UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2024
or
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from [ ] to [ ]
HIGHWOODS PROPERTIES, INC.
(Exact name of registrant as specified in its charter)
| | | | | | | | |
Maryland | 001-13100 | 56-1871668 |
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) |
HIGHWOODS REALTY LIMITED PARTNERSHIP
(Exact name of registrant as specified in its charter)
| | | | | | | | |
North Carolina | 000-21731 | 56-1869557 |
(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) |
150 Fayetteville Street, Suite 1400
Raleigh, NC 27601
(Address of principal executive offices) (Zip Code)
919-872-4924
(Registrants’ telephone number, including area code)
___________________
Securities registered pursuant to Section 12(b) of the Act:
| | | | | | | | |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered |
Common Stock, $.01 par value, of Highwoods Properties, Inc. | HIW | New York Stock Exchange |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Highwoods Properties, Inc. Yes ☒ No ☐ Highwoods Realty Limited Partnership Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Highwoods Properties, Inc. Yes ☒ No ☐ Highwoods Realty Limited Partnership Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Highwoods Properties, Inc.
Large accelerated filer ☒ Accelerated filer ☐ Non-accelerated filer ☐ Smaller reporting company ☐ Emerging growth company ☐
Highwoods Realty Limited Partnership
Large accelerated filer ☐ Accelerated filer ☐ Non-accelerated filer ☒ Smaller reporting company ☐ Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Highwoods Properties, Inc. ☐ Highwoods Realty Limited Partnership ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Highwoods Properties, Inc. Yes ☐ No ☒ Highwoods Realty Limited Partnership Yes ☐ No ☒
The Company had 105,995,812 shares of Common Stock outstanding as of April 16, 2024.
EXPLANATORY NOTE
We refer to Highwoods Properties, Inc. as the “Company,” Highwoods Realty Limited Partnership as the “Operating Partnership,” the Company’s common stock as “Common Stock” or “Common Shares,” the Company’s preferred stock as “Preferred Stock” or “Preferred Shares,” the Operating Partnership’s common partnership interests as “Common Units” and the Operating Partnership’s preferred partnership interests as “Preferred Units.” References to “we” and “our” mean the Company and the Operating Partnership, collectively, unless the context indicates otherwise.
The Company conducts its activities through the Operating Partnership and is its sole general partner. The partnership agreement provides that the Operating Partnership will assume and pay when due, or reimburse the Company for payment of, all costs and expenses relating to the ownership and operations of, or for the benefit of, the Operating Partnership. The partnership agreement further provides that all expenses of the Company are deemed to be incurred for the benefit of the Operating Partnership.
Except as otherwise noted, all property-level operational information presented herein includes in-service wholly owned properties and in-service properties owned by consolidated and unconsolidated joint ventures (at our share). Development projects are not considered in-service properties until such projects are completed and stabilized. Stabilization occurs at the beginning of the first quarter after the earlier of: (1) the projected stabilization date; or (2) the date on which a project's occupancy generally exceeds 93%.
Certain information contained herein is presented as of April 16, 2024, the latest practicable date for financial information prior to the filing of this Quarterly Report.
This report combines the Quarterly Reports on Form 10-Q for the period ended March 31, 2024 of the Company and the Operating Partnership. We believe combining the quarterly reports into this single report results in the following benefits:
•combined reports better reflect how management and investors view the business as a single operating unit;
•combined reports enhance investors’ understanding of the Company and the Operating Partnership by enabling them to view the business as a whole and in the same manner as management;
•combined reports are more efficient for the Company and the Operating Partnership and result in savings in time, effort and expense; and
•combined reports are more efficient for investors by reducing duplicative disclosure and providing a single document for their review.
To help investors understand the significant differences between the Company and the Operating Partnership, this report presents the following separate sections for each of the Company and the Operating Partnership:
•Consolidated Financial Statements;
•Note 11 to Consolidated Financial Statements - Earnings Per Share and Per Unit;
•Item 4 - Controls and Procedures; and
•Item 6 - Certifications of CEO and CFO Pursuant to Sections 302 and 906 of the Sarbanes-Oxley Act.
HIGHWOODS PROPERTIES, INC.
HIGHWOODS REALTY LIMITED PARTNERSHIP
QUARTERLY REPORT FOR THE PERIOD ENDED MARCH 31, 2024
TABLE OF CONTENTS
| | | | | |
| Page |
| |
PART I - FINANCIAL INFORMATION | |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
PART II - OTHER INFORMATION | |
| |
| |
| |
| |
PART I - FINANCIAL INFORMATION
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
HIGHWOODS PROPERTIES, INC.
Consolidated Balance Sheets
(Unaudited and in thousands, except share and per share data)
| | | | | | | | | | | |
| March 31, 2024 | | December 31, 2023 |
Assets: | | | |
Real estate assets, at cost: | | | |
Land | $ | 533,361 | | | $ | 540,050 | |
Buildings and tenant improvements | 5,927,772 | | | 5,960,895 | |
Development in-process | — | | | 8,918 | |
Land held for development | 226,575 | | | 227,058 | |
| 6,687,708 | | | 6,736,921 | |
Less-accumulated depreciation | (1,754,503) | | | (1,743,390) | |
Net real estate assets | 4,933,205 | | | 4,993,531 | |
Real estate and other assets, net, held for sale | 26,078 | | | — | |
Cash and cash equivalents | 16,422 | | | 25,123 | |
Restricted cash | 10,865 | | | 6,446 | |
Accounts receivable | 34,449 | | | 28,094 | |
Mortgages and notes receivable | 11,008 | | | 4,795 | |
Accrued straight-line rents receivable | 311,099 | | | 310,649 | |
Investments in and advances to unconsolidated affiliates | 372,722 | | | 343,241 | |
Deferred leasing costs, net of accumulated amortization of $180,904 and $175,697, respectively | 222,997 | | | 225,924 | |
Prepaid expenses and other assets, net of accumulated depreciation of $17,424 and $22,142, respectively | 74,552 | | | 65,125 | |
Total Assets | $ | 6,013,397 | | | $ | 6,002,928 | |
Liabilities, Noncontrolling Interests in the Operating Partnership and Equity: | | | |
Mortgages and notes payable, net | $ | 3,262,327 | | | $ | 3,213,206 | |
Accounts payable, accrued expenses and other liabilities | 287,176 | | | 302,180 | |
| | | |
| | | |
Total Liabilities | 3,549,503 | | | 3,515,386 | |
Commitments and contingencies | | | |
Noncontrolling interests in the Operating Partnership | 56,324 | | | 49,520 | |
Equity: | | | |
Preferred Stock, $.01 par value, 50,000,000 authorized shares; | | | |
8.625% Series A Cumulative Redeemable Preferred Shares (liquidation preference $1,000 per share), 28,811 shares issued and outstanding | 28,811 | | | 28,811 | |
Common Stock, $.01 par value, 200,000,000 authorized shares; | | | |
105,995,624 and 105,710,315 shares issued and outstanding, respectively | 1,060 | | | 1,057 | |
Additional paid-in capital | 3,099,865 | | | 3,103,446 | |
Distributions in excess of net income available for common stockholders | (724,827) | | | (698,020) | |
Accumulated other comprehensive loss | (2,059) | | | (1,997) | |
Total Stockholders’ Equity | 2,402,850 | | | 2,433,297 | |
Noncontrolling interests in consolidated affiliates | 4,720 | | | 4,725 | |
Total Equity | 2,407,570 | | | 2,438,022 | |
Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity | $ | 6,013,397 | | | $ | 6,002,928 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Income
(Unaudited and in thousands, except per share amounts)
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Rental and other revenues | | | | | $ | 211,275 | | | $ | 212,752 | |
Operating expenses: | | | | | | | |
Rental property and other expenses | | | | | 70,435 | | | 65,731 | |
Depreciation and amortization | | | | | 73,671 | | | 70,633 | |
| | | | | | | |
General and administrative | | | | | 12,499 | | | 12,415 | |
Total operating expenses | | | | | 156,605 | | | 148,779 | |
Interest expense | | | | | 36,552 | | | 33,098 | |
Other income | | | | | 1,232 | | | 1,147 | |
| | | | | | | |
Gains on disposition of property | | | | | 7,209 | | | 450 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Gain on deconsolidation of affiliate | | | | | — | | | 11,778 | |
Equity in earnings of unconsolidated affiliates | | | | | 654 | | | 704 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income | | | | | 27,213 | | | 44,954 | |
Net (income) attributable to noncontrolling interests in the Operating Partnership | | | | | (533) | | | (986) | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | | | 5 | | | 487 | |
Dividends on Preferred Stock | | | | | (621) | | | (621) | |
| | | | | | | |
Net income available for common stockholders | | | | | $ | 26,064 | | | $ | 43,834 | |
Earnings per Common Share – basic: | | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common stockholders | | | | | $ | 0.25 | | | $ | 0.42 | |
Weighted average Common Shares outstanding – basic | | | | | 105,804 | | | 105,288 | |
Earnings per Common Share – diluted: | | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common stockholders | | | | | $ | 0.25 | | | $ | 0.42 | |
Weighted average Common Shares outstanding – diluted | | | | | 107,958 | | | 107,646 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Comprehensive Income
(Unaudited and in thousands)
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Comprehensive income: | | | | | | | |
Net income | | | | | $ | 27,213 | | | $ | 44,954 | |
Other comprehensive loss: | | | | | | | |
| | | | | | | |
| | | | | | | |
Amortization of cash flow hedges | | | | | (62) | | | (75) | |
Total other comprehensive loss | | | | | (62) | | | (75) | |
Total comprehensive income | | | | | 27,151 | | | 44,879 | |
Less-comprehensive (income) attributable to noncontrolling interests | | | | | (528) | | | (499) | |
Comprehensive income attributable to common stockholders | | | | | $ | 26,623 | | | $ | 44,380 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Equity
(Unaudited and in thousands, except share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2024 |
| Number of Common Shares | | Common Stock | | Series A Cumulative Redeemable Preferred Shares | | Additional Paid-In Capital | | Accumulated Other Compre-hensive Loss | | Non-controlling Interests in Consolidated Affiliates | | Distributions in Excess of Net Income Available for Common Stockholders | | Total |
Balance at December 31, 2023 | 105,710,315 | | | $ | 1,057 | | | $ | 28,811 | | | $ | 3,103,446 | | | $ | (1,997) | | | $ | 4,725 | | | $ | (698,020) | | | $ | 2,438,022 | |
Issuances of Common Stock, net of issuance costs and tax withholdings | (44,396) | | | — | | | — | | | (1,064) | | | — | | | — | | | — | | | (1,064) | |
Conversions of Common Units to Common Stock | 5,385 | | | | | | | 132 | | | | | | | | | 132 | |
Dividends on Common Stock ($0.50 per share) | | | — | | | — | | | — | | | — | | | — | | | (52,871) | | | (52,871) | |
Dividends on Preferred Stock ($21.5625 per share) | | | — | | | — | | | — | | | — | | | — | | | (621) | | | (621) | |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | | | — | | | — | | | (7,479) | | | — | | | — | | | — | | | (7,479) | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Issuances of restricted stock | 324,320 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | |
Share-based compensation expense, net of forfeitures | | | | 3 | | | — | | | 4,830 | | | — | | | — | | | — | | | 4,833 | |
Net (income) attributable to noncontrolling interests in the Operating Partnership | | | — | | | — | | | — | | | — | | | — | | | (533) | | | (533) | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | — | | | — | | | — | | | — | | | (5) | | | 5 | | | — | |
| | | | | | | | | | | | | | | |
Comprehensive income: | | | | | | | | | | | | | | | |
Net income | | | — | | | — | | | — | | | — | | | — | | | 27,213 | | | 27,213 | |
Other comprehensive loss | | | — | | | — | | | — | | | (62) | | | — | | | — | | | (62) | |
Total comprehensive income | | | | | | | | | | | | | | | 27,151 | |
Balance as of March 31, 2024 | 105,995,624 | | | $ | 1,060 | | | $ | 28,811 | | | $ | 3,099,865 | | | $ | (2,059) | | | $ | 4,720 | | | $ | (724,827) | | | $ | 2,407,570 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2023 |
| Number of Common Shares | | Common Stock | | Series A Cumulative Redeemable Preferred Shares | | Additional Paid-In Capital | | Accumulated Other Compre-hensive Loss | | Non-controlling Interests in Consolidated Affiliates | | Distributions in Excess of Net Income Available for Common Stockholders | | Total |
Balance at December 31, 2022 | 105,210,858 | | | $ | 1,052 | | | $ | 28,821 | | | $ | 3,081,330 | | | $ | (1,211) | | | $ | 22,235 | | | $ | (633,227) | | | $ | 2,499,000 | |
Issuances of Common Stock, net of issuance costs and tax withholdings | (26,083) | | | — | | | — | | | (828) | | | — | | | — | | | — | | | (828) | |
| | | | | | | | | | | | | | | |
