

 

 

 

 

 

 

Certain operating expenses

 

 

 

 

 

Real estate taxes and insurance

 

1,601

 

2,131

 

Operating and maintenance

 

1,508

 

1,695

 

Management fees

 

530

 

652

 

Total certain operating expenses

 

3,639

 

4,478

 

Revenues in excess of certain operating expenses

 

$

8,283

 

$

10,752

 

 

See accompanying Notes to Combined Statements of Revenues and Certain Operating Expenses.

 

F-3



Table of Contents

 

Retail Portfolio

Notes to Combined Statements of Revenues and Certain Operating Expenses

 

1. Basis of Presentation

 

The accompanying combined statements of revenues and certain operating expenses include the operations of a portfolio of 11 retail centers located throughout the Mid-Atlantic and Southeastern United States (the “Retail Portfolio”), which Armada Hoffler Properties, Inc. (the “Company”) acquired on January 14, 2016.

 

The accompanying combined statements of revenues and certain operating expenses have been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended. Accordingly, the statements are not representative of the actual operations for the periods presented as revenues and certain operating expenses, which may not be directly attributable to the revenues and expenses expected to be incurred in the future operations of the Retail Portfolio, have been excluded. Such items include depreciation, amortization, interest expense, interest income and amortization of above- and below-market leases. The Company is not aware of any material factors during the year ended December 31, 2014 or the nine months ended September 30, 2015 that would cause the reported financial information not to be indicative of future operating results.

 

The accompanying combined statements of revenues and certain operating expenses of the Retail Portfolio have been presented on a combined basis as the 11 retail centers were under common management and ownership during the periods presented.

 

The accompanying interim combined statement of revenues and certain operating expenses for the nine months ended September 30, 2015 is unaudited. In the opinion of management, all adjustments, consisting only of normal and recurring adjustments considered necessary for a fair statement, have been included. The reported results are not necessarily indicative of the results that may be expected for the full year.

 

2. Summary of Significant Accounting Policies

 

Revenue Recognition

 

The Retail Portfolio recognizes rental revenue from tenants on a straight-line basis over the lease term when collectability is reasonably assured and the tenant has taken possession or controls the physical use of the leased asset.

 

Tenant recoveries related to reimbursement of real estate taxes, insurance, repairs and maintenance, and other operating expenses are recognized as revenue in the period the applicable expenses are incurred. Tenant recoveries and reimbursable expenses are recognized and presented gross, as the Retail Portfolio is generally the primary obligor with respect to purchasing goods and services from third-party suppliers, has discretion in selecting the supplier and bears the associated credit risk.

 

Use of Estimates

 

Management has made a number of estimates and assumptions relating to the reporting and disclosure of revenues and certain expenses during the reporting periods to present the combined

 

F-4



Table of Contents

 

statements of revenues and certain operating expenses in conformity with US GAAP. Actual results could differ from those estimates.

 

3. Minimum Future Lease Rentals

 

There are various lease agreements in place with tenants to lease space in the Retail Portfolio. As of September 30, 2015, the minimum future cash rents receivable under noncancelable operating leases in each of the next five years and thereafter are as follows (unaudited):

 

 

 

(In thousands)

 

Three months ending December 31, 2015

 

$

3,051

 

2016

 

12,142

 

2017

 

11,290

 

2018

 

10,568

 

2019

 

9,363

 

2020

 

5,912

 

Thereafter

 

13,304

 

 

 

$

65,630

 

 

Leases generally require reimbursement of the tenant’s proportional share of common area, real estate taxes and other operating expenses, which are excluded from the amounts above.

 

4. Tenant Concentrations

 

For the nine months ended September 30, 2015 and the year ended December 31, 2014, two tenants combined to represent 20% (unaudited) and 21%, respectively, of the Retail Portfolio’s rental revenues.

 

5. Related Party Transactions

 

The prior owner of the Retail Portfolio arranged for property and liability insurance for each of the properties comprising the Retail Portfolio. Insurance premiums incurred by the prior owner on behalf of the Retail Portfolio and reimbursed to the prior owner were approximately $224,000 (unaudited) and $340,000 for the nine months ended September 30, 2015 and the year ended December 31, 2014, respectively.

