These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) | ||||||
|
|
|
|
||||||
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification Number) | ||||||
| Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||
|
|
|
|
||||||
| Page | |||||
| PART I - FINANCIAL INFORMATION | |||||
|
ITEM 4.
CONTROLS AND PROCEDURES
|
|||||
| PART II - OTHER INFORMATION | |||||
|
ITEM 6.
EXHIBITS
|
|||||
|
September 30,
2024 |
December 31,
2023 |
||||||||||
| Assets: | |||||||||||
| Real estate assets, at cost: | |||||||||||
| Land | $ |
|
$ |
|
|||||||
| Buildings and tenant improvements |
|
|
|||||||||
| Development in-process |
|
|
|||||||||
| Land held for development |
|
|
|||||||||
|
|
|
||||||||||
| Less-accumulated depreciation |
(
|
(
|
|||||||||
| Net real estate assets |
|
|
|||||||||
| Cash and cash equivalents |
|
|
|||||||||
| Restricted cash |
|
|
|||||||||
| Accounts receivable |
|
|
|||||||||
| Mortgages and notes receivable |
|
|
|||||||||
| Accrued straight-line rents receivable |
|
|
|||||||||
| Investments in and advances to unconsolidated affiliates |
|
|
|||||||||
|
Deferred leasing costs, net of accumulated amortization of $
|
|
|
|||||||||
|
Prepaid expenses and other assets, net of accumulated depreciation of $
|
|
|
|||||||||
| Total Assets | $ |
|
$ |
|
|||||||
| Liabilities, Noncontrolling Interests in the Operating Partnership and Equity: | |||||||||||
| Mortgages and notes payable, net | $ |
|
$ |
|
|||||||
| Accounts payable, accrued expenses and other liabilities |
|
|
|||||||||
| Total Liabilities |
|
|
|||||||||
| Commitments and contingencies |
|
|
|||||||||
| Noncontrolling interests in the Operating Partnership |
|
|
|||||||||
| Equity: | |||||||||||
|
Preferred Stock, $
|
|||||||||||
|
|
|
|
|||||||||
|
Common Stock, $
|
|||||||||||
|
|
|
|
|||||||||
| Additional paid-in capital |
|
|
|||||||||
| Distributions in excess of net income available for common stockholders |
(
|
(
|
|||||||||
| Accumulated other comprehensive loss |
(
|
(
|
|||||||||
| Total Stockholders’ Equity |
|
|
|||||||||
| Noncontrolling interests in consolidated affiliates |
|
|
|||||||||
| Total Equity |
|
|
|||||||||
| Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity | $ |
|
$ |
|
|||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Rental and other revenues | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Rental property and other expenses |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||||||||
| Interest expense |
|
|
|
|
|||||||||||||||||||
| Other income |
|
|
|
|
|||||||||||||||||||
| Gains on disposition of property |
|
|
|
|
|||||||||||||||||||
| Gain on deconsolidation of affiliate |
|
|
|
|
|||||||||||||||||||
| Equity in earnings of unconsolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Net income |
|
|
|
|
|||||||||||||||||||
| Net (income) attributable to noncontrolling interests in the Operating Partnership |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Dividends on Preferred Stock |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income available for common stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Earnings per Common Share – basic: | |||||||||||||||||||||||
| Net income available for common stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Weighted average Common Shares outstanding – basic |
|
|
|
|
|||||||||||||||||||
| Earnings per Common Share – diluted: | |||||||||||||||||||||||
| Net income available for common stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Weighted average Common Shares outstanding – diluted |
|
|
|
|
|||||||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Other comprehensive loss: | |||||||||||||||||||||||
| Amortization of cash flow hedges |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Total other comprehensive loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Total comprehensive income |
|
|
|
|
|||||||||||||||||||
| Less-comprehensive (income) attributable to noncontrolling interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Comprehensive income attributable to common stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Three Months Ended September 30, 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 as of June 30, 2024 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||||||||
|
Issuances of Common Stock, net of issuance costs and tax withholdings
|
|
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||||
|
Dividends on Common Stock ($
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
|
Dividends on Preferred Stock ($
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
|
Adjustment of noncontrolling interests in the Operating Partnership to fair value
|
— | — |
(
|
— | — | — |
(
|
||||||||||||||||||||||||||||||||||||||||
|
Distributions to noncontrolling interests in consolidated affiliates
|
— | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||||||||
| Share-based compensation expense, net of forfeitures |
|
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||||
|
Net (income) attributable to noncontrolling interests in the Operating Partnership
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates | — | — | — | — |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — |
|
|
||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — |
(
|
— | — |
(
|
||||||||||||||||||||||||||||||||||||||||
| Total comprehensive income |
|
||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of September 30, 2024 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||||||||
