SAUL CENTERS, INC. (BFS)
SIC breadcrumb: Finance, Insurance, And Real Estate > Holding And Other Investment Offices > SIC 6798 Real Estate Investment Trusts
SEC company page: https://www.sec.gov/edgar/browse/?CIK=907254. Latest filing source: 0000907254-26-000006.
Informational only - descriptive public-record data, not investment advice.
Business
Read BFS's verbatim Item 1 Business section from its latest 10-K: Business.
Risk Factors
Read BFS's verbatim Item 1A Risk Factors from its latest 10-K: Risk Factors.
Selected Fundamentals
| Metric | Value | Unit | FY | Filed |
|---|---|---|---|---|
| Revenue | 289,843,000 | USD | 2025 | 2026-02-27 |
| Net income | 37,511,000 | USD | 2025 | 2026-02-27 |
| Assets | 2,162,678,000 | USD | 2025 | 2026-02-27 |
Financials
Annual standardized facts from SEC companyfacts as of latest extracted filing date 2026-02-27. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000907254.json. Derived margins, ratios, and free cash flow are computed from the extracted annual SEC facts.
| Metric | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 217,019,000 | 226,299,000 | 227,219,000 | 231,525,000 | 225,207,000 | 239,225,000 | 245,860,000 | 257,207,000 | 268,847,000 | 289,843,000 | |||
| Net income | 45,279,000 | 48,257,000 | 50,554,000 | 51,723,000 | 40,382,000 | 48,389,000 | 50,194,000 | 52,689,000 | 50,649,000 | 37,511,000 | |||
| Operating income | 35,269,000 | 51,929,000 | 52,930,000 | 55,713,000 | 60,598,000 | 62,553,000 | 180,524,000 | 189,402,000 | 203,765,000 | 195,319,000 | |||
| Diluted EPS | 1.52 | 1.63 | 1.60 | 1.57 | 1.25 | 1.57 | 1.63 | 1.73 | 1.63 | 1.09 | |||
| Operating cash flow | 89,090,000 | 103,450,000 | 110,339,000 | 115,383,000 | 78,369,000 | 118,427,000 | 121,151,000 | 117,727,000 | 121,224,000 | 99,796,000 | |||
| Dividends paid | 39,472,000 | 44,576,000 | 46,306,000 | 48,568,000 | 49,383,000 | 50,963,000 | 55,523,000 | 56,722,000 | 56,894,000 | 57,147,000 | |||
| Assets | 1,343,025,000 | 1,422,452,000 | 1,527,489,000 | 1,618,340,000 | 1,645,572,000 | 1,746,761,000 | 1,833,302,000 | 1,994,137,000 | 2,126,404,000 | 2,162,678,000 | |||
| Liabilities | 969,776,000 | 1,029,349,000 | 1,102,269,000 | 1,174,984,000 | 1,218,039,000 | 1,216,274,000 | 1,311,500,000 | 1,489,708,000 | 1,625,280,000 | 1,685,421,000 | |||
| Stockholders' equity | 318,505,000 | 334,405,000 | 355,912,000 | 374,981,000 | 364,325,000 | 405,049,000 | 400,484,000 | 348,389,000 | 335,754,000 | 307,820,000 | |||
| Cash and cash equivalents | 8,322,000 | 10,908,000 | 14,578,000 | 13,905,000 | 26,856,000 | 14,594,000 | 13,279,000 | 8,407,000 | 10,299,000 | 8,741,000 |
Ratios
| Metric | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 20.86% | 21.32% | 22.25% | 22.34% | 17.93% | 20.23% | 20.42% | 20.49% | 18.84% | 12.94% | |||
| Operating margin | 25.67% | 26.78% | 27.53% | 73.43% | 73.64% | 75.79% | 67.39% | ||||||
| Return on equity | 14.22% | 14.43% | 14.20% | 13.79% | 11.08% | 11.95% | 12.53% | 15.12% | 15.09% | 12.19% | |||
| Return on assets | 3.37% | 3.39% | 3.31% | 3.20% | 2.45% | 2.77% | 2.74% | 2.64% | 2.38% | 1.73% | |||
| Liabilities / equity | 3.04 | 3.08 | 3.10 | 3.13 | 3.34 | 3.00 | 3.27 | 4.28 | 4.84 | 5.48 |
Industry Peer Context
Net margin peer context
Operating margin peer context
ROE peer context
ROA peer context
Financial Charts
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: OperatingIncomeLoss. Source concepts: us-gaap:OperatingIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: NetCashProvidedByUsedInOperatingActivities. Source concepts: us-gaap:NetCashProvidedByUsedInOperatingActivities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: PaymentsOfDividendsCommonStock. Source concepts: us-gaap:PaymentsOfDividendsCommonStock.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: Assets. Source concepts: us-gaap:Assets.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: Liabilities. Source concepts: us-gaap:Liabilities.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: StockholdersEquity. Source concepts: us-gaap:StockholdersEquity.
Figure provenance: SEC companyfacts. Latest point: FY 2025 ended 2025-12-31; accession 0000907254-26-000006; filed 2026-02-27. Concept: CashAndCashEquivalentsAtCarryingValue. Source concepts: us-gaap:CashAndCashEquivalentsAtCarryingValue.
Quarterly
Quarterly standardized facts from SEC companyfacts as of latest extracted filing date 2026-05-07. Source: https://data.sec.gov/api/xbrl/companyfacts/CIK0000907254.json.
| Quarter | End Date | Revenue | Net Income | Diluted EPS | Method |
|---|---|---|---|---|---|
| 2022-Q2 | 2022-06-30 | 0.43 | reported discrete quarter | ||
| 2022-Q3 | 2022-09-30 | 0.38 | reported discrete quarter | ||
| 2023-Q1 | 2023-03-31 | 0.45 | reported discrete quarter | ||
| 2023-Q2 | 2023-06-30 | 63,709,000 | 13,162,000 | 0.43 | reported discrete quarter |
| 2023-Q3 | 2023-09-30 | 63,766,000 | 12,819,000 | 0.42 | reported discrete quarter |
| 2023-Q4 | 2023-12-31 | 66,683,000 | 13,206,000 | derived Q4 = FY annual - nine-month YTD | |
| 2024-Q1 | 2024-03-31 | 66,692,000 | 13,630,000 | 0.45 | reported discrete quarter |
| 2024-Q2 | 2024-06-30 | 66,943,000 | 14,448,000 | 0.48 | reported discrete quarter |
| 2024-Q3 | 2024-09-30 | 67,288,000 | 14,481,000 | 0.48 | reported discrete quarter |
| 2024-Q4 | 2024-12-31 | 67,924,000 | 8,090,000 | derived Q4 = FY annual - nine-month YTD | |
| 2025-Q1 | 2025-03-31 | 71,856,000 | 9,799,000 | 0.29 | reported discrete quarter |
| 2025-Q2 | 2025-06-30 | 70,834,000 | 10,720,000 | 0.33 | reported discrete quarter |
| 2025-Q3 | 2025-09-30 | 72,004,000 | 10,489,000 | 0.32 | reported discrete quarter |
| 2025-Q4 | 2025-12-31 | 75,149,000 | 6,503,000 | derived Q4 = FY annual - nine-month YTD | |
| 2026-Q1 | 2026-03-31 | 78,259,000 | 9,118,000 | 0.26 | reported discrete quarter |
Quarterly Charts
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000907254-26-000032; filed 2026-05-07. Concept: Revenues. Source concepts: us-gaap:Revenues.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000907254-26-000032; filed 2026-05-07. Concept: NetIncomeLoss. Source concepts: us-gaap:NetIncomeLoss.
Figure provenance: SEC companyfacts. Latest point: FY 2026 ended 2026-03-31; accession 0000907254-26-000032; filed 2026-05-07. Concept: EarningsPerShareDiluted. Source concepts: us-gaap:EarningsPerShareDiluted.
Macro Cross-References
- CPIAUCSL - Consumer Price Index for All Urban Consumers: All Items in U.S. City Average
- UNRATE - Unemployment Rate
- FEDFUNDS - Federal Funds Effective Rate
- CES0500000003 - Average Hourly Earnings of All Employees, Total Private
- DFEDTARU - Federal Funds Target Range - Upper Limit
- DFEDTARL - Federal Funds Target Range - Lower Limit
- DGS3MO - Market Yield on U.S. Treasury Securities at 3-Month Constant Maturity
- DGS2 - Market Yield on U.S. Treasury Securities at 2-Year Constant Maturity
- DGS10 - Market Yield on U.S. Treasury Securities at 10-Year Constant Maturity
- DGS30 - Market Yield on U.S. Treasury Securities at 30-Year Constant Maturity
- T10Y2Y - 10-Year Treasury Constant Maturity Minus 2-Year Treasury Constant Maturity
- CPILFESL - Consumer Price Index for All Urban Consumers: All Items Less Food and Energy
- CPIUFDSL - Consumer Price Index for All Urban Consumers: Food
- CPIENGSL - Consumer Price Index for All Urban Consumers: Energy
- CUSR0000SAH1 - Consumer Price Index for All Urban Consumers: Shelter
- PCEPI - Personal Consumption Expenditures: Chain-type Price Index
- PCEPILFE - Personal Consumption Expenditures Excluding Food and Energy: Chain-type Price Index
- PPIACO - Producer Price Index by Commodity: All Commodities
- T10YIE - 10-Year Breakeven Inflation Rate
- U6RATE - Total Unemployed, Plus All Marginally Attached Workers Plus Total Employed Part Time for Economic Reasons
- PAYEMS - All Employees, Total Nonfarm
- CIVPART - Labor Force Participation Rate
- EMRATIO - Employment-Population Ratio
- UNEMPLOY - Unemployed
- CE16OV - Employment Level
- ICSA - Initial Claims
- JTSJOL - Job Openings: Total Nonfarm
- JTSQUR - Quits: Total Nonfarm
- GDPC1 - Real Gross Domestic Product
- A191RL1Q225SBEA - Real Gross Domestic Product: Percent Change from Preceding Period
- INDPRO - Industrial Production: Total Index
- TCU - Capacity Utilization: Total Index
- HOUST - New Privately-Owned Housing Units Started: Total Units
- PERMIT - New Privately-Owned Housing Units Authorized in Permit-Issuing Places: Total Units
- RSAFS - Advance Retail Sales: Retail Trade
- PCE - Personal Consumption Expenditures
- DSPIC96 - Real Disposable Personal Income
- PSAVERT - Personal Saving Rate
- M2SL - M2
- BOPGSTB - U.S. International Trade in Goods and Services: Balance
- MSPUS - Median Sales Price of Houses Sold for the United States
- HSN1F - New One Family Houses Sold: United States
- RHORUSQ156N - Homeownership Rate in the United States
- TTLCONS - Total Construction Spending: Total Construction in the United States
- RRVRUSQ156N - Rental Vacancy Rate in the United States
- TOTALSL - Total Consumer Credit Owned and Securitized
- REVOLSL - Revolving Consumer Credit Owned and Securitized
- DRCCLACBS - Delinquency Rate on Credit Card Loans, All Commercial Banks
- GDP - Gross Domestic Product
- GPDI - Gross Private Domestic Investment
- GCE - Government Consumption Expenditures and Gross Investment
- PCEC - Personal Consumption Expenditures
- NETEXP - Net Exports of Goods and Services
- GFDEBTN - Federal Debt: Total Public Debt
- GFDEGDQ188S - Federal Debt: Total Public Debt as Percent of Gross Domestic Product
- FYFSD - Federal Surplus or Deficit
- FGRECPT - Federal Government Current Receipts
- FGEXPND - Federal Government: Current Expenditures
- MANEMP - All Employees, Manufacturing
- USCONS - All Employees, Construction
- USTRADE - All Employees, Retail Trade
- USFIRE - All Employees, Financial Activities
- USGOVT - All Employees, Government
- AWHAETP - Average Weekly Hours of All Employees, Total Private
- DGORDER - Manufacturers' New Orders: Durable Goods
- NEWORDER - Manufacturers' New Orders: Nondefense Capital Goods Excluding Aircraft
- BUSINV - Total Business Inventories
- EXPGS - Exports of Goods and Services
- IMPGS - Imports of Goods and Services
- IR - Import Price Index (End Use): All Commodities
- PPIFIS - Producer Price Index by Commodity: Final Demand
Latest quarter (10-Q)
Latest 10-Q source: 0000907254-26-000032.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
This section should be read in conjunction with the consolidated financial statements of the Company and the accompanying notes in "Item 1. Financial Statements" of this report and the more detailed information contained in the Company's 2025 10-K. Historical results and percentage relationships set forth in Item 1 and this section should not be taken as indicative of future operations and financial results of the Company. Capitalized terms used but not otherwise defined in this section have the meanings given to them in Item 1 of this Quarterly Report on Form 10-Q (this "Report").
Forward-Looking Statements
Certain statements contained herein constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Forward-looking statements are not guarantees of performance. Our future results, financial condition and business may differ materially from those expressed in these forward-looking statements. You can find many of these statements by looking for words such as "plans," "intends," "estimates," "anticipates," "expects," "believes" or similar expressions in this Report. Although management believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, our actual results could differ materially from those set forth in the forward-looking statements. Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, unless required by law. The following are some of the risks and uncertainties, although not all risks and uncertainties, that could cause our actual results to differ materially from those presented in our forward-looking statements:
•the ability of our tenants to pay rent;
•our reliance on shopping center "anchor" tenants and other significant tenants;
•our substantial relationships with members of the Saul Organization;
•financing risks, such as increases in interest rates, restrictions imposed by our debt, our ability to meet existing financial covenants and our ability to consummate planned and additional financings on acceptable terms or at all;
•our development activities;
•our access to additional capital;
•our ability to successfully complete additional acquisitions, developments or redevelopments, or if they are consummated, whether such acquisitions, developments or redevelopments perform as expected;
•macroeconomic conditions, including geopolitical, global trade and international conflict disruptions, which may lead to a disruption of, or lack of access to, sources of funding and rising inflation;
•adverse trends in the retail, office and residential real estate sectors;
•risks relating to cybersecurity and potential future uses of artificial intelligence, including disruption to our business and operations, reputational risk, regulatory risk, and exposure to liabilities from tenants, employees, capital providers, and other third parties;
•risks generally incident to the ownership of real property, including adverse changes in economic conditions, changes in the investment climate for real estate, changes in real estate taxes and other operating expenses, adverse changes in governmental rules and fiscal policies, the relative illiquidity of real estate and environmental risks; and
•risks related to our status as a REIT for federal income tax purposes, such as the existence of complex regulations relating to our status as a REIT, the effect of future changes to REIT requirements as a result of new legislation and the adverse consequences of any failure to qualify as a REIT.
Additional information related to these risks and uncertainties is included in "Risk Factors" (Part I, Item 1A of our 2025 10-K), "Quantitative and Qualitative Disclosures about Market Risk" (Part I, Item 3 of this Report and Part II, Item 7A of our 2025 10-K), and "Management's Discussion and Analysis of Financial Conditions and Results of Operations" (Part I, Item 2 of this Report).
General
The following discussion is based primarily on the consolidated financial statements of the Company as of and for the three months ended March 31, 2026.
23
Table of Contents
Overview
The Company's primary strategy is to continue to diversify its assets through development of transit-oriented, residential mixed-use projects and expansion of and additions to its grocery-anchored Shopping Centers in the Washington, DC/Baltimore metropolitan area. The Company's operating strategy also includes improvement of the operating performance of its assets, internal growth of its Shopping Centers through the addition of pad sites, and supplementing its development pipeline with selective redevelopment and renovations of its core Shopping Centers. The Company has a pipeline of entitled sites in its portfolio, some of which are currently Shopping Centers, for development of up to 2,800 apartment units and 860,000 square feet of retail and office space. All such sites are located proximate to Washington Metropolitan Area Transit Authority red line Metro stations in Montgomery County, Maryland. In addition, the Company recently entered into a lease with Publix to develop a new grocery store at Ashland Square, in Prince William County, Virginia. When complete, Ashland Square is expected to ultimately comprise approximately 124,000 square feet of retail space including the 50,325 square foot Publix, three existing pad sites, four additional pad sites and approximately 30,000 square feet of small shop space.
The Company intends to selectively add free-standing pad site buildings within its Shopping Center portfolio and replace underperforming tenants with tenants that generate strong traffic, including anchor stores such as grocery stores. The Company has executed leases or has leases under negotiation for eight more pad sites. There can be no assurance that any such leases will be executed on the anticipated terms or timing, or at all.
In recent years, there has been a limited amount of quality properties for sale. Management believes it will continue to be challenging to identify acquisition opportunities for investment in existing and new shopping centers and mixed-use properties into the near future. It is management's view that several of the sub-markets in which the Company operates have, or are expected to have in the future, attractive supply/demand characteristics. The Company will continue to evaluate acquisitions, and development and redevelopment opportunities as integral parts of its overall business plan.
Actions taken by the Federal government will likely continue to impact the office, retail and residential real estate markets in the Washington, DC/Baltimore metropolitan area over the coming years. Because the majority of the Company’s property net operating income is produced by our Shopping Centers, we continually monitor the implications of government policy changes, as well as shifts in consumer demand between on-line and in-store shopping, on future shopping center construction and retailer store expansion and closure plans. Based on our observations, we continue to adapt our marketing and merchandising strategies in ways that we believe maximize our future performance. The Company's commercial leasing percentage, on a same property basis, which excludes the impact of properties not in operation for the entirety of the comparable periods, increased to 95.0% at March 31, 2026, from 93.9% at March 31, 2025.
The Company maintains a ratio of total debt to estimated total asset market value of under 50%, which positions us to obtain additional secured borrowings if necessary. As of March 31, 2026, including the $100.0 million hedged variable-rate debt, total fixed-rate debt, with staggered maturities from 2026 to 2041, represented approximately 88.8% of the Company's notes payable, thus mitigating refinancing risk. The Company's unhedged variable-rate debt consists of $182.0 million outstanding under the Credit Facility. Including fixed and variable rate debt, the Company's outstanding debt totaled approximately $1.62 billion with a weighted average remaining term of 8.6 years as of March 31, 2026. As of March 31, 2026, the Company has availability of approximately $105.3 million under the Credit Facility.
24
Table of Contents
Recent Developments
The Company is developing Twinbrook Quarter Phase I located in Rockville, Maryland. It includes 452 apartment units, an 81,000 square foot Wegmans supermarket, approximately 25,000 square feet of small shop space, and a 230,000 square foot office building. The office tower portion is not being constructed at this time. In connection with the development of the residential and retail portions of Twinbrook Quarter Phase I, we also invested in infrastructure and other items that will support both Twinbrook Quarter Phase I and other portions of the development of Twinbrook Quarter. Excluding imputed capitalized interest, the remaining investment to complete Twinbrook Quarter Phase I is not expected to exceed $8.5 million. A portion of the cost of the project is being financed by a $145.0 million construction-to-permanent loan. As of March 31, 2026, the outstanding balance of the loan was $140.7 million, net of unamortized deferred debt costs. The Milton at Twinbrook Quarter opened and residential tenants began moving in on October 1, 2024. As of May 4, 2026, 443 of the 452 (98.0%) residential units were leased and occupied. Of the approximately 106,000 square feet of ground floor retail, 101,400 square feet (95.7%) have been leased. The Wegmans supermarket at Twinbrook Quarter opened for business on June 25, 2025. As of May 4, 2026, including the Wegmans supermarket, approximately 88,500 square feet of the retail space is open and the remaining leased retail space is expected to open at various times during 2026 as tenants complete their buildouts. The development potential of all phases of the entire 18.4 acre Twinbrook Quarter site totals 1,865 residential units, 473,000 square feet of retail space, and 431,000 square feet of office space.
The Company is also developing Hampden House, a project located in downtown Bethesda, Maryland, which includes 366 apartment units and approximately 10,100 square feet of retail space. Excluding imputed capitalized interest, the remaining investment to complete the project is not expected to exceed $6.2 million. A portion of the cost of the project is being financed by a $133.0 million construction-to-permanent loan. As of March 31, 2026, the outstanding balance of the loan was $116.9 million, net of unamortized deferred debt costs. Hampden House opened and residential tenants began moving in on October 1, 2025. As of May 4, 2026, 167 of the 366 (45.6%) residential units are leased and occupied. Visual Comfort & Co. opened for business on March 9, 2026. As of May 4, 2026, including Visual Comfort & Co., approximately 8,600 square feet of the 10,100 (85.1%) square feet of retail space have been leased and the remaining tenant build-out is in progress.
During 2025, the Company entered into a lease with Publix for a new grocery store, which we will construct, at Ashland Square in Prince William County, Virginia. The Ashland Square property currently includes three pad sites with operating tenants. We have executed leases at Ashland Square for two additional pad sites. When complete, Ashland Square is expected to ultimately comprise approximately 124,000 square feet of retail space including the 50,325 square foot Publix, the three existing pad sites, four additional pad sites and app
[Excerpt truncated for page length; source filing is linked above.]
Latest 10-K MD&A
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis should be read in conjunction with the Consolidated Financial Statements and related footnotes included elsewhere in this Annual Report on Form 10-K. We make statements in this section that are forward-looking statements within the meaning of the federal securities laws. For a complete discussion of forward-looking statements, see the section in this report entitled "Forward-Looking Statements." Certain risks may cause our actual results, performance or achievements to differ materially from those expressed or implied by the following discussion. For a discussion of such risk factors, see "Item 1A. Risk Factors."
Overview
The Company's primary strategy is to continue to diversify its assets through development of transit-oriented, residential mixed-use projects and expansion of and additions to its grocery-anchored Shopping Centers in the Washington, DC/Baltimore metropolitan area. The Company's operating strategy also includes improvement of the operating performance of its assets, internal growth of its Shopping Centers through the addition of pad sites, and supplementing its development pipeline with selective redevelopment and renovations of its core Shopping Centers. The Company has a pipeline of entitled sites in its portfolio, some of which are currently Shopping Centers, for development of up to 2,500 apartment units and 850,000 square feet of retail and office space. All such sites are located proximate to Washington Metropolitan Area Transit Authority red line Metro stations in Montgomery County, Maryland. In addition, the Company recently entered into a lease with Publix to develop a new grocery store at Ashland Square in Prince William County, Virginia. When complete, Ashland Square is expected to ultimately comprise approximately 124,000 square feet of retail space including the 50,325 square foot Publix, three existing pad sites, four additional pad sites and approximately 30,000 square feet of small shop space.
The Company intends to selectively add free-standing pad site buildings within its Shopping Center portfolio and replace underperforming tenants with tenants that generate strong traffic, including anchor stores such as grocery stores. The Company has two executed leases and six leases are under negotiation for a total of eight more pad sites.
In recent years, there has been a limited amount of quality properties for sale. Management believes it will continue to be challenging to identify acquisition opportunities for investment in existing and new shopping center and mixed-use properties into the near future. It is management’s view that several of the sub-markets in which the Company operates have, or are expected to have in the future, attractive supply/demand characteristics. The Company will continue to evaluate acquisition, development and redevelopment as integral parts of its overall business plan.
Actions taken by the Federal government will likely continue to impact the office, retail and residential real estate markets in the Washington, DC/Baltimore metropolitan area over the coming years. Because the majority of the Company’s property net operating income is produced by our Shopping Centers, we continually monitor the implications of government policy changes, as well as shifts in consumer demand between on-line and in-store shopping, on future shopping center construction and retailer store expansion and closure plans. Based on our observations, we continue to adapt our marketing and merchandising strategies in ways to maximize our future performance. The Company's commercial leasing percentage, on a same property basis, which excludes the impact of properties not in operation for the entirety of the comparable periods, decreased to 94.6% at December 31, 2025, from 95.2% at December 31, 2024.
The Company maintains a ratio of total debt to total asset value of under 50%, which allows us to obtain additional secured borrowings if necessary. As of December 31, 2025, including $100.0 million of hedged variable-rate debt, total fixed-rate debt with staggered maturities from 2026 to 2041 represented approximately 88.4% of the Company’s notes payable, thus minimizing refinancing risk. The Company’s unhedged variable-rate debt consists of $189.0 million outstanding under the New Credit Facility. As of December 31, 2025, the Company has availability of approximately $96.2 million under its New Credit Facility.
Although it is management’s present intention to concentrate future acquisition and development activities on transit-oriented, residential mixed-use properties and grocery-anchored shopping centers in the Washington, DC/Baltimore metropolitan area, the Company may, in the future, also acquire other types of real estate in other areas of the country as opportunities present themselves. The Company plans to continue to diversify in terms of property types, locations, size and market, and it does not set any limit on the amount or percentage of assets that may be invested in any one property or any one geographic area.
37
Table of Contents
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), which requires management to make certain estimates and assumptions that affect the reporting of financial position and results of operations. See Note 2 to the Consolidated Financial Statements in this report. The Company has identified the following policies that, due to estimates and assumptions inherent in those policies, involve a relatively high degree of judgment and complexity.
Real Estate Investments
Real estate investment properties are stated at historic cost less depreciation. Although the Company intends to own its real estate investment properties over a long term, from time to time it will evaluate its market position, market conditions, and other factors and may elect to sell properties that do not conform to the Company’s investment profile. Management believes that the Company’s real estate assets have generally appreciated in value since their acquisition or development and, accordingly, the aggregate current value exceeds their aggregate net book value and also exceeds the value of the Company’s liabilities as reported in the financial statements. Because the financial statements are prepared in conformity with GAAP, they do not report the current value of the Company’s real estate investment properties.
If there is an event or change in circumstance that indicates a potential impairment in the value of a real estate investment property, the Company prepares an analysis to determine whether the carrying amount of the real estate investment property exceeds its estimated fair value. The Company considers both quantitative and qualitative factors when identifying impairment indicators including recurring operating losses, significant decreases in occupancy, and significant adverse changes in market conditions, legal factors and business climate. If impairment indicators are present, the Company compares the projected cash flows of the property over its remaining useful life, on an undiscounted basis, to the carrying amount of that property. The Company assesses its undiscounted projected cash flows based upon estimated capitalization rates, historic operating results and market conditions that may affect the property. If the carrying amount is greater than the undiscounted projected cash flows, the Company would recognize an impairment loss equivalent to an amount required to adjust the carrying amount to its then estimated fair value. The fair value of any property is sensitive to the actual results of any of the aforementioned estimated factors, either individually or taken as a whole. Should the actual results differ from management’s projections, the valuation could be negatively or positively affected.
Accounts Receivable, Accrued Income, and Allowance for Doubtful Accounts
Accounts receivable are primarily comprised of rental and reimbursement billings due from tenants, and straight-line rent receivables representing the cumulative amount of adjustments necessary to present rental income on a straight-line basis. Individual leases are assessed for collectability and, upon the determination that the collection of rents is not probable, accrued rent and accounts receivable are charged off, and the charge off is reflected as an adjustment to rental revenue. Revenue from leases where collection is not probable is recorded on a cash basis until collectability is determined to be probable. We also assess whether operating lease receivables, at the portfolio level, are appropriately valued based upon an analysis of balances outstanding, effects of tenant bankruptcies, historical levels of bad debt and current economic trends. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation. Actual results could differ from these estimates.