Dividends on Common Stock ($0.50 per share) | | | — | | | — | | | — | | | — | | | — | | | (52,621) | | | (52,621) | |
Dividends on Preferred Stock ($21.5625 per share) | | | — | | | — | | | — | | | — | | | — | | | (621) | | | (621) | |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | | | — | | | — | | | 11,102 | | | — | | | — | | | — | | | 11,102 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Issuances of restricted stock | 272,733 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Redemptions/repurchases of Preferred Stock | | | — | | | (10) | | | — | | | — | | | — | | | — | | | (10) | |
Share-based compensation expense, net of forfeitures | — | | | 3 | | | — | | | 4,522 | | | — | | | — | | | — | | | 4,525 | |
Net (income) attributable to noncontrolling interests in the Operating Partnership | | | — | | | — | | | — | | | — | | | — | | | (986) | | | (986) | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | — | | | — | | | — | | | — | | | (487) | | | 487 | | | — | |
Deconsolidation of affiliate | | | — | | | — | | | — | | | — | | | (17,281) | | | — | | | (17,281) | |
Comprehensive income: | | | | | | | | | | | | | | | |
Net income | | | — | | | — | | | — | | | — | | | — | | | 44,954 | | | 44,954 | |
Other comprehensive loss | | | — | | | — | | | — | | | (75) | | | — | | | — | | | (75) | |
Total comprehensive income | | | | | | | | | | | | | | | 44,879 | |
Balance as of March 31, 2023 | 105,457,508 | | | $ | 1,055 | | | $ | 28,811 | | | $ | 3,096,126 | | | $ | (1,286) | | | $ | 4,467 | | | $ | (642,014) | | | $ | 2,487,159 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Cash Flows
(Unaudited and in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Operating activities: | | | |
Net income | $ | 27,213 | | | $ | 44,954 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 73,671 | | | 70,633 | |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | 351 | | | 291 | |
Share-based compensation expense | 4,833 | | | 4,525 | |
| | | |
Net credit reversals on operating lease receivables | (140) | | | (122) | |
| | | |
Accrued interest on mortgages and notes receivable | (125) | | | (19) | |
Amortization of debt issuance costs | 1,381 | | | 1,161 | |
Amortization of cash flow hedges | (62) | | | (75) | |
Amortization of mortgages and notes payable fair value adjustments | 28 | | | (86) | |
| | | |
| | | |
Losses on debt extinguishment | 173 | | | — | |
Net gains on disposition of property | (7,209) | | | (450) | |
Gain on deconsolidation of affiliate | — | | | (11,778) | |
| | | |
| | | |
| | | |
Equity in earnings of unconsolidated affiliates | (654) | | | (704) | |
| | | |
Distributions of earnings from unconsolidated affiliates | 977 | | | 613 | |
| | | |
Changes in operating assets and liabilities: | | | |
Accounts receivable | (3,651) | | | 1,598 | |
Prepaid expenses and other assets | (2,116) | | | (2,840) | |
Accrued straight-line rents receivable | (3,218) | | | (8,678) | |
Accounts payable, accrued expenses and other liabilities | (19,042) | | | (33,354) | |
Net cash provided by operating activities | 72,410 | | | 65,669 | |
Investing activities: | | | |
| | | |
Investments in development in-process | (2,558) | | | (9,934) | |
Investments in tenant improvements and deferred leasing costs | (29,088) | | | (21,296) | |
Investments in building improvements | (8,989) | | | (25,815) | |
| | | |
Net proceeds from disposition of real estate assets | 16,249 | | | 1,862 | |
| | | |
| | | |
Distributions of capital from unconsolidated affiliates | 963 | | | — | |
Investments in mortgages and notes receivable | (6,229) | | | — | |
Repayments of mortgages and notes receivable | 16 | | | 72 | |
Investments in and advances to unconsolidated affiliates | (30,869) | | | (16,762) | |
| | | |
| | | |
Changes in earnest money deposits | — | | | (500) | |
Changes in other investing activities | (1,180) | | | (2,163) | |
Net cash used in investing activities | (61,685) | | | (74,536) | |
Financing activities: | | | |
Dividends on Common Stock | (52,871) | | | (52,621) | |
| | | |
Redemptions/repurchases of Preferred Stock | — | | | (10) | |
| | | |
Dividends on Preferred Stock | (621) | | | (621) | |
Distributions to noncontrolling interests in the Operating Partnership | (1,076) | | | (1,179) | |
| | | |
| | | |
Proceeds from the issuance of Common Stock | 363 | | | 553 | |
Costs paid for the issuance of Common Stock | — | | | (56) | |
Repurchase of shares related to tax withholdings | (1,427) | | | (1,325) | |
Borrowings on revolving credit facility | 75,000 | | | 92,000 | |
Repayments of revolving credit facility | (25,000) | | | (223,000) | |
Borrowings on mortgages and notes payable | — | | | 200,000 | |
Repayments of mortgages and notes payable | (1,727) | | | (1,654) | |
| | | |
| | | |
| | | |
Payments for debt issuance costs and other financing activities | (7,648) | | | (1,305) | |
Net cash provided by/(used in) financing activities | (15,007) | | | 10,782 | |
Net increase/(decrease) in cash and cash equivalents and restricted cash | $ | (4,282) | | | $ | 1,915 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
Consolidated Statements of Cash Flows – Continued
(Unaudited and in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Net increase/(decrease) in cash and cash equivalents and restricted cash | $ | (4,282) | | | $ | 1,915 | |
Cash from deconsolidation of affiliate | — | | | (6,386) | |
Cash and cash equivalents and restricted cash at beginning of the period | 31,569 | | | 26,105 | |
Cash and cash equivalents and restricted cash at end of the period | $ | 27,287 | | | $ | 21,634 | |
Reconciliation of cash and cash equivalents and restricted cash:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Cash and cash equivalents at end of the period | $ | 16,422 | | | $ | 15,733 | |
Restricted cash at end of the period | 10,865 | | | 5,901 | |
Cash and cash equivalents and restricted cash at end of the period | $ | 27,287 | | | $ | 21,634 | |
Supplemental disclosure of cash flow information:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Cash paid for interest, net of amounts capitalized | $ | 36,772 | | | $ | 39,633 | |
Supplemental disclosure of non-cash investing and financing activities:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
| | | |
Conversions of Common Units to Common Stock | 132 | | | — | |
Changes in accrued capital expenditures (1) | 5,734 | | | (4,153) | |
Write-off of fully depreciated real estate assets | 19,549 | | | 24,625 | |
Write-off of fully amortized leasing costs | 4,691 | | | 11,247 | |
Write-off of fully amortized debt issuance costs | 4,083 | | | — | |
| | | |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | 7,479 | | | (11,102) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
__________
(1)Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities as of March 31, 2024 and 2023 were $61.3 million and $49.2 million, respectively.
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Balance Sheets
(Unaudited and in thousands, except unit and per unit data)
| | | | | | | | | | | |
| March 31, 2024 | | December 31, 2023 |
Assets: | | | |
Real estate assets, at cost: | | | |
Land | $ | 533,361 | | | $ | 540,050 | |
Buildings and tenant improvements | 5,927,772 | | | 5,960,895 | |
Development in-process | — | | | 8,918 | |
Land held for development | 226,575 | | | 227,058 | |
| 6,687,708 | | | 6,736,921 | |
Less-accumulated depreciation | (1,754,503) | | | (1,743,390) | |
Net real estate assets | 4,933,205 | | | 4,993,531 | |
Real estate and other assets, net, held for sale | 26,078 | | | — | |
Cash and cash equivalents | 16,422 | | | 25,123 | |
Restricted cash | 10,865 | | | 6,446 | |
Accounts receivable | 34,449 | | | 28,094 | |
Mortgages and notes receivable | 11,008 | | | 4,795 | |
Accrued straight-line rents receivable | 311,099 | | | 310,649 | |
Investments in and advances to unconsolidated affiliates | 372,722 | | | 343,241 | |
Deferred leasing costs, net of accumulated amortization of $180,904 and $175,697, respectively | 222,997 | | | 225,924 | |
Prepaid expenses and other assets, net of accumulated depreciation of $17,424 and $22,142, respectively | 74,552 | | | 65,125 | |
Total Assets | $ | 6,013,397 | | | $ | 6,002,928 | |
Liabilities, Redeemable Operating Partnership Units and Capital: | | | |
Mortgages and notes payable, net | $ | 3,262,327 | | | $ | 3,213,206 | |
Accounts payable, accrued expenses and other liabilities | 287,176 | | | 302,180 | |
| | | |
| | | |
Total Liabilities | 3,549,503 | | | 3,515,386 | |
Commitments and contingencies | | | |
Redeemable Operating Partnership Units: | | | |
Common Units, 2,151,423 and 2,156,808 outstanding, respectively | 56,324 | | | 49,520 | |
Series A Preferred Units (liquidation preference $1,000 per unit), 28,811 units issued and outstanding | 28,811 | | | 28,811 | |
Total Redeemable Operating Partnership Units | 85,135 | | | 78,331 | |
Capital: | | | |
Common Units: | | | |
General partner Common Units, 1,077,382 and 1,074,583 outstanding, respectively | 23,760 | | | 24,064 | |
Limited partner Common Units, 104,509,433 and 104,226,923 outstanding, respectively | 2,352,338 | | | 2,382,419 | |
Accumulated other comprehensive loss | (2,059) | | | (1,997) | |
Noncontrolling interests in consolidated affiliates | 4,720 | | | 4,725 | |
Total Capital | 2,378,759 | | | 2,409,211 | |
Total Liabilities, Redeemable Operating Partnership Units and Capital | $ | 6,013,397 | | | $ | 6,002,928 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Income
(Unaudited and in thousands, except per unit amounts)
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Rental and other revenues | | | | | $ | 211,275 | | | $ | 212,752 | |
Operating expenses: | | | | | | | |
Rental property and other expenses | | | | | 70,435 | | | 65,731 | |
Depreciation and amortization | | | | | 73,671 | | | 70,633 | |
| | | | | | | |
General and administrative | | | | | 12,499 | | | 12,415 | |
Total operating expenses | | | | | 156,605 | | | 148,779 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Interest expense | | | | | 36,552 | | | 33,098 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Other income | | | | | 1,232 | | | 1,147 | |
| | | | | | | |
Gains on disposition of property | | | | | 7,209 | | | 450 | |
Gain on deconsolidation of affiliate | | | | | — | | | 11,778 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Equity in earnings of unconsolidated affiliates | | | | | 654 | | | 704 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income | | | | | 27,213 | | | 44,954 | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | | | 5 | | | 487 | |
Distributions on Preferred Units | | | | | (621) | | | (621) | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 26,597 | | | $ | 44,820 | |
Earnings per Common Unit – basic: | | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 0.25 | | | $ | 0.42 | |
Weighted average Common Units outstanding – basic | | | | | 107,549 | | | 107,237 | |
Earnings per Common Unit – diluted: | | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 0.25 | | | $ | 0.42 | |
Weighted average Common Units outstanding – diluted | | | | | 107,549 | | | 107,237 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Comprehensive Income
(Unaudited and in thousands)
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Comprehensive income: | | | | | | | |
Net income | | | | | $ | 27,213 | | | $ | 44,954 | |
Other comprehensive loss: | | | | | | | |
| | | | | | | |
| | | | | | | |
Amortization of cash flow hedges | | | | | (62) | | | (75) | |
Total other comprehensive loss | | | | | (62) | | | (75) | |
Total comprehensive income | | | | | 27,151 | | | 44,879 | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | | | 5 | | | 487 | |
Comprehensive income attributable to common unitholders | | | | | $ | 27,156 | | | $ | 45,366 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Capital
(Unaudited and in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2024 |
| Common Units | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests in Consolidated Affiliates | | Total |
| General Partners’ Capital | | Limited Partners’ Capital | |
Balance at December 31, 2023 | $ | 24,064 | | | $ | 2,382,419 | | | $ | (1,997) | | | $ | 4,725 | | | $ | 2,409,211 | |
Issuances of Common Units, net of issuance costs and tax withholdings | (11) | | | (1,053) | | | — | | | — | | | (1,064) | |
| | | | | | | | | |
Distributions on Common Units ($0.50 per unit) | (537) | | | (53,205) | | | — | | | — | | | (53,742) | |
Distributions on Preferred Units ($21.5625 per unit) | (6) | | | (615) | | | — | | | — | | | (621) | |
Share-based compensation expense, net of forfeitures | 48 | | | 4,785 | | | — | | | — | | | 4,833 | |
| | | | | | | | | |
| | | | | | | | | |
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | (70) | | | (6,939) | | | — | | | — | | | (7,009) | |
Net loss attributable to noncontrolling interests in consolidated affiliates | — | | | 5 | | | — | | | (5) | | | — | |
| | | | | | | | | |
Comprehensive income: | | | | | | | | | |
Net income | 272 | | | 26,941 | | | — | | | — | | | 27,213 | |
Other comprehensive loss | — | | | — | | | (62) | | | — | | | (62) | |
Total comprehensive income | | | | | | | | | 27,151 | |
Balance as of March 31, 2024 | $ | 23,760 | | | $ | 2,352,338 | | | $ | (2,059) | | | $ | 4,720 | | | $ | 2,378,759 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, 2023 |
| Common Units | | Accumulated Other Comprehensive Loss | | Noncontrolling Interests in Consolidated Affiliates | | Total |