| Nine Months Ended September 30, 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 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||||||||
|
Issuances of Common Stock, net of issuance costs and tax withholdings
|
(
|
|
— |
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||||
| Conversions of Common Units to Common Stock |
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Dividends on Common Stock ($
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
|
Dividends on Preferred Stock ($
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
|
Adjustment of noncontrolling interests in the Operating Partnership to fair value
|
— | — |
(
|
— | — | — |
(
|
||||||||||||||||||||||||||||||||||||||||
|
Distributions to noncontrolling interests in consolidated affiliates
|
— | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||||||||
| Issuances of restricted stock |
|
— | — | — | — | — | — |
|
|||||||||||||||||||||||||||||||||||||||
| Share-based compensation expense, net of forfeitures |
|
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||||
|
Net (income) attributable to noncontrolling interests in the Operating Partnership
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates | — | — | — | — |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — |
|
|
||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — |
(
|
— | — |
(
|
||||||||||||||||||||||||||||||||||||||||
| Total comprehensive income |
|
||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of September 30, 2024 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||||||||
| Three Months Ended September 30, 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 as of June 30, 2023 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||||||||
|
Issuances of Common Stock, net of issuance costs and tax withholdings
|
|
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||||
| Conversions of Common Units to Common Stock |
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Dividends on Common Stock ($
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
|
Dividends on Preferred Stock ($
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
|
Adjustment of noncontrolling interests in the Operating Partnership to fair value
|
— | — |
|
— | — | — |
|
||||||||||||||||||||||||||||||||||||||||
| Issuances of restricted stock |
|
— | — | — | — | — | — |
|
|||||||||||||||||||||||||||||||||||||||
| Share-based compensation expense, net of forfeitures |
|
— | — |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||||
| Net (income) attributable to noncontrolling interests in the Operating Partnership | — | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates | — | — | — | — |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — |
|
|
||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — |
(
|
— | — |
(
|
||||||||||||||||||||||||||||||||||||||||
| Total comprehensive income |
|
||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of September 30, 2023 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||||||||
| Nine Months Ended September 30, 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 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||||||||
|
Issuances of Common Stock, net of issuance costs and tax withholdings
|
|
|
— |
(
|
— | — | — |
(
|
|||||||||||||||||||||||||||||||||||||||
| Conversions of Common Units to Common Stock |
|
|
|
||||||||||||||||||||||||||||||||||||||||||||
|
Dividends on Common Stock ($
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
|
Dividends on Preferred Stock ($
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
|
Adjustment of noncontrolling interests in the Operating Partnership to fair value
|
— | — |
|
— | — | — |
|
||||||||||||||||||||||||||||||||||||||||
| Issuances of restricted stock |
|
— | — | — | — | — | — |
|
|||||||||||||||||||||||||||||||||||||||
| Redemptions/repurchases of Preferred Stock | — |
(
|
— | — | — | — |
(
|
||||||||||||||||||||||||||||||||||||||||
| Share-based compensation expense, net of forfeitures |
(
|
|
— |
|
— | — | — |
|
|||||||||||||||||||||||||||||||||||||||
|
Net (income) attributable to noncontrolling interests in the Operating Partnership
|
— | — | — | — | — |
(
|
(
|
||||||||||||||||||||||||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates | — | — | — | — |
(
|
|
|
||||||||||||||||||||||||||||||||||||||||
| Deconsolidation of affiliate | — | — | — | — |
(
|
— |
(
|
||||||||||||||||||||||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — |
|
|
||||||||||||||||||||||||||||||||||||||||
| Other comprehensive loss | — | — | — |
(
|
— | — |
(
|
||||||||||||||||||||||||||||||||||||||||
| Total comprehensive income |
|
||||||||||||||||||||||||||||||||||||||||||||||
| Balance as of September 30, 2023 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
(
|
$ |
|
||||||||||||||||||||||||||||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| Operating activities: | |||||||||||
| Net income | $ |
|
$ |
|
|||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Amortization of lease incentives and acquisition-related intangible assets and liabilities |
|
|
|||||||||
| Share-based compensation expense |
|
|
|||||||||
| Net credit losses/(reversals) on operating lease receivables |
|
|
|||||||||
| Accrued interest on mortgages and notes receivable |
(
|
(
|
|||||||||
| Amortization of debt issuance costs |
|
|
