XML 39 R9.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segments
9 Months Ended
Sep. 30, 2013
Segments
3. Segments

Segment information is prepared on the same basis that Armada Hoffler’s management reviews information for operational decision-making purposes. Management evaluates the performance of each of Armada Hoffler’s properties individually and aggregates such properties into segments based on their economic characteristics and classes of tenants. Armada Hoffler operates in four business segments: (i) office real estate, (ii) retail real estate, (iii) multifamily residential real estate and (iv) general contracting and real estate services. Armada Hoffler’s office properties provide office space for various types of businesses and professions. Armada Hoffler’s retail properties are a diverse mix of: (i) retail shopping centers typically anchored by large, nationally recognized tenants, (ii) retail centers located in the Virginia Beach Town Center and (iii) single-tenant properties. Armada Hoffler’s multifamily residential properties provide rental housing in Virginia Beach, VA and Blacksburg, VA. Armada Hoffler’s general contracting and real estate services business develops and builds properties for its own account and also provides construction and development services to related parties and third-party clients.

Net operating income (segment revenues minus segment expenses) is the measure used by Armada Hoffler’s chief operating decision-maker to assess segment performance. Net operating income is not a measure of operating income or cash flows from operating activities as measured by GAAP and is not indicative of cash available to fund cash needs. As a result, net operating income should not be considered an alternative to cash flows as a measure of liquidity. Not all companies calculate net operating income in the same manner. Armada Hoffler considers net operating income to be an appropriate supplemental measure to net income because it assists both investors and management in understanding the core operations of Armada Hoffler’s real estate and construction businesses.

 

Net operating income of Armada Hoffler’s reportable segments for the three and nine months ended September 30, 2013 and 2012 was as follows (in thousands):

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2013      2012     2013      2012  
     (Unaudited)  

Office real estate

          

Rental revenues

   $ 6,364       $ 6,194      $ 19,270       $ 19,153   

Property expenses

     2,081         2,271        5,967         5,921   
  

 

 

    

 

 

   

 

 

    

 

 

 

Segment net operating income

     4,283         3,923        13,303         13,232   
  

 

 

    

 

 

   

 

 

    

 

 

 

Retail real estate

          

Rental revenues

     5,683         5,297        16,071         15,584   

Property expenses

     1,745         1,618        5,054         4,624   
  

 

 

    

 

 

   

 

 

    

 

 

 

Segment net operating income

     3,938         3,679        11,017         10,960   

Multifamily residential real estate

          

Rental revenues

     2,852         1,827        7,187         5,577   

Property expenses

     1,331         946        3,224         2,453   
  

 

 

    

 

 

   

 

 

    

 

 

 

Segment net operating income

     1,521         881        3,963         3,124   
  

 

 

    

 

 

   

 

 

    

 

 

 

General contracting and real estate services

          

Segment revenues

     21,896         13,631        63,143         40,655   

Segment expenses

     20,907         12,707        60,868         38,200   
  

 

 

    

 

 

   

 

 

    

 

 

 

Segment net operating income

     989         924        2,275         2,455   
  

 

 

    

 

 

   

 

 

    

 

 

 

Other

     —          (2     —          (39
  

 

 

    

 

 

   

 

 

    

 

 

 

Net operating income

   $ 10,731       $ 9,405      $ 30,558       $ 29,732   
  

 

 

    

 

 

   

 

 

    

 

 

 

General contracting and real estate services revenues for the three and nine months ended September 30, 2013 exclude revenue related to intercompany construction contracts of approximately $13.3 million and $18.9 million, respectively. General contracting and real estate services expenses for the three and nine months ended September 30, 2013 exclude expenses related to intercompany construction contracts of approximately $13.1 million and $18.7 million, respectively.

General contracting and real estate services revenues for the three and nine months ended September 30, 2012 exclude revenue related to intercompany construction contracts of approximately $0.2 million and $1.0 million, respectively. General contracting and real estate services expenses for the three and nine months ended September 30, 2012 exclude expenses related to intercompany construction contracts of approximately $0.2 million and $1.0 million, respectively.