| General Partners’ Capital | | Limited Partners’ Capital | |
Balance at December 31, 2022 | $ | 24,492 | | | $ | 2,424,663 | | | $ | (1,211) | | | $ | 22,235 | | | $ | 2,470,179 | |
Issuances of Common Units, net of issuance costs and tax withholdings | (8) | | | (820) | | | — | | | — | | | (828) | |
| | | | | | | | | |
Distributions on Common Units ($0.50 per unit) | (536) | | | (53,059) | | | — | | | — | | | (53,595) | |
Distributions on Preferred Units ($21.5625 per unit) | (6) | | | (615) | | | — | | | — | | | (621) | |
Share-based compensation expense, net of forfeitures | 45 | | | 4,480 | | | — | | | — | | | 4,525 | |
| | | | | | | | | |
| | | | | | | | | |
Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner | 111 | | | 10,979 | | | — | | | — | | | 11,090 | |
Net loss attributable to noncontrolling interests in consolidated affiliates | 5 | | | 482 | | | | | (487) | | | — | |
Deconsolidation of affiliate | — | | | — | | | — | | | (17,281) | | | (17,281) | |
Comprehensive income: | | | | | | | | | |
Net income | 450 | | | 44,504 | | | | | | | 44,954 | |
Other comprehensive loss | — | | | — | | | (75) | | | — | | | (75) | |
Total comprehensive income | | | | | | | | | 44,879 | |
Balance as of March 31, 2023 | $ | 24,553 | | | $ | 2,430,614 | | | $ | (1,286) | | | $ | 4,467 | | | $ | 2,458,348 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Cash Flows
(Unaudited and in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Operating activities: | | | |
Net income | $ | 27,213 | | | $ | 44,954 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | |
Depreciation and amortization | 73,671 | | | 70,633 | |
Amortization of lease incentives and acquisition-related intangible assets and liabilities | 351 | | | 291 | |
Share-based compensation expense | 4,833 | | | 4,525 | |
| | | |
Net credit reversals on operating lease receivables | (140) | | | (122) | |
| | | |
Accrued interest on mortgages and notes receivable | (125) | | | (19) | |
Amortization of debt issuance costs | 1,381 | | | 1,161 | |
Amortization of cash flow hedges | (62) | | | (75) | |
Amortization of mortgages and notes payable fair value adjustments | 28 | | | (86) | |
| | | |
| | | |
Losses on debt extinguishment | 173 | | | — | |
Net gains on disposition of property | (7,209) | | | (450) | |
Gain on deconsolidation of affiliate | — | | | (11,778) | |
| | | |
| | | |
| | | |
Equity in earnings of unconsolidated affiliates | (654) | | | (704) | |
| | | |
Distributions of earnings from unconsolidated affiliates | 977 | | | 613 | |
| | | |
Changes in operating assets and liabilities: | | | |
Accounts receivable | (3,651) | | | 1,598 | |
Prepaid expenses and other assets | (2,116) | | | (2,840) | |
Accrued straight-line rents receivable | (3,218) | | | (8,678) | |
Accounts payable, accrued expenses and other liabilities | (19,042) | | | (33,354) | |
Net cash provided by operating activities | 72,410 | | | 65,669 | |
Investing activities: | | | |
| | | |
Investments in development in-process | (2,558) | | | (9,934) | |
Investments in tenant improvements and deferred leasing costs | (29,088) | | | (21,296) | |
Investments in building improvements | (8,989) | | | (25,815) | |
| | | |
Net proceeds from disposition of real estate assets | 16,249 | | | 1,862 | |
| | | |
| | | |
Distributions of capital from unconsolidated affiliates | 963 | | | — | |
Investments in mortgages and notes receivable | (6,229) | | | — | |
Repayments of mortgages and notes receivable | 16 | | | 72 | |
Investments in and advances to unconsolidated affiliates | (30,869) | | | (16,762) | |
| | | |
| | | |
Changes in earnest money deposits | — | | | (500) | |
Changes in other investing activities | (1,180) | | | (2,163) | |
Net cash used in investing activities | (61,685) | | | (74,536) | |
Financing activities: | | | |
Distributions on Common Units | (53,742) | | | (53,595) | |
| | | |
Redemptions/repurchases of Preferred Units | — | | | (10) | |
| | | |
Dividends on Preferred Units | (621) | | | (621) | |
| | | |
Proceeds from the issuance of Common Units | 363 | | | 553 | |
Costs paid for the issuance of Common Units | — | | | (56) | |
Repurchase of units related to tax withholdings | (1,427) | | | (1,325) | |
Borrowings on revolving credit facility | 75,000 | | | 92,000 | |
Repayments of revolving credit facility | (25,000) | | | (223,000) | |
Borrowings on mortgages and notes payable | — | | | 200,000 | |
Repayments of mortgages and notes payable | (1,727) | | | (1,654) | |
| | | |
| | | |
| | | |
Payments for debt issuance costs and other financing activities | (7,853) | | | (1,510) | |
Net cash provided by/(used in) financing activities | (15,007) | | | 10,782 | |
Net increase/(decrease) in cash and cash equivalents and restricted cash | $ | (4,282) | | | $ | 1,915 | |
See accompanying notes to consolidated financial statements.
HIGHWOODS REALTY LIMITED PARTNERSHIP
Consolidated Statements of Cash Flows - Continued
(Unaudited and in thousands)
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Net increase/(decrease) in cash and cash equivalents and restricted cash | $ | (4,282) | | | $ | 1,915 | |
Cash from deconsolidation of affiliate | — | | | (6,386) | |
Cash and cash equivalents and restricted cash at beginning of the period | 31,569 | | | 26,105 | |
Cash and cash equivalents and restricted cash at end of the period | $ | 27,287 | | | $ | 21,634 | |
Reconciliation of cash and cash equivalents and restricted cash:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Cash and cash equivalents at end of the period | $ | 16,422 | | | $ | 15,733 | |
Restricted cash at end of the period | 10,865 | | | 5,901 | |
Cash and cash equivalents and restricted cash at end of the period | $ | 27,287 | | | $ | 21,634 | |
Supplemental disclosure of cash flow information:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
Cash paid for interest, net of amounts capitalized | $ | 36,772 | | | $ | 39,633 | |
Supplemental disclosure of non-cash investing and financing activities:
| | | | | | | | | | | |
| Three Months Ended March 31, |
| 2024 | | 2023 |
| | | |
Changes in accrued capital expenditures (1) | 5,734 | | | (4,153) | |
Write-off of fully depreciated real estate assets | 19,549 | | | 24,625 | |
Write-off of fully amortized leasing costs | 4,691 | | | 11,247 | |
Write-off of fully amortized debt issuance costs | 4,083 | | | — | |
| | | |
Adjustment of Redeemable Common Units to fair value | 6,804 | | | (11,295) | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
__________
(1)Accrued capital expenditures included in accounts payable, accrued expenses and other liabilities as of March 31, 2024 and 2023 were $61.3 million and $49.2 million, respectively.
See accompanying notes to consolidated financial statements.
HIGHWOODS PROPERTIES, INC.
HIGHWOODS REALTY LIMITED PARTNERSHIP
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2024
(tabular dollar amounts in thousands, except per share and per unit data)
(Unaudited)
1. Description of Business and Significant Accounting Policies
Description of Business
Highwoods Properties, Inc. (the “Company”) is a fully integrated office real estate investment trust (“REIT”) that owns, develops, acquires, leases and manages properties primarily in the best business districts of Atlanta, Charlotte, Dallas, Nashville, Orlando, Raleigh, Richmond and Tampa. The Company conducts its activities through Highwoods Realty Limited Partnership (the “Operating Partnership”). As of March 31, 2024, we owned or had an interest in 28.3 million rentable square feet of in-service properties, 1.6 million rentable square feet of office properties under development and development land with approximately 5.2 million rentable square feet of potential office build out.
Capital Structure
The Company is the sole general partner of the Operating Partnership. As of March 31, 2024, the Company owned all of the Preferred Units and 105.6 million, or 98.0%, of the Common Units in the Operating Partnership. Limited partners owned the remaining 2.2 million Common Units. During the three months ended March 31, 2024, the Company redeemed 5,385 Common Units for a like number of shares of Common Stock.
During 2023, we entered into separate equity distribution agreements in which the Company may offer and sell up to $300.0 million in aggregate gross sales price of shares of Common Stock. During the three months ended March 31, 2024, the Company issued no shares of Common Stock under its equity distribution agreements.
Basis of Presentation
Our Consolidated Financial Statements are prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
The Company’s Consolidated Financial Statements include the Operating Partnership, wholly owned subsidiaries and those entities in which the Company has the controlling interest. The Operating Partnership’s Consolidated Financial Statements include wholly owned subsidiaries and those entities in which the Operating Partnership has the controlling interest. We consolidate joint venture investments, such as interests in partnerships and limited liability companies, when we control the major operating and financial policies of the investment through majority ownership, in our capacity as a general partner or managing member or through some other contractual right. In addition, we consolidate those entities deemed to be variable interest entities in which we are determined to be the primary beneficiary.
As of March 31, 2024, we are involved with six entities we determined to be variable interest entities, one of which we are the primary beneficiary and is consolidated and five of which we are not the primary beneficiary and are not consolidated.
All intercompany transactions and accounts have been eliminated.
In the opinion of management, the unaudited interim Consolidated Financial Statements and accompanying unaudited consolidated financial information contain all adjustments (including normal recurring accruals) necessary for a fair presentation of our financial position, results of operations and cash flows. We have condensed or omitted certain notes and other information from the interim Consolidated Financial Statements presented in this Quarterly Report as permitted by SEC rules and regulations. These Consolidated Financial Statements should be read in conjunction with our 2023 Annual Report on Form 10-K.
Use of Estimates
The preparation of consolidated financial statements in accordance with GAAP requires us to make estimates and assumptions that affect the amounts reported in our Consolidated Financial Statements and accompanying notes. Actual results could differ from those estimates.
Insurance
We are primarily self-insured for health care claims for participating employees. To limit our exposure to significant claims, we have stop-loss coverage on a per claim and annual aggregate basis. We use all relevant information to determine our liabilities for claims, including actuarial estimates of claim liabilities. When determining our liabilities, we include claims for incurred losses, even if they are unreported. As of March 31, 2024, a reserve of $0.5 million was recorded to cover estimated reported and unreported claims.
Recently Issued Accounting Standards
The Financial Accounting Standards Board (“FASB”) issued an accounting standards update (“ASU”) that provides temporary optional expedients and exceptions to ease the financial reporting burdens related to the expected market transition from LIBOR and other interbank offered rates to alternative reference rates, such as the Secured Overnight Financing Rate (“SOFR”). These optional expedients and exceptions provide guidance on contract modifications and hedge accounting. We have completed the transition to SOFR rates for our outstanding debt instruments with no material impact to our Consolidated Financial Statements.
The FASB issued an ASU that will require enhanced segment disclosures, primarily regarding significant segment expenses. The ASU is required to be adopted in our 2024 Annual Report and applied retrospectively to all prior periods presented in the financial statements. We do not expect such adoption to have a material effect on our Notes to Consolidated Financial Statements.
2. Leases
Operating Leases
We generally lease our office properties to lessees in exchange for fixed monthly payments that cover rent, property taxes, insurance and certain cost recoveries, primarily common area maintenance. Office properties that are under lease are primarily located in Atlanta, Charlotte, Nashville, Orlando, Pittsburgh, Raleigh, Richmond and Tampa and are leased to a wide variety of lessees across many industries. Our leases are operating leases and mostly range from three to 10 years. We recognized rental and other revenues related to operating lease payments of $207.8 million and $209.4 million during the three months ended March 31, 2024 and 2023, respectively. Included in these amounts were variable lease payments of $22.5 million and $19.4 million during the three months ended March 31, 2024 and 2023, respectively.
3. Investments in and Advances to Affiliates
Unconsolidated Affiliates
- Granite Park Six JV, LLC/ GPI 23 Springs JV, LLC (“Granite Park Six joint venture”/“23Springs joint venture”)
During 2022, we entered the Dallas market through the formation of two joint ventures with Granite Properties (“Granite”) to develop Granite Park Six and 23Springs. We own a 50.0% interest in each of these two joint ventures.