|||||||||
| Amortization of cash flow hedges |
(
|
(
|
|||||||||
| Amortization of mortgages and notes payable fair value adjustments |
|
(
|
|||||||||
| Losses on debt extinguishment |
|
|
|||||||||
| Net gains on disposition of property |
(
|
(
|
|||||||||
| Gain on deconsolidation of affiliate |
|
(
|
|||||||||
| Equity in earnings of unconsolidated affiliates |
(
|
(
|
|||||||||
| Distributions of earnings from unconsolidated affiliates |
|
|
|||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable |
|
|
|||||||||
| Prepaid expenses and other assets |
(
|
(
|
|||||||||
| Accrued straight-line rents receivable |
(
|
(
|
|||||||||
| Accounts payable, accrued expenses and other liabilities |
|
(
|
|||||||||
| Net cash provided by operating activities |
|
|
|||||||||
| Investing activities: | |||||||||||
| Investments in acquired real estate and related intangible assets, net of cash acquired |
|
(
|
|||||||||
| Investments in development in-process |
(
|
(
|
|||||||||
| Investments in tenant improvements and deferred leasing costs |
(
|
(
|
|||||||||
| Investments in building improvements |
(
|
(
|
|||||||||
| Net proceeds from disposition of real estate assets |
|
|
|||||||||
| Distributions of capital from unconsolidated affiliates |
|
|
|||||||||
| Investments in mortgages and notes receivable |
(
|
(
|
|||||||||
| Repayments of mortgages and notes receivable |
|
|
|||||||||
| Investments in and advances to unconsolidated affiliates |
(
|
(
|
|||||||||
| Repayments of preferred equity from unconsolidated affiliates |
|
|
|||||||||
| Changes in earnest money deposits |
|
|
|||||||||
| Changes in other investing activities |
(
|
(
|
|||||||||
| Net cash used in investing activities |
(
|
(
|
|||||||||
| Financing activities: | |||||||||||
| Dividends on Common Stock |
(
|
(
|
|||||||||
| Redemptions/repurchases of Preferred Stock |
|
(
|
|||||||||
| Redemptions of Common Units |
|
(
|
|||||||||
| Dividends on Preferred Stock |
(
|
(
|
|||||||||
| Distributions to noncontrolling interests in the Operating Partnership |
(
|
(
|
|||||||||
| Distributions to noncontrolling interests in consolidated affiliates |
(
|
|
|||||||||
| Proceeds from the issuance of Common Stock |
|
|
|||||||||
| Costs paid for the issuance of Common Stock |
|
(
|
|||||||||
| Repurchase of shares related to tax withholdings |
(
|
(
|
|||||||||
| Borrowings on revolving credit facility |
|
|
|||||||||
| Repayments of revolving credit facility |
(
|
(
|
|||||||||
| Borrowings on mortgages and notes payable |
|
|
|||||||||
| Repayments of mortgages and notes payable |
(
|
(
|
|||||||||
| Payments for debt issuance costs and other financing activities |
(
|
(
|
|||||||||
| Net cash used in financing activities |
(
|
(
|
|||||||||
| Net increase in cash and cash equivalents and restricted cash | $ |
|
$ |
|
|||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| Net increase in cash and cash equivalents and restricted cash | $ |
|
$ |
|
|||||||
| Cash from deconsolidation of affiliate |
|
(
|
|||||||||
| Cash and cash equivalents and restricted cash at beginning of the period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash at end of the period | $ |
|
$ |
|
|||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| Cash and cash equivalents at end of the period | $ |
|
$ |
|
|||||||
| Restricted cash at end of the period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash at end of the period | $ |
|
$ |
|
|||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| Cash paid for interest, net of amounts capitalized | $ |
|
$ |
|
|||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| Conversions of Common Units to Common Stock |
|
|
|||||||||
|
Changes in accrued capital expenditures
(1)
|
(
|
|
|||||||||
| Write-off of fully depreciated real estate assets |
|
|
|||||||||
| Write-off of fully amortized leasing costs |
|
|
|||||||||
| Write-off of fully amortized debt issuance costs |
|
|
|||||||||
| Adjustment of noncontrolling interests in the Operating Partnership to fair value |
|
(
|
|||||||||
|
September 30,
2024 |
December 31,
2023 |
||||||||||
| Assets: | |||||||||||
| Real estate assets, at cost: | |||||||||||
| Land | $ |
|
$ |
|
|||||||
| Buildings and tenant improvements |
|
|
|||||||||
| Development in-process |
|
|
|||||||||
| Land held for development |
|
|
|||||||||
|
|
|
||||||||||
| Less-accumulated depreciation |
(
|
(
|
|||||||||
| Net real estate assets |
|
|
|||||||||
| Cash and cash equivalents |
|
|
|||||||||
| Restricted cash |
|
|
|||||||||
| Accounts receivable |
|
|
|||||||||
| Mortgages and notes receivable |
|
|
|||||||||
| Accrued straight-line rents receivable |
|
|
|||||||||
| Investments in and advances to unconsolidated affiliates |
|
|
|||||||||
|
Deferred leasing costs, net of accumulated amortization of $
|
|
|
|||||||||
|
Prepaid expenses and other assets, net of accumulated depreciation of $
|
|
|
|||||||||
| Total Assets | $ |
|
$ |
|
|||||||
| Liabilities, Redeemable Operating Partnership Units and Capital: | |||||||||||
| Mortgages and notes payable, net | $ |
|
$ |
|
|||||||
| Accounts payable, accrued expenses and other liabilities |
|
|
|||||||||
| Total Liabilities |
|
|
|||||||||
| Commitments and contingencies |
|
|
|||||||||
| Redeemable Operating Partnership Units: | |||||||||||
|
Common Units,
|
|
|
|||||||||
|
Series A Preferred Units (liquidation preference $
|
|
|
|||||||||
| Total Redeemable Operating Partnership Units |