Legal Contingencies
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business, which are generally covered by insurance. While the resolution of these matters cannot be predicted with certainty, the Company believes the final outcome of current matters will not have a material adverse effect on its financial position or the results of operations. Upon determination that a loss is probable to occur, the estimated amount of the loss is recorded in the financial statements. Both the amount of the loss and the point at which its occurrence is considered probable can be difficult to determine.
38
Table of Contents
Results of Operations
The following is a discussion of the components of revenue and expense for the entire Company. This section generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed on February 28, 2025.
Net income for 2025 decreased to $49.2 million from $67.7 million in 2024. The $18.5 million decline in net income primarily resulted from the adverse impact of the initial operations of Twinbrook Quarter Phase I of $14.3 million and Hampden House of $5.1 million. Significant changes in revenue and expenses are discussed below.
Revenue
| Year ended December 31, | Percentage Change | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | 2025 from2024 | 2024 from2023 | ||||||||||||
| Base rent | $ | 237,426 | $ | 216,622 | $ | 208,295 | 9.6 | % | 4.0 | % | |||||||
| Expense recoveries | 44,310 | 40,826 | 37,094 | 8.5 | % | 10.1 | % | ||||||||||
| Percentage rent | 1,806 | 1,853 | 1,790 | (2.5) | % | 3.5 | % | ||||||||||
| Other property revenue | 2,545 | 2,737 | 2,412 | (7.0) | % | 13.5 | % | ||||||||||
| Credit losses on operating lease receivables, net | (1,722) | (860) | (534) | 100.2 | % | 61.0 | % | ||||||||||
| Rental revenue | 284,365 | 261,178 | 249,057 | 8.9 | % | 4.9 | % | ||||||||||
| Other revenue | 5,478 | 7,669 | 8,150 | (28.6) | % | (5.9) | % | ||||||||||
| Total revenue | $ | 289,843 | $ | 268,847 | $ | 257,207 | 7.8 | % | 4.5 | % |
Total revenue increased 7.8% in 2025 compared to 2024 as described below.
Base rent: Base rent includes $9.5 million and $(7.8) million for 2025 and 2024, respectively, to recognize base rent on a straight-line basis. In addition, base rent includes $0.6 million and $0.8 million for 2025 and 2024, respectively, to recognize income from the accretion of discounts related to in-place leases acquired in connection with purchased real estate investment properties. The $20.8 million increase in base rent in 2025 compared to 2024 was primarily attributable to (a) higher residential and commercial base rent related to Twinbrook Quarter Phase I of $11.0 million, (b) higher commercial base rent, exclusive of Twinbrook Quarter Phase I and Hampden House, of $7.7 million, (c) higher residential base rent, exclusive of Twinbrook Quarter Phase I and Hampden House, of $1.4 million and (d) higher residential and commercial base rent of Hampden House of $0.7 million.
Expense recoveries: The $3.5 million increase in expense recoveries in 2025 compared to 2024 is primarily attributable to an increase in recoverable property operating expenses.
Credit losses on operating lease receivables, net: Credit losses on operating lease receivables, net was a loss of $1.7 million during 2025. The loss is primarily due to higher reserves on lease receivables in 2025.
Other Revenue: The $2.2 million decrease in other revenue was primarily due to (a) lower lease termination fees of $2.6 million partially offset by (b) higher parking revenue of $0.4 million.
39
Table of Contents
Expenses
| Year ended December 31, | Percentage Change | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2025 | 2024 | 2023 | 2025 from2024 | 2024 from2023 | ||||||||||||
| Property operating expenses | $ | 52,034 | $ | 41,719 | $ | 37,489 | 24.7 | % | 11.3 | % | |||||||
| Real estate taxes | 32,446 | 30,342 | 29,650 | 6.9 | % | 2.3 | % | ||||||||||
| Interest expense, net and amortization of deferred debt costs | 70,548 | 53,696 | 49,153 | 31.4 | % | 9.2 | % | ||||||||||
| Depreciation and amortization of deferred leasing costs | 58,784 | 50,502 | 48,430 | 16.4 | % | 4.3 | % | ||||||||||
| General and administrative | 26,932 | 25,066 | 23,459 | 7.4 | % | 6.9 | % | ||||||||||
| Total expenses | $ | 240,744 | $ | 201,325 | $ | 188,181 | 19.6 | % | 7.0 | % |
Total expenses increased 19.6% in 2025 compared to 2024, primarily due to the initial operations of Twinbrook Quarter Phase I and Hampden House.
Property operating expenses: Property operating expenses increased $10.3 million in 2025 compared to 2024 primarily due to (a) the initial operations of Twinbrook Quarter Phase I of $4.3 million, (b) higher repairs and maintenance expenses, exclusive of Twinbrook Quarter Phase I and Hampden House, of $3.6 million, of which $2.2 million relates to snow removal costs, (c) higher utility expenses, exclusive of Twinbrook Quarter Phase I and Hampden House, of $1.0 million, (d) the initial operations of Hampden House of $0.9 million and (e) higher insurance costs, exclusive of Twinbrook Quarter Phase I and Hampden House of $0.3 million.
Real estate taxes: Real estate taxes increased $2.1 million in 2025 compared to 2024, primarily due to (a) the initial operations of Twinbrook Quarter Phase I of $1.1 million and Hampden House of $0.6 million and (b) higher tax assessments across the portfolio, exclusive of Twinbrook Quarter Phase I and Hampden House.
Interest expense, net and amortization of deferred debt costs: Interest expense, net and amortization of deferred debt costs increased 31.4% in 2025 compared to 2024 primarily due to (a) the initial operations of Twinbrook Quarter Phase I of $14.8 million and Hampden House of $2.8 million, (b) $2.1 million of higher interest incurred as a result of higher average outstanding debt and (c) higher amortization of deferred debt costs of $0.6 million partially offset by (d) $2.8 million of lower interest incurred as a result of lower average interest rates and (e) higher capitalized interest, exclusive of Twinbrook Quarter Phase I and Hampden House, prior to Hampden House opening on October 1, 2025, of $0.6 million.
Depreciation and amortization of deferred leasing costs: Depreciation and amortization of deferred leasing costs increased $8.3 million in 2025 compared to 2024 primarily due to Twinbrook Quarter Phase I of $6.7 million and Hampden House of $1.6 million as a result of being placed into service in 2024 and 2025, respectively.
General and administrative: General and administrative costs increased $1.9 million in 2025 compared to 2024 primarily due to higher employment costs of $1.9 million.
Same property revenue and same property net operating income
Same property revenue and same property net operating income are non-GAAP financial measures of performance intended to enhance period-to-period comparability by excluding the results of properties that were not in operation for the entirety of the comparable reporting periods.
40
Table of Contents
We define same property revenue as total revenue less straight-line base rent and above/below market lease amortization of leases acquired in connection with purchased real estate investment properties minus the revenue of properties not in operation for the entirety of the comparable reporting periods, and we define same property net operating income as net income plus (a) interest expense, net and amortization of deferred debt costs, (b) depreciation and amortization of deferred leasing costs, (c) general and administrative expenses, (d) change in fair value of derivatives, and (e) loss on the early extinguishment of debt minus (f) gains on sale of property, (g) straight-line base rent and above/below market lease amortization of leases acquired in connection with purchased real estate investment properties and (h) the operating income of properties that were not in operation for the entirety of the comparable periods.
Other REITs may use different methodologies for calculating same property revenue and same property net operating income. Accordingly, our same property revenue and same property net operating income may not be comparable to those of other REITs.
Same property revenue and same property net operating income are used by management to evaluate and compare the operating performance of our properties, and to determine trends in earnings, because these measures are not affected by the cost of our funding, the impact of depreciation and amortization expenses, gains or losses from the acquisition and sale of operating real estate assets, general and administrative expenses or other gains and losses that relate to ownership of our properties. We believe the exclusion of these items from revenue and operating income is useful because the resulting measures capture the actual revenue generated and actual expenses incurred by operating our properties.
Same property revenue and same property net operating income are measures of the operating performance of our properties but do not measure our performance as a whole. Such measures are therefore not substitutes for total revenue, net income or operating income as computed in accordance with GAAP.
The tables below provide reconciliations of property revenue and property net operating income under GAAP to same property revenue and same property net operating income for the indicated periods. Two properties, Twinbrook Quarter Phase I and Hampden House, were excluded from same property results.
Same property revenue
| Year ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | ||||
| Total revenue | $ | 289,843 | $ | 268,847 | ||
| Revenue adjustments (1) | (10,044) | 6,979 | ||||
| Acquisitions, dispositions and development properties | (11,598) | (9,294) | ||||
| Total same property revenue | $ | 268,201 | $ | 266,532 | ||
| Shopping Centers | $ | 187,615 | $ | 186,205 | ||
| Mixed-Use properties | 80,586 | 80,327 | ||||
| Total same property revenue | $ | 268,201 | $ | 266,532 | ||
| Total Shopping Center revenue | $ | 187,615 | $ | 186,205 | ||
| Shopping Center acquisitions, dispositions and development properties | — | — | ||||
| Total same Shopping Center revenue | $ | 187,615 | $ | 186,205 | ||
| Total Mixed-Use property revenue | $ | 92,184 | $ | 89,621 | ||
| Mixed-Use acquisitions, dispositions and development properties | (11,598) | (9,294) | ||||
| Total same Mixed-Use revenue | $ | 80,586 | $ | 80,327 | ||
| (1) Revenue adjustments are straight-line base rent and above/below market lease amortization. |
41
Table of Contents
The $1.7 million increase in same property revenue in 2025 compared to 2024 was primarily due to (a) higher property operating expense recoveries of $3.1 million, (b) higher residential base rent of $1.3 million and (c) higher commercial base rent of $1.3 million partially offset by (d) lower lease terminations fees of $2.6 million (e) higher credit losses on lease operating receivables, net, of $0.8 million and (f) lower other property revenue primarily attributable to insurance proceeds in the 2024 relating to lost rents because of a tenant that temporarily closed its operations of $0.5 million.
Mixed-Use same property revenue is composed of the following:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars In thousands) | 2025 | 2024 | ||||
| Office mixed-use properties (1) | $ | 38,474 | $ | 39,839 | ||
| Residential mixed-use properties (residential activity) (2) | 37,522 | 35,994 | ||||
| Residential mixed-use properties (retail activity) (3) | 4,590 | 4,494 | ||||
| Total Mixed-Use same property revenue | $ | 80,586 | $ | 80,327 | ||
| (1)Includes Avenel Business Park, Clarendon Center – North and South Blocks, 601 Pennsylvania Avenue and Washington Square(2)Includes Clarendon South Block, The Waycroft and Park Van Ness(3)Includes The Waycroft and Park Van Ness |
42
Table of Contents
Same property net operating income
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | ||||
| Net income | $ | 49,219 | $ | 67,703 | ||
| Interest expense, net and amortization of deferred debt costs | 70,548 | 53,696 | ||||
| Depreciation and amortization of deferred leasing costs | 58,784 | 50,502 | ||||
| General and administrative | 26,932 | 25,066 | ||||
| Gains on dispositions of properties | (120) | (181) | ||||
| Revenue adjustments (1) | (10,044) | 6,979 | ||||
| Total property net operating income | 195,319 | 203,765 | ||||
| Acquisition, dispositions and development properties | (3,570) | (8,108) | ||||
| Total same property net operating income | $ | 191,749 | $ | 195,657 | ||
| Shopping Centers | $ | 142,115 | $ | 144,699 | ||
| Mixed-Use properties | 49,634 | 50,958 | ||||
| Total same property net operating income | $ | 191,749 | $ | 195,657 | ||
| Shopping Center property net operating income | $ | 142,115 | $ | 144,699 | ||
| Shopping Center acquisitions, dispositions and development properties | — | — | ||||
| Total Shopping Center same property net operating income | $ | 142,115 | $ | 144,699 | ||
| Mixed-Use property net operating income | $ | 53,204 | $ | 59,066 | ||
| Mixed-Use acquisitions, dispositions and development properties | (3,570) | (8,108) | ||||
| Total Mixed-Use same property net operating income | $ | 49,634 | $ | 50,958 | ||
| (1) Revenue adjustments are straight-line base rent and above/below market lease amortization. |
During 2025, Shopping Center same property net operating income decreased $2.6 million, or 1.8%, and Mixed-Use same property net operating income decreased $1.3 million, or 2.6%. Shopping Center same property net operating income decreased primarily due to (a) lower lease termination fees of $2.7 million, (b) lower property operating expense recoveries, net of expenses, of $1.3 million, (c) higher credit losses on operating lease receivables, net, of $0.8 million and (d) lower other property revenue primarily attributable to insurance proceeds in the 2024 relating to lost rents because of a tenant that temporarily closed its operations of $0.6 million partially offset by (e) higher base rent of $2.8 million. Mixed-Use same property net operating income decreased primarily due to (a) lower commercial base rent of $1.5 million and (b) lower property operating expense recoveries, net of $1.2 million partially offset by (c) higher residential base rent of $1.3 million.
43
Table of Contents
Mixed-Use same property net operating income is composed of the following:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | ||||
| Office mixed-use properties (1) | $ | 23,767 | $ | 25,701 | ||
| Residential mixed-use properties (residential activity) (2) | 22,674 | 22,032 | ||||
| Residential mixed-use properties (retail activity) (3) | 3,193 | 3,225 | ||||
| Total Mixed-Use same property net operating income | $ | 49,634 | $ | 50,958 | ||
| (1)Includes Avenel Business Park, Clarendon Center – North and South Blocks, 601 Pennsylvania Avenue and Washington Square(2)Includes Clarendon South Block, The Waycroft and Park Van Ness(3)Includes The Waycroft and Park Van Ness |
Impact of Inflation
The impact of rising operating expenses due to inflation on the operating performance of the Company’s portfolio is partially mitigated by terms in substantially all of the Company’s retail and office leases, which contain provisions designed to increase revenues to offset the adverse impact of inflation on the Company’s results of operations. These provisions include upward periodic adjustments in base rent due from tenants, usually based on a stipulated increase, and, to a lesser extent, on the change in the consumer price index, commonly referred to as the CPI.
In addition, many of the Company’s properties are leased to retail and office tenants under long-term leases, which provide for reimbursement of operating expenses by tenants. These leases tend to reduce the Company’s exposure to rising property expenses due to inflation. Inflation and increased costs may have an adverse impact on the Company’s retail and office tenants if increases in their operating expenses exceed increases in their revenue. In a highly inflationary environment, we may not be able to raise apartment rental rates at or above the rate of inflation, which could reduce our profit margins.
Liquidity and Capital Resources
Cash and cash equivalents were $8.7 million and $10.3 million at December 31, 2025 and 2024, respectively. The changes in cash and cash equivalents during the years ended December 31, 2025 and 2024 were attributable to operating, investing and financing activities, as described below.
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2025 | 2024 | ||||
| Net cash provided by operating activities | $ | 99,796 | $ | 121,224 | ||
| Net cash used in investing activities | (95,814) | (188,732) | ||||
| Net cash provided by (used in) financing activities | (5,540) | 69,400 | ||||
| Net increase (decrease) in cash and cash equivalents | $ | (1,558) | $ | 1,892 |
Operating Activities
Net cash provided by operating activities represents cash received primarily from rental revenue, plus other revenue, less property operating expenses, leasing costs, normal recurring general and administrative expenses and interest payments on outstanding debt.
Investing Activities
Net cash used in investing activities includes property acquisitions, developments, redevelopments, tenant improvements and other property capital expenditures. The $92.9 million decrease in cash used in investing activities is primarily due to (a) decreased development expenditures of $98.9 million partially offset by (b) increased additions to real estate investments throughout the portfolio of $5.9 million.
44
Table of Contents
Financing Activities
Net cash provided by (used in) financing activities represents (a) cash received from loan proceeds and issuance of common stock, preferred stock and limited partnership units minus (b) cash used to repay and curtail loans, redeem preferred stock and pay dividends and distributions to holders of common stock, preferred stock and limited partnership units. See Note 5 to the Consolidated Financial Statements for a discussion of financing activity.
Liquidity Requirements
Short-term liquidity requirements consist primarily of normal recurring operating expenses and capital expenditures, debt service requirements (including debt service relating to additional and replacement debt), distributions to common and preferred stockholders, distributions to unit holders, and amounts required for expansion and renovation of the Current Portfolio Properties and selective acquisition and development of additional properties. To qualify as a REIT for federal income tax purposes, the Company must distribute to its stockholders at least 90% of its “real estate investment trust taxable income,” as defined in the Code. The Company expects to meet these short-term liquidity requirements (other than amounts required for additional property acquisitions and developments) through cash provided from operations, available cash and its existing line of credit.
The Company is developing Twinbrook Quarter Phase I located in Rockville, Maryland. It includes 452 apartment units, an 81,000 square foot Wegmans supermarket, approximately 25,000 square feet of small shop space, and a 230,000 square foot office building. The office tower portion is not being constructed at this time. In connection with the development of the residential and retail portions of Twinbrook Quarter Phase I, we also invested in infrastructure and other items that will support both Twinbrook Quarter Phase I and other portions of the development of Twinbrook Quarter. Excluding imputed capitalized interest, the remaining investment to complete Twinbrook Quarter Phase I is not expected to exceed $9.9 million. A portion of the cost of the project is being financed by a $145.0 million construction-to-permanent loan. As of December 31, 2025, the outstanding balance of the loan was $139.3 million, net of unamortized deferred debt costs. The Milton at Twinbrook Quarter opened and residential tenants began moving in on October 1, 2024. As of February 23, 2026, 440 of the 452 (97.3%) residential units were leased and occupied. Of the approximately 106,000 square feet of ground floor retail, the base building is complete and 101,400 square feet (95.7%) has been leased. The Wegmans supermarket at Twinbrook Quarter opened for business on June 25, 2025. As of February 23, 2026, including the Wegmans supermarket, approximately 88,500 square feet of the retail space is open and the remaining leased retail space is expected to open at various times during 2026 as tenants complete their buildouts. The development potential of all phases of the entire 18.4 acre Twinbrook Quarter site totals 1,865 residential units, 473,000 square feet of retail space, and 431,000 square feet of office space.
The Company is also developing Hampden House, located in downtown Bethesda, Maryland, which includes 366 apartment units and 10,100 square feet of retail space. Excluding imputed capitalized interest, the remaining investment to complete the project is not expected to exceed $6.8 million. A portion of the cost of the project is being financed by a $133.0 million construction-to-permanent loan. As of December 31, 2025, the outstanding balance of the loan was $115.4 million, net of unamortized deferred debt costs. Hampden House opened and residential tenants began moving in on October 1, 2025. As of February 23, 2026, 130 of the 366 (35.5%) residential units are leased and occupied. Of the approximately 10,100 square feet of ground floor retail, 8,600 square feet (85.1%) has been leased and tenant build-outs are in progress.
During 2025, the Company entered into a lease with Publix for a new grocery store, which we will construct, at Ashland Square in Prince William County, Virginia. The Ashland Square property currently includes three pad sites with operating tenants. We have executed leases at Ashland Square for two additional pad sites. When complete, Ashland Square is expected to ultimately comprise approximately 124,000 square feet of retail space, including the 50,325 square foot Publix, the three existing pad sites, four additional pad sites and approximately 30,000 square feet of small shop space.
Long-term liquidity requirements consist primarily of obligations under our long-term debt and dividends paid to our preferred shareholders. The Company anticipates that long-term liquidity requirements will also include amounts required for property acquisitions and developments.
45
Table of Contents
The Company may also redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers. Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, developments, expansions or acquisitions (if any) are expected to be funded with available cash, bank borrowings from the Company’s credit line, construction and permanent financing, proceeds from the operation of the Company’s Dividend Reinvestment and Share Purchase Plan or other external debt or equity capital resources available to the Company. Any future borrowings may be at the Saul Centers, Operating Partnership or Subsidiary Partnership level, and securities offerings may include (subject to certain limitations) the issuance of additional limited partnership interests in the Operating Partnership which can be converted into shares of Saul Centers common stock. The availability and terms of any such financing will depend upon market and other conditions.
Contractual Payment Obligations
As of December 31, 2025, the Company had unfunded contractual payment obligations totaling approximately $239.7 million, excluding operating obligations, due within the next 12 months. The table below shows the total contractual payment obligations as of December 31, 2025.
| Payments Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | One Year or Less | More Than One Year | Total | |||||||
| Notes Payable: | ||||||||||
| Interest | $ | 55,023 | $ | 481,255 | $ | 536,278 | ||||
| Scheduled Principal | 24,202 | 444,245 | 468,447 | |||||||
| Balloon Payments (1) | 134,088 | 1,023,283 | 1,157,371 | |||||||
| Subtotal | 213,313 | 1,948,783 | 2,162,096 | |||||||
| Corporate Headquarters Lease (2) | 850 | 142 | 992 | |||||||
| Development and Predevelopment Obligations | 13,457 | 4,100 | 17,557 | |||||||
| Tenant Improvements | 12,030 | — | 12,030 | |||||||
| Total Contractual Obligations | $ | 239,650 | $ | 1,953,025 | $ | 2,192,675 |
(1)Includes $289.0 million outstanding under the New Credit Facility. See Note 5 to the Consolidated Financial Statements.
(2)See Note 7 to Consolidated Financial Statements. Corporate Headquarters Lease amounts represent an allocation to the Company based upon employees’ time dedicated to the Company’s business as specified in the Shared Services Agreement. Future amounts are subject to change as the number of employees employed by each of the parties to the lease fluctuates.
Dividend Reinvestments
In December 1995, the Company established a Dividend Reinvestment and Stock Purchase Plan (the “Plan”) to allow its common stockholders and holders of limited partnership interests an opportunity to buy additional shares of common stock by reinvesting all or a portion of their dividends or distributions. The Plan provides for investing in newly issued shares of common stock at a 3% discount from market price without payment of any brokerage commissions, service charges or other expenses. All expenses of the Plan are paid by the Company. The Company issued 95,370 and 57,689 shares under the Plan at a weighted average discounted price of $30.77 and $37.50 per share during the years ended December 31, 2025 and 2024, respectively. The Company issued 603,868 and 431,495 limited partnership units under the Plan at a weighted average price of $30.95 and $38.20 per unit during the years ended December 31, 2025 and 2024, respectively. The Company also credited 9,174 and 7,539 shares to directors pursuant to the reinvestment of dividends specified by the Directors’ Deferred Compensation Plan at a weighted average discounted price of $31.49 and $37.50 per share, during the years ended December 31, 2025 and 2024, respectively.
Capital Strategy and Financing Activity
As a general policy, the Company intends to maintain a ratio of its total debt to total estimated asset value of 50% or less and to actively manage the Company’s leverage and debt expense on an ongoing basis in order to maintain prudent coverage of fixed charges. Asset value is the aggregate fair market value of the Current Portfolio Properties and any subsequently acquired properties as reasonably determined by management by reference to the properties’ aggregate cash flow. Given the Company’s current debt level, it is management’s belief that the ratio of the Company’s debt to total estimated asset value was below 50% as of December 31, 2025.
46
Table of Contents
The organizational documents of the Company do not limit the absolute amount or percentage of indebtedness that it may incur. The Board of Directors may, from time to time, reevaluate the Company’s debt capitalization policy in light of current economic conditions, relative costs of capital, market values of the Company property portfolio, opportunities for acquisition, development or expansion, and such other factors as the Board of Directors then deems relevant. The Board of Directors may modify the Company’s debt capitalization policy based on such a reevaluation without shareholder approval and may increase or decrease the Company’s debt to total asset ratio above or below 50% or may waive the policy for certain periods of time.
On July 30, 2025, the Company refinanced its existing $525.0 million (the “Existing Credit Facility”) comprised of a $425.0 million revolving credit facility (the “Existing Revolving Credit Facility”) and a $100.0 million term loan (the “Existing Term Loan”). The Company’s new $600.0 million credit facility (the "New Credit Facility") is comprised of a $460.0 million revolving credit facility (the "New Revolving Credit Facility") and a $140.0 million term loan (the "New Term Loan"). Except as set forth in the summary below, the terms of the New Credit Facility are substantially the same as the terms of the Existing Credit Facility.
| (Dollars in thousands) | New Credit Facility | Existing Credit Facility | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| New Term Loan | New Revolving Credit Facility | Total | Existing Term Loan | Existing Revolving Credit Facility | Total | |||||||||||||
| Facility Size | $ | 140,000 | $ | 460,000 | $ | 600,000 | $ | 100,000 | $ | 425,000 | $ | 525,000 | ||||||
| Maturity | July 28, 2028 | July 30, 2029 | February 26, 2027 | August 29, 2025 | ||||||||||||||
| Extension | Two for one year each | One for one year | None | One for one year | ||||||||||||||
| Interest Rate | SOFR | SOFR | SOFR+0.10% | SOFR+0.10% | ||||||||||||||
| Spread | 1.30% to 1.90% | 1.35% to 1.95% | 1.30% to 1.90% | 1.35% to 1.95% | ||||||||||||||
| Issue Letters of Credit | Yes | Yes | ||||||||||||||||
| Guarantee | Saul Centers and certain subsidiaries of the Operating Partnership | Saul Centers and certain subsidiaries of the Operating Partnership |
On December 15, 2025, the Company closed on a 14-year, non-recourse, $15.0 million mortgage secured by Ravenwood. The loan matures in 2040, bears interest at a fixed-rate of 5.58%, requires monthly principal and interest payments of $92,800 based on a 25-year amortization schedule and requires a final payment of $9.2 million at maturity. Proceeds were used to repay the remaining balance of approximately $10.0 million on the existing mortgage and reduce the outstanding balance of the New Credit Facility.
On December 17, 2025, the Company closed on a 15-year, non-recourse, $46.0 million mortgage secured by Lansdowne Town Center. The loan matures in 2041, bears interest at a fixed-rate of 5.74%, requires monthly principal and interest payments of $289,100 based on a 25-year amortization schedule and requires a final payment of $26.6 million at maturity. Proceeds were used to reduce the outstanding balance of the New Credit Facility.