We determined that we have a variable interest in both the Granite Park Six and 23Springs joint ventures primarily because the entities were designed to pass along interest rate risk, equity price risk and operation risk to us and Granite as equity holders. The joint ventures were further determined to be variable interest entities as they require additional subordinated financial support in the form of loans because the initial equity investments provided by us and Granite were not sufficient to finance the planned investments and operations. We concluded that we do not have the power to direct matters that most significantly impact the activities of either entity and therefore do not qualify as the primary beneficiary. Accordingly, the entities are not consolidated.
As of March 31, 2024, our risk of loss with respect to these arrangements was limited to the carrying value of each investment balance. Our investment balances were $42.2 million and $96.7 million as of March 31, 2024 for the Granite Park Six and 23Springs joint ventures, respectively. The assets of the Granite Park Six and 23Springs joint ventures can be used only to settle obligations of the respective joint venture, and their creditors have no recourse to our wholly owned assets.
- M+O JV, LLC (“McKinney & Olive joint venture”)
During 2022, we expanded our Dallas market presence by acquiring McKinney & Olive through the formation of another joint venture with Granite in which we own a 50.0% interest.
We determined that we have a variable interest in the McKinney & Olive joint venture primarily because the entity was designed to pass along interest rate risk, equity price risk and operation risk to us and Granite as equity holders. The McKinney & Olive joint venture was further determined to be a variable interest entity as it requires additional subordinated financial support in the form of a loan because the initial equity investments by us and Granite, including the additional preferred equity provided by us that was subsequently redeemed in full during 2023, were not sufficient to finance its planned investments and operations. We concluded that we do not have the power to direct matters that most significantly impact the activities of the entity and therefore do not qualify as the primary beneficiary. Accordingly, the entity is not consolidated.
As of March 31, 2024, our risk of loss with respect to this arrangement was limited to the carrying value of our investment balance of $125.3 million. The assets of the McKinney & Olive joint venture can be used only to settle obligations of the joint venture, and its creditors have no recourse to our wholly owned assets.
- Midtown East Tampa, LLC (“Midtown East joint venture”)
During 2022, we formed the Midtown East joint venture in Tampa with The Bromley Companies (“Bromley”). We own a 50.0% interest in this joint venture.
We determined that we have a variable interest in the Midtown East joint venture primarily because the entity was designed to pass along interest rate risk, equity price risk and operation risk to us as both a debt and equity holder and to Bromley as an equity holder. The Midtown East joint venture was further determined to be a variable interest entity as it requires additional subordinated financial support in the form of a loan because the initial equity investments provided by us and Bromley were not sufficient to finance its planned investments and operations. We concluded that we do not have the power to direct matters that most significantly impact the activities of the entity and therefore do not qualify as the primary beneficiary. Accordingly, the entity is not consolidated.
As of March 31, 2024, our risk of loss with respect to this arrangement was $17.8 million, which consists of the $14.1 million carrying value of our investment balance plus the $3.7 million outstanding balance of the loan we have provided to the joint venture. The outstanding balance on the loan is recorded in investments in and advances to unconsolidated affiliates on our Consolidated Balance Sheets. The assets of the Midtown East joint venture can be used only to settle obligations of the joint venture, and its creditors have no recourse to our wholly owned assets.
- Brand/HRLP 2827 Peachtree LLC (“2827 Peachtree joint venture”)
During 2021, we formed the 2827 Peachtree joint venture in Atlanta with Brand Properties, LLC (“Brand”). We own a 50.0% interest in this joint venture.
We determined that we have a variable interest in the 2827 Peachtree joint venture primarily because the entity was designed to pass along interest rate risk, equity price risk and operation risk to us as both a debt and equity holder and to Brand as an equity holder. The 2827 Peachtree joint venture was further determined to be a variable interest entity as it requires additional subordinated financial support in the form of a loan because the initial equity investments provided by us and Brand were not sufficient to finance its planned investments and operations. We concluded that we do not have the power to direct matters that most significantly impact the activities of the entity and therefore do not qualify as the primary beneficiary. Accordingly, the entity is not consolidated.
As of March 31, 2024, our risk of loss with respect to this arrangement was $61.0 million, which consists of the $13.2 million carrying value of our investment balance plus the $47.8 million outstanding balance of the loan we have provided to the joint venture. The outstanding balance on the loan is recorded in investments in and advances to unconsolidated affiliates on our Consolidated Balance Sheets. The assets of the 2827 Peachtree joint venture can be used only to settle obligations of the joint venture, and its creditors have no recourse to our wholly owned assets.
Consolidated Affiliate
- HRLP MTW, LLC (“Midtown West joint venture”)
In 2019, we formed the Midtown West joint venture in Tampa with Bromley. We own an 80.0% interest in this joint venture.
We determined that we have a variable interest in the Midtown West joint venture primarily because the entity was designed to pass along interest rate risk, equity price risk and operation risk to us and Bromley as equity holders. The Midtown West joint venture was further determined to be a variable interest entity as it requires additional subordinated financial support in the form of a loan because the initial equity investments provided by us and Bromley were not sufficient to finance its planned investments and operations. We, as the majority owner and managing member and through our control rights as set forth in the joint venture’s governance documents, were determined to be the primary beneficiary as we have both the power to direct the activities that most significantly affect the entity (primarily lease rates, property operations and capital expenditures) and significant economic exposure through our equity investment. As such, the Midtown West joint venture is consolidated and all intercompany transactions and accounts are eliminated.
The following table sets forth the assets and liabilities of the Midtown West joint venture included on our Consolidated Balance Sheets:
| | | | | | | | | | | |
| March 31, 2024 | | December 31, 2023 |
| | | |
Net real estate assets | $ | 59,970 | | | $ | 60,410 | |
| | | |
Cash and cash equivalents | $ | 1,628 | | | $ | 1,096 | |
Restricted cash | $ | 2,260 | | | $ | 2,260 | |
| | | |
Accrued straight-line rents receivable | $ | 5,124 | | | $ | 5,041 | |
Deferred leasing costs, net | $ | 2,699 | | | $ | 2,783 | |
Prepaid expenses and other assets, net | $ | 125 | | | $ | 124 | |
Mortgages and notes payable, net | $ | 44,234 | | | $ | 44,192 | |
Accounts payable, accrued expenses and other liabilities | $ | 3,038 | | | $ | 2,872 | |
The assets of the Midtown West joint venture can be used only to settle obligations of the joint venture, and its creditors have no recourse to our wholly owned assets.
4. Real Estate Assets
Dispositions
During the first quarter of 2024, we sold two buildings in Raleigh for an aggregate sales price of $16.9 million and recorded aggregate gains on disposition of property of $7.2 million.
5. Intangible Assets and Below Market Lease Liabilities
The following table sets forth total intangible assets and acquisition-related below market lease liabilities, net of accumulated amortization:
| | | | | | | | | | | |
| March 31, 2024 | | December 31, 2023 |
Assets: | | | |
Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | $ | 403,901 | | | $ | 401,621 | |
Less accumulated amortization | (180,904) | | | (175,697) | |
| $ | 222,997 | | | $ | 225,924 | |
Liabilities (in accounts payable, accrued expenses and other liabilities): | | | |
Acquisition-related below market lease liabilities | $ | 50,723 | | | $ | 50,842 | |
Less accumulated amortization | (31,440) | | | (30,416) | |
| $ | 19,283 | | | $ | 20,426 | |
The following table sets forth amortization of intangible assets and below market lease liabilities:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Amortization of deferred leasing costs and acquisition-related intangible assets (in depreciation and amortization) | | | | | $ | 9,645 | | | $ | 10,232 | |
Amortization of lease incentives (in rental and other revenues) | | | | | $ | 693 | | | $ | 714 | |
Amortization of acquisition-related intangible assets (in rental and other revenues) | | | | | $ | 802 | | | $ | 831 | |
| | | | | | | |
Amortization of acquisition-related below market lease liabilities (in rental and other revenues) | | | | | $ | (1,144) | | | $ | (1,254) | |
The following table sets forth scheduled future amortization of intangible assets and below market lease liabilities:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Amortization of Deferred Leasing Costs and Acquisition-Related Intangible Assets (in Depreciation and Amortization) | | Amortization of Lease Incentives (in Rental and Other Revenues) | | Amortization of Acquisition-Related Intangible Assets (in Rental and Other Revenues) | | | | Amortization of Acquisition-Related Below Market Lease Liabilities (in Rental and Other Revenues) |
April 1 through December 31, 2024 | | | | $ | 29,774 | | | $ | 1,818 | | | $ | 2,264 | | | | | $ | (3,097) | |
2025 | | | | 32,319 | | | 2,095 | | | 2,210 | | | | | (2,727) | |
2026 | | | | 28,052 | | | 1,893 | | | 1,861 | | | | | (2,431) | |
2027 | | | | 24,340 | | | 1,690 | | | 1,520 | | | | | (2,062) | |
2028 | | | | 20,468 | | | 1,440 | | | 1,404 | | | | | (1,648) | |
Thereafter | | | | 61,162 | | | 4,500 | | | 4,187 | | | | | (7,318) | |
| | | | $ | 196,115 | | | $ | 13,436 | | | $ | 13,446 | | | | | $ | (19,283) | |
Weighted average remaining amortization periods as of March 31, 2024 (in years) | | | | 7.5 | | 7.9 | | 7.0 | | | | 8.1 |
6. Mortgages and Notes Payable
The following table sets forth our mortgages and notes payable:
| | | | | | | | | | | |
| March 31, 2024 | | December 31, 2023 |
Secured indebtedness | $ | 718,648 | | | $ | 720,752 | |
Unsecured indebtedness | 2,560,599 | | | 2,510,193 | |
Less-unamortized debt issuance costs | (16,920) | | | (17,739) | |
Total mortgages and notes payable, net | $ | 3,262,327 | | | $ | 3,213,206 | |
As of March 31, 2024, our secured mortgage loans were collateralized by real estate assets with an undepreciated book value of $1,239.0 million.
Our $750.0 million unsecured revolving credit facility was modified during the first quarter of 2024 and is now scheduled to mature in January 2028 (but can be extended for two additional six-month periods at our option assuming no defaults have occurred). The interest rate on our revolving credit facility is SOFR plus a related spread adjustment of 10 basis points and a borrowing spread of 85 basis points, based on current credit ratings. The annual facility fee is 20 basis points. The interest rate and facility fee are based on the higher of the publicly announced ratings from Moody’s Investors Service or Standard & Poor’s Ratings Services. Subject to written consent of the lenders, we may elect to amend the newly modified revolving credit facility no later than May 15, 2024 to provide that the interest rate may be adjusted upward or downward by up to 2.5 basis points subject to satisfaction of certain to-be-determined sustainability goals with respect to the ongoing reduction of greenhouse gas emissions. The financial and other covenants under our newly modified facility are substantially similar to our previous credit facility. We incurred $7.7 million of debt issuance costs during the first quarter of 2024, which will be amortized along with certain existing unamortized debt issuance costs over the remaining term of our new revolving credit facility, and recorded $0.2 million of loss on debt extinguishment. There was $70.0 million and $10.0 million outstanding under our revolving credit facility as of March 31, 2024 and April 16, 2024, respectively. As of both March 31, 2024 and April 16, 2024, we had $0.1 million of outstanding letters of credit, which reduces the availability on our revolving credit facility. As a result, the unused capacity of our revolving credit facility as of March 31, 2024 and April 16, 2024 was $679.9 million and $739.9 million, respectively.
We are currently in compliance with financial covenants with respect to our consolidated debt.
We have considered our short-term liquidity needs within one year from April 23, 2024 (the date of issuance of the quarterly financial statements) and the adequacy of our estimated cash flows from operating activities and other available financing sources to meet these needs. Importantly, we have no scheduled debt maturities during such one-year period. We have concluded it is probable we will meet these short-term liquidity requirements through a combination of the following:
•available cash and cash equivalents;
•cash flows from operating activities;
•issuance of debt securities by the Operating Partnership;
•issuance of secured debt;
•bank term loans;
•borrowings under our revolving credit facility;
•issuance of equity securities by the Company or the Operating Partnership; and
•the disposition of non-core assets.
7. Noncontrolling Interests
Noncontrolling Interests in Consolidated Affiliates
As of March 31, 2024, our noncontrolling interest in consolidated affiliates relates to our joint venture partner's 20.0% interest in the Midtown West joint venture. Our joint venture partner is an unrelated third party.