|
|
|||||||||
| Capital: | |||||||||||
| Common Units: | |||||||||||
|
General partner Common Units,
|
|
|
|||||||||
|
Limited partner Common Units,
|
|
|
|||||||||
| Accumulated other comprehensive loss |
(
|
(
|
|||||||||
| Noncontrolling interests in consolidated affiliates |
|
|
|||||||||
| Total Capital |
|
|
|||||||||
| Total Liabilities, Redeemable Operating Partnership Units and Capital | $ |
|
$ |
|
|||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Rental and other revenues | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Rental property and other expenses |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||||||||
| Interest expense |
|
|
|
|
|||||||||||||||||||
| Other income |
|
|
|
|
|||||||||||||||||||
| Gains on disposition of property |
|
|
|
|
|||||||||||||||||||
| Gain on deconsolidation of affiliate |
|
|
|
|
|||||||||||||||||||
| Equity in earnings of unconsolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Net income |
|
|
|
|
|||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Distributions on Preferred Units |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income available for common unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Earnings per Common Unit – basic: | |||||||||||||||||||||||
| Net income available for common unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Weighted average Common Units outstanding – basic |
|
|
|
|
|||||||||||||||||||
| Earnings per Common Unit – diluted: | |||||||||||||||||||||||
| Net income available for common unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Weighted average Common Units outstanding – diluted |
|
|
|
|
|||||||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Other comprehensive loss: | |||||||||||||||||||||||
| Amortization of cash flow hedges |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Total other comprehensive loss |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Total comprehensive income |
|
|
|
|
|||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Comprehensive income attributable to common unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Three Months Ended September 30, 2024 | |||||||||||||||||||||||||||||
| Common Units |
Accumulated
Other Comprehensive Loss |
Noncontrolling
Interests in Consolidated Affiliates |
Total | ||||||||||||||||||||||||||
|
General
Partners’ Capital |
Limited
Partners’ Capital |
||||||||||||||||||||||||||||
| Balance as of June 30, 2024 | $ |
|
$ |
|
$ |
(
|
$ |
|
|
||||||||||||||||||||
| Issuances of Common Units, net of issuance costs and tax withholdings |
|
|
— | — |
|
||||||||||||||||||||||||
|
Distributions on Common Units ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
|
Distributions on Preferred Units ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Share-based compensation expense, net of forfeitures |
|
|
— | — |
|
||||||||||||||||||||||||
| Distributions to noncontrolling interests in consolidated affiliates | — | — | — |
(
|
(
|
||||||||||||||||||||||||
| Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner |
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
— |
(
|
|
||||||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||||||||
| Net income |
|
|
— | — |
|
||||||||||||||||||||||||
| Other comprehensive loss | — | — |
(
|
— |
(
|
||||||||||||||||||||||||
| Total comprehensive income |
|
||||||||||||||||||||||||||||
| Balance as of September 30, 2024 |
|
|
(
|
|
$ |
|
|||||||||||||||||||||||
| Nine Months Ended September 30, 2024 | |||||||||||||||||||||||||||||
| Common Units |
Accumulated
Other Comprehensive Loss |
Noncontrolling
Interests in Consolidated Affiliates |
Total | ||||||||||||||||||||||||||
|
General
Partners’ Capital |
Limited
Partners’ Capital |
||||||||||||||||||||||||||||
| Balance at December 31, 2023 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||
| Issuances of Common Units, net of issuance costs and tax withholdings |
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
|
Distributions on Common Units ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
|
Distributions on Preferred Units ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Share-based compensation expense, net of forfeitures |
|
|
— | — |
|
||||||||||||||||||||||||
| Distributions to noncontrolling interests in consolidated affiliates | — | — | — |
(
|
(
|
||||||||||||||||||||||||
| Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner |
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
— |
(
|
|
||||||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||||||||
| Net income |
|
|
— | — |
|
||||||||||||||||||||||||
| Other comprehensive loss | — | — |
(
|
— |
(
|
||||||||||||||||||||||||
| Total comprehensive income |
|
||||||||||||||||||||||||||||
| Balance as of September 30, 2024 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||
| Three Months Ended September 30, 2023 | |||||||||||||||||||||||||||||
| Common Units |
Accumulated
Other Comprehensive Loss |
Noncontrolling
Interests in Consolidated Affiliates |
Total | ||||||||||||||||||||||||||
|
General
Partners’ Capital |
Limited
Partners’ Capital |
||||||||||||||||||||||||||||
| Balance as of June 30, 2023 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||
| Issuances of Common Units, net of issuance costs and tax withholdings |
|
|
— | — |
|
||||||||||||||||||||||||
|
Distributions on Common Units ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
|