47
Table of Contents
The Company's 2025 financing activity is described within Note 5 to the Consolidated Financial Statements. The following is a summary of notes payable as of December 31, 2025 and 2024.
| Column 1 | Column 2 |
|---|---|
| December 31, |
| (Dollars in thousands) | 2025 | 2024 | Interest Rate * | Scheduled Maturity * | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ravenwood | $ | — | $ | 10,708 | 6.18 | % | Jan-26 | ||||||
| Clarendon Center | 71,790 | 76,873 | 5.31 | % | Apr-26 | ||||||||
| Severna Park Marketplace | 21,474 | 22,998 | 4.30 | % | Oct-26 | ||||||||
| Kentlands Square II | 24,741 | 26,455 | 4.53 | % | Nov-26 | ||||||||
| Cranberry Square | 11,676 | 12,468 | 4.70 | % | Dec-26 | ||||||||
| Hampshire-Langley | 10,160 | 10,878 | 4.04 | % | Apr-28 | ||||||||
| Fixed rate portion of New Credit Facility | 100,000 | 100,000 | 4.28 | % | Jul-28 | ||||||||
| Seabreeze Plaza | 11,367 | 12,038 | 3.99 | % | Sep-28 | ||||||||
| Great Falls Center | 28,923 | 29,751 | 3.91 | % | Sep-29 | ||||||||
| Shops at Fairfax / Boulevard | 20,358 | 21,424 | 3.69 | % | Mar-30 | ||||||||
| Northrock | 11,037 | 11,597 | 3.99 | % | Apr-30 | ||||||||
| Burtonsville Town Square | 29,525 | 30,874 | 3.39 | % | Feb-32 | ||||||||
| Park Van Ness | 56,701 | 58,838 | 4.88 | % | Sep-32 | ||||||||
| Washington Square | 46,480 | 48,400 | 3.75 | % | Dec-32 | ||||||||
| BJ's Wholesale Club | 14,518 | 14,817 | 6.07 | % | Mar-33 | ||||||||
| Broadlands Village | 26,162 | 27,101 | 4.41 | % | Nov-33 | ||||||||
| The Glen | 18,961 | 19,612 | 4.69 | % | Jan-34 | ||||||||
| Olde Forte Village | 18,335 | 18,964 | 4.65 | % | Feb-34 | ||||||||
| Olney | 13,018 | 12,836 | 8.00 | % | Apr-34 | ||||||||
| Shops at Monocacy | 24,069 | 24,886 | 4.14 | % | Dec-34 | ||||||||
| Ashbrook Marketplace | 18,967 | 19,604 | 3.80 | % | Aug-35 | ||||||||
| Kentlands | 25,560 | 26,456 | 3.43 | % | Aug-35 | ||||||||
| The Waycroft | 141,353 | 145,306 | 4.67 | % | Sep-35 | ||||||||
| Village Center | 23,190 | 23,838 | 4.14 | % | Aug-37 | ||||||||
| Beacon Center / Seven Corners | 133,201 | 136,466 | 5.05 | % | Oct-37 | ||||||||
| Avenel Business Park / Leesburg Pike Plaza / White Oak | 97,086 | 99,060 | 6.38 | % | Oct-37 | ||||||||
| Thruway | 68,626 | 69,810 | 6.41 | % | Oct-39 | ||||||||
| Ravenwood | 15,000 | — | 5.58 | % | Jan-40 | ||||||||
| Ashburn Village | 49,115 | 50,000 | 5.47 | % | Jan-40 | ||||||||
| Hampden House | 117,871 | 74,006 | 3.90 | % | Mar-40 | ||||||||
| Lansdowne | 46,000 | — | 5.74 | % | Jan-41 | ||||||||
| Twinbrook Quarter Phase I | 141,554 | 129,625 | 3.83 | % | Dec-41 | ||||||||
| Total fixed rate | 1,436,818 | 1,365,689 | 4.72 | % | 9.52 | years | |||||||
| Variable rate loans: | |||||||||||||
| Variable-rate portion of New Term Loan ** | 40,000 | — | SOFR + 1.35% | Jul-28 | |||||||||
| Variable-rate portion of New Revolving Credit Facility** | 149,000 | 187,000 | SOFR + 1.40% | Jul-29 | |||||||||
| Total variable rate** | 189,000 | 187,000 | 5.08 | % | 3.37 | years | |||||||
| Total notes payable | $ | 1,625,818 | $ | 1,552,689 | 4.76 | % | 8.80 | years |
* Totals computed using weighted averages.
** At December 31, 2025, the interest rate incurred on our variable rate debt is based on the 1-month Term Secured Overnight Financing Rate (“SOFR”) plus a spread.
48
Table of Contents
Funds From Operations
We use certain non-GAAP measures, in addition to certain performance metrics calculated under GAAP, because we believe these measures improve the understanding of our operating results. We believe these non-GAAP measures provide useful information to our Board, management and investors regarding certain trends relating to our financial condition and results of operations. Our management uses these non-GAAP measures to compare our performance to that of prior periods for trend analyses, as well as for determining management incentive compensation and budgeting, forecasting and planning purposes. We continually evaluate the usefulness, relevance, limitations, and calculation of our reported non-GAAP measures.
Funds From Operations (“FFO”)1 available to common stockholders and noncontrolling interests (after deducting preferred stock dividends) for 2025 totaled $96.7 million, a 9.5% decrease from 2024 FFO available to common stockholders and noncontrolling interests of $106.8 million. FFO available to common stockholders and noncontrolling interests was adversely impacted by $11.2 million, or $0.32 per basic and diluted share, due to the initial operations of Twinbrook Quarter Phase I and Hampden House. Exclusive of Twinbrook Quarter Phase I and Hampden House, FFO available to common stockholders and noncontrolling interest increased by $1.2 million primarily due to (a) higher commercial base rent of $7.7 million and (b) higher residential rent of $1.4 million partially offset by (c) lower lease termination fees of $2.6 million, (d) lower property operating expense recoveries, net of expenses of $2.5 million, (e) higher general and administrative expenses of $1.5 million, (f) higher credit losses on operating lease receivables, net, of $0.8 million and (g) lower other property revenue of $0.5 million. The following table presents a reconciliation from net income to FFO available to common stockholders and noncontrolling interests for the periods indicated:
| Year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except per share amounts) | 2025 | 2024 | 2023 | |||||||
| Net income | $ | 49,219 | $ | 67,703 | $ | 69,026 | ||||
| Subtract: | ||||||||||
| Gains on dispositions of properties | (120) | (181) | — | |||||||
| Add: | ||||||||||
| Real estate depreciation and amortization | 58,784 | 50,502 | 48,430 | |||||||
| FFO | 107,883 | 118,024 | 117,456 | |||||||
| Subtract: | ||||||||||
| Preferred stock dividends | (11,194) | (11,194) | (11,194) | |||||||
| FFO available to common stockholders and noncontrolling interests | $ | 96,689 | $ | 106,830 | $ | 106,262 | ||||
| Weighted average shares and units: | ||||||||||
| Basic | 34,969 | 34,508 | 33,474 | |||||||
| Diluted (2) | 34,990 | 34,526 | 34,066 | |||||||
| Basic FFO per share available to common stockholders and noncontrolling interests | $ | 2.76 | $ | 3.10 | $ | 3.17 | ||||
| Diluted FFO per share available to common stockholders and noncontrolling interests. | $ | 2.76 | $ | 3.09 | $ | 3.12 |
(1)The National Association of Real Estate Investment Trusts (“Nareit”) developed FFO as a relative non-GAAP financial measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by Nareit as net income, computed in accordance with GAAP, plus real estate depreciation and amortization, and excluding impairment charges on depreciable real estate assets and gains or losses from property dispositions. FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs, which is disclosed in the Company’s Consolidated Statements of Cash Flows for the applicable periods. There are no material legal or functional restrictions on the use of FFO. FFO should not be considered as an alternative to net income, its most directly comparable GAAP measure, as an indicator of the Company’s operating performance, or as an alternative to cash flows as a measure of liquidity. Management considers FFO a meaningful supplemental measure of operating performance because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time (i.e. depreciation), which is contrary to what we believe occurs with our assets, and because industry analysts have accepted it as a performance measure. FFO may not be comparable to similarly titled measures employed by other REITs.
(2)Beginning March 5, 2021, fully diluted shares and units includes 1,416,071 limited partnership units held in escrow related to the contribution of Twinbrook Quarter by 1592 Rockville Pike. Half of the units held in escrow were released on October 18, 2021. The remaining units held in escrow were released on October 18, 2023.
49
Table of Contents
Acquisitions and Redevelopments
Management anticipates that during the coming year, the Company may redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers. Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, any developments, expansions or acquisitions are expected to be funded with bank borrowings from the Company’s New Credit Facility, construction financing, proceeds from the operation of the Company’s dividend reinvestment plan or other external capital resources available to the Company.
The Company has been selectively involved in acquisition, development, redevelopment and renovation activities. It continues to evaluate the acquisition of land parcels for retail and mixed-use development and acquisitions of operating properties for opportunities to enhance operating income and cash flow growth. The Company also continues to analyze redevelopment, renovation and expansion opportunities within the portfolio.
Restricted Stock Compensation
On May 17, 2024, following shareholder approval, the Company established the Saul Centers, Inc. 2024 Stock Incentive Plan (the “Incentive Plan”), under which various equity incentives may be granted. On May 9, 2025, the Company granted 59,500 shares of restricted stock to officers, that will vest on an annual basis over five years, 16,000 shares of restricted stock to non-employee directors, which will vest on an annual basis over three years, and 59,500 performance-based shares of restricted stock to officers, which will vest on the fifth anniversary of the grant date.
For accounting purposes, performance-based awards of restricted stock are not treated as granted until the Board establishes the target for those awards.
The Company uses the fair value method to value and account for restricted stock awards. The fair value of granted restricted stock is determined at the time of the grant using a discounted cash flow analysis, and the following assumptions: (1) Expected Dividend Yield determined by management after considering the Company’s current and historic dividend yield, the Company’s yield in relation to other retail REITs and the Company’s market yield at the grant date; (2) the closing price of the Company’s common stock on the date of the grant; (3) estimated forfeitures; and (4) a present value discount rate equal to the Expected Dividend Yield.
For the year ended December 31, 2025, restricted stock compensation expense totaled $1.3 million, which was included in general and administrative expense in the Consolidated Statement of Operations. As of December 31, 2025, the estimated future expense related to unvested restricted stock awards that are granted for accounting purposes was approximately $5.5 million.
As of December 31, 2025, (a) no expense has been recognized and (b) no estimate of future expense has been made for the 59,100 performance-based restricted stock awarded to officers where the accounting grant date has not occurred. If those awards had been granted for accounting purposes as of December 31, 2025, the additional estimated future expense would have been approximately $1.7 million, calculated using the fair value method and based on the closing share price of $31.53 on December 31, 2025, the final trading day of 2025.
50
Table of Contents
Portfolio Leasing Status
Commercial Properties
The following table sets forth average annualized base rent per square foot and average annualized effective rent per square foot for the Company's commercial properties (all properties except for the apartments within The Waycroft, Clarendon Center, Park Van Ness, The Milton at Twinbrook Quarter and Hampden House properties). For purposes of this table, annualized effective rent is annualized base rent minus amortized tenant improvements and amortized leasing commissions.
| Average Annualized Commercial Rents per Square Foot | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | ||||||||||
| 2025 | 2024 | 2023 | ||||||||
| Base rent | $ | 22.53 | $ | 21.30 | $ | 20.79 | ||||
| Effective rent | $ | 20.85 | $ | 19.70 | $ | 19.24 |
The following chart sets forth certain information regarding commercial leases at our properties for the periods indicated. This section generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024. Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed on February 28, 2025.
| Total Properties | Total Square Footage | Percentage Leased | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | |||||||||||
| 2025 | 50 | 9 | 7,814,783 | 1,252,860 | 95.6 | % | 88.7 | % | |||||||||
| 2024 | 50 | 8 | 7,808,783 | 1,242,809 | 96.4 | % | 87.9 | % |
The overall commercial portfolio leased percentage, on a comparative same property basis, decreased to 94.6% at December 31, 2025 from 95.2% at December 31, 2024. Included in the 94.6% of space leased as of December 31, 2025, is approximately 197,718 square feet of space, representing 2.2% of total commercial square footage, that has not been occupied by the tenant. Collectively, these leases are expected to produce approximately $5.0 million of additional annualized base rent, an average of $25.50 per square foot, upon tenant occupancy and following any contractual rent concessions.
The Mixed-Use commercial leased percentage is composed of commercial leases at office mixed-use properties and residential mixed-use properties. On a comparable same property basis, excluding Hampden House, the Mixed-Use portfolio includes 174,819 square feet of leasable retail space and 1,067,990 square feet of leasable office space at December 31, 2025. On a comparative same property basis the leased percentage at office mixed-use properties increased to 87.3% at December 31, 2025 from 86.9% at December 31, 2024 and the retail leased percentage at residential mixed-use properties increased to 97.1% from 93.9% at December 31, 2025 and 2024.
51
Table of Contents
The following table shows selected data for leases executed in the indicated periods, excluding first generation and/or development leases. The information is based on executed leases without adjustment for the timing of occupancy, tenant defaults, or landlord concessions. The base rent for an expiring lease is the annualized contractual base rent, on a cash basis, as of the expiration date of the lease. The base rent for a new or renewed lease is the annualized contractual base rent, on a cash basis, as of the expected rent commencement date. Because tenants that execute leases may not ultimately take possession of their space or pay all of their contractual rent, the changes presented in the table provide information only about trends in market rental rates. The actual changes in rental income received by the Company may be different.
| Commercial Property Leasing Activity | Average Base Rent per Square Foot | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | Square Feet | Number of Leases | New/Renewed Leases | Expiring Leases | ||||||||||||||||||||||
| Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | |||||||||||||||||||
| 2025 | 1,264,000 | 165,900 | 252 | 30 | $ | 22.86 | $ | 38.39 | $ | 20.94 | $ | 37.86 | ||||||||||||||
| 2024 | 1,263,347 | 141,350 | 276 | 21 | 22.43 | 45.29 | 21.69 | 46.29 |
Additional information about commercial leasing activity during the three months ended December 31, 2025, is set forth below. The below information includes leases for space which had not been previously leased during the period of the Company's ownership, either as a result of acquisition or development.
| Commercial Property Leasing Activity | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| New Leases | First Generation/Development Leases | Renewed Leases | ||||||||
| Number of leases | 20 | 3 | 56 | |||||||
| Square feet | 83,911 | 14,564 | 213,365 | |||||||
| Per square foot average annualized: | ||||||||||
| Base rent | $ | 21.93 | $ | 60.08 | $ | 30.52 | ||||
| Tenant improvements | (3.20) | (12.56) | (0.57) | |||||||
| Leasing costs | (0.78) | (2.10) | (0.15) | |||||||
| Rent concessions | (0.23) | (0.85) | — | |||||||
| Effective rents | $ | 17.72 | $ | 44.57 | $ | 29.80 |
As of December 31, 2025, 736,846 square feet of Commercial space was subject to leases scheduled to expire in 2026. Below is information about existing and estimated market base rents per square foot for that space.
| Expiring Commercial Property Leases: | Total | ||
|---|---|---|---|
| Square feet | 736,846 | ||
| Average base rent per square foot | $ | 20.20 | |
| Estimated market base rent per square foot | $ | 20.91 |
52
Table of Contents
Residential Properties
On a same property basis, excluding the apartments at Hampden House, the Residential portfolio was 97.7% leased at December 31, 2025, compared to 82.8% at December 31, 2024.
The following table shows the number of new or renewed leases, exclusive of first generation leases, as December 31, 2025.
| Residential Property Leasing Activity | Average Rent per Square Foot | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | Number of leases | New/Renewed Leases | Expiring Leases | ||||||
| 2025 | 912 | $ | 3.74 | $ | 3.65 | ||||
| 2024 | 890 | $ | 3.69 | $ | 3.57 |
MD&A history
Prior-year 10-K MD&A spans are extracted from SEC filings with the same bounded parser used for the latest filing. The latest 10-K appears above; prior years are below.
FY 2024 10-K MD&A
SEC filing source: 0000907254-25-000022.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s Discussion and Analysis of Financial Condition and Results of Operations begins with the Company’s primary business strategy to give the reader an overview of the goals of the Company’s business. This is followed by a discussion of the critical accounting policies that the Company believes are important to understanding the assumptions and judgments incorporated in the Company’s reported financial results. The next section discusses the Company’s results of operations for the past two years. Beginning on page 43, the Company provides an analysis of its liquidity and capital resources, including discussions of its cash flows, debt arrangements, sources of capital and financial commitments. On page 48, the Company discusses funds from operations, or FFO, which is a non-GAAP financial measure of performance of an equity REIT used by the REIT industry.
The following discussion and analysis should be read in conjunction with the Consolidated Financial Statements and related footnotes included elsewhere in this Annual Report on Form 10-K. We make statements in this section that are forward-looking statements within the meaning of the federal securities laws. For a complete discussion of forward-looking statements, see the section in this report entitled "Forward-Looking Statements." Certain risks may cause our actual results, performance or achievements to differ materially from those expressed or implied by the following discussion. For a discussion of such risk factors, see "Item 1A. Risk Factors."
Overview
The Company’s primary strategy is to continue to focus on diversification of its assets through development of transit-oriented, residential mixed-use projects and expansion of and additions to its grocery-anchored shopping centers in the Washington, DC metropolitan area. The Company’s operating strategy also includes improvement of the operating performance of its assets, internal growth of its Shopping Centers through the additions of pad sites, and supplementing its development pipeline with selective redevelopment and renovations of its core Shopping Centers. Including Twinbrook Quarter and Hampden House, the Company has a pipeline of entitled sites in its portfolio, some of which are currently Shopping Centers, for development of up to an additional 3,200 apartment units and 870,000 square feet of retail and office space. All such sites are located proximate to Washington Metropolitan Area Transit Authority red line Metro stations in Montgomery County, Maryland.
The Company intends to selectively add free-standing pad site buildings within its Shopping Center portfolio and replace underperforming tenants with tenants that generate strong traffic, including anchor stores such as grocery stores. The Company has two executed leases and four leases are under negotiation for a total of six more pad sites.
In recent years, there has been a limited amount of quality properties for sale. Management believes it will continue to be challenging to identify acquisition opportunities for investment in existing and new shopping center and mixed-use properties into the near future. It is management’s view that several of the sub-markets in which the Company operates have, or are expected to have in the future, attractive supply/demand characteristics. The Company will continue to evaluate acquisition, development and redevelopment as integral parts of its overall business plan.
Actions taken by the Federal government will likely continue to impact the office, retail and residential real estate markets over the coming years. Because the majority of the Company’s property operating income is produced by our Shopping Centers, we continually monitor the implications of government policy changes, as well as shifts in consumer demand between on-line and in-store shopping, on future shopping center construction and retailer store expansion and closure plans. Based on our observations, we continue to adapt our marketing and merchandising strategies in ways to maximize our future performance. The Company's commercial leasing percentage, on a same property basis, which excludes the impact of properties not in operation for the entirety of the comparable periods, increased to 95.2% at December 31, 2024, from 94.1% at December 31, 2023.
The Company maintains a ratio of total debt to total asset value of under 50%, which allows the Company to obtain additional secured borrowings if necessary. As of December 31, 2024, including $100.0 million of hedged variable-rate debt, total fixed-rate debt with staggered maturities from 2026 to 2041 represented approximately 88.0% of the Company’s notes payable, thus minimizing refinancing risk. The Company’s unhedged variable-rate debt consists of $187.0 million outstanding under the Credit Facility. As of December 31, 2024, the Company has availability of approximately $134.5 million under its Credit Facility.
37
Table of Contents
Although it is management’s present intention to concentrate future acquisition and development activities on transit-oriented, residential mixed-use properties and grocery-anchored shopping centers in the Washington, DC/Baltimore metropolitan area, the Company may, in the future, also acquire other types of real estate in other areas of the country as opportunities present themselves. The Company plans to continue to diversify in terms of property types, locations, size and market, and it does not set any limit on the amount or percentage of assets that may be invested in any one property or any one geographic area.
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), which requires management to make certain estimates and assumptions that affect the reporting of financial position and results of operations. See Note 2 to the Consolidated Financial Statements in this report. The Company has identified the following policies that, due to estimates and assumptions inherent in those policies, involve a relatively high degree of judgment and complexity.
Real Estate Investments
Real estate investment properties are stated at historic cost less depreciation. Although the Company intends to own its real estate investment properties over a long term, from time to time it will evaluate its market position, market conditions, and other factors and may elect to sell properties that do not conform to the Company’s investment profile. Management believes that the Company’s real estate assets have generally appreciated in value since their acquisition or development and, accordingly, the aggregate current value exceeds their aggregate net book value and also exceeds the value of the Company’s liabilities as reported in the financial statements. Because the financial statements are prepared in conformity with GAAP, they do not report the current value of the Company’s real estate investment properties.
If there is an event or change in circumstance that indicates a potential impairment in the value of a real estate investment property, the Company prepares an analysis to determine whether the carrying amount of the real estate investment property exceeds its estimated fair value. The Company considers both quantitative and qualitative factors when identifying impairment indicators including recurring operating losses, significant decreases in occupancy, and significant adverse changes in market conditions, legal factors and business climate. If impairment indicators are present, the Company compares the projected cash flows of the property over its remaining useful life, on an undiscounted basis, to the carrying amount of that property. The Company assesses its undiscounted projected cash flows based upon estimated capitalization rates, historic operating results and market conditions that may affect the property. If the carrying amount is greater than the undiscounted projected cash flows, the Company would recognize an impairment loss equivalent to an amount required to adjust the carrying amount to its then estimated fair value. The fair value of any property is sensitive to the actual results of any of the aforementioned estimated factors, either individually or taken as a whole. Should the actual results differ from management’s projections, the valuation could be negatively or positively affected.
Accounts Receivable, Accrued Income, and Allowance for Doubtful Accounts
Accounts receivable are primarily comprised of rental and reimbursement billings due from tenants, and straight-line rent receivables representing the cumulative amount of adjustments necessary to present rental income on a straight-line basis. Individual leases are assessed for collectability and, upon the determination that the collection of rents is not probable, accrued rent and accounts receivable are charged off, and the charge off is reflected as an adjustment to rental revenue. Revenue from leases where collection is not probable is recorded on a cash basis until collectability is determined to be probable. We also assess whether operating lease receivables, at the portfolio level, are appropriately valued based upon an analysis of balances outstanding, effects of tenant bankruptcies, historical levels of bad debt and current economic trends. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation. Actual results could differ from these estimates.
Legal Contingencies
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business, which are generally covered by insurance. While the resolution of these matters cannot be predicted with certainty, the Company believes the final outcome of current matters will not have a material adverse effect on its financial position or the results of operations. Upon determination that a loss is probable to occur, the estimated amount of the loss is recorded in the financial statements. Both the amount of the loss and the point at which its occurrence is considered probable can be difficult to determine.
38
Table of Contents
Results of Operations
The following is a discussion of the components of revenue and expense for the entire Company. This section generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023. Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 filed on February 29, 2024.
Revenue
| Year ended December 31, | Percentage Change | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2024 from2023 | 2023 from2022 | ||||||||||||
| Base rent | $ | 216,622 | $ | 208,295 | $ | 201,182 | 4.0 | % | 3.5 | % | |||||||
| Expense recoveries | 40,826 | 37,094 | 36,025 | 10.1 | % | 3.0 | % | ||||||||||
| Percentage rent | 1,853 | 1,790 | 1,632 | 3.5 | % | 9.7 | % | ||||||||||
| Other property revenue | 2,737 | 2,412 | 1,910 | 13.5 | % | 26.3 | % | ||||||||||
| Credit (losses) recoveries on operating lease receivables, net | (860) | (534) | 88 | 61.0 | % | NM | |||||||||||
| Rental revenue | 261,178 | 249,057 | 240,837 | 4.9 | % | 3.4 | % | ||||||||||
| Other revenue | 7,669 | 8,150 | 5,023 | (5.9) | % | 62.3 | % | ||||||||||
| Total revenue | $ | 268,847 | $ | 257,207 | $ | 245,860 | 4.5 | % | 4.6 | % | |||||||
| NM = Not Meaningful |
Total revenue increased 4.5% in 2024 compared to 2023 as described below.
Base rent: Base rent includes $(7.8) million and $(0.6) million for 2024 and 2023, respectively, to recognize base rent on a straight-line basis. In addition, base rent includes $0.8 million and $1.3 million for 2024 and 2023, respectively, to recognize income from the amortization of in-place leases acquired in connection with purchased real estate investment properties. The $8.3 million increase in base rent in 2024 compared to 2023 was primarily attributable to (a) higher commercial base rent of $6.4 million and (b) higher residential rent of $1.9 million.
Expense recoveries: The $3.7 million increase in expense recoveries in 2024 compared to 2023 is primarily attributable to an increase in recoverable property operating expenses.
Credit (losses) recoveries on operating lease receivables, net: Credit (losses) recoveries on operating lease receivables, net was a loss of $0.9 million during 2024. The loss is primarily due to higher reserve on lease receivables in 2024.
Other Revenue: The $0.5 million decrease in other revenue was primarily due to lower parking revenue of $0.3 million.
39
Table of Contents
Expenses
| Year ended December 31, | Percentage Change | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2024 | 2023 | 2022 | 2024 from2023 | 2023 from2022 | ||||||||||||
| Property operating expenses | $ | 41,719 | $ | 37,489 | $ | 35,934 | 11.3 | % | 4.3 | % | |||||||
| Real estate taxes | 30,342 | 29,650 | 28,588 | 2.3 | % | 3.7 | % | ||||||||||
| Interest expense, net and amortization of deferred debt costs | 53,696 | 49,153 | 43,937 | 9.2 | % | 11.9 | % | ||||||||||
| Depreciation and amortization of deferred leasing costs | 50,502 | 48,430 | 48,969 | 4.3 | % | (1.1) | % | ||||||||||
| General and administrative | 25,066 | 23,459 | 22,392 | 6.9 | % | 4.8 | % | ||||||||||
| Loss on early extinguishment of debt | — | — | 648 | NA | NM | ||||||||||||
| Total expenses | $ | 201,325 | $ | 188,181 | $ | 180,468 | 7.0 | % | 4.3 | % | |||||||
| NM = Not Meaningful |
Total expenses increased 7.0% in 2024 compared to 2023 as described below.
Property operating expenses: Property operating expenses increased $4.2 million in 2024 compared to 2023 primarily due to (a) increased repairs and maintenance expense across the portfolio of $3.3 million, of which $1.4 million was related to snow removal costs, (b) higher property employee compensation and benefits of $0.4 million and (c) increased utilities expense across the portfolio of $0.3 million.
Real estate taxes: Real estate taxes increased $0.7 million in 2024 compared to 2023, which was due to higher tax assessments across the portfolio.
Interest expense, net and amortization of deferred debt costs: Interest expense, net and amortization of deferred debt costs increased $4.5 million in 2024 compared to 2023 primarily due to (a) $7.9 million of higher interest incurred as a result of higher average outstanding debt partially offset by (b) $0.3 million of lower interest incurred as a result of lower average interest rates and (c) higher capitalized interest of $3.3 million related to Twinbrook Quarter Phase I and Hampden House.