Noncontrolling Interests in the Operating Partnership
The following table sets forth the Company’s noncontrolling interests in the Operating Partnership:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Beginning noncontrolling interests in the Operating Partnership | | | | | $ | 49,520 | | | $ | 65,977 | |
Adjustment of noncontrolling interests in the Operating Partnership to fair value | | | | | 7,479 | | | (11,102) | |
| | | | | | | |
Conversions of Common Units to Common Stock | | | | | (132) | | | — | |
| | | | | | | |
Net income attributable to noncontrolling interests in the Operating Partnership | | | | | 533 | | | 986 | |
Distributions to noncontrolling interests in the Operating Partnership | | | | | (1,076) | | | (1,179) | |
Total noncontrolling interests in the Operating Partnership | | | | | $ | 56,324 | | | $ | 54,682 | |
The following table sets forth net income available for common stockholders and transfers from the Company’s noncontrolling interests in the Operating Partnership:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Net income available for common stockholders | | | | | $ | 26,064 | | | $ | 43,834 | |
Increase in additional paid in capital from conversions of Common Units to Common Stock | | | | | 132 | | | — | |
| | | | | | | |
| | | | | | | |
Change from net income available for common stockholders and transfers from noncontrolling interests | | | | | $ | 26,196 | | | $ | 43,834 | |
8. Disclosure About Fair Value of Financial Instruments
The following summarizes the levels of inputs that we use to measure fair value.
Level 1. Quoted prices in active markets for identical assets or liabilities.
Our Level 1 asset is our investment in marketable securities that we use to pay benefits under our non-qualified deferred compensation plan. Our Level 1 liability is our non-qualified deferred compensation obligation. The Company’s Level 1 noncontrolling interests in the Operating Partnership relate to the ownership of Common Units by various individuals and entities other than the Company.
Level 2. Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the related assets or liabilities.
Our Level 2 assets include the fair value of our mortgages and notes receivable. Our Level 2 liabilities include the fair value of our mortgages and notes payable and any interest rate swaps.
The fair value of mortgages and notes receivable and mortgages and notes payable is estimated by the income approach, which uses contractual cash flows and market-based interest rates to approximate the price that would be paid in an orderly transaction between market participants. The fair value of any interest rate swaps is determined using the market standard methodology of netting the discounted future fixed cash receipts and the discounted expected variable cash payments. The variable cash payments of interest rate swaps are based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves. In addition, credit valuation adjustments are considered in the fair values to account for potential nonperformance risk, but were concluded to not be significant inputs to the calculation for the periods presented.
Level 3. Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
Our Level 3 assets include any real estate assets recorded at fair value on a non-recurring basis as a result of our quarterly impairment analysis, which are valued using unobservable local and national industry market data such as comparable sales, appraisals, brokers’ opinions of value and/or the terms of definitive sales contracts. Significant increases or decreases in any valuation inputs in isolation would result in a significantly lower or higher fair value measurement.
The following table sets forth our assets and liabilities and the Company’s noncontrolling interests in the Operating Partnership that are measured or disclosed at fair value within the fair value hierarchy:
| | | | | | | | | | | | | | | | | | | | | | |
| | | | Level 1 | | Level 2 | | |
| | Total | | Quoted Prices in Active Markets for Identical Assets or Liabilities | | Significant Observable Inputs | | |
Fair Value as of March 31, 2024: | | | | | | | | |
Assets: | | | | | | | | |
Mortgages and notes receivable, at fair value (1) | | $ | 11,008 | | | $ | — | | | $ | 11,008 | | | |
| | | | | | | | |
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | | 1,943 | | | 1,943 | | | — | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total Assets | | $ | 12,951 | | | $ | 1,943 | | | $ | 11,008 | | | |
Noncontrolling Interests in the Operating Partnership | | $ | 56,324 | | | $ | 56,324 | | | $ | — | | | |
Liabilities: | | | | | | | | |
Mortgages and notes payable, net, at fair value (1) | | $ | 2,994,752 | | | $ | — | | | $ | 2,994,752 | | | |
| | | | | | | | |
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | | 1,943 | | | 1,943 | | | — | | | |
| | | | | | | | |
| | | | | | | | |
Total Liabilities | | $ | 2,996,695 | | | $ | 1,943 | | | $ | 2,994,752 | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Fair Value as of December 31, 2023: | | | | | | | | |
Assets: | | | | | | | | |
Mortgages and notes receivable, at fair value (1) | | $ | 4,795 | | | $ | — | | | $ | 4,795 | | | |
| | | | | | | | |
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets) | | 2,294 | | | 2,294 | | | — | | | |
| | | | | | | | |
| | | | | | | | |
Total Assets | | $ | 7,089 | | | $ | 2,294 | | | $ | 4,795 | | | |
Noncontrolling Interests in the Operating Partnership | | $ | 49,520 | | | $ | 49,520 | | | $ | — | | | |
Liabilities: | | | | | | | | |
Mortgages and notes payable, net, at fair value (1) | | $ | 2,927,330 | | | $ | — | | | $ | 2,927,330 | | | |
| | | | | | | | |
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities) | | 2,294 | | | 2,294 | | | — | | | |
| | | | | | | | |
| | | | | | | | |
Total Liabilities | | $ | 2,929,624 | | | $ | 2,294 | | | $ | 2,927,330 | | | |
__________
(1) Amounts are not recorded at fair value on our Consolidated Balance Sheets as of March 31, 2024 and December 31, 2023.
9. Share-Based Payments
During the three months ended March 31, 2024, the Company granted 181,328 shares of time-based restricted stock and 142,992 shares of total return-based restricted stock with weighted average grant date fair values per share of $24.45 and $25.22, respectively. We recorded share-based compensation expense of $4.8 million and $4.5 million during the three months ended March 31, 2024 and 2023, respectively. As of March 31, 2024, there was $7.3 million of total unrecognized share-based compensation costs, which will be recognized over a weighted average remaining contractual term of 2.4 years.
10. Real Estate and Other Assets Held For Sale
The following table sets forth the assets held for sale as of March 31, 2024 and December 31, 2023, which are considered non-core:
| | | | | | | | | | | |
| March 31, 2024 | | December 31, 2023 |
Assets: | | | |
Land | $ | 6,143 | | | $ | — | |
Buildings and tenant improvements | 39,629 | | | — | |
| | | |
| | | |
Less-accumulated depreciation | (22,289) | | | — | |
Net real estate assets | 23,483 | | | — | |
Accrued straight-line rents receivable | 1,626 | | | — | |
Deferred leasing costs, net | 904 | | | — | |
Prepaid expenses and other assets, net | 65 | | | — | |
Real estate and other assets, net, held for sale | $ | 26,078 | | | $ | — | |
| | | |
| | | |
| | | |
| | | |
| | | |
11. Earnings Per Share and Per Unit
The following table sets forth the computation of basic and diluted earnings per share of the Company:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Earnings per Common Share - basic: | | | | | | | |
Numerator: | | | | | | | |
Net income | | | | | $ | 27,213 | | | $ | 44,954 | |
Net (income) attributable to noncontrolling interests in the Operating Partnership | | | | | (533) | | | (986) | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | | | 5 | | | 487 | |
Dividends on Preferred Stock | | | | | (621) | | | (621) | |
Net income available for common stockholders | | | | | $ | 26,064 | | | $ | 43,834 | |
Denominator: | | | | | | | |
Denominator for basic earnings per Common Share – weighted average shares (1) | | | | | 105,804 | | | 105,288 | |
Net income available for common stockholders | | | | | $ | 0.25 | | | $ | 0.42 | |
Earnings per Common Share - diluted: | | | | | | | |
Numerator: | | | | | | | |
Net income | | | | | $ | 27,213 | | | $ | 44,954 | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | | | 5 | | | 487 | |
Dividends on Preferred Stock | | | | | (621) | | | (621) | |
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership | | | | | $ | 26,597 | | | $ | 44,820 | |
Denominator: | | | | | | | |
Denominator for basic earnings per Common Share – weighted average shares (1) | | | | | 105,804 | | | 105,288 | |
Add: | | | | | | | |
| | | | | | | |
Noncontrolling interests Common Units | | | | | 2,154 | | | 2,358 | |
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions | | | | | 107,958 | | | 107,646 | |
Net income available for common stockholders | | | | | $ | 0.25 | | | $ | 0.42 | |
__________
(1)Includes all unvested restricted stock where dividends on such restricted stock are non-forfeitable.
The following table sets forth the computation of basic and diluted earnings per unit of the Operating Partnership:
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Earnings per Common Unit - basic: | | | | | | | |
Numerator: | | | | | | | |
Net income | | | | | $ | 27,213 | | | $ | 44,954 | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | | | 5 | | | 487 | |
Distributions on Preferred Units | | | | | (621) | | | (621) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 26,597 | | | $ | 44,820 | |
Denominator: | | | | | | | |
Denominator for basic earnings per Common Unit – weighted average units (1) | | | | | 107,549 | | | 107,237 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 0.25 | | | $ | 0.42 | |
Earnings per Common Unit - diluted: | | | | | | | |
Numerator: | | | | | | | |
Net income | | | | | $ | 27,213 | | | $ | 44,954 | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | | | 5 | | | 487 | |
Distributions on Preferred Units | | | | | (621) | | | (621) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 26,597 | | | $ | 44,820 | |
Denominator: | | | | | | | |
Denominator for basic earnings per Common Unit – weighted average units (1) | | | | | 107,549 | | | 107,237 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net income available for common unitholders | | | | | $ | 0.25 | | | $ | 0.42 | |
__________
(1)Includes all unvested restricted stock where distributions on such restricted stock are non-forfeitable
.
12. Segment Information
The following tables summarize rental and other revenues and net operating income for our office properties. Net operating income is the primary industry property-level performance metric used by our chief operating decision maker and is defined as rental and other revenues less rental property and other expenses.
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Rental and Other Revenues: | | | | | | | |
| | | | | | | |
Atlanta | | | | | $ | 36,443 | | | $ | 36,870 | |
Charlotte | | | | | 21,717 | | | 21,580 | |
Nashville | | | | | 45,038 | | | 44,564 | |
Orlando | | | | | 14,776 | | | 14,394 | |
| | | | | | | |
Raleigh | | | | | 45,178 | | | 45,878 | |
Richmond | | | | | 9,001 | | | 9,309 | |
Tampa | | | | | 24,579 | | | 25,391 | |
Total Office Segment | | | | | 196,732 | | | 197,986 | |
Other | | | | | 14,543 | | | 14,766 | |
Total Rental and Other Revenues | | | | | $ | 211,275 | | | $ | 212,752 | |
| | | | | | | | | | | | | | | |
Net Operating Income: | | | | | | | |
| | | | | | | |
Atlanta | | | | | $ | 22,620 | | | $ | 24,225 | |
Charlotte | | | | | 15,928 | | | 16,110 | |
Nashville | | | | | 31,306 | | | 33,025 | |
Orlando | | | | | 9,168 | | | 8,772 | |
| | | | | | | |
Raleigh | | | | | 32,086 | | | 33,606 | |
Richmond | | | | | 6,317 | | | 6,570 | |
Tampa | | | | | 15,488 | | | 16,404 | |
Total Office Segment | | | | | 132,913 | | | 138,712 | |
Other | | | | | 7,927 | | | 8,309 | |
Total Net Operating Income | | | | | 140,840 | | | 147,021 | |
Reconciliation to net income: | | | | | | | |
Depreciation and amortization | | | | | (73,671) | | | (70,633) | |
| | | | | | | |
General and administrative expenses | | | | | (12,499) | | | (12,415) | |
Interest expense | | | | | (36,552) | | | (33,098) | |
Other income | | | | | 1,232 | | | 1,147 | |
Gains on disposition of property | | | | | 7,209 | | | 450 | |
Gain on deconsolidation of affiliate | | | | | — | | | 11,778 | |
Equity in earnings of unconsolidated affiliates | | | | | 654 | | | 704 | |
Net income | | | | | $ | 27,213 | | | $ | 44,954 | |
13. Subsequent Events
On April 17, 2024, the Company declared a cash dividend of $0.50 per share of Common Stock, which is payable on June 11, 2024 to stockholders of record as of May 20, 2024.
On April 3, 2024, we sold seven buildings in Raleigh for a sales price of $62.5 million and expect to record a gain on disposition of property of $35.0 million.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The Company is a fully integrated office real estate investment trust (“REIT”) that owns, develops, acquires, leases and manages properties primarily in the best business districts (BBDs) of Atlanta, Charlotte, Dallas, Nashville, Orlando, Raleigh, Richmond and Tampa. The Company conducts its activities through the Operating Partnership. The Operating Partnership is managed by the Company, its sole general partner. Additional information about us can be found on our website at www.highwoods.com. Information on our website is not part of this Quarterly Report.
You should read the following discussion and analysis in conjunction with the accompanying Consolidated Financial Statements and related notes contained elsewhere in this Quarterly Report.