 

The prior owner of the Retail Portfolio provided certain maintenance services to the properties comprising the Retail Portfolio. For the nine months ended September 30, 2015 and the year ended December 31, 2014, maintenance services costs of approximately $78,000 (unaudited) and $73,000, respectively, were included in operating and maintenance expenses in the combined statements of revenues and certain operating expenses.

 

The prior owner of the Retail Portfolio provided management services to the properties comprising the Retail Portfolio. For the nine months ended September 30, 2015 and the year ended December 31, 2014, management fees of approximately $530,000 (unaudited) and $652,000, respectively, were included in the combined statements of revenues and certain operating expenses.

 

F-5



Table of Contents

 

6. Commitments and Contingencies

 

The Retail Portfolio is subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance. Management believes that the ultimate settlement of these actions will not have a material adverse effect on the Retail Portfolio’s results of operations.

 

7. Subsequent Events

 

Management evaluated subsequent events through April 1, 2016, the date the financial statements were available to be issued.

 

F-6



Table of Contents

 

ARMADA HOFFLER PROPERTIES, INC.

 

PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

 

On January 14, 2016, a wholly owned subsidiary of Armada Hoffler Properties, Inc. (the “Company”) completed the previously announced acquisition of a portfolio of 11 retail properties aggregating 1.1 million square feet (the “Retail Portfolio”) for a total purchase price of $170.5 million in cash.

 

The Company funded the acquisition of the Retail Portfolio with the net proceeds from the sale of the Richmond Tower office building, which closed on January 8, 2016, and the Oceaneering office building, which closed on October 30, 2015, and borrowings under the Company’s unsecured credit facility. On December 9, 2015, the Company completed an underwritten public offering of 3.5 million shares of common stock (the “Offering”). The net proceeds to the Company from the Offering after deducting the underwriting discount and related offering costs were $35.1 million, of which the Company used $34.0 million to repay amounts borrowed under its unsecured credit facility.

 

The accompanying unaudited pro forma consolidated financial statements of the Company have been prepared to reflect the impact of the acquisition of the Retail Portfolio, the sales of the Richmond Tower and Oceaneering office buildings and the Offering on the Company’s historical consolidated financial statements. The unaudited pro forma consolidated balance sheet as of September 30, 2015 is based on the Company’s historical consolidated balance sheet as of the same date and gives effect to the acquisition of the Retail Portfolio, the sales of the Richmond Tower and Oceaneering office buildings and the Offering as if each had occurred on September 30, 2015. The unaudited pro forma consolidated statements of operations for the nine months ended September 30, 2015 and the year ended December 31, 2014 are based on the historical consolidated statements of operations of the Company for the same periods and give effect to the acquisition of the Retail Portfolio, the sales of the Richmond Tower and Oceaneering office buildings and the Offering as if each had occurred on January 1, 2014. The Company has based the unaudited pro forma adjustments on available information and assumptions that the Company believes are reasonable.

 

The accompanying unaudited pro forma consolidated financial information is presented for illustrative purposes only and is not necessarily indicative of what the Company’s actual financial condition or results of operations would have been had the acquisition of the Retail Portfolio, the sales of the Richmond Tower and Oceaneering office buildings and the Offering been completed on the dates indicated, nor does it purport to be indicative of the Company’s financial condition as of any future date or the Company’s results of operations for any future period.

 

The accompanying unaudited pro forma consolidated financial statements and notes thereto should be read in conjunction with the consolidated financial statements included in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2015 and the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

 

F-7



Table of Contents

 

ARMADA HOFFLER PROPERTIES, INC.