Depreciation and amortization of deferred leasing costs: Depreciation and amortization of deferred leasing costs increased $2.1 million in 2024 compared to 2023 primarily due to Twinbrook Quarter Phase I assets being placed in service during 2024.
General and administrative: General and administrative costs increased $1.6 million in 2024 compared to 2023 primarily due to (a) higher development start-up costs relating to Twinbrook Quarter Phase 1 of $0.8 million, (b) higher consulting fees of $0.4 million and (c) higher director fees of $0.4 million.
Same property revenue and same property operating income
Same property revenue and same property operating income are non-GAAP financial measures of performance and improve the comparability of these measures by excluding the results of properties which were not in operation for the entirety of the comparable reporting periods.
We define same property revenue as total revenue less straight-line base rent and above/below market lease amortization of leases acquired in connection with purchased real estate investment properties minus the revenue of properties not in operation for the entirety of the comparable reporting periods, and we define same property operating income as net income plus (a) interest expense, net and amortization of deferred debt costs, (b) depreciation and amortization of deferred leasing costs, (c) general and administrative expenses, (d) change in fair value of derivatives, and (e) loss on the early extinguishment of debt minus (f) gains on sale of property, (g) straight-line base rent and above/below market lease amortization of leases acquired in connection with purchased real estate investment properties and (h) the operating income of properties that were not in operation for the entirety of the comparable periods.
Other REITs may use different methodologies for calculating same property revenue and same property operating income. Accordingly, our same property revenue and same property operating income may not be comparable to those of other REITs.
40
Table of Contents
Same property revenue and same property operating income are used by management to evaluate and compare the operating performance of our properties, and to determine trends in earnings, because these measures are not affected by the cost of our funding, the impact of depreciation and amortization expenses, gains or losses from the acquisition and sale of operating real estate assets, general and administrative expenses or other gains and losses that relate to ownership of our properties. We believe the exclusion of these items from revenue and operating income is useful because the resulting measures capture the actual revenue generated and actual expenses incurred by operating our properties.
Same property revenue and same property operating income are measures of the operating performance of our properties but do not measure our performance as a whole. Such measures are therefore not substitutes for total revenue, net income or operating income as computed in accordance with GAAP.
The tables below provide reconciliations of property revenue and property operating income under GAAP to same property revenue and same property operating income for the indicated periods. One property, Twinbrook Quarter Phase I, was excluded from same property results.
Same property revenue
| Year ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | ||||
| Total revenue | $ | 268,847 | $ | 257,207 | ||
| Revenue adjustments (1) | 6,979 | (666) | ||||
| Acquisitions, dispositions and development properties | (9,294) | — | ||||
| Total same property revenue | $ | 266,532 | $ | 256,541 | ||
| Shopping Centers | $ | 186,205 | $ | 178,547 | ||
| Mixed-Use properties | 80,327 | 77,994 | ||||
| Total same property revenue | $ | 266,532 | $ | 256,541 | ||
| Total Shopping Center revenue | $ | 186,205 | $ | 178,547 | ||
| Shopping Center acquisitions, dispositions and development properties | — | — | ||||
| Total same Shopping Center revenue | $ | 186,205 | $ | 178,547 | ||
| Total Mixed-Use property revenue | $ | 89,621 | $ | 77,994 | ||
| Mixed-Use acquisitions, dispositions and development properties | (9,294) | — | ||||
| Total same Mixed-Use revenue | $ | 80,327 | $ | 77,994 | ||
| (1) Revenue adjustments are straight-line base rent and above/below market lease amortization. |
The $10.0 million increase in same property revenue in 2024 compared to 2023 was primarily due to (a) higher commercial base rent of $5.5 million, (b) higher property operating expense recoveries of $3.7 million and (c) higher residential base rent of $1.3 million partially offset by (d) higher credit losses on operating receivables of $0.3 million.
41
Table of Contents
Mixed-Use same property revenue is composed of the following:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (Dollars In thousands) | 2024 | 2023 | ||||
| Office mixed-use properties (1) | $ | 39,839 | $ | 38,831 | ||
| Residential mixed-use properties (residential activity) (2) | 35,994 | 34,770 | ||||
| Residential mixed-use properties (retail activity) (3) | 4,494 | 4,393 | ||||
| Total Mixed-Use same property revenue | $ | 80,327 | $ | 77,994 | ||
| (1)Includes Avenel Business Park, Clarendon Center – North and South Blocks, 601 Pennsylvania Avenue and Washington Square(2)Includes Clarendon South Block, The Waycroft and Park Van Ness(3)Includes The Waycroft and Park Van Ness |
Same property operating income
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | ||||
| Net income | $ | 67,703 | $ | 69,026 | ||
| Interest expense, net and amortization of deferred debt costs | 53,696 | 49,153 | ||||
| Depreciation and amortization of deferred leasing costs | 50,502 | 48,430 | ||||
| General and administrative | 25,066 | 23,459 | ||||
| Gain on disposition of property | (181) | — | ||||
| Revenue adjustments (1) | 6,979 | (666) | ||||
| Total property operating income | 203,765 | 189,402 | ||||
| Acquisition, dispositions and development properties | (8,108) | — | ||||
| Total same property operating income | $ | 195,657 | $ | 189,402 | ||
| Shopping Centers | $ | 144,699 | $ | 140,062 | ||
| Mixed-Use properties | 50,958 | 49,340 | ||||
| Total same property operating income | $ | 195,657 | $ | 189,402 | ||
| Shopping Center operating income | $ | 144,699 | $ | 140,062 | ||
| Shopping Center acquisitions, dispositions and development properties | — | — | ||||
| Total same Shopping Center operating income | $ | 144,699 | $ | 140,062 | ||
| Mixed-Use property operating income | $ | 59,066 | $ | 49,340 | ||
| Mixed-Use acquisitions, dispositions and development properties | (8,108) | — | ||||
| Total same Mixed-Use property operating income | $ | 50,958 | $ | 49,340 | ||
| (1) Revenue adjustments are straight-line base rent and above/below market lease amortization. |
During 2024, Shopping Center same property operating income increased 3.3% and Mixed-Use same property operating income increased 3.3%. Shopping Center same property operating income increased primarily due to higher base rent of $4.5 million. Mixed-Use same property operating income increased primarily due to (a) higher residential base rent of $1.3 million and (b) higher commercial base rent of $1.0 million partially offset by (c) lower parking income, net of expenses, of $0.5 million.
42
Table of Contents
Mixed-Use same property operating income is composed of the following:
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | ||||
| Office mixed-use properties (1) | $ | 25,701 | $ | 24,826 | ||
| Residential mixed-use properties (residential activity) (2) | 22,032 | 21,358 | ||||
| Residential mixed-use properties (retail activity) (3) | 3,225 | 3,156 | ||||
| Total Mixed-Use same property operating income | $ | 50,958 | $ | 49,340 | ||
| (1)Includes Avenel Business Park, Clarendon Center – North and South Blocks, 601 Pennsylvania Avenue and Washington Square(2)Includes Clarendon South Block, The Waycroft and Park Van Ness(3)Includes The Waycroft and Park Van Ness |
Impact of Inflation
The impact of rising operating expenses due to inflation on the operating performance of the Company’s portfolio is partially mitigated by terms in substantially all of the Company’s retail and office leases, which contain provisions designed to increase revenues to offset the adverse impact of inflation on the Company’s results of operations. These provisions include upward periodic adjustments in base rent due from tenants, usually based on a stipulated increase, and, to a lesser extent, on the change in the consumer price index, commonly referred to as the CPI.
In addition, many of the Company’s properties are leased to retail and office tenants under long-term leases, which provide for reimbursement of operating expenses by tenants. These leases tend to reduce the Company’s exposure to rising property expenses due to inflation. Inflation and increased costs may have an adverse impact on the Company’s retail and office tenants if increases in their operating expenses exceed increases in their revenue. In a highly inflationary environment, we may not be able to raise apartment rental rates at or above the rate of inflation, which could reduce our profit margins.
Liquidity and Capital Resources
Cash and cash equivalents were $10.3 million and $8.4 million at December 31, 2024 and 2023, respectively. The changes in cash and cash equivalents during the years ended December 31, 2024 and 2023 were attributable to operating, investing and financing activities, as described below.
| Year Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| (In thousands) | 2024 | 2023 | ||||
| Net cash provided by operating activities | $ | 121,224 | $ | 117,727 | ||
| Net cash used in investing activities | (188,732) | (203,681) | ||||
| Net cash provided by financing activities | 69,400 | 81,082 | ||||
| Net increase (decrease) in cash and cash equivalents | $ | 1,892 | $ | (4,872) |
Operating Activities
Net cash provided by operating activities represents cash received primarily from rental revenue, plus other revenue, less property operating expenses, leasing costs, normal recurring general and administrative expenses and interest payments on outstanding debt.
Investing Activities
Net cash used in investing activities includes property acquisitions, developments, redevelopments, tenant improvements and other property capital expenditures. The $14.9 million decrease in cash used in investing activities is primarily due to (a) decreased development expenditures of $25.8 million partially offset by (b) increased additions to real estate investments throughout the portfolio of $11.0 million.
43
Table of Contents
Financing Activities
Net cash provided by financing activities represents (a) cash received from loan proceeds and issuance of common stock, preferred stock and limited partnership units minus (b) cash used to repay and curtail loans, redeem preferred stock and pay dividends and distributions to holders of common stock, preferred stock and limited partnership units. See Note 5 to the Consolidated Financial Statements for a discussion of financing activity.
Liquidity Requirements
Short-term liquidity requirements consist primarily of normal recurring operating expenses and capital expenditures, debt service requirements (including debt service relating to additional and replacement debt), distributions to common and preferred stockholders, distributions to unit holders, and amounts required for expansion and renovation of the Current Portfolio Properties and selective acquisition and development of additional properties. In order to qualify as a REIT for federal income tax purposes, the Company must distribute to its stockholders at least 90% of its “real estate investment trust taxable income,” as defined in the Code. The Company expects to meet these short-term liquidity requirements (other than amounts required for additional property acquisitions and developments) through cash provided from operations, available cash and its existing line of credit.
The Company is developing Twinbrook Quarter Phase I (“Phase I”) located in Rockville, Maryland. The residential portion of Phase I was delivered on October 1, 2024 and includes 452 apartment units. The remaining portions of Phase I include an 80,000 square foot Wegmans supermarket, approximately 25,000 square feet of small shop space, and a 230,000 square foot office building. The office tower portion of Phase I is not being constructed at this time. In connection with the development of the residential and retail portions of Phase I, we also invested in infrastructure and other items that will support both Phase I and other portions of the development of Twinbrook Quarter. Excluding imputed capitalized interest, the total cost of the project is expected to be approximately $331.5 million, of which $271.4 million is related to the development of the residential and retail portions of Phase I and $60.1 million is related to infrastructure and other items. Of the expected $331.5 million total cost, $318.0 million has been invested to date. A portion of the cost of the project is being financed by a $145.0 million construction-to-permanent loan. During the second quarter of 2023, the Company commenced drawing on the loan and, as of December 31, 2024, the outstanding balance of the loan was $127.3 million, net of unamortized deferred debt costs. Construction of the residential building is complete and The Milton at Twinbrook Quarter opened and residential tenants began moving in on October 1, 2024. As of February 24, 2025, 202 residential units have been leased and occupied. Of the approximately 105,000 square feet of ground floor retail, the base building is complete and 96,600 square feet (92.0%) has been leased. The leased retail space, including Wegmans, is expected to open at various times over 2025 and 2026 as tenants complete their buildouts. The development potential of all phases of the entire 18.4 acre Twinbrook Quarter site totals 1,865 residential units, 473,000 square feet of retail space, and 431,000 square feet of office space.
The Company is developing Hampden House, a project located in downtown Bethesda, Maryland that will include up to 366 apartment units and 10,100 square feet of retail space. Excluding imputed capitalized interest, the total cost of the project is expected to be approximately $246.4 million, of which $200.5 million has been invested to date. A portion of the cost of the project is being financed by a $133.0 million construction-to-permanent loan. During the fourth quarter of 2023, the Company commenced drawing on the loan and, as of December 31, 2024, the outstanding balance of the loan was $71.4 million, net of unamortized deferred debt costs. Exterior façade installation is nearing completion. Interior construction and installation of unit finishes continues. Delivery and opening is expected in late 2025.
Long-term liquidity requirements consist primarily of obligations under our long-term debt and dividends paid to our preferred shareholders. The Company anticipates that long-term liquidity requirements will also include amounts required for property acquisitions and developments.
The Company may also redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers. Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, developments, expansions or acquisitions (if any) are expected to be funded with available cash, bank borrowings from the Company’s credit line, construction and permanent financing, proceeds from the operation of the Company’s Dividend Reinvestment and Share Purchase Plan or other external debt or equity capital resources available to the Company. Any future borrowings may be at the Saul Centers, Operating Partnership or Subsidiary Partnership level, and securities offerings may include (subject to certain limitations) the issuance of additional limited partnership interests in the Operating Partnership which can be converted into shares of Saul Centers common stock. The availability and terms of any such financing will depend upon market and other conditions.
44
Table of Contents
Contractual Payment Obligations
As of December 31, 2024, the Company had unfunded contractual payment obligations totaling approximately $333.4 million, excluding operating obligations, due within the next 12 months. The table below shows the total contractual payment obligations as of December 31, 2024.
| Payments Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands) | One Year or Less | More Than One Year | Total | |||||||
| Notes Payable: | ||||||||||
| Interest | $ | 56,002 | $ | 466,790 | $ | 522,792 | ||||
| Scheduled Principal | 35,645 | 420,141 | 455,786 | |||||||
| Balloon Payments (1) | 187,000 | 909,902 | 1,096,902 | |||||||
| Subtotal | 278,647 | 1,796,833 | 2,075,480 | |||||||
| Corporate Headquarters Lease (2) | 850 | 1,022 | 1,872 | |||||||
| Development and Predevelopment Obligations | 29,917 | 4,576 | 34,493 | |||||||
| Tenant Improvements | 23,947 | — | 23,947 | |||||||
| Total Contractual Obligations | $ | 333,361 | $ | 1,802,431 | $ | 2,135,792 |
(1)Includes $187.0 million outstanding under the Credit Facility. See Note 5 to the Consolidate Financial Statements.
(2)See Note 7 to Consolidated Financial Statements. Corporate Headquarters Lease amounts represent an allocation to the Company based upon employees’ time dedicated to the Company’s business as specified in the Shared Services Agreement. Future amounts are subject to change as the number of employees employed by each of the parties to the lease fluctuates.
Dividend Reinvestments
In December 1995, the Company established a Dividend Reinvestment and Stock Purchase Plan (the “Plan”) to allow its common stockholders and holders of limited partnership interests an opportunity to buy additional shares of common stock by reinvesting all or a portion of their dividends or distributions. The Plan provides for investing in newly issued shares of common stock at a 3% discount from market price without payment of any brokerage commissions, service charges or other expenses. All expenses of the Plan are paid by the Company. The Company issued 57,689 and 53,716 shares under the Plan at a weighted average discounted price of $37.50 and $36.46 per share during the years ended December 31, 2024 and 2023, respectively. The Company issued 431,495 and 44,500 limited partnership units under the Plan at a weighted average price of $38.20 and $33.83 per unit during the years ended December 31, 2024 and 2023, respectively. The Company also credited 7,539 and 7,643 shares to directors pursuant to the reinvestment of dividends specified by the Directors’ Deferred Compensation Plan at a weighted average discounted price of $37.50 and $36.50 per share, during the years ended December 31, 2024 and 2023, respectively.
Capital Strategy and Financing Activity
As a general policy, the Company intends to maintain a ratio of its total debt to total estimated asset value of 50% or less and to actively manage the Company’s leverage and debt expense on an ongoing basis in order to maintain prudent coverage of fixed charges. Asset value is the aggregate fair market value of the Current Portfolio Properties and any subsequently acquired properties as reasonably determined by management by reference to the properties’ aggregate cash flow. Given the Company’s current debt level, it is management’s belief that the ratio of the Company’s debt to total estimated asset value was below 50% as of December 31, 2024.
The organizational documents of the Company do not limit the absolute amount or percentage of indebtedness that it may incur. The Board of Directors may, from time to time, reevaluate the Company’s debt capitalization policy in light of current economic conditions, relative costs of capital, market values of the Company property portfolio, opportunities for acquisition, development or expansion, and such other factors as the Board of Directors then deems relevant. The Board of Directors may modify the Company’s debt capitalization policy based on such a reevaluation without shareholder approval and may increase or decrease the Company’s debt to total asset ratio above or below 50% or may waive the policy for certain periods of time.
45
Table of Contents
On May 28, 2024, the Company closed on a 13.4-year, non-recourse, $100.0 million mortgage secured by Avenel Business Park, Leesburg Pike Plaza and White Oak Shopping Center. The loan matures in 2037, bears interest at a fixed-rate of 6.38%, requires monthly principal and interest payments of $686,300 based on a 23.4-year amortization schedule and requires a final principal payment of $61.5 million at maturity. Proceeds were used to repay the remaining balance of approximately $51.2 million on the existing mortgages secured by the properties and reduce the outstanding balance of the Company’s Credit Facility. The loan is cross-collateralized and coterminous with the mortgage secured by Beacon Center and Seven Corners Center.
On September 24, 2024, the Company closed on a 15-year, $70.0 million mortgage secured by Thruway Shopping Center. The loan matures in 2039, bears interest at a fixed-rate of 6.41%, requires monthly principal and interest payments of $468,700 based on a 25-year amortization schedule and requires a final principal payment of $41.7 million at maturity. Proceeds were used to reduce the outstanding balance of the Company’s Credit Facility.
On December 18, 2024, the Company closed on a 15-year, non-recourse, $50.0 million mortgage secured by Ashburn Village Shopping Center. The loan matures in 2040, bears interest at a fixed-rate of 5.47%, requires monthly principal and interest payments of $306,100 based on a 25-year amortization schedule and requires a final principal payment of $28.4 million at maturity. Proceeds were used to repay the remaining balance of approximately $20.5 million on the existing mortgage and reduce the outstanding balance of the Company’s Credit Facility.
46
Table of Contents
The Company's 2023 financing activity is described within Note 5 to the Consolidated Financial Statements. The following is a summary of notes payable as of December 31, 2024 and 2023.
| Column 1 | Column 2 |
|---|---|
| December 31, |
| (Dollars in thousands) | 2024 | 2023 | Interest Rate * | Scheduled Maturity * | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Leesburg Pike Center | $ | — | $ | 11,822 | 7.35 | % | Jun-24 | ||||||
| Avenel Business Park | — | 21,611 | 7.45 | % | Jul-24 | ||||||||
| White Oak | — | 19,031 | 6.89 | % | Jul-24 | ||||||||
| Ashburn Village | — | 21,805 | 7.30 | % | Jan-25 | ||||||||
| Ravenwood | 10,708 | 11,361 | 6.18 | % | Jan-26 | ||||||||
| Clarendon Center | 76,873 | 81,693 | 5.31 | % | Apr-26 | ||||||||
| Severna Park Marketplace | 22,998 | 24,458 | 4.30 | % | Oct-26 | ||||||||
| Kentlands Square II | 26,455 | 28,093 | 4.53 | % | Nov-26 | ||||||||
| Cranberry Square | 12,468 | 13,224 | 4.70 | % | Dec-26 | ||||||||
| Fixed-rate portion of Credit Facility | 100,000 | 100,000 | 4.38 | % | Feb-27 | ||||||||
| Hampshire-Langley | 10,878 | 11,569 | 4.04 | % | Apr-28 | ||||||||
| Seabreeze Plaza | 12,038 | 12,683 | 3.99 | % | Sep-28 | ||||||||
| Great Falls Center | 29,751 | 30,547 | 3.91 | % | Sep-29 | ||||||||
| Shops at Fairfax / Boulevard | 21,424 | 22,452 | 3.69 | % | Mar-30 | ||||||||
| Northrock | 11,597 | 12,135 | 3.99 | % | Apr-30 | ||||||||
| Burtonsville Town Square | 30,874 | 32,178 | 3.39 | % | Feb-32 | ||||||||
| Park Van Ness | 58,838 | 60,874 | 4.88 | % | Sep-32 | ||||||||
| Washington Square | 48,400 | 50,249 | 3.75 | % | Dec-32 | ||||||||
| BJ's Wholesale Club | 14,817 | 15,099 | 6.07 | % | Mar-33 | ||||||||
| Broadlands Village | 27,101 | 27,999 | 4.41 | % | Nov-33 | ||||||||
| The Glen | 19,612 | 20,234 | 4.69 | % | Jan-34 | ||||||||
| Olde Forte Village | 18,964 | 19,563 | 4.65 | % | Feb-34 | ||||||||
| Olney | 12,836 | 12,655 | 8.00 | % | Apr-34 | ||||||||
| Shops at Monocacy | 24,886 | 25,670 | 4.14 | % | Dec-34 | ||||||||
| Ashbrook Marketplace | 19,604 | 20,216 | 3.80 | % | Aug-35 | ||||||||
| Kentlands | 26,456 | 27,321 | 3.43 | % | Aug-35 | ||||||||
| The Waycroft | 145,306 | 149,078 | 4.67 | % | Sep-35 | ||||||||
| Village Center | 23,838 | 24,460 | 4.14 | % | Aug-37 | ||||||||
| Beacon Center / Seven Corners | 136,466 | 139,570 | 5.05 | % | Oct-37 | ||||||||
| Avenel Business Park / Leesburg Pike Plaza / White Oak | 99,060 | — | 6.38 | % | Oct-37 | ||||||||
| Thruway | 69,810 | — | 6.41 | % | Oct-39 | ||||||||
| Ashburn Village | 50,000 | — | 5.47 | % | Jan-40 | ||||||||
| Hampden House | 74,006 | 7,726 | 3.90 | % | Mar-40 | ||||||||
| Twinbrook Quarter Phase I | 129,625 | 74,909 | 3.83 | % | Dec-41 | ||||||||
| Total fixed rate | 1,365,689 | 1,130,285 | 4.73 | % | 9.82 | years | |||||||
| Variable rate loans: | |||||||||||||
| Variable-rate portion of Credit Facility** | 187,000 | 276,000 | SOFR + 1.40% | Aug-25 | |||||||||
| Total variable rate** | 187,000 | 276,000 | 5.99 | % | 0.66 | years | |||||||
| Total notes payable | $ | 1,552,689 | $ | 1,406,285 | 4.88 | % | 8.72 | years |
* Totals computed using weighted averages.
** The interest rate incurred on our variable rate debt changes monthly and is based on the 1-month Term Secured Overnight Financing Rate (“SOFR”) rate plus a 0.10% SOFR credit spread plus the applicable margin on the Credit Facility, which was 1.40% as of December 31, 2024.
47
Table of Contents
Funds From Operations
In 2024, the Company reported Funds From Operations (“FFO”)1 available to common stockholders and noncontrolling interests of $106.8 million, a 0.5% increased from 2023 FFO available to common stockholders and noncontrolling interests of $106.3 million. FFO available to common stockholders and noncontrolling interests increased primarily due to (a) higher commercial base rent of $6.4 million and (b) higher residential rent of $1.3 million partially offset by (c) the initial operations of Twinbrook Quarter Phase I, which adversely impacted FFO by $5.0 million (d) higher general and administrative costs of $1.2 million and (e) higher credit losses on operating lease receivables of $0.8 million. The following table presents a reconciliation from net income to FFO available to common stockholders and noncontrolling interests for the periods indicated:
| Year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (In thousands, except per share amounts) | 2024 | 2023 | 2022 | |||||||
| Net income | $ | 67,703 | $ | 69,026 | $ | 65,392 | ||||
| Subtract | ||||||||||
| Gain on disposition of property | (181) | — | — | |||||||
| Add: | ||||||||||
| Real estate depreciation and amortization | 50,502 | 48,430 | 48,969 | |||||||
| FFO | 118,024 | 117,456 | 114,361 | |||||||
| Subtract: | ||||||||||
| Preferred stock dividends | (11,194) | (11,194) | (11,194) | |||||||
| FFO available to common stockholders and noncontrolling interests | $ | 106,830 | $ | 106,262 | $ | 103,167 | ||||
| Weighted average shares and units: | ||||||||||
| Basic | 34,508 | 33,474 | 33,256 | |||||||
| Diluted (2) | 34,526 | 34,066 | 33,972 | |||||||
| Basic FFO per share available to common stockholders and noncontrolling interests | $ | 3.10 | $ | 3.17 | $ | 3.10 | ||||
| Diluted FFO per share available to common stockholders and noncontrolling interests. | $ | 3.09 | $ | 3.12 | $ | 3.04 |
(1)The National Association of Real Estate Investment Trusts (“Nareit”) developed FFO as a relative non-GAAP financial measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by Nareit as net income, computed in accordance with GAAP, plus real estate depreciation and amortization, and excluding impairment charges on depreciable real estate assets and gains or losses from property dispositions. FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs, which is disclosed in the Company’s Consolidated Statements of Cash Flows for the applicable periods. There are no material legal or functional restrictions on the use of FFO. FFO should not be considered as an alternative to net income, its most directly comparable GAAP measure, as an indicator of the Company’s operating performance, or as an alternative to cash flows as a measure of liquidity. Management considers FFO a meaningful supplemental measure of operating performance because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time (i.e. depreciation), which is contrary to what we believe occurs with our assets, and because industry analysts have accepted it as a performance measure. FFO may not be comparable to similarly titled measures employed by other REITs.
(2)Beginning March 5, 2021, fully diluted shares and units includes 1,416,071 limited partnership units held in escrow related to the contribution of Twinbrook Quarter by 1592 Rockville Pike. Half of the units held in escrow were released on October 18, 2021. The remaining units held in escrow were released on October 18, 2023.
Acquisitions and Redevelopments
Management anticipates that during the coming year, the Company may redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers. Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, any developments, expansions or acquisitions are expected to be funded with bank borrowings from the Company’s credit line, construction financing, proceeds from the operation of the Company’s dividend reinvestment plan or other external capital resources available to the Company.
48
Table of Contents
The Company has been selectively involved in acquisition, development, redevelopment and renovation activities. It continues to evaluate the acquisition of land parcels for retail and mixed-use development and acquisitions of operating properties for opportunities to enhance operating income and cash flow growth. The Company also continues to analyze redevelopment, renovation and expansion opportunities within the portfolio.
Restricted Stock Compensation
On May 17, 2024, following shareholder approval, the Company established the Saul Centers, Inc. 2024 Stock Incentive Plan (the “Incentive Plan”), under which various equity incentives may be granted. On May 17, 2024, the Company granted 117,000 restricted shares to officers, divided equally between time-vested and performance-based awards. On May 20, 2024, the Company granted 18,000 restricted shares to non-employee directors, which will vest on an annual basis over three years.