Distributions on Preferred Units ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Share-based compensation expense, net of forfeitures |
|
|
— | — |
|
||||||||||||||||||||||||
| Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner |
|
|
— | — |
|
||||||||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
— |
(
|
|
||||||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||||||||
| Net income |
|
|
— | — |
|
||||||||||||||||||||||||
| Other comprehensive loss | — | — |
(
|
— |
(
|
||||||||||||||||||||||||
| Total comprehensive income |
|
||||||||||||||||||||||||||||
| Balance as of September 30, 2023 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||
| Nine Months Ended September 30, 2023 | |||||||||||||||||||||||||||||
| Common Units |
Accumulated
Other Comprehensive Loss |
Noncontrolling
Interests in Consolidated Affiliates |
Total | ||||||||||||||||||||||||||
|
General
Partners’ Capital |
Limited
Partners’ Capital |
||||||||||||||||||||||||||||
| Balance at December 31, 2022 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||
| Issuances of Common Units, net of issuance costs and tax withholdings |
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Redemptions of Common Units |
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
|
Distributions on Common Units ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
|
Distributions on Preferred Units ($
|
(
|
(
|
— | — |
(
|
||||||||||||||||||||||||
| Share-based compensation expense, net of forfeitures |
|
|
— | — |
|
||||||||||||||||||||||||
| Adjustment of Redeemable Common Units to fair value and contributions/distributions from/to the General Partner |
|
|
— | — |
|
||||||||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
(
|
|
|||||||||||||||||||||||||
| Deconsolidation of affiliate | — | — | — |
(
|
(
|
||||||||||||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||||||||
| Net income |
|
|
— | — |
|
||||||||||||||||||||||||
| Other comprehensive loss | — | — |
(
|
— |
(
|
||||||||||||||||||||||||
| Total comprehensive income |
|
||||||||||||||||||||||||||||
| Balance as of September 30, 2023 | $ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
|||||||||||||||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| Operating activities: | |||||||||||
| Net income | $ |
|
$ |
|
|||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization |
|
|
|||||||||
| Amortization of lease incentives and acquisition-related intangible assets and liabilities |
|
|
|||||||||
| Share-based compensation expense |
|
|
|||||||||
| Net credit losses/(reversals) on operating lease receivables |
|
|
|||||||||
| Accrued interest on mortgages and notes receivable |
(
|
(
|
|||||||||
| Amortization of debt issuance costs |
|
|
|||||||||
| Amortization of cash flow hedges |
(
|
(
|
|||||||||
| Amortization of mortgages and notes payable fair value adjustments |
|
(
|
|||||||||
| Losses on debt extinguishment |
|
|
|||||||||
| Net gains on disposition of property |
(
|
(
|
|||||||||
| Gain on deconsolidation of affiliate |
|
(
|
|||||||||
| Equity in earnings of unconsolidated affiliates |
(
|
(
|
|||||||||
| Distributions of earnings from unconsolidated affiliates |
|
|
|||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Accounts receivable |
|
|
|||||||||
| Prepaid expenses and other assets |
(
|
(
|
|||||||||
| Accrued straight-line rents receivable |
(
|
(
|
|||||||||
| Accounts payable, accrued expenses and other liabilities |
|
(
|
|||||||||
| Net cash provided by operating activities |
|
|
|||||||||
| Investing activities: | |||||||||||
| Investments in acquired real estate and related intangible assets, net of cash acquired |
|
(
|
|||||||||
| Investments in development in-process |
(
|
(
|
|||||||||
| Investments in tenant improvements and deferred leasing costs |
(
|
(
|
|||||||||
| Investments in building improvements |
(
|
(
|
|||||||||
| Net proceeds from disposition of real estate assets |
|
|
|||||||||
| Distributions of capital from unconsolidated affiliates |
|
|
|||||||||
| Investments in mortgages and notes receivable |
(
|
(
|
|||||||||
| Repayments of mortgages and notes receivable |
|
|
|||||||||
| Investments in and advances to unconsolidated affiliates |
(
|
(
|
|||||||||
| Repayments of preferred equity from unconsolidated affiliates |
|
|
|||||||||
| Changes in earnest money deposits |
|
|
|||||||||
| Changes in other investing activities |
(
|
(
|
|||||||||
| Net cash used in investing activities |
(
|
(
|
|||||||||
| Financing activities: | |||||||||||
| Distributions on Common Units |
(
|
(
|
|||||||||
| Redemptions/repurchases of Preferred Units |
|
(
|
|||||||||
| Redemptions of Common Units |
|
(
|
|||||||||
| Dividends on Preferred Units |
(
|
(
|
|||||||||
| Distributions to noncontrolling interests in consolidated affiliates |
(
|
|
|||||||||
| Proceeds from the issuance of Common Units |
|
|
|||||||||
| Costs paid for the issuance of Common Units |
|
(
|
|||||||||
| Repurchase of units related to tax withholdings |
(
|
(
|
|||||||||
| Borrowings on revolving credit facility |
|
|
|||||||||
| Repayments of revolving credit facility |
(
|
(
|
|||||||||
| Borrowings on mortgages and notes payable |
|
|
|||||||||
| Repayments of mortgages and notes payable |
(
|
(
|
|||||||||
| Payments for debt issuance costs and other financing activities |
(
|
(
|
|||||||||
| Net cash used in financing activities |
(
|
(
|
|||||||||
| Net increase in cash and cash equivalents and restricted cash | $ |