PRO FORMA CONSOLIDATED BALANCE SHEET

(In thousands, except par value and share data)

(Unaudited)

 

 

 

Historical

 

Richmond

 

 

 

Offering and

 

Acquired

 

Pro Forma

 

 

 

September 30, 2015

 

Tower

 

Oceaneering

 

Use of Proceeds

 

Retail Portfolio

 

September 30, 2015

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Income producing property

 

$

649,029

 

$

(48,899

)(a)

$

(23,079

)(d)

$

 

$

164,540

(k)

$

741,591

 

Held for development

 

1,180

 

 

 

 

 

1,180

 

Construction in progress

 

35,407

 

 

 

 

 

35,407

 

 

 

685,616

 

(48,899

)

(23,079

)

 

164,540

 

778,178

 

Accumulated depreciation

 

(129,996

)

8,524

(a)

552

(d)

 

 

(120,920

)

Net real estate investments

 

555,620

 

(40,375

)

(22,527

)

 

164,540

 

657,258

 

Cash and cash equivalents

 

15,191

 

77,219

(b)

9,948

(e)

1,056

(g)

(88,371

)(l)

15,043

 

Restricted cash

 

4,243

 

 

 

 

 

4,243

 

Accounts receivable, net

 

22,006

 

(8,730

)(a)

(511

)(d)

 

 

12,765

 

Construction receivables, including retentions

 

48,097

 

 

 

 

 

48,097

 

Construction contract costs and estimated earnings in excess of billings

 

289

 

 

 

 

 

289

 

Other assets

 

48,647

 

(2,048

)(a)

(1,171

)(d)

 

23,014

(m)

68,442

 

Total Assets

 

$

694,093

 

$

26,066

 

$

(14,261

)

$

1,056

 

$

99,183

 

$

806,137

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

Indebtedness

 

$

420,145

 

$

 

$

(18,707

)(d)

$

(34,000

)(h)

$

83,000

(n)

$

450,438

 

Accounts payable and accrued liabilities

 

6,278

 

(52

)(a)

(191

)(d)

 

 

6,035

 

Construction payables, including retentions

 

54,159

 

 

 

 

 

54,159

 

Billings in excess of construction contract costs and estimated earnings

 

2,512

 

 

 

 

 

2,512

 

Other liabilities

 

25,350

 

(41

)(a)

(164

)(d)

587

(i)

17,170

(o)

42,902

 

Total Liabilities

 

508,444

 

(93

)

(19,062

)

(33,413

)

100,170

 

556,046

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.01 par value, 500,000,000 shares authorized, 26,260,685 shares issued and outstanding

 

262

 

 

 

34

(j)

 

296

 

Additional paid-in capital

 

64,027

 

 

 

35,022

(j)

 

99,049

 

Distributions in excess of earnings

 

(53,225

)

16,238

(c)

2,980

(f)

(587

)(i)

(641

)(p)

(35,235

)

Accumulated other comprehensive loss

 

(972

)

 

 

 

 

(972

)

Total stockholders’ equity

 

10,092

 

16,238

 

2,980

 

34,469

 

(641

)

63,138

 

Noncontrolling interests

 

175,557

 

9,921

(c)

1,821

(f)

 

(346

)(p)

186,953

 

Total Equity

 

185,649

 

26,159

(c)

4,801

(f)

34,469

 

(987

)(p)

250,091

 

Total Liabilities and Equity

 

$

694,093

 

$

26,066

 

$

(14,261

)

$

1,056

 

$

99,183

 

$

806,137

 

 

See accompanying notes to unaudited pro forma consolidated financial statements.

 

F-8



Table of Contents

 

ARMADA HOFFLER PROPERTIES, INC.

PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Historical

 

 

 

 

 

 

 

Pro Forma

 

 

 

Nine Months Ended

 

Richmond

 

 

 

Acquired

 

Nine Months Ended

 

 

 

September 30, 2015

 

Tower

 

Oceaneering

 

Retail Portfolio

 

September 30, 2015

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

59,401

 

$

(6,430

)(q)

$

(1,437

)(r)

$

 13,846

(s)

$

 65,380

 

General contracting and real estate services revenues

 

129,959

 

 

 

 

129,959

 

Total revenues

 

189,360

 

(6,430

)

(1,437

)

 13,846

 

 195,339

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Rental expenses

 

14,256

 

(882

)(q)

(51

)(r)

2,262

(t)

15,585

 