The Company uses the fair value method to value and account for restricted stock grants. The fair value of restricted stock granted is determined at the time of the grant using a discounted cash flow analysis, and the following assumptions: (1) Expected Dividend Yield determined by management after considering the Company’s current and historic dividend yield, the Company’s yield in relation to other retail REITs and the Company’s market yield at the grant date; (2) the closing price of the Company’s common stock on the date of the grant; (3) estimated forfeitures; and (4) a present value discount rate equal to the Expected Dividend Yield.
For the year ended December 31, 2024, restricted stock compensation expense totaled $0.5 million, which was included in general and administrative expense in the Consolidated Statement of Operations. As of December 31, 2024, the estimated future expense related to unvested restricted stock grants was approximately $3.2 million.
For accounting purposes, performance-based awards are not treated as granted until the Board establishes the target for those awards. As of December 31, 2024, (a) no expense has been recognized and (b) no estimate of future expense has been made for the 35,100 performance-based restricted shares awarded to officers where the accounting grant date has not occurred. If those awards had been granted for accounting purposes as of December 31, 2024, the additional estimated future expense would have been approximately $1.3 million, calculated using the fair value method and based on the closing share price of $38.80 on December 31, 2024, the final trading day of 2024.
Portfolio Leasing Status
The following table sets forth average annualized base rent per square foot and average annualized effective rent per square foot for the Company's commercial properties (all properties except for the apartments within The Waycroft, Clarendon Center, Park Van Ness and The Milton at Twinbrook Quarter properties). For purposes of this table, annualized effective rent is annualized base rent minus amortized tenant improvements and amortized leasing commissions.
| Average Annualized Commercial Rents per Square Foot | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | ||||||||||
| 2024 | 2023 | 2022 | ||||||||
| Base rent | $ | 21.30 | $ | 20.79 | $ | 20.55 | ||||
| Effective rent | $ | 19.70 | $ | 19.24 | $ | 18.95 |
The following chart sets forth certain information regarding commercial leases at our properties for the periods indicated. This section generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023. Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed on February 29, 2024.
| Total Properties | Total Square Footage | Percentage Leased | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | |||||||||||
| 2024 | 50 | 8 | 7,808,783 | 1,242,809 | 96.4 | % | 87.9 | % | |||||||||
| 2023 | 50 | 7 | 7,878,088 | 1,136,885 | 95.3 | % | 86.0 | % |
49
Table of Contents
The overall commercial portfolio leasing percentage, on a comparative same property basis, increased to 95.2% at December 31, 2024 from 94.1% at December 31, 2023. Included in the 95.2% of space leased as of December 31, 2024, is approximately 170,422 square feet of space, representing 1.9% of total commercial square footage, that has not been occupied by the tenant. Collectively, these leases are expected to produce approximately $4.4 million of additional annualized base rent, an average of $25.63 per square foot, upon tenant occupancy and following any contractual rent concessions.
The Mixed-Use commercial leasing percentage is composed of commercial leases at office mixed-use properties and residential mixed-use properties. The Mixed-Use portfolio includes 68,895 square feet of leasable retail space and 1,067,990 square feet of leasable office space. On a comparative same property basis, the leasing percentage at office mixed-use properties increased to 86.9% at December 31, 2024 from 85.3% at December 31, 2023 and the retail leasing percentage at residential mixed-use properties was unchanged at 97.0% at December 31, 2024 and 2023.
The following table shows selected data for leases executed in the indicated periods, excluding first generation and/or development leases. The information is based on executed leases without adjustment for the timing of occupancy, tenant defaults, or landlord concessions. The base rent for an expiring lease is the annualized contractual base rent, on a cash basis, as of the expiration date of the lease. The base rent for a new or renewed lease is the annualized contractual base rent, on a cash basis, as of the expected rent commencement date. Because tenants that execute leases may not ultimately take possession of their space or pay all of their contractual rent, the changes presented in the table provide information only about trends in market rental rates. The actual changes in rental income received by the Company may be different.
| Commercial Property Leasing Activity | Average Base Rent per Square Foot | |||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | Square Feet | Number of Leases | New/Renewed Leases | Expiring Leases | ||||||||||||||||||||||
| Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | |||||||||||||||||||
| 2024 | 1,263,347 | 141,350 | 276 | 21 | $ | 22.43 | $ | 45.29 | $ | 21.69 | $ | 46.29 | ||||||||||||||
| 2023 | 1,554,663 | 229,956 | 282 | 35 | 20.38 | 36.70 | 19.35 | 38.68 |
Additional information about commercial leasing activity during the three months ended December 31, 2024, is set forth below. The below information includes leases for space which had not been previously leased during the period of the Company's ownership, either as a result of acquisition or development.
| Commercial Property Leasing Activity | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| New Leases | First Generation/Development Leases | Renewed Leases | ||||||||
| Number of leases | 13 | 6 | 61 | |||||||
| Square feet | 57,340 | 102,509 | 279,102 | |||||||
| Per square foot average annualized: | ||||||||||
| Base rent | $ | 27.55 | $ | 25.80 | $ | 22.54 | ||||
| Tenant improvements | (2.51) | (5.62) | (0.04) | |||||||
| Leasing costs | (0.93) | (0.55) | — | |||||||
| Rent concessions | (0.16) | (0.10) | (0.22) | |||||||
| Effective rents | $ | 23.95 | $ | 19.53 | $ | 22.28 |
As of December 31, 2024, 930,297 square feet of Commercial space was subject to leases scheduled to expire in 2025. Below is information about existing and estimated market base rents per square foot for that space.
| Expiring Commercial Property Leases: | Total | ||
|---|---|---|---|
| Square feet | 930,297 | ||
| Average base rent per square foot | $ | 21.79 | |
| Estimated market base rent per square foot | $ | 21.79 |
50
Table of Contents
On a same property basis, excluding The Milton at Twinbrook Quarter, the Residential portfolio was 98.3% leased at December 31, 2024, compared to 98.0% at December 31, 2023.
| Residential Property Leasing Activity | Average Rent per Square Foot | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | Number of leases | New/Renewed Leases | Expiring Leases | ||||||
| 2024 | 890 | $ | 3.69 | $ | 3.57 | ||||
| 2023 | 929 | $ | 3.53 | $ | 3.43 |
FY 2023 10-K MD&A
SEC filing source: 0000907254-24-000020.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s Discussion and Analysis of Financial Condition and Results of Operations begins with the Company’s primary business strategy to give the reader an overview of the goals of the Company’s business. This is followed by a discussion of the critical accounting policies that the Company believes are important to understanding the assumptions and judgments incorporated in the Company’s reported financial results. The next section discusses the Company’s results of operations for the past two years. Beginning on page 42, the Company provides an analysis of its liquidity and capital resources, including discussions of its cash flows, debt arrangements, sources of capital and financial commitments. On page 47, the Company discusses funds from operations, or FFO, which is a non-GAAP financial measure of performance of an equity REIT used by the REIT industry.
The following discussion and analysis should be read in conjunction with the Consolidated Financial Statements and related footnotes included elsewhere in this Annual Report on Form 10-K. We make statements in this section that are forward-looking statements within the meaning of the federal securities laws. For a complete discussion of forward-looking statements, see the section in this report entitled "Forward-Looking Statements." Certain risks may cause our actual results, performance or achievements to differ materially from those expressed or implied by the following discussion. For a discussion of such risk factors, see "Item 1A. Risk Factors."
Overview
The Company’s primary strategy is to continue to focus on diversification of its assets through development of transit-oriented, residential mixed-use projects and expansion of and additions to its grocery-anchored shopping centers in the Washington, DC metropolitan area. The Company’s operating strategy also includes improvement of the operating performance of its assets, internal growth of its Shopping Centers through the addition of pad sites, and supplementing its development pipeline with selective redevelopment and renovations of its core Shopping Centers. Including Twinbrook Quarter and Hampden House, the Company has a pipeline of entitled sites in its portfolio, some of which are currently Shopping Centers, for development of up to 3,700 apartment units and 975,000 square feet of retail and office space. All such sites are located proximate to Washington Metropolitan Area Transit Authority red line Metro stations in Montgomery County, Maryland.
The Company intends to selectively add free-standing pad site buildings within its Shopping Center portfolio and replace underperforming tenants with tenants that generate strong traffic, including anchor stores such as supermarkets and drug stores. The Company has two executed leases and three leases are under negotiation for a total of five more pad sites.
In recent years, there has been a limited amount of quality properties for sale. Management believes it will continue to be challenging to identify acquisition opportunities for investment in existing and new shopping center and mixed-use properties into the near future. It is management’s view that several of the sub-markets in which the Company operates have, or are expected to have in the future, attractive supply/demand characteristics. The Company will continue to evaluate acquisition, development and redevelopment as integral parts of its overall business plan.
Prior to the COVID-19 pandemic, economic conditions within the local Washington, DC metropolitan area had remained relatively stable. Issues facing the Federal government relating to taxation, spending and interest rate policy will likely continue to impact the office, retail and residential real estate markets over the coming years. Because the majority of the Company’s property operating income is produced by our Shopping Centers, we continually monitor the implications of government policy changes, as well as shifts in consumer demand between on-line and in-store shopping, on future shopping center construction and retailer store expansion and closure plans. Based on our observations, we continue to adapt our marketing and merchandising strategies in ways to maximize our future performance. The Company's commercial leasing percentage, on a same property basis, which excludes the impact of properties not in operation for the entirety of the comparable periods, increased to 94.2% at December 31, 2023, from 93.2% at December 31, 2022.
35
The Company maintains a ratio of total debt to total asset value of under 50%, which allows the Company to obtain additional secured borrowings if necessary. As of December 31, 2023, including $100.0 million of hedged variable-rate debt, total fixed-rate debt with staggered maturities from 2024 to 2041 represented approximately 80.4% of the Company’s notes payable, thus minimizing refinancing risk. The Company’s unhedged variable-rate debt consists of $276.0 million outstanding under the Credit Facility. As of December 31, 2023, the Company has availability of approximately $137.9 million under its Credit Facility.
Although it is management’s present intention to concentrate future acquisition and development activities on transit-oriented, residential mixed-use properties and grocery-anchored shopping centers in the Washington, DC/Baltimore metropolitan area, the Company may, in the future, also acquire other types of real estate in other areas of the country as opportunities present themselves. The Company plans to continue to diversify in terms of property types, locations, size and market, and it does not set any limit on the amount or percentage of assets that may be invested in any one property or any one geographic area.
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), which requires management to make certain estimates and assumptions that affect the reporting of financial position and results of operations. See Note 2 to the Consolidated Financial Statements in this report. The Company has identified the following policies that, due to estimates and assumptions inherent in those policies, involve a relatively high degree of judgment and complexity.
Real Estate Investments
Real estate investment properties are stated at historic cost less depreciation. Although the Company intends to own its real estate investment properties over a long term, from time to time it will evaluate its market position, market conditions, and other factors and may elect to sell properties that do not conform to the Company’s investment profile. Management believes that the Company’s real estate assets have generally appreciated in value since their acquisition or development and, accordingly, the aggregate current value exceeds their aggregate net book value and also exceeds the value of the Company’s liabilities as reported in the financial statements. Because the financial statements are prepared in conformity with GAAP, they do not report the current value of the Company’s real estate investment properties.
If there is an event or change in circumstance that indicates a potential impairment in the value of a real estate investment property, the Company prepares an analysis to determine whether the carrying amount of the real estate investment property exceeds its estimated fair value. The Company considers both quantitative and qualitative factors when identifying impairment indicators including recurring operating losses, significant decreases in occupancy, and significant adverse changes in market conditions, legal factors and business climate. If impairment indicators are present, the Company compares the projected cash flows of the property over its remaining useful life, on an undiscounted basis, to the carrying amount of that property. The Company assesses its undiscounted projected cash flows based upon estimated capitalization rates, historic operating results and market conditions that may affect the property. If the carrying amount is greater than the undiscounted projected cash flows, the Company would recognize an impairment loss equivalent to an amount required to adjust the carrying amount to its then estimated fair value. The fair value of any property is sensitive to the actual results of any of the aforementioned estimated factors, either individually or taken as a whole. Should the actual results differ from management’s projections, the valuation could be negatively or positively affected.
Accounts Receivable, Accrued Income, and Allowance for Doubtful Accounts
Accounts receivable are primarily comprised of rental and reimbursement billings due from tenants, and straight-line rent receivables representing the cumulative amount of adjustments necessary to present rental income on a straight-line basis. Individual leases are assessed for collectability and, upon the determination that the collection of rents is not probable, accrued rent and accounts receivable are charged off, and the charge off is reflected as an adjustment to rental revenue. Revenue from leases where collection is not probable is recorded on a
36
cash basis until collectability is determined to be probable. We also assess whether operating lease receivables, at the portfolio level, are appropriately valued based upon an analysis of balances outstanding, effects of tenant bankruptcies, historical levels of bad debt and current economic trends. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation. Actual results could differ from these estimates.
Legal Contingencies
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business, which are generally covered by insurance. While the resolution of these matters cannot be predicted with certainty, the Company believes the final outcome of current matters will not have a material adverse effect on its financial position or the results of operations. Upon determination that a loss is probable to occur, the estimated amount of the loss is recorded in the financial statements. Both the amount of the loss and the point at which its occurrence is considered probable can be difficult to determine.
Results of Operations
The following is a discussion of the components of revenue and expense for the entire Company. This section generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022. Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 filed on March 2, 2023.
| Revenue | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Year ended December 31, | Percentage Change | |||||||||||||||
| 2023 | 2022 | 2021 | 2023 from 2022 | 2022 from 2021 | |||||||||||||
| Base rent | $ | 208,295 | $ | 201,182 | $ | 197,930 | 3.5 | % | 1.6 | % | |||||||
| Expense recoveries | 37,094 | 36,025 | 34,500 | 3.0 | % | 4.4 | % | ||||||||||
| Percentage rent | 1,790 | 1,632 | 1,504 | 9.7 | % | 8.5 | % | ||||||||||
| Other property revenue | 2,412 | 1,910 | 1,393 | 26.3 | % | 37.1 | % | ||||||||||
| Credit (losses) recoveries on operating lease receivables, net | (534) | 88 | (812) | NM | NM | ||||||||||||
| Rental revenue | 249,057 | 240,837 | 234,515 | 3.4 | % | 2.7 | % | ||||||||||
| Other revenue | 8,150 | 5,023 | 4,710 | 62.3 | % | 6.6 | % | ||||||||||
| Total revenue | $ | 257,207 | $ | 245,860 | $ | 239,225 | 4.6 | % | 2.8 | % | |||||||
| NM = Not Meaningful |
Total revenue increased 4.6% in 2023 compared to 2022 as described below.
37
Base rent
The $7.1 million increase in base rent in 2023 compared to 2022 was primarily attributable to (a) higher commercial base rent of $4.3 million and (b) higher residential rent of $2.8 million.
Expense recoveries
The $1.1 million increase in expense recoveries in 2023 compared to 2022 is primarily attributable to an increase in recoverable property operating expenses.
Other property revenue
The $0.5 million increase in 2023 compared to 2022 is primarily attributable to higher miscellaneous income received in the Shopping Center portfolio.
Credit (losses) recoveries on operating lease receivables, net
Credit (losses) recoveries on operating lease receivables, net was a loss of $0.5 million during 2023. The loss is primarily due to higher lease receivable reserves in 2023.
Other Revenue
Other revenue increased $3.1 million primarily due to (a) higher termination fees of $2.7 million and (b) higher parking revenue of $0.4 million.
| Expenses | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Year ended December 31, | Percentage Change | |||||||||||||||
| 2023 | 2022 | 2021 | 2023 from 2022 | 2022 from 2021 | |||||||||||||
| Property operating expenses | $ | 37,489 | $ | 35,934 | $ | 32,881 | 4.3 | % | 9.3 | % | |||||||
| Real estate taxes | 29,650 | 28,588 | 28,747 | 3.7 | % | (0.6) | % | ||||||||||
| Interest expense, net and amortization of deferred debt costs | 49,153 | 43,937 | 45,424 | 11.9 | % | (3.3) | % | ||||||||||
| Depreciation and amortization of deferred leasing costs | 48,430 | 48,969 | 50,272 | (1.1) | % | (2.6) | % | ||||||||||
| General and administrative | 23,459 | 22,392 | 20,252 | 4.8 | % | 10.6 | % | ||||||||||
| Loss on early extinguishment of debt | — | 648 | — | NM | NM | ||||||||||||
| Total expenses | $ | 188,181 | $ | 180,468 | $ | 177,576 | 4.3 | % | 1.6 | % | |||||||
| NM = Not Meaningful |
Total expenses increased 4.3% in 2023 compared to 2022 as described below.
Property operating expenses
Property operating expenses increased $1.6 million in 2023 compared to 2022 primarily due to (a) increased insurance premiums across the portfolio of $0.6 million, (b) higher property employee compensation and benefits of $0.4 million, (c) increased repairs and maintenance across the portfolio of $0.3 million, and (d) higher parking expenses in the Mixed-Use portfolio of $0.1 million.
Real estate taxes
Real estate taxes increased $1.1 million in 2023 compared to 2022 primarily due to higher tax assessments across the Shopping Center portfolio of $1.0 million.
38
Interest expense, net and amortization of deferred debt costs
Interest expense, net and amortization of deferred debt costs increased $5.2 million in 2023 compared to 2022 primarily due to (a) higher interest incurred as a result of higher average interest rates of $7.5 million, (b) higher interest incurred as a result of higher average outstanding debt of $5.9 million, partially offset by (c) higher capitalized interest of $8.3 million related to Twinbrook Quarter Phase I and Hampden House.
General and administrative
General and administrative costs increased $1.1 million in 2023 compared to 2022 primarily due to (a) higher employee compensation and benefits of $1.9 million, partially offset by (b) fees paid in 2022 to third-parties related to the early refinance of loans at Beacon Center and Seven Corners Center totaling $0.6 million, which were accounted for as loan modifications and (c) lower credit facility administration costs of $0.3 million.
Same property revenue and same property operating income
Same property revenue and same property operating income are non-GAAP financial measures of performance and improve the comparability of these measures by excluding the results of properties which were not in operation for the entirety of the comparable reporting periods.
We define same property revenue as total revenue minus the revenue of properties not in operation for the entirety of the comparable reporting periods, and we define same property operating income as net income plus (a) interest expense, net and amortization of deferred debt costs, (b) depreciation and amortization of deferred leasing costs, (c) general and administrative expenses, (d) change in fair value of derivatives, and (e) loss on the early extinguishment of debt minus (f) gains on sale of property and (g) the operating income of properties that were not in operation for the entirety of the comparable periods.
Other REITs may use different methodologies for calculating same property revenue and same property operating income. Accordingly, our same property revenue and same property operating income may not be comparable to those of other REITs.
Same property revenue and same property operating income are used by management to evaluate and compare the operating performance of our properties, and to determine trends in earnings, because these measures are not affected by the cost of our funding, the impact of depreciation and amortization expenses, gains or losses from the acquisition and sale of operating real estate assets, general and administrative expenses or other gains and losses that relate to ownership of our properties. We believe the exclusion of these items from revenue and operating income is useful because the resulting measures capture the actual revenue generated and actual expenses incurred by operating our properties.
Same property revenue and same property operating income are measures of the operating performance of our properties but do not measure our performance as a whole. Such measures are therefore not substitutes for total revenue, net income or operating income as computed in accordance with GAAP.
39
The tables below provide reconciliations of property revenue and property operating income under GAAP to same property revenue and same property operating income for the indicated periods. No properties were excluded from same property results.
Same property revenue
| (in thousands) | Year ended December 31, | |||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Total revenue | $ | 257,207 | $ | 245,860 | ||
| Less: Acquisitions, dispositions and development properties | — | — | ||||
| Total same property revenue | $ | 257,207 | $ | 245,860 | ||
| Shopping Centers | $ | 179,350 | $ | 172,055 | ||
| Mixed-Use properties | 77,857 | 73,805 | ||||
| Total same property revenue | $ | 257,207 | $ | 245,860 | ||
| Total Shopping Center revenue | $ | 179,350 | $ | 172,055 | ||
| Less: Shopping Center acquisitions, dispositions and development properties | — | — | ||||
| Total same Shopping Center revenue | $ | 179,350 | $ | 172,055 | ||
| Total Mixed-Use property revenue | $ | 77,857 | $ | 73,805 | ||
| Less: Mixed-Use acquisitions, dispositions and development properties | — | — | ||||
| Total same Mixed-Use revenue | $ | 77,857 | $ | 73,805 |
The $11.3 million increase in same property revenue in 2023 compared to 2022 was primarily due to (a) higher base rent of $7.3 million, (b) higher termination fees of $2.7 million, and (c) higher expense recoveries of $1.1 million.
Mixed-Use same property revenue is composed of the following:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | |||||
| Office mixed-use properties (1) | $ | 38,514 | $ | 37,845 | |||
| Residential mixed-use properties (retail activity) (2) | 4,583 | 3,984 | |||||
| Residential mixed-use properties (residential activity) (3) | 34,760 | 31,976 | |||||
| Total Mixed-Use same property revenue | $ | 77,857 | $ | 73,805 |
(1)Includes Avenel Business Park, Clarendon Center – North and South Blocks, 601 Pennsylvania Avenue and Washington Square
(2)Includes The Waycroft and Park Van Ness
(3)Includes Clarendon South Block, The Waycroft and Park Van Ness
40
Same property operating income
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | |||||
| Net income | $ | 69,026 | $ | 65,392 | |||
| Add: Interest expense, net and amortization of deferred debt costs | 49,153 | 43,937 | |||||
| Add: Depreciation and amortization of deferred leasing costs | 48,430 | 48,969 | |||||
| Add: General and administrative | 23,459 | 22,392 | |||||
| Add: Loss on early extinguishment of debt | — | 648 | |||||
| Property operating income | 190,068 | 181,338 | |||||
| Less: Acquisitions, dispositions and development properties | — | — | |||||
| Total same property operating income | $ | 190,068 | 181,338 | ||||
| Shopping Centers | $ | 140,866 | $ | 135,160 | |||
| Mixed-Use properties | 49,202 | 46,178 | |||||
| Total same property operating income | $ | 190,068 | $ | 181,338 | |||
| Shopping Center operating income | $ | 140,866 | $ | 135,160 | |||
| Less: Shopping Center acquisitions, dispositions and development properties | — | — | |||||
| Total same Shopping Center operating income | $ | 140,866 | $ | 135,160 | |||
| Mixed-Use property operating income | $ | 49,202 | $ | 46,178 | |||
| Less: Mixed-Use acquisitions, dispositions and development properties | — | — | |||||
| Total same Mixed-Use property operating income | $ | 49,202 | $ | 46,178 |
During the year ended 2023, Shopping Center same property operating income increased 4.2% and Mixed-Use same property operating income increased 6.5%. Shopping Center same property operating income increased primarily due to (a) higher base rent of $4.2 million and (b) higher termination fees of $2.3 million, partially offset by (c) lower expense recoveries, net of expenses of $0.7 million. Mixed-Use same property operating income increased primarily due to higher base rent of $3.1 million.
Mixed-Use same property operating income is composed of the following:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | 2023 | 2022 | |||||
| Office mixed-use properties (1) | $ | 24,508 | $ | 24,367 | |||
| Residential mixed-use properties (retail activity) (2) | 3,346 | 2,917 | |||||
| Residential mixed-use properties (residential activity) (3) | 21,348 | 18,894 | |||||
| Total Mixed-Use same property operating income | $ | 49,202 | $ | 46,178 |
(1)Includes Avenel Business Park, Clarendon Center – North and South Blocks, 601 Pennsylvania Avenue and Washington Square
(2)Includes The Waycroft and Park Van Ness
(3)Includes Clarendon South Block, The Waycroft and Park Van Ness
41
Impact of Inflation
The impact of rising operating expenses due to inflation on the operating performance of the Company’s portfolio is partially mitigated by terms in substantially all of the Company’s retail and office leases, which contain provisions designed to increase revenues to offset the adverse impact of inflation on the Company’s results of operations. These provisions include upward periodic adjustments in base rent due from tenants, usually based on a stipulated increase, and, to a lesser extent, on the change in the consumer price index, commonly referred to as the CPI.
In addition, many of the Company’s properties are leased to retail and office tenants under long-term leases, which provide for reimbursement of operating expenses by tenants. These leases tend to reduce the Company’s exposure to rising property expenses due to inflation. Inflation and increased costs may have an adverse impact on the Company’s retail and office tenants if increases in their operating expenses exceed increases in their revenue. In a highly inflationary environment, we may not be able to raise apartment rental rates at or above the rate of inflation, which could reduce our profit margins.
Liquidity and Capital Resources
Cash and cash equivalents were $8.4 million and $13.3 million at December 31, 2023 and 2022, respectively. The changes in cash and cash equivalents during the years ended December 31, 2023 and 2022 were attributable to operating, investing and financing activities, as described below.
| (in thousands) | Year Ended December 31, | |||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Net cash provided by operating activities | $ | 117,727 | $ | 121,151 | ||
| Net cash used in investing activities | (203,681) | (116,888) | ||||
| Net cash provided by (used in) financing activities | 81,082 | (5,578) | ||||
| Decrease in cash and cash equivalents | $ | (4,872) | $ | (1,315) |
Operating Activities
Net cash provided by operating activities represents cash received primarily from rental revenue, plus other revenue, less property operating expenses, leasing costs, normal recurring general and administrative expenses and interest payments on outstanding debt.
Investing Activities
Net cash used in investing activities includes property acquisitions, developments, redevelopments, tenant improvements and other property capital expenditures. The $86.8 million increase in cash used in investing activities is primarily due to (a) higher development expenditures of $76.4 million and (b) higher additions to real estate investments throughout the portfolio of $10.4 million.
Financing Activities
Net cash provided by (used in) financing activities represents (a) cash received from loan proceeds and issuance of common stock, preferred stock and limited partnership units minus (b) cash used to repay and curtail loans, redeem preferred stock and pay dividends and distributions to holders of common stock, preferred stock and limited partnership units. See Note 5 to the Consolidated Financial Statements for a discussion of financing activity.
42
Liquidity Requirements
Short-term liquidity requirements consist primarily of normal recurring operating expenses and capital expenditures, debt service requirements (including debt service relating to additional and replacement debt), distributions to common and preferred stockholders, distributions to unit holders, and amounts required for expansion and renovation of the Current Portfolio Properties and selective acquisition and development of additional properties. In order to qualify as a REIT for federal income tax purposes, the Company must distribute to its stockholders at least 90% of its “real estate investment trust taxable income,” as defined in the Code. The Company expects to meet these short-term liquidity requirements (other than amounts required for additional property acquisitions and developments) through cash provided from operations, available cash and its existing line of credit.