|
$ |
|
|||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| Net increase in cash and cash equivalents and restricted cash | $ |
|
$ |
|
|||||||
| Cash from deconsolidation of affiliate |
|
(
|
|||||||||
| Cash and cash equivalents and restricted cash at beginning of the period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash at end of the period | $ |
|
$ |
|
|||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| Cash and cash equivalents at end of the period | $ |
|
$ |
|
|||||||
| Restricted cash at end of the period |
|
|
|||||||||
| Cash and cash equivalents and restricted cash at end of the period | $ |
|
$ |
|
|||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
| Cash paid for interest, net of amounts capitalized | $ |
|
$ |
|
|||||||
|
Nine Months Ended
September 30, |
|||||||||||
| 2024 | 2023 | ||||||||||
|
Changes in accrued capital expenditures
(1)
|
(
|
|
|||||||||
| Write-off of fully depreciated real estate assets |
|
|
|||||||||
| Write-off of fully amortized leasing costs |
|
|
|||||||||
| Write-off of fully amortized debt issuance costs |
|
|
|||||||||
| Adjustment of Redeemable Common Units to fair value |
|
(
|
|||||||||
|
September 30,
2024 |
December 31,
2023 |
||||||||||
| Net real estate assets | $ |
|
$ |
|
|||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash | $ |
|
$ |
|
|||||||
| Accrued straight-line rents receivable | $ |
|
$ |
|
|||||||
| Deferred leasing costs, net | $ |
|
$ |
|
|||||||
| Prepaid expenses and other assets, net | $ |
|
$ |
|
|||||||
| Mortgages and notes payable, net | $ |
|
$ |
|
|||||||
| Accounts payable, accrued expenses and other liabilities | $ |
|
$ |
|
|||||||
|
September 30,
2024 |
December 31,
2023 |
||||||||||
| Assets: | |||||||||||
| Deferred leasing costs (including lease incentives and above market lease and in-place lease acquisition-related intangible assets) | $ |
|
$ |
|
|||||||
| Less accumulated amortization |
(
|
(
|
|||||||||
| $ |
|
$ |
|
||||||||
| Liabilities (in accounts payable, accrued expenses and other liabilities): | |||||||||||
| Acquisition-related below market lease liabilities | $ |
|
$ |
|
|||||||
| Less accumulated amortization |
(
|
(
|
|||||||||
| $ |
|
$ |
|
||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| 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) | $ |
(
|
$ |
(
|
$ |
(
|
$ |
(
|
|||||||||||||||
| 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) | |||||||||||||||||||||||||||||||||||
| October 1 through December 31, 2024 | $ |
|
$ |
|
$ |
|
$ |
(
|
||||||||||||||||||||||||||||||
| 2025 |
|
|
|
(
|
||||||||||||||||||||||||||||||||||
| 2026 |
|
|
|
(
|
||||||||||||||||||||||||||||||||||
| 2027 |
|
|
|
(
|
||||||||||||||||||||||||||||||||||
| 2028 |
|
|
|
(
|
||||||||||||||||||||||||||||||||||
| Thereafter |
|
|
|
(
|
||||||||||||||||||||||||||||||||||
| $ |
|
$ |
|
$ |
|
$ |
(
|
|||||||||||||||||||||||||||||||
| Weighted average remaining amortization periods as of September 30, 2024 (in years) |
|
|
|
|
||||||||||||||||||||||||||||||||||
|
September 30,
2024 |
December 31,
2023 |
||||||||||
| Secured indebtedness | $ |
|
$ |
|
|||||||
| Unsecured indebtedness |
|
|
|||||||||
| Less-unamortized debt issuance costs |
(
|
(
|
|||||||||
| Total mortgages and notes payable, net | $ |
|
$ |
|
|||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Beginning noncontrolling interests in the Operating Partnership | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Adjustment of noncontrolling interests in the Operating Partnership to fair value |
|
(
|
|
(
|
|||||||||||||||||||
| Conversions of Common Units to Common Stock |
|
(
|
(
|
(
|
|||||||||||||||||||
| Redemptions of Common Units |
|
|
|
(
|
|||||||||||||||||||
| Net income attributable to noncontrolling interests in the Operating Partnership |
|
|
|
|
|||||||||||||||||||
| Distributions to noncontrolling interests in the Operating Partnership |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Total noncontrolling interests in the Operating Partnership | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Net income available for common stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Increase in additional paid in capital from conversions of Common Units to Common Stock |
|
|
|
|
|||||||||||||||||||
| Redemptions of Common Units |
|
|
|
|
|||||||||||||||||||
| Change from net income available for common stockholders and transfers from noncontrolling interests | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Level 1 | Level 2 | |||||||||||||||||||||||||
| Total |
Quoted Prices
in Active Markets for Identical Assets or Liabilities |
Significant Observable Inputs | ||||||||||||||||||||||||
| Fair Value as of September 30, 2024: | ||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
|
Mortgages and notes receivable, at fair value
(1)
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||
|
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets)
|
|
|
|
|||||||||||||||||||||||
| Total Assets | $ |
|
$ |
|
$ |
|
||||||||||||||||||||
| Noncontrolling Interests in the Operating Partnership | $ |
|
$ |
|
$ |
|
||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||
|
Mortgages and notes payable, net, at fair value
(1)
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||
|
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities)
|
|
|
|
|||||||||||||||||||||||
|
Total Liabilities
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||