Disclosure Regarding Forward-Looking Statements
Some of the information in this Quarterly Report may contain forward-looking statements. Such statements include statements about our plans, strategies and prospects under this section. You can identify forward-looking statements by our use of forward-looking terminology such as “may,” “will,” “expect,” “anticipate,” “estimate,” “continue” or other similar words. Although we believe that our plans, intentions and expectations reflected in or suggested by such forward-looking statements are reasonable, we cannot assure you that our plans, intentions or expectations will be achieved. When considering such forward-looking statements, you should keep in mind important factors that could cause our actual results to differ materially from those contained in any forward-looking statement, including the following:
•the financial condition of our customers could deteriorate;
•our assumptions regarding potential losses related to customer financial difficulties could prove incorrect;
•counterparties under our debt instruments, particularly our revolving credit facility, may attempt to avoid their obligations thereunder, which, if successful, would reduce our available liquidity;
•we may not be able to lease or re-lease second generation space, defined as previously occupied space that becomes available for lease, quickly or on as favorable terms as old leases;
•we may not be able to lease newly constructed buildings as quickly or on as favorable terms as originally anticipated;
•we may not be able to complete development, acquisition, reinvestment, disposition or joint venture projects as quickly or on as favorable terms as anticipated;
•development activity in our existing markets could result in an excessive supply relative to customer demand;
•our markets may suffer declines in economic and/or office employment growth;
•unanticipated increases in interest rates could increase our debt service costs;
•unanticipated increases in operating expenses could negatively impact our operating results;
•natural disasters and climate change could have an adverse impact on our cash flow and operating results;
•we may not be able to meet our liquidity requirements or obtain capital on favorable terms to fund our working capital needs and growth initiatives or repay or refinance outstanding debt upon maturity; and
•the Company could lose key executive officers.
This list of risks and uncertainties, however, is not intended to be exhaustive. You should also review the other cautionary statements we make in “Item 1A. Risk Factors” set forth herein and in our 2023 Annual Report on Form 10-K. Given these uncertainties, you should not place undue reliance on forward-looking statements. We undertake no obligation to publicly release the results of any revisions to these forward-looking statements to reflect any future events or circumstances or to reflect the occurrence of unanticipated events.
Executive Summary
We are in the work-placemaking business. We believe that by creating environments and experiences where the best and brightest can achieve together what they cannot apart, we can deliver greater value to our customers, their teammates and, in turn, our stakeholders. Our simple strategy is to own and operate high-quality workplaces in the BBDs within our footprint, maintain a strong balance sheet to be opportunistic throughout economic cycles, employ a talented and dedicated team and communicate transparently with all stakeholders. We focus on owning and managing buildings in the most dynamic and vibrant BBDs. BBDs are highly-energized and amenitized workplace locations that enhance our customers’ ability to attract and retain talent. They are both urban and suburban. Providing the most talent-supportive workplace options in these environments is core to our work-placemaking strategy.
Our investment strategy is to generate attractive and sustainable returns over the long term for our stockholders by developing, acquiring and owning a portfolio of high-quality, differentiated office buildings in the BBDs of our core markets. A core component of this strategy is to continuously strengthen the financial and operational performance, resiliency and long-term growth prospects of our existing in-service portfolio and recycle those properties that no longer meet our criteria.
Revenues
Our operating results depend heavily on successfully leasing and operating the office space in our portfolio. Economic growth and office employment levels in our core markets are important factors, among others, in predicting our future operating results. The key components affecting our rental and other revenues are average occupancy, rental rates, cost recovery income, new developments placed in service, acquisitions and dispositions. Average occupancy generally increases during times of improving economic growth, as our ability to lease space outpaces vacancies that occur upon the expirations of existing leases. Average occupancy generally declines during times of slower or negative economic growth, when new vacancies tend to outpace our ability to lease space. Asset acquisitions, dispositions and new developments placed in service directly impact our rental revenues and could impact our average occupancy, depending upon the occupancy rate of the properties that are acquired, sold or placed in service. Another indicator of the predictability of future revenues is the expected lease expirations of our portfolio. As a result, in addition to seeking to increase our average occupancy by leasing current vacant space, we also concentrate our leasing efforts on renewing existing leases prior to expiration. For more information regarding our lease expirations, see “Item 2. Properties - Lease Expirations” and “Item 1A. Risk Factors – Risks Related to our Operations. The continued social acceptance, desirability and perceived economic benefits of work-from-home arrangements could materially and negatively impact the future demand for office space over the long-term” in our 2023 Annual Report on Form 10-K. Occupancy in our office portfolio decreased from 88.9% as of December 31, 2023 to 88.5% as of March 31, 2024. We expect average occupancy in our office portfolio to range from 87.0% to 89.0% for the remainder of 2024.
Whether or not our rental revenue tracks average occupancy proportionally depends upon whether GAAP rents under signed new and renewal leases are higher or lower than the GAAP rents under expiring leases. Annualized rental revenues from second generation leases expiring during any particular year are typically less than 15% of our total annual rental revenues. The following table sets forth information regarding second generation office leases signed during the first quarter of 2024 (we define second generation office leases as leases with new customers and renewals of existing customers in both consolidated and unconsolidated office space that has been previously occupied and leases with respect to vacant space in acquired buildings):
| | | | | | | | | | | | | | | | | |
| | | |
| New | | Renewal | | All Office |
Leased space (in rentable square feet) | 422,889 | | | 499,278 | | | 922,167 | |
Average term (in years - rentable square foot weighted) | 10.6 | | 3.8 | | 6.9 |
Base rents (per rentable square foot) (1) | $ | 31.01 | | | $ | 33.58 | | | $ | 32.40 | |
Rent concessions (per rentable square foot) (1) | (1.81) | | | (1.62) | | | (1.71) | |
GAAP rents (per rentable square foot) (1) | $ | 29.20 | | | $ | 31.96 | | | $ | 30.69 | |
Tenant improvements (per rentable square foot) (1) | $ | 5.03 | | | $ | 2.86 | | | $ | 3.85 | |
Leasing commissions (per rentable square foot) (1) | $ | 1.15 | | | $ | 0.91 | | | $ | 1.02 | |
__________
(1) Weighted average per rentable square foot on an annual basis over the lease term.
Annual combined GAAP rents for new and renewal leases signed in the first quarter were $30.69 per rentable square foot, 6.6% higher compared to previous leases in the same office spaces.
We strive to maintain a diverse, stable and creditworthy customer base. We have an internal guideline whereby customers that account for more than 3% of our revenues are periodically reviewed with the Company’s Board of Directors. As of March 31, 2024, only Bank of America (3.9%) and Asurion (3.4%) accounted for more than 3% of our annualized GAAP revenues.
Expenses
Our expenses primarily consist of rental property expenses, depreciation and amortization, general and administrative expenses and interest expense. From time to time, expenses also include impairments of real estate assets. Rental property expenses are expenses associated with our ownership and operation of rental properties and include expenses that vary somewhat proportionately to occupancy and usage levels, such as janitorial services and utilities, and expenses that do not vary based on occupancy, such as property taxes and insurance. Depreciation and amortization is a non-cash expense associated with the ownership of real property and generally remains relatively consistent each year, unless we buy, place in service or sell assets, since our properties and related building and tenant improvement assets are depreciated on a straight-line basis over fixed lives. General and administrative expenses primarily consist of management and employee salaries and benefits, corporate overhead and short and long-term incentive compensation.
Net Operating Income
Whether or not we record increasing net operating income (“NOI”) in our same property portfolio typically depends upon our ability to garner higher rental revenues, whether from higher average occupancy, higher GAAP rents per rentable square foot or higher cost recovery income, that exceed any corresponding growth in operating expenses. Consolidated same property NOI was $4.6 million, or 3.2%, lower in the first quarter of 2024 as compared to 2023 due to an increase of $6.1 million in same property expenses offset by an increase of $1.5 million in same property revenue. We expect same property NOI to be lower for the remainder of 2024 as compared to 2023 primarily due to an anticipated increase in same property expenses and lower anticipated average occupancy. We expect same property expenses to be higher due to anticipated increases to property taxes, contract services and property insurance.
In addition to the effect of consolidated same property NOI, whether or not NOI increases typically depends upon whether the NOI from our acquired properties and development properties placed in service exceeds the NOI from property dispositions. NOI was $6.2 million, or 4.2%, lower in the first quarter of 2024 as compared to 2023 primarily due to lower consolidated same property NOI and lost NOI from property dispositions, partially offset by development properties placed in service. We expect NOI to be lower for the remainder of 2024 as compared to 2023 for similar reasons.
Cash Flows
In calculating net cash related to operating activities, depreciation and amortization, which are non-cash expenses, are added back to net income. We have historically generated a positive amount of cash from operating activities. From period to period, cash flow from operations primarily depends upon changes in our net income, as discussed more fully below under “Results of Operations,” changes in receivables and payables and net additions or decreases in our overall portfolio.
Net cash related to investing activities generally relates to capitalized costs incurred for leasing and major building improvements and our acquisition, development, disposition and joint venture activity. During periods of significant net acquisition and/or development activity, our cash used in such investing activities will generally exceed cash provided by investing activities, which typically consists of cash received upon the sale of properties and distributions from our joint ventures.
Net cash related to financing activities generally relates to distributions, incurrence and repayment of debt, and issuances, repurchases or redemptions of Common Stock, Common Units and Preferred Stock. We use a significant amount of our cash to fund distributions. Whether or not we have increases in the outstanding balances of debt during a period depends generally upon the net effect of our acquisition, disposition, development and joint venture activity. We generally use our revolving credit facility for daily working capital purposes, which means that during any given period, in order to minimize interest expense, we may record significant repayments and borrowings under our revolving credit facility.
For a discussion regarding dividends and distributions, see “Liquidity and Capital Resources - Dividends and Distributions.”
Liquidity and Capital Resources
We continue to maintain a conservative and flexible balance sheet and believe we have ample liquidity to fund our operations and growth prospects. As of April 16, 2024, we had approximately $17 million of existing cash and $10.0 million drawn on our $750.0 million revolving credit facility, which is scheduled to mature in January 2028 (but which can be extended for two additional six-month periods at our option). As of March 31, 2024, our leverage ratio, as measured by the ratio of our mortgages and notes payable and outstanding preferred stock to the undepreciated book value of our assets, was 42.2%, and there were 108.1 million diluted shares of Common Stock outstanding.
Rental and other revenues are our principal source of funds to meet our short-term liquidity requirements. Other sources of funds for short-term liquidity needs include available working capital and borrowings under our revolving credit facility. Our short-term liquidity requirements primarily consist of operating expenses, interest and principal amortization on our debt, distributions and capital expenditures, including building improvement costs, tenant improvement costs and lease commissions. Building improvements are capital costs to maintain or enhance existing buildings not typically related to a specific customer. Tenant improvements are the costs required to customize space for our customers’ specific needs. We anticipate that our available cash and cash equivalents and cash provided by operating activities and planned financing activities, including borrowings under our revolving credit facility, will be adequate to meet our short-term liquidity requirements. We use our revolving credit facility for working capital purposes, the short-term funding of our development and acquisition activity and, in certain instances, the repayment of other debt. The continued ability to borrow under the revolving credit facility allows us to quickly capitalize on strategic opportunities at short-term interest rates.
We generally believe existing cash and rental and other revenues will continue to be sufficient to fund our short-term liquidity needs such as funding operating and general and administrative expenses, paying interest expense, maintaining our existing quarterly dividend and funding existing portfolio capital expenditures, including building improvement costs, tenant improvement costs and lease commissions.
Our long-term liquidity uses generally consist of the retirement or refinancing of debt upon maturity, funding of building improvements, new building developments (including our proportionate share of joint venture developments) and land infrastructure projects and funding acquisitions of buildings and development land. Additionally, we may, from time to time, retire outstanding equity and/or debt securities through redemptions, open market repurchases, privately negotiated acquisitions or otherwise.
We expect to meet our long-term liquidity needs through a combination of:
•cash flows from operating activities;
•issuance of debt securities by the Operating Partnership;
•issuance of secured debt;
•bank term loans;
•borrowings under our revolving credit facility;
•issuance of equity securities by the Company or the Operating Partnership; and
•the disposition of non-core assets.
We have no debt scheduled to mature prior to 2026. We generally believe we will be able to satisfy future obligations with existing cash, borrowings under our revolving credit facility, new bank term loans, issuance of other unsecured debt, mortgage debt and/or proceeds from the sale of additional non-core assets.
Investment Activity
As noted above, a key tenet of our strategic plan is to continuously upgrade the quality of our office portfolio through acquisitions, dispositions and development. We generally seek to acquire and develop office buildings that improve the average quality of our overall portfolio and deliver consistent and sustainable value for our stockholders over the long-term. Whether or not an asset acquisition or new development results in higher per share net income or funds from operations (“FFO”) in any given period depends upon a number of factors, including whether the NOI for any such period exceeds the actual cost of capital used to finance the acquisition or development. Additionally, given the length of construction cycles, development projects are not placed in service until several years after commencement in some cases. Sales of non-core assets could result in
lower per share net income or FFO in any given period in the event the return on the resulting use of proceeds does not exceed the capitalization rate on the sold properties.