The Company is developing Twinbrook Quarter Phase I (“Phase I”) located in Rockville, Maryland. Phase I includes an 80,000 square foot Wegmans, approximately 25,000 square feet of small shop space, 450 apartments and a 230,000 square foot office building. The office tower portion of Phase I is not being constructed at this time. In connection with the development of the residential and retail portions of Phase I, we must also invest in infrastructure and other items that will support both Phase I and other portions of the development of Twinbrook Quarter. Excluding imputed capitalized interest, the total cost of the project is expected to be approximately $331.5 million, of which $271.4 million is related to the development of the residential and retail portions of Phase I and $60.1 million is related to infrastructure and other items. Of the expected $331.5 million total cost, $263.2 million has been invested to date. A portion of the cost of the project is being financed by a $145.0 million construction-to-permanent loan. During the second quarter of 2023, the Company commenced drawing on the loan and, as of December 31, 2023, the outstanding balance of the loan was $72.4 million, net of unamortized deferred debt costs. Sitework and ground floor retail façade work continues around all four sides of the building. Apartment unit construction is in process on levels two through 12 and work is in process on the lobbies and interior amenity spaces. Initial delivery of Phase I is anticipated in late 2024. The development potential of all phases of the entire 18.4 acre Twinbrook Quarter site totals 1,865 residential units, 473,000 square feet of retail space, and 431,000 square feet of office space.
The Company is developing Hampden House, a project located in downtown Bethesda, Maryland that will include up to 366 apartment units and 10,100 square feet of retail space. Excluding imputed capitalized interest, the total cost of the project is expected to be approximately $246.4 million, of which $133.0 million has been invested to date. A portion of the cost of the project is being financed by a $133.0 million construction-to-permanent loan. During the fourth quarter of 2023, the Company commenced drawing on the loan and, as of December 31, 2023, the outstanding balance of the loan was $4.9 million, net of unamortized deferred debt costs. Above grade construction of the structure is on-going with framing and pouring of concrete being performed at the 23rd level above ground. Installation of the precast façade along with exterior metal and framing is in process. Construction is expected to be completed in late 2025.
Long-term liquidity requirements consist primarily of obligations under our long-term debt and dividends paid to our preferred shareholders. The Company anticipates that long-term liquidity requirements will also include amounts required for property acquisitions and developments. The Company may also redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers. Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, developments, expansions or acquisitions (if any) are expected to be funded with available cash, bank borrowings from the Company’s credit line, construction and permanent financing, proceeds from the operation of the Company’s Dividend Reinvestment and Share Purchase Plan or other external debt or equity capital resources available to the Company. Any future borrowings may be at the Saul Centers, Operating Partnership or Subsidiary Partnership level, and securities offerings may include (subject to certain limitations) the issuance of additional limited partnership interests in the Operating Partnership which can be converted into shares of Saul Centers common stock. The availability and terms of any such financing will depend upon market and other conditions.
43
Contractual Payment Obligations
As of December 31, 2023, the Company had unfunded contractual payment obligations totaling approximately $278.9 million, excluding operating obligations, due within the next 12 months. The table below shows the total contractual payment obligations as of December 31, 2023.
| Payments Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year or Less | More Than One Year | Total | |||||||
| Notes Payable: | ||||||||||
| Interest | $ | 47,639 | $ | 314,310 | $ | 361,949 | ||||
| Scheduled Principal | 33,291 | 299,042 | 332,333 | |||||||
| Balloon Payments | 50,694 | 1,023,258 | 1,073,952 | |||||||
| Subtotal | 131,624 | 1,636,610 | 1,768,234 | |||||||
| Corporate Headquarters Lease (1) | 825 | 1,872 | 2,697 | |||||||
| Development and Predevelopment Obligations | 126,415 | 16,675 | 143,090 | |||||||
| Tenant Improvements | 20,054 | — | 20,054 | |||||||
| Total Contractual Obligations | $ | 278,918 | $ | 1,655,157 | $ | 1,934,075 |
(1)See Note 7 to Consolidated Financial Statements. Corporate Headquarters Lease amounts represent an allocation to the Company based upon employees’ time dedicated to the Company’s business as specified in the Shared Services Agreement. Future amounts are subject to change as the number of employees employed by each of the parties to the lease fluctuates.
Dividend Reinvestments
In December 1995, the Company established a Dividend Reinvestment and Stock Purchase Plan (the “Plan”) to allow its common stockholders and holders of limited partnership interests an opportunity to buy additional shares of common stock by reinvesting all or a portion of their dividends or distributions. The Plan provides for investing in newly issued shares of common stock at a 3% discount from market price without payment of any brokerage commissions, service charges or other expenses. All expenses of the Plan are paid by the Company. The Company issued 53,716 and 138,142 shares under the Plan at a weighted average discounted price of $36.46 and $48.56 per share during the years ended December 31, 2023 and 2022, respectively. The Company issued 44,500 and 26,659 limited partnership units under the Plan at a weighted average price of $33.83 and $49.81 per unit during the years ended December 31, 2023 and 2022, respectively. The Company also credited 7,643 and 5,815 shares to directors pursuant to the reinvestment of dividends specified by the Directors’ Deferred Compensation Plan at a weighted average discounted price of $36.50 and $46.74 per share, during the years ended December 31, 2023 and 2022, respectively.
44
Capital Strategy and Financing Activity
As a general policy, the Company intends to maintain a ratio of its total debt to total estimated asset value of 50% or less and to actively manage the Company’s leverage and debt expense on an ongoing basis in order to maintain prudent coverage of fixed charges. Asset value is the aggregate fair market value of the Current Portfolio Properties and any subsequently acquired properties as reasonably determined by management by reference to the properties’ aggregate cash flow. Given the Company’s current debt level, it is management’s belief that the ratio of the Company’s debt to total estimated asset value was below 50% as of December 31, 2023.
The organizational documents of the Company do not limit the absolute amount or percentage of indebtedness that it may incur. The Board of Directors may, from time to time, reevaluate the Company’s debt capitalization policy in light of current economic conditions, relative costs of capital, market values of the Company property portfolio, opportunities for acquisition, development or expansion, and such other factors as the Board of Directors then deems relevant. The Board of Directors may modify the Company’s debt capitalization policy based on such a reevaluation without shareholder approval and may increase or decrease the Company’s debt to total asset ratio above or below 50% or may waive the policy for certain periods of time. The Company continues to refinance or renegotiate the terms of its outstanding debt in order to extend maturities and obtain generally more favorable loan terms, whenever management determines the financing environment is favorable.
On March 8, 2023, the Company closed on a 10-year, non-recourse, $15.3 million mortgage secured by BJ’s Wholesale Club in Alexandria, Virginia. The loan matures in 2033, bears interest at a fixed-rate of 6.07%, requires monthly principal and interest payments of $99,200 based on a 25-year amortization schedule and requires a final principal payment of $11.7 million at maturity. Proceeds were used to repay the remaining balance of approximately $9.3 million on the existing mortgage and reduce the outstanding balance of the Credit Facility.
The Company's 2022 financing activity is described within Note 5 to the Consolidated Financial Statements. The following is a summary of notes payable as of December 31, 2023 and 2022.
45
| Notes Payable | Year Ended December 31, | Interest | Scheduled | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | Rate* | Maturity* | ||||||||||
| BJ's Wholesale Club | $ | — | $ | 9,345 | 6.43 | % | Apr-2023 | |||||||
| Leesburg Pike Center | 11,822 | 12,543 | 7.35 | % | Jun-2024 | |||||||||
| White Oak | 19,031 | 19,985 | 6.88 | % | Jul-2024 | |||||||||
| Avenel Business Park | 21,611 | 22,906 | 7.45 | % | Jul-2024 | |||||||||
| Ashburn Village | 21,805 | 23,039 | 7.30 | % | Jan-2025 | |||||||||
| Ravenwood | 11,361 | 11,975 | 6.18 | % | Jan-2026 | |||||||||
| Clarendon Center | 81,693 | 86,264 | 5.31 | % | Apr-2026 | |||||||||
| Severna Park Marketplace | 24,458 | 25,857 | 4.30 | % | Oct-2026 | |||||||||
| Kentlands Square II | 28,093 | 29,658 | 4.53 | % | Nov-2026 | |||||||||
| Cranberry Square | 13,224 | 13,946 | 4.70 | % | Dec-2026 | |||||||||
| Fixed-rate portion of Credit Facility | 100,000 | 100,000 | 4.38 | % | Feb-2027 | |||||||||
| Hampshire-Langley | 11,569 | 12,231 | 4.04 | % | Apr-2028 | |||||||||
| Seabreeze Plaza | 12,683 | 13,302 | 3.99 | % | Sep-2028 | |||||||||
| Great Falls Center | 30,547 | 31,313 | 3.91 | % | Sep-2029 | |||||||||
| Shops at Fairfax / Boulevard | 22,452 | 23,443 | 3.69 | % | Mar-2030 | |||||||||
| Northrock | 12,135 | 12,652 | 3.99 | % | Apr-2030 | |||||||||
| Burtonsville Town Square | 32,178 | 33,439 | 3.39 | % | Feb-2032 | |||||||||
| Park Van Ness | 60,874 | 62,813 | 4.88 | % | Sep-2032 | |||||||||
| Washington Square | 50,249 | 52,030 | 3.75 | % | Dec-2032 | |||||||||
| BJ's Wholesale Club | 15,099 | — | 6.07 | % | Mar-2033 | |||||||||
| Broadlands Village | 27,999 | 28,858 | 4.41 | % | Nov-2033 | |||||||||
| The Glen | 20,234 | 20,827 | 4.69 | % | Jan-2034 | |||||||||
| Olde Forte Village | 19,563 | 20,136 | 4.65 | % | Feb-2034 | |||||||||
| Olney | 12,655 | 12,476 | 8.00 | % | Apr-2034 | |||||||||
| Shops at Monocacy | 25,670 | 26,422 | 4.14 | % | Dec-2034 | |||||||||
| Ashbrook Marketplace | 20,216 | 20,807 | 3.80 | % | Aug-2035 | |||||||||
| Kentlands | 27,321 | 28,157 | 3.43 | % | Aug-2035 | |||||||||
| The Waycroft | 149,078 | 152,679 | 4.67 | % | Sep-2035 | |||||||||
| Village Center | 24,460 | 25,057 | 4.14 | % | Aug-2037 | |||||||||
| Beacon Center / Seven Corners | 139,570 | 142,522 | 5.05 | % | Oct-2037 | |||||||||
| Hampden House | 7,726 | — | 3.90 | % | Mar-2040 | |||||||||
| Twinbrook | 74,909 | — | 3.83 | % | Dec-2041 | |||||||||
| Total fixed rate | 1,130,285 | 1,074,682 | 4.70 | % | 8.62 years | |||||||||
| Variable rate loans: | ||||||||||||||
| Variable-rate portion of Credit Facility** | 276,000 | 164,000 | SOFR + 1.40% | Aug-2025 | ||||||||||
| Total variable rate** | 276,000 | 164,000 | 6.88 | % | 1.70 years | |||||||||
| Total notes payable | $ | 1,406,285 | $ | 1,238,682 | 5.13 | % | 7.26 years |
* Totals computed using weighted averages.
** The interest rate incurred on our variable rate debt changes monthly and is based on the 1-month Term SOFR rate plus a 0.10% SOFR credit spread plus the applicable margin on the Credit Facility, which was 1.40% as of December 31, 2023.
46
Funds From Operations
In 2023, the Company reported Funds From Operations (“FFO”)1 available to common stockholders and noncontrolling interests of $106.3 million, a 3.0% increase from 2022 FFO available to common stockholders and noncontrolling interests of $103.2 million. FFO available to common stockholders and noncontrolling interests increased primarily due to (a) higher base rent of $7.3 million and (b) higher termination fees of $2.7 million, partially offset by (c) higher interest expense, net and amortization of deferred debt costs of $5.2 million and (d) lower expense recovery income, net of expenses, of $1.5 million. The following table presents a reconciliation from net income to FFO available to common stockholders and noncontrolling interests for the periods indicated:
| Year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2023 | 2022 | 2021 | |||||||
| Net income | $ | 69,026 | $ | 65,392 | $ | 61,649 | ||||
| Add: | ||||||||||
| Real estate depreciation and amortization | 48,430 | 48,969 | 50,272 | |||||||
| FFO | 117,456 | 114,361 | 111,921 | |||||||
| Subtract: | ||||||||||
| Preferred stock dividends | (11,194) | (11,194) | (11,194) | |||||||
| FFO available to common stockholders and noncontrolling interests | $ | 106,262 | $ | 103,167 | $ | 100,727 | ||||
| Weighted average shares and units: | ||||||||||
| Basic | 33,474 | 33,256 | 32,029 | |||||||
| Diluted (2) | 34,066 | 33,972 | 33,098 | |||||||
| Basic FFO per share available to common stockholders and noncontrolling interests | $ | 3.17 | $ | 3.10 | $ | 3.14 | ||||
| Diluted FFO per share available to common stockholders and noncontrolling interests. | $ | 3.12 | $ | 3.04 | $ | 3.04 |
(1)The National Association of Real Estate Investment Trusts (“Nareit”) developed FFO as a relative non-GAAP financial measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by Nareit as net income, computed in accordance with GAAP, plus real estate depreciation and amortization, and excluding impairment charges on depreciable real estate assets and gains or losses from property dispositions. FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs, which is disclosed in the Company’s Consolidated Statements of Cash Flows for the applicable periods. There are no material legal or functional restrictions on the use of FFO. FFO should not be considered as an alternative to net income, its most directly comparable GAAP measure, as an indicator of the Company’s operating performance, or as an alternative to cash flows as a measure of liquidity. Management considers FFO a meaningful supplemental measure of operating performance because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time (i.e. depreciation), which is contrary to what we believe occurs with our assets, and because industry analysts have accepted it as a performance measure. FFO may not be comparable to similarly titled measures employed by other REITs.
(2)Beginning March 5, 2021, fully diluted shares and units includes 1,416,071 limited partnership units held in escrow related to the contribution of Twinbrook Quarter by 1592 Rockville Pike. Half of the units held in escrow were released on October 18, 2021. The remaining units held in escrow were released on October 18, 2023.
47
Acquisitions and Redevelopments
Management anticipates that during the coming year, the Company may redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers. Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, any developments, expansions or acquisitions are expected to be funded with bank borrowings from the Company’s credit line, construction financing, proceeds from the operation of the Company’s dividend reinvestment plan or other external capital resources available to the Company.
The Company has been selectively involved in acquisition, development, redevelopment and renovation activities. It continues to evaluate the acquisition of land parcels for retail and mixed-use development and acquisitions of operating properties for opportunities to enhance operating income and cash flow growth. The Company also continues to analyze redevelopment, renovation and expansion opportunities within the portfolio.
Portfolio Leasing Status
The following table sets forth average annualized base rent per square foot and average annualized effective rent per square foot for the Company's commercial properties (all properties except for the apartments within The Waycroft, Clarendon Center and Park Van Ness properties). For purposes of this table, annualized effective rent is annualized base rent minus amortized tenant improvements and amortized leasing commissions.
| Commercial Rents | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | |||||||||||
| 2023 | 2022 | 2021 | |||||||||
| Base rent | $ | 20.79 | $ | 20.55 | $ | 20.63 | |||||
| Effective rent | $ | 19.24 | $ | 18.95 | $ | 18.91 |
The following chart sets forth certain information regarding commercial leases at our properties for the periods indicated. This section generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022. Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022 filed on March 2, 2023.
| Total Properties | Total Square Footage | Percentage Leased | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | ||||||||||||
| 2023 | 50 | 7 | 7,878,088 | 1,136,885 | 95.3 | % | 86.0 | % | ||||||||||
| 2022 | 50 | 7 | 7,877,330 | 1,136,885 | 94.7 | % | 82.5 | % |
The overall commercial portfolio leasing percentage, on a comparative same property basis, increased to 94.2% at December 31, 2023 from 93.2% at December 31, 2022. Included in the 94.2% of space leased as of December 31, 2023, is approximately 157,355 square feet of space, representing 1.75% of total commercial square footage, that has not been occupied by the tenant. Collectively, these leases are expected to produce approximately $4.1 million of additional annualized base rent, an average of $26.20 per square foot, upon tenant occupancy and following any contractual rent concessions.
The Mixed-Use commercial leasing percentage is composed of commercial leases at office mixed-use properties and residential mixed-use properties. The Mixed-Use portfolio includes 164,892 square feet of retail space and 971,993 square feet of office space. The leasing percentage at office mixed-use properties increased to 85.3% at December 31, 2023 from 82.0% at December 31, 2022. The retail leasing percentage at residential mixed-use properties increased to 97.0% at December 31, 2023 from 91.2% at December 31, 2022.
48
The following table shows selected data for leases executed in the indicated periods. The information is based on executed leases without adjustment for the timing of occupancy, tenant defaults, or landlord concessions. The base rent for an expiring lease is the annualized contractual base rent, on a cash basis, as of the expiration date of the lease. The base rent for a new or renewed lease is the annualized contractual base rent, on a cash basis, as of the expected rent commencement date. Because tenants that execute leases may not ultimately take possession of their space or pay all of their contractual rent, the changes presented in the table provide information only about trends in market rental rates. The actual changes in rental income received by the Company may be different.
| Commercial Property Leasing Activity | Average Base Rent per Square Foot | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | Square Feet | Number of Leases | New/Renewed Leases | Expiring Leases | |||||||||||||||||||||||
| Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | ||||||||||||||||||||
| 2023 | 1,554,663 | 229,956 | 282 | 35 | $ | 20.38 | $ | 36.70 | $ | 19.35 | $ | 38.68 | |||||||||||||||
| 2022 | 1,274,191 | 86,713 | 304 | 17 | 22.50 | 28.04 | 21.37 | 29.66 |
Additional information about commercial leasing activity during the three months ended December 31, 2023, is set forth below. The below information includes leases for space which had not been previously leased during the period of the Company's ownership, either as a result of acquisition or development.
| Commercial Property Leasing Activity | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| New Leases | First Generation/Development Leases | Renewed Leases | |||||||||
| Number of leases | 16 | — | 46 | ||||||||
| Square feet | 37,161 | — | 283,639 | ||||||||
| Per square foot average annualized: | |||||||||||
| Base rent | $ | 44.71 | $ | — | $ | 28.93 | |||||
| Tenant improvements | (2.96) | — | (0.53) | ||||||||
| Leasing costs | (1.95) | — | (0.55) | ||||||||
| Rent concessions | (2.98) | — | (0.05) | ||||||||
| Effective rents | $ | 36.82 | $ | — | $ | 27.80 |
As of December 31, 2023, 713,271 square feet of Commercial space was subject to leases scheduled to expire in 2024. Below is information about existing and estimated market base rents per square foot for that space.
| Expiring Commercial Property Leases: | Total | ||
|---|---|---|---|
| Square feet | 713,271 | ||
| Average base rent per square foot | $ | 23.32 | |
| Estimated market base rent per square foot | $ | 23.56 |
The Residential portfolio was 98.0% leased at December 31, 2023, compared to 97.2% at December 31, 2022.
| Residential Property Leasing Activity | Average Rent per Square Foot | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | Number of leases | New/Renewed Leases | Expiring Leases | |||||||
| 2023 | 929 | $ | 3.53 | $ | 3.43 | |||||
| 2022 | 1,005 | $ | 3.44 | $ | 3.22 |
49
FY 2022 10-K MD&A
SEC filing source: 0000907254-23-000009.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) begins with the Company’s primary business strategy to give the reader an overview of the goals of the Company’s business. This is followed by a discussion of the critical accounting policies that the Company believes are important to understanding the assumptions and judgments incorporated in the Company’s reported financial results. The next section discusses the Company’s results of operations for the past two years. Beginning on page 43, the Company provides an analysis of its liquidity and capital resources, including discussions of its cash flows, debt arrangements, sources of capital and financial commitments. On page 49, the Company discusses funds from operations, or FFO, which is a non-GAAP financial measure of performance of an equity REIT used by the REIT industry.
The following discussion and analysis should be read in conjunction with the Consolidated Financial Statements and related footnotes included elsewhere in this Annual Report on Form 10-K. We make statements in this section that are forward-looking statements within the meaning of the federal securities laws. For a complete discussion of forward-looking statements, see the section in this report entitled "Forward-Looking Statements." Certain risks may cause our actual results, performance or achievements to differ materially from those expressed or implied by the following discussion. For a discussion of such risk factors, see "Item 1A. Risk Factors."
Impact of COVID-19
If the effects of COVID-19 result in deterioration of economic and market conditions, including supply chain issues, or if the Company’s expected holding period for assets changes, subsequent tests for impairment could result in impairment charges in the future. The Company can provide no assurance that material impairment charges with respect to the Company’s investment properties will not occur during future periods. As of December 31, 2022, we have not identified any impairment triggering events, including the impact of COVID-19 and corresponding tenant requests for rent relief. Therefore, under applicable GAAP guidance, no impairment charges have been recorded. However, we have yet to see the long-term effects of COVID-19 and the extent to which it may impact our tenants in the future. Indications of a tenant’s inability to continue as a going concern, changes in our view or strategy relative to a tenant’s business or industry as a result of COVID-19, or changes in our long-term hold strategies, could be indicative of an impairment triggering event. Accordingly, the Company will continue to monitor circumstances and events in future periods to determine whether impairment charges are warranted.
As of January 31, 2023, payments by tenants of contractual base rent and operating expense and real estate tax recoveries for the 2022 fourth quarter totaled approximately 98.6%.
The Company is and will continue to be actively engaged in collection efforts related to uncollected rent, and the Company will continue to work with certain tenants who request rent deferrals, however, the Company can provide no assurance that such efforts or our efforts in future periods will be successful.
Deferral agreements executed with certain tenants as a result of business disruption that occurred at the onset of the COVID-19 pandemic generally deferred 30 to 90 days of rent, operating expense and real estate tax recovery payments until a later time in the lease term with repayment typically occurring over a 12-month period generally commencing in 2021. We continued to accrue rental revenue during the deferral period.
33
Table of Contents
The following is a summary of the Company’s executed rent deferral agreements and repayments as of January 31, 2023, with the exception of amounts due, which are as of December 31, 2022.
| Rent Deferral Agreements | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | ||||||||||||||||||||||||||||
| Collection Percentage (based on payments currently due) | ||||||||||||||||||||||||||||
| Total Deferred Rent | Amount Due | Amount Written Off | Amount Unpaid | Amount Collected | ||||||||||||||||||||||||
| $ | 9,366 | $ | 8,353 | $ | 318 | $ | 33 | $ | 8,002 | 96 | % |
The extent of the effects of COVID-19 on the Company’s business, results of operations, cash flows, and growth prospects is highly uncertain and will ultimately depend on future developments, none of which can be predicted with any certainty. See Item 1A. Risk Factors. Management and the Board of Directors will continue to actively monitor the effects of the COVID-19 pandemic, including governmental directives in the jurisdictions in which we operate and the recommendations of public health authorities, and will, as needed, take further measures to adapt the Company’s business in the best interests of our stockholders and personnel. The extent to which COVID-19 impacts our operations and those of our tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the outbreak, the actions taken to contain the outbreak or mitigate its impact, and the direct and indirect economic effects of the outbreak and containment measures, among others.
We anticipate that some tenants eventually will not be able to pay amounts due and we will incur losses against our rent receivables. The extent and timing of the recognition of such losses will depend on future developments, which are highly uncertain and cannot be predicted. Management considers reserves established as of December 31, 2022, against such potential losses to be reasonable and adequate. Rent collections during the fourth quarter and rent relief requests to-date may not be indicative of collections or requests in any future period.
Overview
The Company’s primary strategy is to continue to focus on diversification of its assets through development of transit-oriented, residential mixed-use projects in the Washington, D.C. metropolitan area. The Company’s operating strategy also includes improvement of the operating performance of its assets, internal growth of its Shopping Centers through the addition of pad sites, and supplementing its development pipeline with selective redevelopment and renovations of its core Shopping Centers. The Company has a pipeline of entitled sites in its portfolio, some of which are currently shopping center operating properties, for development of up to 3,700 apartment units and 975,000 square feet of retail and office space. All such sites are located adjacent to WMATA red line Metro stations in Montgomery County, Maryland.
The Company intends to selectively add free-standing pad site buildings within its Shopping Center portfolio, and replace underperforming tenants with tenants that generate strong traffic, including anchor stores such as supermarkets and drug stores. The Company has executed leases or leases are under negotiation for seven more pad sites.
In recent years, there has been a limited amount of quality properties for sale and pricing of those properties has escalated. Accordingly, management believes acquisition opportunities for investment in existing and new shopping center and mixed-use properties in the near future is uncertain. Nevertheless, because of the Company’s conservative capital structure, including its cash and capacity under its revolving credit facility, management believes that the Company is positioned to take advantage of additional investment opportunities as attractive properties are identified and market conditions improve. (See “Item 1. Business - Capital Policies”.) It is management’s view that several of the sub-markets in which the Company operates have, or are expected to have in the future, attractive supply/demand characteristics. The Company will continue to evaluate acquisition, development and redevelopment as integral parts of its overall business plan.
34
Table of Contents
Prior to the COVID-19 pandemic, economic conditions within the local Washington, DC metropolitan area had remained relatively stable. Issues facing the Federal government relating to taxation, spending and interest rate policy will likely continue to impact the office, retail and residential real estate markets over the coming years. Because the majority of the Company’s property operating income is produced by our Shopping Centers, we continually monitor the implications of government policy changes, as well as shifts in consumer demand between on-line and in-store shopping, on future shopping center construction and retailer store expansion plans. Based on our observations, we continue to adapt our marketing and merchandising strategies in ways to maximize our future performance. The Company's commercial leasing percentage, on a same property basis, which excludes the impact of properties not in operation for the entirety of the comparable periods, increased to 93.2% at December 31, 2022, from 92.0% at December 31, 2021.
The Company maintains a ratio of total debt to total asset value of under 50%, which allows the Company to obtain additional secured borrowings if necessary. As of December 31, 2022, including $100.0 million of hedged variable-rate debt, total fixed-rate debt with staggered maturities from 2023 to 2041 represented approximately 86.8% of the Company’s notes payable, thus minimizing refinancing risk. The Company’s unhedged variable-rate debt consists of $164.0 million outstanding under the Credit Facility. As of December 31, 2022, the Company has availability of approximately $212.1 million under its Credit Facility.
Although it is management’s present intention to concentrate future acquisition and development activities on transit-centric, primarily residential mixed-use properties in the Washington, D.C./Baltimore metropolitan area, the Company may, in the future, also acquire other types of real estate in other areas of the country as opportunities present themselves. The Company plans to continue to diversify in terms of property types, locations, size and market, and it does not set any limit on the amount or percentage of assets that may be invested in any one property or any one geographic area.