Real estate taxes

 

5,672

 

(514

)(q)

(102

)(r)

1,377

(t)

6,433

 

General contracting and real estate services expenses

 

125,141

 

 

 

 

125,141

 

Depreciation and amortization

 

16,991

 

(1,401

)(q)

(593

)(r)

 6,040

(u)

 21,037

 

General and administrative expenses

 

6,297

 

(3

)(q)

(3

)(r)

 

6,291

 

Acquisition, development and other pursuit costs

 

1,050

 

 

 

 

1,050

 

Impairment charges

 

23

 

 

 

 

23

 

Total expenses

 

169,430

 

(2,800

)

(749

)

 9,679

 

 175,560

 

Operating income

 

19,930

 

(3,630

)

(688

)

 4,167

 

 19,779

 

Interest expense

 

(9,922

)

 

225

(r)

(700

)(v)

(10,397

)

Loss on extinguishment of debt

 

(410

)

 

 

 

(410

)

Gain on real estate dispositions

 

13,407

 

 

 

 

13,407

 

Other loss

 

(182

)

 

 

 

(182

)

Income before taxes

 

22,823

 

(3,630

)

(463

)

 3,467

 

 22,197

 

Income tax provision

 

(83

)

 

 

 

(83

)

Net income

 

22,740

 

(3,630

)

(463

)

 3,467

 

 22,114

 

Net income attributable to noncontrolling interests

 

(8,426

)

1,352

(q)

172

(r)

(692

)(w)

 (7,594

)

Net income attributable to stockholders

 

$

14,314

 

$

(2,278

)(q)

$

(291

)(r)

$

2,775

(w)

$

 14,520

 

Net income per share and unit:

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

0.56

 

 

 

 

 

 

 

$

 0.50

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average outstanding:

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

25,532

 

 

 

 

 

 

 

28,982

(x)

Operating partnership units

 

15,159

 

 

 

 

 

 

 

15,159

 

Basic and diluted

 

40,691

 

 

 

 

 

 

 

44,141

 

 

See accompanying notes to unaudited pro forma consolidated financial statements.

 

F-9



Table of Contents

 

ARMADA HOFFLER PROPERTIES, INC.

PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Historical

 

 

 

 

 

 

 

Pro Forma

 

 

 

Year Ended

 

Richmond

 

 

 

Acquired

 

Year Ended

 

 

 

December 31, 2014

 

Tower

 

Oceaneering

 

Retail Portfolio

 

December 31, 2014

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

64,746

 

$

(8,589

)(q)

$

(r)

$

17,911

(s)

$

74,068

 

General contracting and real estate services revenues

 

103,321

 

 

 

 

103,321

 

Total revenues

 

168,067

 

(8,589

)

 

17,911

 

177,389

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

Rental expenses

 

16,667

 

(1,096

)(q)

(r)

2,687

(t)

18,258

 

Real estate taxes

 

5,743

 

(685

)(q)

(r)

1,791

(t)

6,849

 

General contracting and real estate services expenses

 

98,754

 

 

 

 

98,754

 

Depreciation and amortization

 

17,569

 

(1,840

)(q)

(r)

8,354

(u)

24,083

 

General and administrative expenses

 

7,711

 

(14

)(q)

(r)

 

7,697

 

Acquisition, development and other pursuit costs

 

229

 

 

 

(z)

229

 

Impairment charges

 

15

 

 

 

 

15

 

Total expenses

 

146,688

 

(3,635

)

 

12,832

 

155,885

 

Operating income

 

21,379

 

(4,954

)

 

5,079

 

21,504

 

Interest expense

 

(10,648

)

 

(r)

(1,019

)(v)

(11,667

)

Loss on extinguishment of debt

 

 

 

 

 

 

Gain on real estate dispositions

 

2,211

 

(y)

(y)

 

2,211

 

Other loss

 

(113

)

 

 

 

(113

)

Income before taxes

 

12,829

 

(4,954

)

 

4,060

 

11,935

 

Income tax provision

 

(70

)

 

 

 

(70

)

Net income

 

12,759

 

(4,954

)