Results of Operations
Three Months Ended March 31, 2024 and 2023
Rental and Other Revenues
Rental and other revenues were $1.5 million, or 0.7%, lower in the first quarter of 2024 as compared to 2023 primarily due to lost revenue from property dispositions, which decreased rental and other revenues by $2.9 million. This decrease was partially offset by higher consolidated same property revenues and development properties placed in service, which increased rental and other revenues by $1.5 million and $0.6 million, respectively. Same property rental and other revenues were higher primarily due to higher average GAAP rents per rentable square foot and higher cost recoveries, partially offset by a decrease in average occupancy. We expect rental and other revenues to be lower for the remainder of 2024 as compared to 2023 for similar reasons.
Operating Expenses
Rental property and other expenses were $4.7 million, or 7.2%, higher in the first quarter of 2024 as compared to 2023 primarily due to $6.1 million of higher consolidated same property operating expenses, primarily due to higher property taxes, repairs and maintenance, contract services, property insurance and utilities. This increase was partially offset by a $0.9 million decrease in operating expenses from property dispositions. We expect rental property and other expenses to be higher for the remainder of 2024 as compared to 2023 for similar reasons.
Depreciation and amortization was $3.0 million, or 4.3%, higher in the first quarter of 2024 as compared to 2023 primarily due to higher consolidated same property lease related depreciation and amortization and development properties placed in service, partially offset by property dispositions. We expect depreciation and amortization to be lower for the remainder of 2024 as compared to 2023 primarily due to property dispositions and fully amortized acquisition-related intangible assets, partially offset by higher same property lease related depreciation and amortization and development properties placed in service.
General and administrative expenses were $0.1 million, or 0.7%, higher in the first quarter of 2024 as compared to 2023 primarily due to higher long-term equity incentive compensation. We expect general and administrative expenses to be lower for the remainder of 2024 as compared to 2023 due to lower predevelopment cost write-offs, partially offset by higher salaries and benefits. First quarter general and administrative expenses are typically higher than in subsequent quarters due to higher long-term equity incentive compensation recognized for certain employees who meet the age and service eligibility requirements under our retirement plan. Long-term equity incentive compensation awards are typically issued during the first quarter of each year.
Interest Expense
Interest expense was $3.5 million, or 10.4%, higher in the first quarter of 2024 as compared to 2023 primarily due to higher average interest rates and higher average debt balances, partially offset by higher capitalized interest. We expect interest expense to be higher for the remainder of 2024 as compared to 2023 primarily due to higher average interest rates, higher average debt balances and lower capitalized interest.
Other Income
Other income was $0.1 million higher in the first quarter of 2024 as compared to 2023 primarily due to higher interest income from seller financing and the loan provided to the 2827 Peachtree joint venture, partially offset by 2023 dividend income from short-term preferred equity contributed to the McKinney and Olive joint venture.
Gains on Disposition of Property
Gains on disposition of property were $6.8 million higher in the first quarter of 2024 as compared to 2023.
Gain on Deconsolidation of Affiliate
We recognized a gain on deconsolidation of $11.8 million in the first quarter of 2023 related to adjusting our retained interest in the Markel joint venture to fair value. We recorded no such gain on deconsolidation in 2024.
Equity in Earnings of Unconsolidated Affiliates
Equity in earnings of unconsolidated affiliates was $0.1 million lower in the first quarter of 2024 as compared to 2023 primarily due to expenses on Granite Park Six, which was completed in the third quarter of 2023 but is not yet stabilized. This decrease was partially offset by income from our 2827 Peachtree joint venture, which was completed in the third quarter of 2023.
Earnings Per Common Share - Diluted
Diluted earnings per common share was $0.17 lower in the first quarter of 2024 as compared to 2023 due to a decrease in net income for the reasons discussed above.
Liquidity and Capital Resources
Statements of Cash Flows
We report and analyze our cash flows based on operating activities, investing activities and financing activities. The following table sets forth the changes in the Company’s cash flows (in thousands):
| | | | | | | | | | | | | | | | | |
| Three Months Ended March 31, | | |
| 2024 | | 2023 | | Change |
Net Cash Provided By Operating Activities | $ | 72,410 | | | $ | 65,669 | | | $ | 6,741 | |
Net Cash Used In Investing Activities | (61,685) | | | (74,536) | | | 12,851 | |
Net Cash Provided By/(Used In) Financing Activities | (15,007) | | | 10,782 | | | (25,789) | |
Total Cash Flows | $ | (4,282) | | | $ | 1,915 | | | $ | (6,197) | |
The change in net cash provided by operating activities in the first quarter of 2024 as compared to 2023 was primarily due to net cash from the operations of consolidated same properties and development properties placed in service and changes in operating assets and liabilities, partially offset by property dispositions. We expect net cash related to operating activities to be lower for the remainder of 2024 as compared to 2023 primarily due to property dispositions and higher interest expense, partially offset by net cash from the operations of consolidated same properties and development properties placed in service.
The change in net cash used in investing activities in the first quarter of 2024 as compared to 2023 was primarily due to higher net proceeds from disposition activity and lower investments in building improvements and development in process. These decreases were partially offset by higher investments in unconsolidated affiliates, higher investments in tenant improvements and deferred leasing costs and disposition-related seller financing provided in 2024. We expect uses of cash for investing activities for the remainder of 2024 to be primarily driven by whether we acquire or commence development of additional office buildings in the BBDs of our markets. We expect these uses of cash for investing activities will be partially offset by proceeds from property dispositions in 2024.
The change in net cash provided by/(used in) financing activities in the first quarter of 2024 as compared to 2023 was primarily due to lower net debt borrowings. Assuming the net effect of our acquisition, disposition and development activity in 2024 results in an increase to our assets, we would expect outstanding debt and/or Common Stock balances to increase.
Capitalization
The following table sets forth the Company’s capitalization (in thousands, except per share amounts):
| | | | | | | | | | | |
| March 31, 2024 | | December 31, 2023 |
| | | |
Mortgages and notes payable, net, at recorded book value | $ | 3,262,327 | | | $ | 3,213,206 | |
| | | |
Preferred Stock, at liquidation value | $ | 28,811 | | | $ | 28,811 | |
Common Stock outstanding | 105,996 | | | 105,710 | |
Common Units outstanding (not owned by the Company) | 2,151 | | | 2,157 | |
Per share stock price at period end | $ | 26.18 | | | $ | 22.96 | |
Market value of Common Stock and Common Units | $ | 2,831,288 | | | $ | 2,476,626 | |
Total capitalization | $ | 6,122,426 | | | $ | 5,718,643 | |
As of March 31, 2024, our mortgages and notes payable and outstanding preferred stock represented 53.8% of our total capitalization and 42.2% of the undepreciated book value of our assets. See also “Executive Summary - Liquidity and Capital Resources.”
Our mortgages and notes payable as of March 31, 2024 consisted of $718.6 million of secured indebtedness with a weighted average interest rate of 4.43% and $2,560.6 million of unsecured indebtedness with a weighted average interest rate of 4.61%. The secured indebtedness was collateralized by real estate assets with an undepreciated book value of $1,239.0 million. As of March 31, 2024, $420.0 million of our debt bears interest at floating rates.
Investment Activity
In the normal course of business, we regularly evaluate potential acquisitions. As a result, from time to time, we may have one or more potential acquisitions under consideration that are in varying stages of evaluation, negotiation or due diligence, including potential acquisitions that are subject to non-binding letters of intent or enforceable contracts. Consummation of any transaction is subject to a number of contingencies, including the satisfaction of customary closing conditions. No assurances can be provided that we will acquire any properties in the future. See “Item 1A. Risk Factors - Risks Related to our Capital Recycling Activity - Recent and future acquisitions and development properties may fail to perform in accordance with our expectations and may require renovation and development costs exceeding our estimates” in our 2023 Annual Report on Form 10-K
On April 3, 2024, we sold seven buildings in Raleigh for a sales price of $62.5 million and expect to record a gain on disposition of property of $35.0 million.
During the first quarter of 2024, we sold two buildings in Raleigh for an aggregate sales price of $16.9 million and recorded aggregate gains on disposition of property of $7.2 million.
As of March 31, 2024, we were developing 0.8 million rentable square feet of office properties. The following table summarizes these announced and in-process office developments:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property | | Market | | Own % | | Consolidated (Y/N) | | Rentable Square Feet | | Anticipated Total Investment (1) | | Investment As Of March 31, 2024 | | Pre Leased % | | Estimated Completion | | Estimated Stabilization |
| | | | | | | | | | ($ in thousands) | | | | | | |
23Springs | | Dallas | | 50.0 | % | | N | | 642,000 | | | $ | 460,000 | | | $ | 195,180 | | | 53.5 | % | | 1Q 25 | | 1Q 28 |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Midtown East | | Tampa | | 50.0 | % | | N | | 143,000 | | | 83,000 | | | 36,264 | | | 16.1 | | | 1Q 25 | | 2Q 26 |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | 785,000 | | | $ | 543,000 | | | $ | 231,444 | | | 46.7 | % | | | | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
__________
(1)Includes estimated lease up costs for tenant improvements and lease commissions until the property has reached stabilization.
Financing Activity
During 2023, we entered into separate equity distribution agreements with each of Wells Fargo Securities, LLC, BofA Securities, Inc., BTIG, LLC, Jefferies LLC, J.P. Morgan Securities LLC, Regions Securities LLC, TD Securities (USA) LLC and Truist Securities, Inc. Under the terms of the equity distribution agreements, the Company may offer and sell up to $300.0 million in aggregate gross sales price of shares of Common Stock from time to time through such firms, acting as agents of the Company or as principals. Sales of the shares, if any, may be made by means of ordinary brokers’ transactions on the New York Stock Exchange (“NYSE”) or otherwise at market prices prevailing at the time of sale, at prices related to prevailing market prices or at negotiated prices or as otherwise agreed with any of such firms (which may include block trades). During the first quarter of 2024, there were no shares of common stock issued under these agreements.
Our $750.0 million unsecured revolving credit facility was modified during the first quarter of 2024 and is now scheduled to mature in January 2028 (but can be extended for two additional six-month periods at our option assuming no defaults have occurred). The interest rate on our revolving credit facility is SOFR plus a related spread adjustment of 10 basis points and a borrowing spread of 85 basis points, based on current credit ratings. The annual facility fee is 20 basis points. The interest rate and facility fee are based on the higher of the publicly announced ratings from Moody’s Investors Service or Standard & Poor’s Ratings Services. Subject to written consent of the lenders, we may elect to amend the newly modified revolving credit facility no later than May 15, 2024 to provide that the interest rate may be adjusted upward or downward by up to 2.5 basis points subject to satisfaction of certain to-be-determined sustainability goals with respect to the ongoing reduction of greenhouse gas emissions. The financial and other covenants under our newly modified facility are substantially similar to our previous credit facility. We incurred $7.7 million of debt issuance costs during the first quarter of 2024, which will be amortized along with certain existing unamortized debt issuance costs over the remaining term of our new revolving credit facility, and recorded $0.2 million of loss on debt extinguishment. There was $70.0 million and $10.0 million outstanding under our revolving credit facility as of March 31, 2024 and April 16, 2024, respectively. As of both March 31, 2024 and April 16, 2024, we had $0.1 million of outstanding letters of credit, which reduces the availability on our revolving credit facility. As a result, the unused capacity of our revolving credit facility as of March 31, 2024 and April 16, 2024 was $679.9 million and $739.9 million, respectively.
We are currently in compliance with financial covenants and other requirements with respect to our consolidated debt. Although we expect to remain in compliance with these covenants and ratios for at least the next year, depending upon our future operating performance, property and financing transactions and general economic conditions, we cannot provide any assurances that we will continue to be in compliance.
Our revolving credit facility and bank term loans require us to comply with customary operating covenants and various financial requirements. Upon an event of default on our revolving credit facility, the lenders having at least 51.0% of the total commitments under our revolving credit facility can accelerate all borrowings then outstanding, and we could be prohibited from borrowing any further amounts under our revolving credit facility, which would adversely affect our ability to fund our operations. In addition, certain of our unsecured debt agreements contain cross-default provisions giving the unsecured lenders the right to declare a default if we are in default under more than $35.0 million with respect to other loans in some circumstances.
The indenture that governs the Operating Partnership’s outstanding notes requires us to comply with customary operating covenants and various financial ratios. The trustee or the holders of at least 25.0% in principal amount of any series of notes can accelerate the principal amount of such series upon written notice of a default that remains uncured after 60 days.
We may not be able to repay, refinance or extend any or all of our debt at maturity or upon any acceleration. If any refinancing is done at higher interest rates, the increased interest expense could adversely affect our cash flow and ability to pay distributions. Any such refinancing could also impose tighter financial ratios and other covenants that restrict our ability to take actions that could otherwise be in our best interest, such as funding new development activity, making opportunistic acquisitions, repurchasing our securities or paying distributions.