The following table sets forth average annualized base rent per square foot and average annualized effective rent per square foot for the Company's commercial properties (all properties except for the apartments within The Waycroft, Clarendon Center and Park Van Ness properties). For purposes of this table, annualized effective rent is annualized base rent minus amortized tenant improvements and amortized leasing commissions.
| Commercial Rents | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | |||||||||||
| 2022 | 2021 | 2020 | |||||||||
| Base rent | $ | 20.55 | $ | 20.63 | $ | 19.97 | |||||
| Effective rent | $ | 18.95 | $ | 18.91 | $ | 18.25 |
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), which requires management to make certain estimates and assumptions that affect the reporting of financial position and results of operations. See Note 2 to the Consolidated Financial Statements in this report. The Company has identified the following policies that, due to estimates and assumptions inherent in those policies, involve a relatively high degree of judgment and complexity.
Real Estate Investments
Real estate investment properties are stated at historic cost less depreciation. Although the Company intends to own its real estate investment properties over a long term, from time to time it will evaluate its market position, market conditions, and other factors and may elect to sell properties that do not conform to the Company’s investment profile. Management believes that the Company’s real estate assets have generally appreciated in value since their acquisition or development and, accordingly, the aggregate current value exceeds their aggregate net book value and also exceeds the value of the Company’s liabilities as reported in the financial statements. Because the financial statements are prepared in conformity with GAAP, they do not report the current value of the Company’s real estate investment properties.
35
Table of Contents
If there is an event or change in circumstance that indicates a potential impairment in the value of a real estate investment property, the Company prepares an analysis to determine whether the carrying value of the real estate investment property exceeds its estimated fair value. The Company considers both quantitative and qualitative factors in identifying impairment indicators including recurring operating losses, significant decreases in occupancy, and significant adverse changes in market conditions, legal factors and business climate. If impairment indicators are present, the Company compares the projected cash flows of the property over its remaining useful life, on an undiscounted basis, to the carrying value of that property. The Company assesses its undiscounted projected cash flows based upon estimated capitalization rates, historic operating results and market conditions that may affect the property. If the carrying value is greater than the undiscounted projected cash flows, the Company would recognize an impairment loss equivalent to an amount required to adjust the carrying amount to its then estimated fair value. The fair value of any property is sensitive to the actual results of any of the aforementioned estimated factors, either individually or taken as a whole. Should the actual results differ from management’s projections, the valuation could be negatively or positively affected.
Accounts Receivable, Accrued Income, and Allowance for Doubtful Accounts
Accounts receivable primarily represent amounts currently due from tenants in accordance with the terms of their respective leases. Individual leases are assessed for collectability and, upon the determination that the collection of rents is not probable, accrued rent and accounts receivable are charged off, and the charge off is reflected as an adjustment to rental revenue. Revenue from leases where collection is not probable is recorded on a cash basis until collectability is determined to be probable. We also assess whether operating lease receivables, at the portfolio level, are appropriately valued based upon an analysis of balances outstanding, effects of tenant bankruptcies, historical levels of bad debt and current economic trends. Additionally, because of the uncertainties related to the impact of the COVID-19 pandemic, our assessment also takes into consideration the types of business conducted by tenants and current discussions with the tenants, as well as recent rent collection experience. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation. Actual results could differ from these estimates.
Legal Contingencies
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business, which are generally covered by insurance. While the resolution of these matters cannot be predicted with certainty, the Company believes the final outcome of current matters will not have a material adverse effect on its financial position or the results of operations. Upon determination that a loss is probable to occur, the estimated amount of the loss is recorded in the financial statements. Both the amount of the loss and the point at which its occurrence is considered probable can be difficult to determine.
36
Table of Contents
Results of Operations
The following is a discussion of the components of revenue and expense for the entire Company. This section generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021. Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 filed on February 24, 2022.
| Revenue | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Year ended December 31, | Percentage Change | |||||||||||||||
| 2022 | 2021 | 2020 | 2022 from 2021 | 2021 from 2020 | |||||||||||||
| Base rent | $ | 201,182 | $ | 197,930 | $ | 188,636 | 1.6 | % | 4.9 | % | |||||||
| Expense recoveries | 36,025 | 34,500 | 34,678 | 4.4 | % | (0.5) | % | ||||||||||
| Percentage rent | 1,632 | 1,504 | 927 | 8.5 | % | 62.2 | % | ||||||||||
| Other property revenue | 1,910 | 1,393 | 1,252 | 37.1 | % | 11.3 | % | ||||||||||
| Credit (losses) recoveries on operating lease receivables, net | 88 | (812) | (5,212) | NM | NM | ||||||||||||
| Rental revenue | 240,837 | 234,515 | 220,281 | 2.7 | % | 6.5 | % | ||||||||||
| Other revenue | 5,023 | 4,710 | 4,926 | 6.6 | % | (4.4) | % | ||||||||||
| Total revenue | $ | 245,860 | $ | 239,225 | $ | 225,207 | 2.8 | % | 6.2 | % | |||||||
| NM = Not Meaningful |
Total revenue increased 2.8% in 2022 compared to 2021 as described below.
Base rent
The $3.3 million increase in base rent in 2022 compared to 2021 was primarily attributable to increased rental rates, lower vacancy and lower concessions at The Waycroft, which had a total impact of $2.8 million.
Expense recoveries
The $1.5 million increase in expense recoveries in 2022 compared to 2021 is primarily attributable to an increase in recoverable property operating expenses.
Other property revenue
The $0.5 million increase in 2022 compared to 2021 is primarily attributable to (a) higher late fees and interest charges of $0.3 million and (b) higher residential move-in fees of $0.1 million.
Credit (losses) recoveries on operating lease receivables, net
Credit (losses) recoveries on operating lease receivables, net during 2022 decreased $0.9 million from 2021. The decrease, which increases income, is primarily due to higher collections in 2022 of previously reserved lease receivables.
Other Revenue
Other revenue increased $0.3 million primarily due to (a) higher parking revenue of $0.6 million, partially offset by (b) lower lease termination fees of $0.3 million.
37
Table of Contents
| Expenses | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Year ended December 31, | Percentage Change | |||||||||||||||
| 2022 | 2021 | 2020 | 2022 from 2021 | 2021 from 2020 | |||||||||||||
| Property operating expenses | $ | 35,934 | $ | 32,881 | $ | 28,857 | 9.3 | % | 13.9 | % | |||||||
| Real estate taxes | 28,588 | 28,747 | 29,560 | (0.6) | % | (2.8) | % | ||||||||||
| Interest expense, net and amortization of deferred debt costs | 43,937 | 45,424 | 46,519 | (3.3) | % | (2.4) | % | ||||||||||
| Depreciation and amortization of deferred leasing costs | 48,969 | 50,272 | 51,126 | (2.6) | % | (1.7) | % | ||||||||||
| General and administrative | 22,392 | 20,252 | 19,107 | 10.6 | % | 6.0 | % | ||||||||||
| Loss on early extinguishment of debt | 648 | — | — | NM | NM | ||||||||||||
| Total expenses | $ | 180,468 | $ | 177,576 | $ | 175,169 | 1.6 | % | 1.4 | % | |||||||
| NM = Not Meaningful |
Total expenses increased 1.6% in 2022 compared to 2021 as described below.
Property operating expenses
Property operating expenses increased $3.1 million in 2022 compared to 2021 primarily due to (a) increased repairs and maintenance costs across the portfolio of $1.7 million, (b) higher property employee costs of $0.4 million, (c) increased utilities across the portfolio of $0.3 million, (d) higher parking expenses in the Mixed-Use portfolio of $0.3 million, and (e) higher real estate tax appeal fees across the portfolio of $0.2 million.
Interest expense, net and amortization of deferred debt costs
Interest expense, net and amortization of deferred debt costs decreased $1.5 million in 2022 compared to 2021 primarily due to (a) higher capitalization of interest of $4.4 million related to Twinbrook and Hampden House, (b) lower interest incurred of $2.0 million due to a lower weighted average rate over the period, and (c) the extinguishment of the finance lease liability related to the land underlying the leasehold interest for Twinbrook of $0.4 million, partially offset by (d) higher interest incurred of $5.2 million due to higher average outstanding debt balances over the period.
Depreciation and amortization of deferred leasing costs
Depreciation and amortization of deferred leasing costs decreased $1.3 million in 2022 compared to 2021 primarily due to (a) lower depreciation expense of $0.8 million during the period and (b) lower amortization of deferred leasing costs of $0.5 million during the period.
General and administrative
General and administrative costs increased $2.1 million in 2022 compared to 2021 primarily due to (a) higher employee costs of $1.3 million and (b) higher loan administration costs of $0.7 million.
Loss on early extinguishment of debt
Loss on early extinguishment of debt increased $0.6 million due to the early refinance of loans at Great Falls Center and Village Center.
38
Table of Contents
Same property revenue and same property operating income
Same property revenue and same property operating income are non-GAAP financial measures of performance and improve the comparability of these measures by excluding the results of properties which were not in operation for the entirety of the comparable reporting periods.
We define same property revenue as total revenue minus the revenue of properties not in operation for the entirety of the comparable reporting periods, and we define same property operating income as net income plus (a) interest expense, net and amortization of deferred debt costs, (b) depreciation and amortization of deferred leasing costs, (c) general and administrative expenses, (d) change in fair value of derivatives, and (e) loss on the early extinguishment of debt minus (f) gains on sale of property and (g) the operating income of properties that were not in operation for the entirety of the comparable periods.
Other REITs may use different methodologies for calculating same property revenue and same property operating income. Accordingly, our same property revenue and same property operating income may not be comparable to those of other REITs.
Same property revenue and same property operating income are used by management to evaluate and compare the operating performance of our properties, and to determine trends in earnings, because these measures are not affected by the cost of our funding, the impact of depreciation and amortization expenses, gains or losses from the acquisition and sale of operating real estate assets, general and administrative expenses or other gains and losses that relate to ownership of our properties. We believe the exclusion of these items from revenue and operating income is useful because the resulting measures capture the actual revenue generated and actual expenses incurred by operating our properties.
Same property revenue and same property operating income are measures of the operating performance of our properties but do not measure our performance as a whole. Such measures are therefore not substitutes for total revenue, net income or operating income as computed in accordance with GAAP.
39
Table of Contents
The tables below provide reconciliations of property revenue and property operating income under GAAP to same property revenue and same property operating income for the indicated periods. No properties were excluded from same property results for the 2022 Period.
Same property revenue
| (in thousands) | Year ended December 31, | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Total revenue | $ | 245,860 | $ | 239,225 | ||
| Less: Acquisitions, dispositions and development properties | — | — | ||||
| Total same property revenue | $ | 245,860 | $ | 239,225 | ||
| Shopping centers | $ | 172,055 | $ | 169,681 | ||
| Mixed-Use properties | 73,805 | 69,544 | ||||
| Total same property revenue | $ | 245,860 | $ | 239,225 | ||
| Total Shopping Center revenue | $ | 172,055 | $ | 169,681 | ||
| Less: Shopping Center acquisitions, dispositions and development properties | — | — | ||||
| Total same Shopping Center revenue | $ | 172,055 | $ | 169,681 | ||
| Total Mixed-Use property revenue | $ | 73,805 | $ | 69,544 | ||
| Less: Mixed-Use acquisitions, dispositions and development properties | — | — | ||||
| Total same Mixed-Use revenue | $ | 73,805 | $ | 69,544 |
The $6.6 million increase in same property revenue in 2022 compared to 2021 was primarily due to (a) higher base rent of $3.4 million, (b) higher expense recoveries of $1.5 million, (c) lower credit losses on operating lease receivables of $0.7 million and (d) higher other property revenue of $0.5 million.
Mixed-Use same property revenue is composed of the following:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | |||||
| Office mixed-use properties (1) | $ | 37,845 | $ | 37,561 | |||
| Residential mixed-use properties (retail activity) (2) | 3,984 | 3,530 | |||||
| Residential mixed-use properties (residential activity) (3) | 31,976 | 28,453 | |||||
| Total Mixed-Use same property revenue | $ | 73,805 | $ | 69,544 |
(1)Includes Avenel Business Park, Clarendon Center – North and South Blocks, 601 Pennsylvania Avenue and Washington Square
(2)Includes The Waycroft and Park Van Ness
(3)Includes Clarendon South Block, The Waycroft and Park Van Ness
40
Table of Contents
Same property operating income
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | |||||
| Net income | $ | 65,392 | $ | 61,649 | |||
| Add: Interest expense, net and amortization of deferred debt costs | 43,937 | 45,424 | |||||
| Add: Depreciation and amortization of deferred leasing costs | 48,969 | 50,272 | |||||
| Add: General and administrative | 22,392 | 20,252 | |||||
| Add: Loss on early extinguishment of debt | 648 | — | |||||
| Property operating income | 181,338 | 177,597 | |||||
| Less: Acquisitions, dispositions and development properties | — | — | |||||
| Total same property operating income | $ | 181,338 | $ | 177,597 | |||
| Shopping Centers | $ | 135,160 | $ | 133,897 | |||
| Mixed-Use properties | 46,178 | 43,700 | |||||
| Total same property operating income | $ | 181,338 | $ | 177,597 | |||
| Shopping Center operating income | $ | 135,160 | $ | 133,897 | |||
| Less: Shopping Center acquisitions, dispositions and development properties | — | — | |||||
| Total same Shopping Center operating income | $ | 135,160 | $ | 133,897 | |||
| Mixed-Use property operating income | $ | 46,178 | $ | 43,700 | |||
| Less: Mixed-Use acquisitions, dispositions and development properties | — | — | |||||
| Total same Mixed-Use property operating income | $ | 46,178 | $ | 43,700 |
During the year ended 2022, Shopping Center same property operating income increased 0.9% and Mixed-Use same property operating income increased 5.7%. Shopping Center same property operating income increased primarily due to higher base rent of $1.2 million. Mixed-Use same property operating income increased primarily due to (a) higher base rent of $2.2 million and (b) higher parking income, net of expenses of $0.3 million.
Mixed-Use same property operating income is composed of the following:
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | 2022 | 2021 | |||||
| Office mixed-use properties (1) | $ | 24,367 | $ | 24,545 | |||
| Residential mixed-use properties (retail activity) (2) | 2,917 | 2,658 | |||||
| Residential mixed-use properties (residential activity) (3) | 18,894 | 16,497 | |||||
| Total Mixed-Use same property operating income | $ | 46,178 | $ | 43,700 |
(1)Includes Avenel Business Park, Clarendon Center – North and South Blocks, 601 Pennsylvania Avenue and Washington Square
(2)Includes The Waycroft and Park Van Ness
(3)Includes Clarendon South Block, The Waycroft and Park Van Ness
41
Table of Contents
Impact of Inflation
The impact of rising operating expenses due to inflation on the operating performance of the Company’s portfolio is partially mitigated by terms in substantially all of the Company’s leases, which contain provisions designed to increase revenues to offset the adverse impact of inflation on the Company’s results of operations. These provisions include upward periodic adjustments in base rent due from tenants, usually based on a stipulated increase, and, to a lesser extent, on the change in the consumer price index, commonly referred to as the CPI.
In addition, substantially all of the Company’s properties are leased to tenants under long-term leases, which provide for reimbursement of operating expenses by tenants. These leases tend to reduce the Company’s exposure to rising property expenses due to inflation. Inflation and increased costs may have an adverse impact on the Company’s tenants if increases in their operating expenses exceed increases in their revenue.
Liquidity and Capital Resources
Cash and cash equivalents were $13.3 million and $14.6 million at December 31, 2022 and 2021, respectively. The changes in cash and cash equivalents during the years ended December 31, 2022 and 2021 were attributable to operating, investing and financing activities, as described below.
| (in thousands) | Year Ended December 31, | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Net cash provided by operating activities | $ | 121,151 | $ | 118,427 | ||
| Net cash used in investing activities | (116,888) | (55,918) | ||||
| Net cash used in financing activities | (5,578) | (74,771) | ||||
| Decrease in cash and cash equivalents | $ | (1,315) | $ | (12,262) |
Operating Activities
Net cash provided by operating activities represents cash received primarily from rental revenue, plus other revenue, less property operating expenses, leasing costs, normal recurring general and administrative expenses and interest payments on outstanding debt.
Investing Activities
Net cash used in investing activities includes property acquisitions, developments, redevelopments, tenant improvements and other property capital expenditures. The $61.0 million increase in cash used in investing activities is primarily due to (a) higher development expenditures of $75.2 million, partially offset by (b) lower acquisitions of real estate investments of $9.0 million and (c) lower additions to real estate investments throughout the portfolio of $5.2 million.
Financing Activities
Net cash used in financing activities represents (a) cash received from loan proceeds and issuance of common stock, preferred stock and limited partnership units minus (b) cash used to repay and curtail loans, redeem preferred stock and pay dividends and distributions to holders of common stock, preferred stock and limited partnership units. See Note 5 to the Consolidated Financial Statements for a discussion of financing activity.
Liquidity Requirements
Short-term liquidity requirements consist primarily of normal recurring operating expenses and capital expenditures, debt service requirements (including debt service relating to additional and replacement debt), distributions to common and preferred stockholders, distributions to unit holders and amounts required for expansion and renovation of the Current Portfolio Properties and selective acquisition and development of additional
42
Table of Contents
properties. In order to qualify as a REIT for federal income tax purposes, the Company must distribute to its stockholders at least 90% of its “real estate investment trust taxable income,” as defined in the Code. The Company expects to meet these short-term liquidity requirements (other than amounts required for additional property acquisitions and developments) through cash provided from operations, available cash and its existing line of credit.
The Company is developing Twinbrook Quarter Phase I (“Phase I”) located in Rockville, Maryland. Phase I includes an 80,000 square foot Wegmans, approximately 25,000 square feet of small shop space, 450 apartments and a 230,000 square foot office building. The office tower portion of Phase I is not being constructed at this time. In connection with the development of the residential and retail portions of Phase I, we must also invest in infrastructure and other items that will support both Phase I and other portions of the development of Twinbrook Quarter. The total cost of the project is expected to be approximately $331.5 million, of which $271.4 million is related to the development of the residential and retail portions of Phase I and $60.1 million is related to infrastructure and other items. A portion of the project will be financed by a $145.0 million construction-to-permanent loan. Construction of the structure is ongoing. Concrete is being poured at the 12th level above ground, which is the final above ground level of the residential and retail portions of Phase I. Initial delivery of Phase I is anticipated in late 2024. The development potential of all phases of the entire 18.4 acre Twinbrook Quarter site totals 1,865 residential units, 473,000 square feet of retail space, and 431,000 square feet of office space.
The Company is developing Hampden House, a project located in downtown Bethesda, Maryland that will include up to 366 apartment units and 10,100 square feet of retail space. The total cost of the project is expected to be approximately $246.4 million, a portion of which will be financed by a $133.0 million construction-to-permanent loan. Excavation is complete and below grade construction of foundation systems is in progress. Construction is expected to be completed during 2025.
Long-term liquidity requirements consist primarily of obligations under our long-term debt and dividends paid to our preferred shareholders. The Company anticipates that long-term liquidity requirements will also include amounts required for property acquisitions and developments. The Company may also redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers. Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, developments, expansions or acquisitions (if any) are expected to be funded with available cash, bank borrowings from the Company’s credit line, construction and permanent financing, proceeds from the operation of the Company’s Dividend Reinvestment Plan (“DRIP”) or other external debt or equity capital resources available to the Company. Any future borrowings may be at the Saul Centers, Operating Partnership or Subsidiary Partnership level, and securities offerings may include (subject to certain limitations) the issuance of additional limited partnership interests in the Operating Partnership which can be converted into shares of Saul Centers common stock. The availability and terms of any such financing will depend upon market and other conditions.
Contractual Payment Obligations
As of December 31, 2022, the Company had unfunded contractual payment obligations totaling approximately $258.9 million, excluding operating obligations, due within the next 12 months. The table below shows the total contractual payment obligations as of December 31, 2022.
43
Table of Contents
| Payments Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year or Less | More Than One Year | Total | |||||||
| Notes Payable: | ||||||||||
| Interest | $ | 50,140 | $ | 316,355 | $ | 366,495 | ||||
| Scheduled Principal | 32,926 | 287,872 | 320,798 | |||||||
| Balloon Payments | 9,225 | 908,660 | 917,885 | |||||||
| Subtotal | 92,291 | 1,512,887 | 1,605,178 | |||||||
| Corporate Headquarters Lease (1) | 801 | 2,697 | 3,498 | |||||||
| Development and Predevelopment Obligations | 152,299 | 31,293 | 183,592 | |||||||
| Tenant Improvements | 13,550 | 107,631 | 121,181 | |||||||
| Total Contractual Obligations | $ | 258,941 | $ | 1,654,508 | $ | 1,913,449 |
(1)See Note 7 to Consolidated Financial Statements. Corporate Headquarters Lease amounts represent an allocation to the Company based upon employees’ time dedicated to the Company’s business as specified in the Shared Services Agreement. Future amounts are subject to change as the number of employees employed by each of the parties to the lease fluctuates.
44
Table of Contents
Dividend Reinvestments
In December 1995, the Company established a Dividend Reinvestment Plan (the “Plan”) to allow its common stockholders and holders of limited partnership interests an opportunity to buy additional shares of common stock by reinvesting all or a portion of their dividends or distributions. The Plan provides for investing in newly issued shares of common stock at a 3% discount from market price without payment of any brokerage commissions, service charges or other expenses. All expenses of the Plan are paid by the Company. The Company issued 138,142 and 287,239 shares under the Plan at a weighted average discounted price of $48.56 and $39.17 per share during the years ended December 31, 2022 and 2021, respectively. The Company issued 26,659 and 61,009 limited partnership units under the Plan at a weighted average price of $49.81 and $39.74 per unit during the years ended December 31, 2022 and 2021, respectively. The Company also credited 5,815 and 6,376 shares to directors pursuant to the reinvestment of dividends specified by the Directors’ Deferred Compensation Plan at a weighted average discounted price of $46.74 and $39.31 per share, during the years ended December 31, 2022 and 2021, respectively.
Capital Strategy and Financing Activity
As a general policy, the Company intends to maintain a ratio of its total debt to total asset value of 50% or less and to actively manage the Company’s leverage and debt expense on an ongoing basis in order to maintain prudent coverage of fixed charges. Asset value is the aggregate fair market value of the Current Portfolio Properties and any subsequently acquired properties as reasonably determined by management by reference to the properties’ aggregate cash flow. Given the Company’s current debt level, it is management’s belief that the ratio of the Company’s debt to total asset value was below 50% as of December 31, 2022.
The organizational documents of the Company do not limit the absolute amount or percentage of indebtedness that it may incur. The Board of Directors may, from time to time, reevaluate the Company’s debt capitalization policy in light of current economic conditions, relative costs of capital, market values of the Company property portfolio, opportunities for acquisition, development or expansion, and such other factors as the Board of Directors then deems relevant. The Board of Directors may modify the Company’s debt capitalization policy based on such a reevaluation without shareholder approval and may increase or decrease the Company’s debt to total asset ratio above or below 50% or may waive the policy for certain periods of time. The Company continues to refinance or renegotiate the terms of its outstanding debt in order to extend maturities and obtain generally more favorable loan terms, whenever management determines the financing environment is favorable.
The Company's financing activity is described within Note 5 to the Consolidated Financial Statements. The following is a summary of notes payable as of December 31, 2022 and 2021.
45
Table of Contents
| Notes Payable | Year Ended December 31, | Interest | Scheduled | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | Rate* | Maturity* | ||||||||||
| Lansdowne Town Center | $ | — | $ | 28,533 | 5.62 | % | Jun-2022 | |||||||
| Orchard Park | — | 8,812 | 6.08 | % | Sep-2022 | |||||||||
| BJ's Wholesale Club | 9,345 | 9,692 | 6.43 | % | Apr-2023 | |||||||||
| Great Falls Center | — | 8,651 | 6.61 | % | Feb-2024 | |||||||||
| Leesburg Pike Center | 12,543 | 13,213 | 7.35 | % | Jun-2024 | |||||||||
| Village Center | — | 11,528 | 7.60 | % | Jun-2024 | |||||||||
| White Oak | 19,985 | 20,874 | 6.89 | % | Jul-2024 | |||||||||
| Avenel Business Park | 22,906 | 24,108 | 7.45 | % | Jul-2024 | |||||||||
| Ashburn Village | 23,039 | 24,186 | 7.30 | % | Jan-2025 | |||||||||
| Ravenwood | 11,975 | 12,553 | 6.18 | % | Jan-2026 | |||||||||
| Clarendon Center | 86,264 | 90,600 | 5.31 | % | Apr-2026 | |||||||||
| Severna Park Marketplace | 25,857 | 27,197 | 4.30 | % | Oct-2026 | |||||||||
| Kentlands Square II | 29,658 | 31,155 | 4.53 | % | Nov-2026 | |||||||||
| Cranberry Square | 13,946 | 14,634 | 4.70 | % | Dec-2026 | |||||||||
| Fixed-rate portion of Credit Facility | 100,000 | — | 4.38 | % | Feb-2027 | |||||||||
| Seven Corners | — | 56,413 | 5.84 | % | May-2027 | |||||||||
| Hampshire-Langley | 12,231 | 12,868 | 4.04 | % | Apr-2028 | |||||||||
| Beacon Center | — | 32,170 | 3.51 | % | Jun-2028 | |||||||||
| Seabreeze Plaza | 13,302 | 13,897 | 3.99 | % | Sep-2028 | |||||||||
| Great Falls Center | 31,313 | — | 3.91 | % | Sep-2029 | |||||||||
| Shops at Fairfax / Boulevard | 23,443 | 24,398 | 3.69 | % | Mar-2030 | |||||||||
| Northrock | 12,652 | 13,108 | 3.99 | % | Apr-2030 | |||||||||
| Burtonsville Town Square | 33,439 | 34,558 | 3.39 | % | Feb-2032 | |||||||||
| Park Van Ness | 62,813 | 64,661 | 4.88 | % | Sep-2032 | |||||||||
| Washington Square | 52,030 | 53,745 | 3.75 | % | Dec-2032 | |||||||||
| Broadlands Village | 28,858 | 29,613 | 4.41 | % | Nov-2033 | |||||||||
| The Glen | 20,827 | 21,393 | 4.69 | % | Jan-2034 | |||||||||
| Olde Forte Village | 20,136 | 20,682 | 4.65 | % | Feb-2034 | |||||||||
| Olney | 12,476 | 12,299 | 8.00 | % | Apr-2034 | |||||||||
| Shops at Monocacy | 26,422 | 27,143 | 4.14 | % | Dec-2034 | |||||||||
| Ashbrook Marketplace | 20,807 | 21,329 | 3.80 | % | Aug-2035 | |||||||||
| Kentlands | 28,157 | 28,899 | 3.43 | % | Aug-2035 | |||||||||
| The Waycroft | 152,679 | 156,116 | 4.67 | % | Sep-2035 | |||||||||
| Village Center | 25,057 | — | 4.14 | % | Aug-2037 | |||||||||
| Beacon Center / Seven Corners | 142,522 | — | 5.05 | % | Oct-2037 | |||||||||
| Total fixed rate | 1,074,682 | 949,028 | 4.77 | % | 8.77 years | |||||||||
| Variable rate loans: | ||||||||||||||
| Variable-rate portion of Credit Facility | 164,000 | 206,000 | SOFR + 1.50% | Aug-2025 | ||||||||||
| Total variable rate | 164,000 | 206,000 | 5.80 | % | 2.66 years | |||||||||
| Total notes payable | $ | 1,238,682 | $ | 1,155,028 | 4.91 | % | 7.96 years |
* Totals computed using weighted averages.