| Fair Value as of December 31, 2023: | ||||||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
|
Mortgages and notes receivable, at fair value
(1)
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||
|
Marketable securities of non-qualified deferred compensation plan (in prepaid expenses and other assets)
|
|
|
|
|||||||||||||||||||||||
| Total Assets | $ |
|
$ |
|
$ |
|
||||||||||||||||||||
| Noncontrolling Interests in the Operating Partnership | $ |
|
$ |
|
$ |
|
||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||
|
Mortgages and notes payable, net, at fair value
(1)
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||
|
Non-qualified deferred compensation obligation (in accounts payable, accrued expenses and other liabilities)
|
|
|
|
|||||||||||||||||||||||
|
Total Liabilities
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Earnings per Common Share - basic: | |||||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Net (income) attributable to noncontrolling interests in the Operating Partnership
|
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Dividends on Preferred Stock |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income available for common stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Denominator: | |||||||||||||||||||||||
|
Denominator for basic earnings per Common Share – weighted average shares
(1)
|
|
|
|
|
|||||||||||||||||||
| Net income available for common stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Earnings per Common Share - diluted: | |||||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Dividends on Preferred Stock |
(
|
(
|
(
|
(
|
|||||||||||||||||||
|
Net income available for common stockholders before net (income) attributable to noncontrolling interests in the Operating Partnership
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Denominator: | |||||||||||||||||||||||
|
Denominator for basic earnings per Common Share – weighted average shares
(1)
|
|
|
|
|
|||||||||||||||||||
| Add: | |||||||||||||||||||||||
| Noncontrolling interests Common Units |
|
|
|
|
|||||||||||||||||||
|
Denominator for diluted earnings per Common Share – adjusted weighted average shares and assumed conversions
|
|
|
|
|
|||||||||||||||||||
| Net income available for common stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Earnings per Common Unit - basic: | |||||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Distributions on Preferred Units |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income available for common unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Denominator: | |||||||||||||||||||||||
|
Denominator for basic earnings per Common Unit – weighted average units
(1)
|
|
|
|
|
|||||||||||||||||||
| Net income available for common unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Earnings per Common Unit - diluted: | |||||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Distributions on Preferred Units |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income available for common unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Denominator: | |||||||||||||||||||||||
|
Denominator for basic earnings per Common Unit – weighted average units
(1)
|
|
|
|
|
|||||||||||||||||||
| Net income available for common unitholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Rental and Other Revenues: | |||||||||||||||||||||||
| Atlanta | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Charlotte |
|
|
|
|
|||||||||||||||||||
| Nashville |
|
|
|
|
|||||||||||||||||||
| Orlando |
|
|
|
|
|||||||||||||||||||
| Raleigh |
|
|
|
|
|||||||||||||||||||
| Richmond |
|
|
|
|
|||||||||||||||||||
| Tampa |
|
|
|
|
|||||||||||||||||||
| Other |
|
|
|
|
|||||||||||||||||||
| Total Rental and Other Revenues | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Net Operating Income: | |||||||||||||||||||||||
| Atlanta | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Charlotte |
|
|
|
|
|||||||||||||||||||
| Nashville |
|
|
|
|
|||||||||||||||||||
| Orlando |
|
|
|
|
|||||||||||||||||||
| Raleigh |
|
|
|
|
|||||||||||||||||||
| Richmond |
|
|
|
|
|||||||||||||||||||
| Tampa |
|
|
|
|
|||||||||||||||||||
| Other |
|
|
|
|
|||||||||||||||||||
| Total Net Operating Income |
|
|
|
|
|||||||||||||||||||
| Reconciliation to net income: | |||||||||||||||||||||||
| Depreciation and amortization |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| General and administrative expenses |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Interest expense |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Other income |
|
|
|
|
|||||||||||||||||||
| Gains on disposition of property |
|
|
|
|
|||||||||||||||||||
| Gain on deconsolidation of affiliate |
|
|
|
|
|||||||||||||||||||
| Equity in earnings of unconsolidated affiliates |
|
|
|
|
|||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| New | Renewal | All Office | |||||||||||||||
| Leased space (in rentable square feet) | 499,898 | 375,168 | 875,066 | ||||||||||||||
| Average term (in years - rentable square foot weighted) | 12.4 | 5.1 | 9.3 | ||||||||||||||
|
Base rents (per rentable square foot)
(1)
|
$ | 42.21 | $ | 35.17 | $ | 39.20 | |||||||||||
|
Rent concessions (per rentable square foot)
(1)
|
(1.91) | (1.51) | (1.74) | ||||||||||||||
|
GAAP rents (per rentable square foot)
(1)
|
$ | 40.30 | $ | 33.66 | $ | 37.46 | |||||||||||
|
Tenant improvements (per rentable square foot)
(1)
|