Dividends and Distributions
To maintain its qualification as a REIT, the Company must pay dividends to stockholders that are at least 90.0% of its annual REIT taxable income, excluding net capital gains. The partnership agreement requires the Operating Partnership to distribute at least enough cash for the Company to be able to pay such dividends. The Company’s REIT taxable income, as determined by the federal tax laws, does not equal its net income under accounting principles generally accepted in the United States of America (“GAAP”). In addition, although capital gains are not required to be distributed to maintain REIT status, capital gains, if any, are subject to federal and state income tax unless such gains are distributed to stockholders.
Cash dividends and distributions reduce the amount of cash that would otherwise be available for other business purposes, including funding debt maturities, reducing debt or future growth initiatives. The amount of future distributions that will be made is at the discretion of the Company’s Board of Directors. For a discussion of the factors that will affect such cash flows and, accordingly, influence the decisions of the Company’s Board of Directors regarding dividends and distributions, see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources - Dividends and Distributions” in our 2023 Annual Report on Form 10-K.
On April 17, 2024, the Company declared a cash dividend of $0.50 per share of Common Stock, which is payable on June 11, 2024 to stockholders of record as of May 20, 2024.
During the first quarter of 2024, the Company declared and paid a cash dividend of $0.50 per share of Common Stock.
Current and Future Cash Needs
We anticipate that our available cash and cash equivalents, cash flows from operating activities and other available financing sources, including the issuance of debt securities by the Operating Partnership, the issuance of secured debt, bank term loans, borrowings under our revolving credit facility, the issuance of equity securities by the Company or the Operating Partnership and the disposition of non-core assets, will be adequate to meet our short-term liquidity requirements. We generally believe existing cash and rental and other revenues will continue to be sufficient to fund operating and general and administrative expenses, interest expense, our existing quarterly dividend and existing portfolio capital expenditures, including building improvement costs, tenant improvement costs and lease commissions.
We had $16.4 million of cash and cash equivalents as of March 31, 2024. The unused capacity of our revolving credit facility as of March 31, 2024 and April 16, 2024 was $679.9 million and $739.9 million, respectively.
We have a currently effective automatic shelf registration statement on Form S-3 with the SEC pursuant to which, at any time and from time to time, in one or more offerings on an as-needed basis, the Company may sell an indefinite amount of common stock, preferred stock and depositary shares and the Operating Partnership may sell an indefinite amount of debt securities, subject to our ability to effect offerings on satisfactory terms based on prevailing market conditions.
From time to time, the Company enters into equity distribution agreements with a variety of firms pursuant to which the Company may offer and sell shares of common stock through such firms, acting as agents of the Company or as principals. Sales of the shares, if any, may be made by means of ordinary brokers’ transactions on the NYSE or otherwise at market prices prevailing at the time of sale, at prices related to prevailing market prices or at negotiated prices or as otherwise agreed with any of such firms (which may include block trades).
During the remainder of 2024, we expect to sell up to $150 million of properties no longer considered to be core assets due to location, age, quality and/or overall strategic fit. We can make no assurance, however, that we will sell any additional non-core assets or, if we do, what the timing or terms of any such sale will be.
See also “Executive Summary - Liquidity and Capital Resources.”
Critical Accounting Estimates
There were no changes made by management to the critical accounting policies in the three months ended March 31, 2024. For a description of our critical accounting estimates, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Critical Accounting Estimates” in our 2023 Annual Report on Form 10-K.
Non-GAAP Information
The Company believes that FFO, FFO available for common stockholders and FFO available for common stockholders per share are metrics that are beneficial to management and investors and are important indicators of the performance of any equity REIT. Because these FFO calculations exclude such factors as depreciation, amortization and impairments of real estate assets and gains or losses from sales of operating real estate assets, which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful life estimates, they facilitate comparisons of operating performance between periods and between other REITs. Management believes that historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, management believes the use of FFO, FFO available for common stockholders and FFO available for common stockholders per share, together with the required GAAP presentations, provides a more complete understanding of the Company’s performance relative to its competitors and a more informed and appropriate basis on which to make decisions involving operating, financing and investing activities.
FFO, FFO available for common stockholders and FFO available for common stockholders per share are non-GAAP financial measures and therefore do not represent net income or net income per share as defined by GAAP. Net income and net income per share as defined by GAAP are the most relevant measures in determining the Company’s operating performance because these FFO measures include adjustments that investors may deem subjective, including adding back expenses such as depreciation, amortization and impairments. Furthermore, FFO available for common stockholders per share does not depict the amount that accrues directly to the stockholders’ benefit. Accordingly, FFO, FFO available for common stockholders and FFO available for common stockholders per share should never be considered as alternatives to net income, net income available for common stockholders, or net income available for common stockholders per share as indicators of the Company’s operating performance.
The Company’s presentation of FFO is consistent with FFO as defined by the National Association of Real Estate Investment Trusts, which is calculated as follows:
•Net income/(loss) computed in accordance with GAAP;
•Less net income, or plus net loss, attributable to noncontrolling interests in consolidated affiliates;
•Plus depreciation and amortization of depreciable operating properties;
•Less gains, or plus losses, from sales of depreciable operating properties, plus impairments on depreciable operating properties and excluding items that are classified as extraordinary items under GAAP;
•Plus or minus our share of adjustments, including depreciation and amortization of depreciable operating properties, for unconsolidated joint venture investments (to reflect funds from operations on the same basis); and
•Plus or minus adjustments for depreciation and amortization and gains/(losses) on sales of depreciable operating properties, plus impairments on depreciable operating properties, and noncontrolling interests in consolidated affiliates related to discontinued operations.
In calculating FFO, the Company includes net income attributable to noncontrolling interests in the Operating Partnership, which the Company believes is consistent with standard industry practice for REITs that operate through an UPREIT structure. The Company believes that it is important to present FFO on an as-converted basis since all of the Common Units not owned by the Company are redeemable on a one-for-one basis for shares of its Common Stock.
The following table sets forth the Company’s FFO, FFO available for common stockholders and FFO available for common stockholders per share (in thousands, except per share amounts):
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Funds from operations: | | | | | | | |
Net income | | | | | $ | 27,213 | | | $ | 44,954 | |
Net loss attributable to noncontrolling interests in consolidated affiliates | | | | | 5 | | | 487 | |
Depreciation and amortization of real estate assets | | | | | 72,983 | | | 69,995 | |
| | | | | | | |
(Gains) on disposition of depreciable properties | | | | | (7,209) | | | — | |
(Gain) on deconsolidation of affiliate | | | | | — | | | (11,778) | |
| | | | | | | |
| | | | | | | |
Unconsolidated affiliates: | | | | | | | |
Depreciation and amortization of real estate assets | | | | | 3,581 | | | 2,677 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Funds from operations | | | | | 96,573 | | | 106,335 | |
Dividends on Preferred Stock | | | | | (621) | | | (621) | |
| | | | | | | |
Funds from operations available for common stockholders | | | | | $ | 95,952 | | | $ | 105,714 | |
Funds from operations available for common stockholders per share | | | | | $ | 0.89 | | | $ | 0.98 | |
Weighted average shares outstanding (1) | | | | | 107,958 | | | 107,646 | |
__________
(1)Includes assumed conversion of all potentially dilutive Common Stock equivalents.
In addition, the Company believes NOI and same property NOI are useful supplemental measures of the Company’s property operating performance because such metrics provide a performance measure of the revenues and expenses directly involved in owning real estate assets and a perspective not immediately apparent from net income or FFO. The Company defines NOI as rental and other revenues less rental property and other expenses. The Company defines cash NOI as NOI less lease termination fees, straight-line rent, amortization of lease incentives and amortization of acquired above and below market leases. Other REITs may use different methodologies to calculate NOI, same property NOI and cash NOI.
In previous periods, our same property portfolio consisted only of wholly owned in-service properties. Beginning in 2024, we updated our same property portfolio to include our share of in-service joint venture properties. As of March 31, 2024, our same property portfolio consisted of 160 wholly owned and joint venture in-service properties encompassing 27.6 million rentable square feet that were owned during the entirety of the periods presented (from January 1, 2023 to March 31, 2024). As of December 31, 2023, our same property portfolio consisted of 154 wholly owned in-service properties encompassing 26.6 million rentable square feet that were owned during the entirety of the periods presented (from January 1, 2022 to December 31, 2023). The change in our same property portfolio was due to the addition of six joint venture properties encompassing 0.7 million rentable square feet, one property encompassing 0.4 million rentable square feet acquired during 2022 and one newly developed property encompassing 0.1 million rentable square feet placed in service during 2022, offset by the removal of two properties encompassing 0.2 million rentable square feet that were sold during 2024.
The following table sets forth the Company’s NOI, same property NOI and same property cash NOI (in thousands):
| | | | | | | | | | | | | | | |
| | | Three Months Ended March 31, |
| | | | | 2024 | | 2023 |
Net income | | | | | $ | 27,213 | | | $ | 44,954 | |
Equity in earnings of unconsolidated affiliates | | | | | (654) | | | (704) | |
Gain on deconsolidation of affiliate | | | | | — | | | (11,778) | |
Gains on disposition of property | | | | | (7,209) | | | (450) | |
Other income | | | | | (1,232) | | | (1,147) | |
Interest expense | | | | | 36,552 | | | 33,098 | |
General and administrative expenses | | | | | 12,499 | | | 12,415 | |
| | | | | | | |
Depreciation and amortization | | | | | 73,671 | | | 70,633 | |
Net operating income | | | | | 140,840 | | | 147,021 | |
Our share of unconsolidated joint venture same property net operating income | | | | | 4,497 | | | 4,796 | |
Partner's share of consolidated joint venture same property net operating income | | | | | (280) | | | (242) | |
Non same property and other net operating (income)/loss | | | | | 438 | | | (1,161) | |
Same property net operating income | | | | | $ | 145,495 | | | $ | 150,414 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Same property net operating income | | | | | $ | 145,495 | | | $ | 150,414 | |
Lease termination fees, straight-line rent and other non-cash adjustments | | | | | (3,967) | | | (9,257) | |
Same property cash net operating income | | | | | $ | 141,528 | | | $ | 141,157 | |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
For information regarding our market risk as of December 31, 2023, see “Quantitative and Qualitative Disclosures About Market Risk” in our 2023 Annual Report on Form 10-K.
ITEM 4. CONTROLS AND PROCEDURES
SEC rules require us to maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our annual and periodic reports filed with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management to allow for timely decisions regarding required disclosure. The Company’s CEO and CFO have concluded that the disclosure controls and procedures of the Company and the Operating Partnership were each effective as of March 31, 2024.
SEC rules also require us to establish and maintain internal control over financial reporting designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. There were no changes in internal control over financial reporting during the three months ended March 31, 2024 that materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting. There were also no changes in internal control over financial reporting during the three months ended March 31, 2024 that materially affected, or are reasonably likely to materially affect, the Operating Partnership’s internal control over financial reporting.
PART II - OTHER INFORMATION
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
During the first quarter of 2024, the Company issued an aggregate of 5,385 shares of Common Stock to holders of Common Units in the Operating Partnership upon the redemption of a like number of Common Units in private offerings exempt from the registration requirements pursuant to Section 4(2) of the Securities Act. Each of the holders of Common Units was an accredited investor under Rule 501 of the Securities Act. The resale of such shares was registered by the Company under the Securities Act.
The following table sets forth information related to shares of Common Stock surrendered by employees to satisfy tax withholding obligations in connection with the vesting of restricted stock during the first quarter of 2024:
| | | | | | | | | | | | | | |
| | Total Number of Shares Purchased | | Weighted Average Price Paid per Share |
January 1 to January 31 | | — | | | $ | — | |
February 1 to February 29 | | — | | | — | |
March 1 to March 31 | | 58,350 | | | 24.45 | |
Total | | 58,350 | | | $ | 24.45 | |
ITEM 6. EXHIBITS
| | | | | |
Exhibit Number | Description |
10 | |
31.1 | |
31.2 | |
31.3 | |
31.4 | |
32.1 | |
32.2 | |
32.3 | |
32.4 | |
101.INS | Inline XBRL Instance Document (the instance document does not appear in the interactive data file because its XBRL tags are embedded within the Inline XBRL document) |
101.SCH | Inline XBRL Taxonomy Extension Schema Document |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | Inline XBRL Taxonomy Extension Labels Linkbase Document |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, each of the registrants has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| | | | | |
Highwoods Properties, Inc. |
By: |
/s/ Brendan C. Maiorana |
| Brendan C. Maiorana |
| Executive Vice President and Chief Financial Officer |
| | | | | |
Highwoods Realty Limited Partnership |
By: | Highwoods Properties, Inc., its sole general partner |
By: |
/s/ Brendan C. Maiorana |
| Brendan C. Maiorana |
| Executive Vice President and Chief Financial Officer |
Date: April 23, 2024