The following table reconciles net operating income to net income for the three and nine months ended September 30, 2013 and 2012 (in thousands):

 

 

     Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2013     2012     2013     2012  
     (Unaudited)  

Net operating income

   $ 10,731      $ 9,405      $ 30,558      $ 29,732   

Depreciation and amortization

     (3,933     (2,718     (11,112     (9,297

General and administrative expenses

     (1,638     (904     (5,212     (2,692

Impairment charges

     —         —         (533     —    

Interest expense

     (2,598     (4,174     (9,802     (12,518

Loss on extinguishment of debt

     (1,127     —         (2,252     —    

Gain on acquisitions

     —         —         9,460        —    

Other income (expense)

     (109     146        343        533   

Results from discontinued operations

     —         —         —         (10

Income tax benefit (expense)

     (74     —         137        —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 1,252      $ 1,755      $ 11,587      $ 5,748   
  

 

 

   

 

 

   

 

 

   

 

 

 

General and administrative expenses represent costs not directly associated with the operation and management of Armada Hoffler’s real estate properties. General and administrative expenses include office personnel salaries and benefits, bank fees, accounting fees and other office expenses. For the three and nine months ended September 30, 2013, general and administrative expenses include non-cash stock compensation of $0.2 million and $1.0 million, respectively.

 

During the nine months ended September 30, 2013, the Company recognized $0.5 million of impairment charges representing unamortized leasing assets related to two vacated retail tenants.

Rental revenues of Armada Hoffler’s reportable segments for the three and nine months ended September 30, 2013 and 2012 comprised the following (in thousands):

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2013      2012      2013      2012  
     (Unaudited)  

Minimum rents

           

Office

   $ 6,059       $ 5,972       $ 18,264       $ 17,919   

Retail

     4,759         4,376         13,733         13,072   

Multifamily

     2,370         1,621         6,060         4,814   

Percentage rents(1)

           

Office

     —          —          104         109   

Retail

     35         40         88         96   

Multifamily

     21         30         84         93   

Other(2)

           

Office

     304         222         901         1,125   

Retail

     890         881         2,251         2,416   

Multifamily

     461         176         1,043         670   
  

 

 

    

 

 

    

 

 

    

 

 

 

Rental revenues

   $ 14,899       $ 13,318       $ 42,528       $ 40,314   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Percentage rents are based on tenants’ sales.
(2) Other rental revenue includes cost reimbursements for real estate taxes, property insurance and common area maintenance as well as termination fees.

Property expenses of Armada Hoffler’s reportable segments for the three and nine months ended September 30, 2013 and 2012 comprised the following (in thousands):

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2013      2012      2013      2012  
     (Unaudited)  

Rental expenses

           

Office

   $ 1,536       $ 1,740       $ 4,341       $ 4,303   

Retail

     1,230         1,134         3,593         3,239   

Multifamily

     1,074         761         2,534         1,896   

Other

     —          2         —          7   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,840       $ 3,637       $ 10,468       $ 9,445   
  

 

 

    

 

 

    

 

 

    

 

 

 

Real estate taxes

           

Office

   $ 545       $ 531       $ 1,626       $ 1,618   

Retail

     515         484         1,461         1,385   

Multifamily

     257         185         690         557   

Other

     —          —           —          32   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,317       $ 1,200       $ 3,777       $ 3,592   
  

 

 

    

 

 

    

 

 

    

 

 

 

Property expenses

   $ 5,157       $ 4,837       $ 14,245       $ 13,037   
  

 

 

    

 

 

    

 

 

    

 

 

 

Rental expenses represent costs directly associated with the operation and management of Armada Hoffler’s real estate properties. Rental expenses include asset management fees, property management fees, repairs and maintenance, insurance and utilities.