$ | 6.36 | $ | 4.55 | $ | 5.59 | |||||||||||
|
Leasing commissions (per rentable square foot)
(1)
|
$ | 1.34 | $ | 0.98 | $ | 1.19 | |||||||||||
|
Nine Months Ended
September 30, |
|||||||||||||||||
| 2024 | 2023 | Change | |||||||||||||||
| Net cash provided by operating activities | $ | 299,858 | $ | 284,171 | $ | 15,687 | |||||||||||
| Net cash used in investing activities | (204,963) | (130,967) | (73,996) | ||||||||||||||
| Net cash used in financing activities | (92,531) | (152,213) | 59,682 | ||||||||||||||
| Total cash flows | $ | 2,364 | $ | 991 | $ | 1,373 | |||||||||||
|
September 30,
2024 |
December 31,
2023 |
||||||||||
| Mortgages and notes payable, net, at recorded book value | $ | 3,295,521 | $ | 3,213,206 | |||||||
| Preferred Stock, at liquidation value | $ | 28,811 | $ | 28,811 | |||||||
| Common Stock outstanding | 106,020 | 105,710 | |||||||||
| Common Units outstanding (not owned by the Company) | 2,151 | 2,157 | |||||||||
| Per share stock price at period end | $ | 33.51 | $ | 22.96 | |||||||
| Market value of Common Stock and Common Units | $ | 3,624,810 | $ | 2,476,626 | |||||||
| Total capitalization | $ | 6,949,142 | $ | 5,718,643 | |||||||
| Property | Market | Own % | Consolidated (Y/N) | Rentable Square Feet |
Anticipated Total Investment
(1)
|
Investment
As Of September 30, 2024 |
Pre Leased % | Estimated Completion | Estimated Stabilization | |||||||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 23Springs | Dallas | 50.0 | % | N | 642,000 | $ | 460,000 | $ | 269,383 | 59.6 | % | 1Q 25 | 1Q 28 | |||||||||||||||||||||||||||||||||||||||||||
| Midtown East | Tampa | 50.0 | % | N | 143,000 | 83,000 | 49,606 | 34.5 | 1Q 25 | 2Q 26 | ||||||||||||||||||||||||||||||||||||||||||||||
|
GlenLake Two Retail
(2)
|
Raleigh | 100.0 | % | Y | 8,600 | 8,100 | 997 | 100.0 | 1Q 26 | 1Q 26 | ||||||||||||||||||||||||||||||||||||||||||||||
| 793,600 | $ | 551,100 | $ | 319,986 | 55.5 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| Funds from operations: | |||||||||||||||||||||||
| Net income | $ | 15,469 | $ | 23,171 | $ | 107,452 | $ | 111,995 | |||||||||||||||
| Net loss attributable to noncontrolling interests in consolidated affiliates | 8 | 5 | 15 | 488 | |||||||||||||||||||
| Depreciation and amortization of real estate assets | 78,421 | 74,048 | 224,460 | 218,423 | |||||||||||||||||||
| (Gains) on disposition of depreciable properties | — | — | (42,231) | (19,368) | |||||||||||||||||||
| (Gain) on deconsolidation of affiliate | — | — | — | (11,778) | |||||||||||||||||||
| Unconsolidated affiliates: | |||||||||||||||||||||||
| Depreciation and amortization of real estate assets | 3,806 | 3,209 | 11,148 | 8,655 | |||||||||||||||||||
| Funds from operations | 97,704 | 100,433 | 300,844 | 308,415 | |||||||||||||||||||
| Dividends on Preferred Stock | (622) | (622) | (1,864) | (1,864) | |||||||||||||||||||
| Funds from operations available for common stockholders | $ | 97,082 | $ | 99,811 | $ | 298,980 | $ | 306,551 | |||||||||||||||
| Funds from operations available for common stockholders per share | $ | 0.90 | $ | 0.93 | $ | 2.77 | $ | 2.84 | |||||||||||||||
|
Weighted average shares outstanding
(1)
|
108,161 | 107,832 | 108,089 | 107,762 | |||||||||||||||||||
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
|
Net income
|
$ | 15,469 | $ | 23,171 | $ | 107,452 | $ | 111,995 | |||||||||||||||
| Equity in earnings of unconsolidated affiliates | (1,116) | (400) | (2,890) | (1,902) | |||||||||||||||||||
| Gain on deconsolidation of affiliate | — | — | — | (11,778) | |||||||||||||||||||
| Gains on disposition of property | (350) | — | (42,581) | (19,818) | |||||||||||||||||||
| Other income | (1,872) | (754) | (10,559) | (3,082) | |||||||||||||||||||
| Interest expense | 37,472 | 34,247 | 109,928 | 101,408 | |||||||||||||||||||
| General and administrative expenses | 9,898 | 8,873 | 31,754 | 30,668 | |||||||||||||||||||
| Depreciation and amortization | 79,116 | 74,765 | 226,532 | 220,416 | |||||||||||||||||||
| Net operating income | 138,617 | 139,902 | 419,636 | 427,907 | |||||||||||||||||||
| Our share of unconsolidated joint venture same property net operating income | 4,772 | 4,607 | 13,949 | 14,022 | |||||||||||||||||||
| Partner's share of consolidated joint venture same property net operating income | (276) | (278) | (841) | (782) | |||||||||||||||||||
| Non same property and other net operating (income)/loss | 80 | (1,578) | (872) | (6,487) | |||||||||||||||||||
| Same property net operating income | $ | 143,193 | $ | 142,653 | $ | 431,872 | $ | 434,660 | |||||||||||||||
| Same property net operating income | $ | 143,193 | $ | 142,653 | $ | 431,872 | $ | 434,660 | |||||||||||||||
| Lease termination fees, straight-line rent and other non-cash adjustments | (2,669) | (5,403) | (10,323) | (21,319) | |||||||||||||||||||
| Same property cash net operating income | $ | 140,524 | $ | 137,250 | $ | 421,549 | $ | 413,341 | |||||||||||||||
| Total Number of Shares Purchased | Weighted Average Price Paid per Share | |||||||||||||
| July 1 to July 31 | 317 | $ | 26.55 | |||||||||||
| August 1 to August 31 | 10 | 31.03 | ||||||||||||
| September 1 to September 30 | — | — | ||||||||||||
| Total | 327 | $ | 26.69 | |||||||||||
|
Exhibit
Number |
Description | ||||
| 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)
|
||||
|
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 | |||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|