 

4,060

 

11,865

 

Net income attributable to noncontrolling interests

 

(5,068

)

1,995

(q)

(r)

(1,278

)(w)

(4,351

)

Net income attributable to stockholders

 

$

7,691

 

$

(2,959

)(q)

$

(r)

$

2,782

(w)

$

7,514

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

0.37

 

 

 

 

 

 

 

$

0.31

 

Net income per unit:

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

0.36

 

 

 

 

 

 

 

$

0.31

 

Weighted average outstanding:

 

 

 

 

 

 

 

 

 

 

 

Common shares

 

20,946

 

 

 

 

 

 

 

24,396

(x)

Operating partnership units

 

14,125

 

 

 

 

 

 

 

14,125

 

Basic and diluted

 

35,071

 

 

 

 

 

 

 

38,521

 

 

See accompanying notes to unaudited pro forma consolidated financial statements.

 

F-10



Table of Contents

 

ARMADA HOFFLER PROPERTIES, INC.

Notes to Pro Forma Consolidated Financial Statements

(Unaudited)

 

1.              Preliminary Purchase Price Allocation

 

The following table summarizes the estimated acquisition date fair values of the assets acquired and liabilities assumed of the Retail Portfolio (in thousands):

 

Land

 

$

67,850

 

Site improvements

 

4,260

 

Buildings and improvements

 

92,430

 

In-place leases

 

20,830

 

Above-market leases

 

1,980

 

Below-market leases

 

(16,850

)

Net assets acquired

 

$

170,500

 

 

The preceding represents the Company’s preliminary allocation of the purchase price of the Retail Portfolio. The Company is in the process of completing the allocation of the purchase price of the Retail Portfolio, which the Company expects to complete later this year. The final allocation of the purchase price of the Retail Portfolio will be based on the Company’s assessment of the fair value of the acquired assets and liabilities assumed. The Company’s final purchase price allocation could differ materially from that presented herein.

 

2.              Pro Forma Adjustments

 

(a)         Reflects the elimination of the assets and liabilities directly attributable to the Richmond Tower office building.

 

(b)         Represents the estimated net cash consideration received by the Company if the sale of the Richmond Tower office building had been completed on September 30, 2015.

 

(c)          Represents the net increase to total equity and the attribution of such increase to stockholders and noncontrolling interests as a result of the estimated gain on the sale of the Richmond Tower office building recognized by the Company if such sale had been completed on September 30, 2015 (in thousands):

 

Sales price

 

$

78,000

 

Less: property basis as of September 30, 2015

 

(50,916

)

Less: estimated closing costs

 

(925

)

Estimated gain on sale

 

$

26,159

 

 

(d)         Reflects the elimination of the assets and liabilities directly attributable to the Oceaneering office building.

 

(e)          Represents the estimated net cash consideration received by the Company if the sale of the Oceaneering office building and the repayment of the indebtedness secured by the property had been completed on September 30, 2015.

 

(f)           Represents the net increase to total equity and the attribution of such increase to stockholders and noncontrolling interests as a result of: 1) the estimated gain on the sale of the Oceaneering office building recognized by the Company if such sale had been completed on September 30, 2015 and 2) the estimated loss on extinguishment of debt resulting from the repayment of the indebtedness secured by the Oceaneering office building if such repayment had occurred on September 30, 2015 (in thousands):

 

Sales price

 

$

30,000

 

Less: property basis as of September 30, 2015

 

(24,046

)

Less: estimated closing costs

 

(1,047

)

Estimated gain on sale

 

4,907

 

Estimated loss on extinguishment of debt

 

(106

)

Estimated net increase to total equity

 

$

4,801

 

 

F-11



Table of Contents

 

(g)          Represents the remaining net proceeds from the Offering after the repayment of amounts outstanding under the Company’s unsecured credit facility described in pro forma adjustment (h).

 

(h)         Reflects the use of $34.0 million of the net proceeds from the Offering to repay amounts borrowed under the Company’s unsecured credit facility.

 

(i)             Reflects the accrued dividends associated with the issuance of 3.5 million shares of common stock in the Offering.

 

(j)            Represents the net proceeds to the Company from the Offering completed on December 9, 2015.

 

(k)         Represents the real estate assets of the acquired Retail Portfolio at fair value as previously described in Note 1.

 

(l)             Reflects the use of the net proceeds from the sales of the Richmond Tower and Oceaneering office buildings and additional cash on hand to partially fund the acquisition of the Retail Portfolio.

 

(m)     Represents the identified intangible assets of the acquired Retail Portfolio at fair value as previously described in Note 1 as well as $204,000 of debt issuance costs incurred in connection with the borrowings under the Company’s unsecured credit facility as described in pro forma adjustment (n).

 

(n)         Reflects the borrowings under the Company’s unsecured credit facility to partially fund the acquisition of the Retail Portfolio.

 

(o)         Represents the identified intangible liabilities of the acquired Retail Portfolio at fair value as previously described in Note 1 and $320,000 of tenant security deposits.

 

(p)         Represents estimated acquisition costs directly related to the Retail Portfolio and the attribution of such costs to stockholders and noncontrolling interests.

 

(q)         Reflects the elimination of the revenues and expenses directly attributable to the Richmond Tower office building.

 

(r)            Reflects the elimination of the revenues and expenses directly attributable to the Oceaneering office building. During the year ended December 31, 2014, the Company did not recognize any revenues or expenses from the Oceaneering office building because the building was under construction.

 

(s)           Represents the historical operations of the Retail Portfolio as presented in the accompanying combined statements of revenues and certain operating expenses and reflects estimated amortization of above (below) market leases of $1.9 million and $2.5 million for the nine months ended September 30, 2015 and the year ended December 31, 2014, respectively. The Company amortizes above-market lease assets as reductions to rental revenues on a straight-line basis over the remaining term of the related leases. The Company amortizes below-market lease liabilities as increases to rental revenues on a straight-line basis over the remaining term of the related leases. Also reflects the adjustment to recognize base rents on a straight-line basis beginning on January 1, 2014.

 

(t)            Represents the historical operations of the Retail Portfolio as presented in the accompanying combined statements of revenues and certain operating expenses.

 

(u)         Reflects estimated depreciation of real estate assets and amortization of in-place lease assets of the acquired Retail Portfolio. Buildings are depreciated on a straight-line basis over their remaining estimated useful lives not to exceed 39 years. Site and other capital improvements are depreciated on a straight-line basis over their remaining estimated useful lives not to exceed 20 years. The Company amortizes in-place lease assets on a straight-line basis over the remaining term of the related leases.

 

(v)         Reflects the estimated interest expense on the net borrowings under the Company’s unsecured credit facility as described in pro forma adjustments (h) and (n) as well as the estimated amortization of the $204,000 of debt issuance costs described in pro forma adjustment (m).

 

(w)       Represents the attribution of net income of the acquired retail portfolio to stockholders and noncontrolling interests and reflects the impact of the issuance of 3.5 million shares of common stock in the Offering.

 

F-12



Table of Contents

 

(x)         Reflects the impact of the issuance of 3.5 million shares of common stock in the Offering.

 

(y)         No estimated gain on the sales of the Richmond Tower and Oceaneering office buildings has been reflected in the pro forma consolidated statement of operations as such gain is nonrecurring in nature.

 

(z)          No acquisition costs associated with the Retail Portfolio have been reflected in the pro forma consolidated statement of operations as such costs are nonrecurring in nature.

 

F-13


Exhibit 23.1

 

CONSENT OF INDEPENDENT ACCOUNTANTS

 

We hereby consent to the incorporation by reference in the Registration Statement on Form S-3 (Nos. 333-196473, 333-204063) and Form S-8 (No. 333-188545) of Armada Hoffler Properties, Inc. of our report dated April 1, 2016 relating to the combined statement of revenues and certain operating expenses of the Retail Portfolio, which appears in this Current Report on Form 8-K/A of Armada Hoffler Properties, Inc.

 

 

/s/ PricewaterhouseCoopers LLP

Cleveland, OH

April 1, 2016