46
Table of Contents
On February 23, 2022, the Company closed on a $133.0 million construction-to-permanent loan, the proceeds of which will be used to partially fund Hampden House. The loan matures in 2040, bears interest at a fixed rate of 3.90%, and requires interest only payments, which will be funded by the loan, until conversion to permanent. The conversion is expected in the first quarter of 2026, and thereafter, monthly principal and interest payments based on a 25-year amortization schedule will be required.
On March 11, 2022, the Company repaid in full the remaining principal balance of $28.3 million of the mortgage loan secured by Lansdowne Town Center, which was scheduled to mature in June 2022.
On June 7, 2022, the Company repaid in full the remaining principal balance of $8.6 million of the mortgage loan secured by Orchard Park, which was scheduled to mature in September 2022.
On August 4, 2022, the Company closed on a 15-year, non-recourse, $25.3 million mortgage secured by Village Center. The loan matures in 2037, bears interest at a fixed-rate of 4.14%, requires monthly principal and interest payments of $135,200 based on a 25-year amortization schedule and requires a final payment of $13.4 million at maturity. Proceeds were used to repay the remaining balance of approximately $11.2 million on the existing mortgage and reduce the outstanding balance of the Credit Facility. A $0.4 million loss on early extinguishment of debt was recognized.
On August 23, 2022, the Company entered into two floating-to-fixed interest rate swap agreements to manage the interest rate risk associated with $100.0 million of its variable-rate debt. Each swap agreement became effective October 3, 2022 and each has a $50.0 million notional amount. One agreement terminates on October 1, 2027 and effectively fixes SOFR at 2.96%. The other agreement terminates on October 1, 2030 and effectively fixes SOFR at 2.91%. Because the interest-rate swaps effectively fix SOFR for $100.0 million of variable-rate debt, unless otherwise indicated, $100.0 million of variable-rate debt will be treated as fixed-rate debt for disclosure purposes beginning September 30, 2022. The Company has designated the agreements as cash flow hedges for accounting purposes.
As of December 31, 2022, the fair value of the interest-rate swaps totaled approximately $4.0 million, which is included in Other assets in the Consolidated Balance Sheets. The increase in value from inception of the swaps is reflected in Other Comprehensive Income in the Consolidated Statements of Comprehensive Income.
On August 24, 2022, the Company closed on a 7-year, non-recourse, $31.5 million mortgage secured by Great Falls Center. The loan matures in 2029, bears interest at a fixed-rate of 3.91%, requires monthly principal and interest payments of $164,700 based on a 25-year amortization schedule and requires a final payment of $25.7 million at maturity. Proceeds were used to repay the remaining balance of approximately $8.0 million on the existing mortgage and reduce the outstanding balance of the Credit Facility. A $0.2 million loss on early extinguishment of debt was recognized.
On September 6, 2022, the Company closed on a 15-year, non-recourse, $143.0 million mortgage secured by Beacon Center and Seven Corners Center. The loan matures in 2037, bears interest at a fixed-rate of 5.05%, requires monthly principal and interest payments of $840,100 based on a 25-year amortization schedule and requires a final payment of $79.9 million at maturity. Proceeds were used to repay the remaining balance of approximately $85.3 million on the existing mortgages and reduce the outstanding balance of the Credit Facility. This transaction was treated as a modification of the original debt agreement. A prepayment penalty of $5.9 million was incurred, which was deferred and will be amortized as interest expense over the life of the loan and is included as a reduction to notes payable, net in the Consolidated Balance Sheets.
47
Table of Contents
Funds From Operations
In 2022, the Company reported Funds From Operations (“FFO”)1 available to common stockholders and noncontrolling interests of $103.2 million, a 2.4% increase from 2021 FFO available to common stockholders and noncontrolling interests of $100.7 million. FFO available to common stockholders and noncontrolling interests increased primarily due to (a) higher base rent of $3.4 million, (b) lower interest expense, net and amortization of deferred debt costs of $1.5 million, primarily due to higher capitalized interest and (c) lower credit losses on operating lease receivables and corresponding reserves, collectively, of $0.7 million, partially offset by (d) higher general and administrative costs of $2.1 million and (e) lower recovery income, net of expenses of $1.4 million. The following table presents a reconciliation from net income to FFO available to common stockholders and noncontrolling interests for the periods indicated:
| Year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2022 | 2021 | 2020 | |||||||
| Net income | $ | 65,392 | $ | 61,649 | $ | 50,316 | ||||
| Subtract: | ||||||||||
| Gain on sale of property | — | — | (278) | |||||||
| Add: | ||||||||||
| Real estate depreciation and amortization | 48,969 | 50,272 | 51,126 | |||||||
| FFO | 114,361 | 111,921 | 101,164 | |||||||
| Subtract: | ||||||||||
| Preferred stock dividends | (11,194) | (11,194) | (11,194) | |||||||
| FFO available to common stockholders and noncontrolling interests | $ | 103,167 | $ | 100,727 | $ | 89,970 | ||||
| Weighted average shares and units: | ||||||||||
| Basic | 33,256 | 32,029 | 31,266 | |||||||
| Diluted (2) | 33,972 | 33,098 | 31,267 | |||||||
| Basic FFO per share available to common stockholders and noncontrolling interests | $ | 3.10 | $ | 3.14 | $ | 2.88 | ||||
| Diluted FFO per share available to common stockholders and noncontrolling interests. | $ | 3.04 | $ | 3.04 | $ | 2.88 |
(1)The National Association of Real Estate Investment Trusts (NAREIT) developed FFO as a relative non-GAAP financial measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by NAREIT as net income, computed in accordance with GAAP, plus real estate depreciation and amortization, and excluding impairment charges on depreciable real estate assets and gains or losses from property dispositions. FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs, which is disclosed in the Company’s Consolidated Statements of Cash Flows for the applicable periods. There are no material legal or functional restrictions on the use of FFO. FFO should not be considered as an alternative to net income, its most directly comparable GAAP measure, as an indicator of the Company’s operating performance, or as an alternative to cash flows as a measure of liquidity. Management considers FFO a meaningful supplemental measure of operating performance because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time (i.e. depreciation), which is contrary to what we believe occurs with our assets, and because industry analysts have accepted it as a performance measure. FFO may not be comparable to similarly titled measures employed by other REITs.
(2)Beginning March 5, 2021, fully diluted shares and units includes 1,416,071 limited partnership units held in escrow related to the contribution of Twinbrook Quarter by 1592 Rockville Pike. Half of the units held in escrow were released on October 18, 2021. The remaining units held in escrow are scheduled to be released on October 18, 2023.
48
Table of Contents
Acquisitions and Redevelopments
Management anticipates that during the coming year, the Company may redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers. Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, any developments, expansions or acquisitions are expected to be funded with bank borrowings from the Company’s credit line, construction financing, proceeds from the operation of the Company’s dividend reinvestment plan or other external capital resources available to the Company.
The Company has been selectively involved in acquisition, development, redevelopment and renovation activities. It continues to evaluate the acquisition of land parcels for retail and mixed-use development and acquisitions of operating properties for opportunities to enhance operating income and cash flow growth. The Company also continues to analyze redevelopment, renovation and expansion opportunities within the portfolio.
Portfolio Leasing Status
The following chart sets forth certain information regarding commercial leases at our properties for the periods indicated. This section generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021. Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021 filed on February 24, 2022.
| Total Properties | Total Square Footage | Percentage Leased | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | ||||||||||||
| 2022 | 50 | 7 | 7,877,330 | 1,136,885 | 94.7 | % | 82.5 | % | ||||||||||
| 2021 | 50 | 7 | 7,874,130 | 1,136,937 | 93.4 | % | 82.3 | % |
The overall commercial portfolio leasing percentage, on a comparative same property basis, increased to 93.2% at December 31, 2022 from 92.0% at December 31, 2021. Included in the 93.2% of space leased as of December 31, 2022, is approximately 241,000 square feet of space, representing 2.7% of total commercial square footage, that has not been occupied by the tenant. Collectively, these leases are expected to produce approximately $5.4 million of additional annualized base rent, an average of $22.41 per square foot, upon tenant occupancy and following any contractual rent concessions.
The Mixed-Use commercial leasing percentage is composed of commercial leases at office mixed-use properties and residential mixed-use properties. The leasing percentage at office mixed-use properties increased to 82.0% at December 31, 2022 from 81.6% at December 31, 2021. The retail leasing percentage at residential mixed-use properties decreased to 91.2% at December 31, 2022 from 92.4% at December 31, 2021.
The following table shows selected data for leases executed in the indicated periods. The information is based on executed leases without adjustment for the timing of occupancy, tenant defaults, or landlord concessions. The base rent for an expiring lease is the annualized contractual base rent, on a cash basis, as of the expiration date of the lease. The base rent for a new or renewed lease is the annualized contractual base rent, on a cash basis, as of the expected rent commencement date. Because tenants that execute leases may not ultimately take possession of their space or pay all of their contractual rent, the changes presented in the table provide information only about trends in market rental rates. The actual changes in rental income received by the Company may be different.
49
Table of Contents
| Commercial Property Leasing Activity | Average Base Rent per Square Foot | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | Square Feet | Number of Leases | New/Renewed Leases | Expiring Leases | |||||||||||||||||||||||
| Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | ||||||||||||||||||||
| 2022 | 1,274,191 | 86,713 | 304 | 17 | $ | 22.50 | $ | 28.04 | $ | 21.37 | $ | 29.66 | |||||||||||||||
| 2021 | 1,227,362 | 126,181 | 256 | 29 | 18.91 | 40.59 | 19.15 | 46.83 |
Additional information about commercial leasing activity during the three months ended December 31, 2022, is set forth below. The below information includes leases for space which had not been previously leased during the period of the Company's ownership, either as a result of acquisition or development.
| Commercial Property Leasing Activity | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| New Leases | First Generation/Development Leases | Renewed Leases | |||||||||
| Number of leases | 19 | 1 | 65 | ||||||||
| Square feet | 62,687 | 3,200 | 184,720 | ||||||||
| Per square foot average annualized: | |||||||||||
| Base rent | $ | 25.35 | $ | 60.94 | $ | 30.09 | |||||
| Tenant improvements | (4.32) | (12.50) | (0.16) | ||||||||
| Leasing costs | (0.90) | (1.92) | (0.01) | ||||||||
| Rent concessions | (0.31) | — | (0.02) | ||||||||
| Effective rents | $ | 19.82 | $ | 46.52 | $ | 29.90 |
As of December 31, 2022, 1,026,830 square feet of Commercial space was subject to leases scheduled to expire in 2023. Below is information about existing and estimated market base rents per square foot for that space.
| Expiring Commercial Property Leases: | Total | ||
|---|---|---|---|
| Square feet | 1,026,830 | ||
| Average base rent per square foot | $ | 18.53 | |
| Estimated market base rent per square foot | $ | 18.59 |
The Residential portfolio was 97.2% leased at December 31, 2022, compared to 97.1% at December 31, 2021.
| Residential Property Leasing Activity | Average Rent per Square Foot | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | Number of leases | New/Renewed Leases | Expiring Leases | |||||||
| 2022 | 1,005 | $ | 3.44 | $ | 3.22 | |||||
| 2021 | 694 | 3.22 | 3.28 |
FY 2021 10-K MD&A
SEC filing source: 0000907254-22-000014.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) begins with the Company’s primary business strategy to give the reader an overview of the goals of the Company’s business. This is followed by a discussion of the critical accounting policies that the Company believes are important to understanding the assumptions and judgments incorporated in the Company’s reported financial results. The next section discusses the Company’s results of operations for the past two years. Beginning on page 45, the Company provides an analysis of its liquidity and capital resources, including discussions of its cash flows, debt arrangements, sources of capital and financial commitments. On page 49, the Company discusses funds from operations, or FFO, which is a non-GAAP financial measure of performance of an equity REIT used by the REIT industry.
The following discussion and analysis should be read in conjunction with the Consolidated Financial Statements and related footnotes included elsewhere in this Annual Report on Form 10-K. We make statements in this section that are forward-looking statements within the meaning of the federal securities laws. For a complete discussion of forward-looking statements, see the section in this report entitled "Forward-Looking Statements." Certain risks may cause our actual results, performance or achievements to differ materially from those expressed or implied by the following discussion. For a discussion of such risk factors, see "Item 1A. Risk Factors."
Impact of COVID-19
On March 11, 2020, the World Health Organization declared a novel strain of coronavirus ("COVID-19") a pandemic, and on March 13, 2020, the United States declared a national emergency with respect to COVID-19. As a result, the COVID-19 pandemic is negatively affecting almost every industry directly or indirectly.
The actions taken by federal, state and local governments to mitigate the spread of COVID-19 by ordering closure of nonessential businesses and ordering residents to generally stay at home, and subsequent phased re-openings, have resulted in many of our tenants announcing mandated or temporary closures of their operations and/or requesting adjustments to their lease terms. While most of our tenants have re-opened their businesses, there remains significant uncertainty around the long-term economic impact of the COVID-19 pandemic, which could have a material and adverse effect on or cause disruption to our business or financial condition, results from operations, cash flows and the market value and trading price of our securities.
If the effects of COVID-19 result in continued deterioration of economic and market conditions, or if the Company’s expected holding period for assets changes, subsequent tests for impairment could result in impairment charges in the future. The Company can provide no assurance that material impairment charges with respect to the Company’s investment properties will not occur in 2022 or future periods. As of December 31, 2021, we have not identified any impairment triggering events, including the impact of COVID-19 and corresponding tenant requests for rent relief. Therefore, under applicable GAAP guidance, no impairment charges have been recorded. However, we have yet to see the long-term effects of COVID-19 and the extent to which it may impact our tenants in the future. Indications of a tenant’s inability to continue as a going concern, changes in our view or strategy relative to a tenant’s business or industry as a result of COVID-19, or changes in our long-term hold strategies, could be indicative of an impairment triggering event. Accordingly, the Company will continue to monitor circumstances and events in future periods to determine whether impairment charges are warranted.
While the Company’s grocery store, pharmacy, bank and home improvement store tenants generally remained fully open, many restaurants have operated with reduced hours and/or limited indoor seating, supplemented with delivery and curbside pick-up, and most health, beauty supply and services, fitness centers, and other non-essential businesses are open with limited or full customer capacity depending on location. As of February 18, 2022, payments by tenants of contractual base rent and operating expense and real estate tax recoveries totaled approximately 99% and 97% for the fourth quarter of 2021 and January 2022, respectively. During 2021, the
35
Table of Contents
Company generally did not charge late fees or delinquent interest on past due payments and, in many cases, rent deferral agreements have been negotiated to allow tenants temporary relief where needed. The deferral agreements, generally, permit tenants to defer 30 to 90 days of rent, operating expense and real estate tax recovery payments until a later time in their lease term with repayment typically occurring over a 12-month period generally commencing in 2021. We expect that our rent collections will continue to be below our tenants’ contractual rent obligations for so long as governmental orders require non-essential businesses to remain at limited capacity or closed and residents to stay at home. We will continue to accrue rental revenue during the deferral period. However, we anticipate that some tenants eventually will not be able to pay amounts due and we will incur losses against our rent receivables. The extent and timing of the recognition of such losses will depend on future developments, which are highly uncertain and cannot be predicted. Management considers reserves established as of December 31, 2021, against such potential losses to be reasonable and adequate. Rent collections during the fourth quarter of 2021 and rent relief requests to-date may not be indicative of collections or requests in any future period.
The following is a summary of the Company's executed rent deferral agreements and repayment dates as of February 18, 2022, with the exception of amounts due, which are as of January 31, 2022.
| (In thousands) | |||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Original Rent Due By Quarter | Original Rent Amount | Repayment Year | Repayment Amount | Amount Due | Amount Collected | Collection Percentage | |||||||||||||||
| (prior to deferral) | (after deferral) | (based on payments currently due) | |||||||||||||||||||
| 2020 First Quarter | $ | 67 | 2020 | 331 | $ | 331 | $ | 331 | 100 | % | |||||||||||
| 2020 Second Quarter | 6,282 | 2021 | 5,703 | 5,703 | 5,531 | 97 | % | ||||||||||||||
| 2020 Third Quarter | 1,487 | 2022 | 2,033 | 219 | 189 | 86 | % | ||||||||||||||
| 2020 Fourth Quarter | 368 | 2023 | 645 | ||||||||||||||||||
| 2021 First Quarter | 249 | 2024 | 234 | ||||||||||||||||||
| 2021 Second Quarter | 266 | 2025 | 48 | ||||||||||||||||||
| 2021 Third Quarter | 273 | 2026 | 19 | ||||||||||||||||||
| 2021 Fourth Quarter | 74 | Thereafter | 53 | ||||||||||||||||||
| January 2022 | — | ||||||||||||||||||||
| Total | $ | 9,066 | Total | $ | 9,066 | $ | 6,253 | $ | 6,051 | 97 | % |
When taking into account the amount of time elapsed since the due date of the payment, we continue to experience sequential improvement in our collection rates. The following table summarizes the Company's consolidated total collections of the first quarter, second quarter, third quarter, fourth quarter and January 2022 rent billings as of February 18, 2022:
| Retail | Office | Residential | Total | |||||
|---|---|---|---|---|---|---|---|---|
| 2021 First Quarter | 99 | % | 100 | % | 99 | % | 99 | % |
| 2021 Second Quarter | 99 | % | 100 | % | 99 | % | 99 | % |
| 2021 Third Quarter | 99 | % | 100 | % | 99 | % | 99 | % |
| 2021 Fourth Quarter | 98 | % | 100 | % | 99 | % | 99 | % |
| January 2022 | 97 | % | 99 | % | 99 | % | 97 | % |
Although the Company is and will continue to be actively engaged in rent collection efforts related to uncollected rent, and the Company will continue to work with certain tenants who have requested rent deferrals, the Company can provide no assurance that such efforts or our efforts in future periods will be successful, particularly in the event that the COVID-19 pandemic and restrictions intended to prevent its spread continue for a prolonged period. The Company strongly encouraged, and continues to encourage, small business tenants to apply for Paycheck Protection Program loans, as available, under the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act, and all subsequent support programs available from federal, state and local governments. The
36
Table of Contents
Company has information that many tenants applied for these loans and several tenants have communicated that loan proceeds are being received and have subsequently remitted rental payments.
As of January 31, 2022, the Company had $12.8 million of cash and cash equivalents and borrowing availability of approximately $208.8 million under its unsecured revolving credit facility.
The extent of the effects of COVID-19 on the Company’s business, results of operations, cash flows, and growth prospects is highly uncertain and will ultimately depend on future developments, none of which can be predicted with any certainty. See Item 1A. Risk Factors. However, we believe the actions we have taken and are continuing to take will help minimize interruptions to operations and will put the Company in the best position to participate in the recovery when the time comes. Management and the Board of Directors will continue to actively monitor the effects of the COVID-19 pandemic, including governmental directives in the jurisdictions in which we operate and the recommendations of public health authorities, and will, as needed, take further measures to adapt the Company’s business in the best interests of our stockholders and personnel. The extent to which COVID-19 impacts our operations and those of our tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the outbreak, the actions taken to contain the outbreak or mitigate its impact, and the direct and indirect economic effects of the outbreak and containment measures, among others.
In accordance with guidance issued by state and local health authorities and with safety protocols in place as recommended by the Centers for Disease Control and Prevention, on June 1, 2021, the Company began transitioning employees from a remote working environment to working in the office. On November 1, 2021, the Company formally reopened, without occupancy restrictions, its corporate office in Bethesda, Maryland. Due to the most recent COVID-19 variant and the surge in cases, the Company is currently allowing employees the option to work remotely. The Company does not anticipate any adverse impact on its ability to continue to operate its business during the transition back to the office.
Overview
The Company’s primary strategy is to continue to focus on diversification of its assets through development of transit-oriented, residential mixed-use projects in the Washington, D.C. metropolitan area. The Company’s operating strategy also includes improvement of the operating performance of its assets, internal growth of its Shopping Centers through the addition of pad sites, and supplementing its development pipeline with selective redevelopment and renovations of its core Shopping Centers. The Company has a pipeline of entitled sites in its portfolio, some of which are currently shopping center operating properties, for development of up to 3,700 apartment units and 975,000 square feet of retail and office space. All such sites are located adjacent to red line Metro stations in Montgomery County, Maryland.
The Company intends to selectively add free-standing pad site buildings within its Shopping Center portfolio, and replace underperforming tenants with tenants that generate strong traffic, including anchor stores such as supermarkets and drug stores. The Company has executed leases or leases are under negotiation for ten more pad sites.
In recent years, there has been a limited amount of quality properties for sale and pricing of those properties has escalated. Accordingly, management believes acquisition opportunities for investment in existing and new shopping center and mixed-use properties in the near future is uncertain. Nevertheless, because of the Company’s conservative capital structure, including its cash and capacity under its revolving credit facility, management believes that the Company is positioned to take advantage of additional investment opportunities as attractive properties are identified and market conditions improve. (See “Item 1. Business - Capital Policies”.) It is management’s view that several of the sub-markets in which the Company operates have, or are expected to have in the future, attractive supply/demand characteristics. The Company will continue to evaluate acquisition, development and redevelopment as integral parts of its overall business plan.
Prior to the COVID-19 pandemic, economic conditions within the local Washington, DC metropolitan area had remained relatively stable. Issues facing the Federal government relating to taxation, spending and interest
37
Table of Contents
rate policy will likely continue to impact the office, retail and residential real estate markets over the coming years. Because the majority of the Company’s property operating income is produced by our Shopping Centers, we continually monitor the implications of government policy changes, as well as shifts in consumer demand between on-line and in-store shopping, on future shopping center construction and retailer store expansion plans. Based on our observations, we continue to adapt our marketing and merchandising strategies in ways to maximize our future performance. The Company's commercial leasing percentage, on a same property basis, which excludes the impact of properties not in operation for the entirety of the comparable periods, decreased to 92.0% at December 31, 2021, from 92.5% at December 31, 2020.
The Company maintains a ratio of total debt to total asset value of under 50%, which allows the Company to obtain additional secured borrowings if necessary. As of December 31, 2021, amortizing fixed-rate mortgage debt with staggered maturities from 2022 to 2035 represented approximately 82.2% of the Company’s notes payable, thus minimizing refinancing risk. The Company’s variable-rate debt consists of $206.0 million outstanding under the credit facility. As of December 31, 2021, the Company has availability of approximately $219.8 million under its $425.0 million unsecured revolving credit facility.
Although it is management’s present intention to concentrate future acquisition and development activities on transit-centric, primarily residential mixed-use properties in the Washington, D.C./Baltimore metropolitan area, the Company may, in the future, also acquire other types of real estate in other areas of the country as opportunities present themselves. The Company plans to continue to diversify in terms of property types, locations, size and market, and it does not set any limit on the amount or percentage of assets that may be invested in any one property or any one geographic area.
The following table sets forth average annualized base rent per square foot and average annualized effective rent per square foot for the Company's commercial properties (all properties except for the apartments within The Waycroft, Clarendon Center and Park Van Ness properties). For purposes of this table, annualized effective rent is annualized base rent minus amortized tenant improvements and amortized leasing commissions. The $0.66 per square foot increase in base rent in the 2021 Period compared to the 2020 Period is primarily attributable to a rate increase in commercial leases relating to completed development projects.
| Commercial Rents | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | |||||||||||
| 2021 | 2020 | 2019 | |||||||||
| Base rent | $ | 20.63 | $ | 19.97 | $ | 19.91 | |||||
| Effective rent | $ | 18.91 | $ | 18.25 | $ | 18.08 |
Critical Accounting Policies
The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”), which requires management to make certain estimates and assumptions that affect the reporting of financial position and results of operations. See Note 2 to the Consolidated Financial Statements in this report. The Company has identified the following policies that, due to estimates and assumptions inherent in those policies, involve a relatively high degree of judgment and complexity.
Real Estate Investments
Real estate investment properties are stated at historic cost less depreciation. Although the Company intends to own its real estate investment properties over a long term, from time to time it will evaluate its market position, market conditions, and other factors and may elect to sell properties that do not conform to the Company’s investment profile. Management believes that the Company’s real estate assets have generally appreciated in value since their acquisition or development and, accordingly, the aggregate current value exceeds their aggregate net book value and also exceeds the value of the Company’s liabilities as reported in the financial statements. Because the financial statements are prepared in conformity with GAAP, they do not report the current value of the Company’s real estate investment properties.
38
Table of Contents
If there is an event or change in circumstance that indicates a potential impairment in the value of a real estate investment property, the Company prepares an analysis to determine whether the carrying value of the real estate investment property exceeds its estimated fair value. The Company considers both quantitative and qualitative factors in identifying impairment indicators including recurring operating losses, significant decreases in occupancy, and significant adverse changes in market conditions, legal factors and business climate. If impairment indicators are present, the Company compares the projected cash flows of the property over its remaining useful life, on an undiscounted basis, to the carrying value of that property. The Company assesses its undiscounted projected cash flows based upon estimated capitalization rates, historic operating results and market conditions that may affect the property. If the carrying value is greater than the undiscounted projected cash flows, the Company would recognize an impairment loss equivalent to an amount required to adjust the carrying amount to its then estimated fair value. The fair value of any property is sensitive to the actual results of any of the aforementioned estimated factors, either individually or taken as a whole. Should the actual results differ from management’s projections, the valuation could be negatively or positively affected.
Accounts Receivable, Accrued Income, and Allowance for Doubtful Accounts
Accounts receivable primarily represent amounts currently due from tenants in accordance with the terms of their respective leases. Individual leases are assessed for collectability and, upon the determination that the collection of rents is not probable, accrued rent and accounts receivable are charged off, and the charge off is reflected as an adjustment to rental revenue. Revenue from leases where collection is not probable is recorded on a cash basis until collectability is determined to be probable. We also assess whether operating lease receivables, at the portfolio level, are appropriately valued based upon an analysis of balances outstanding, effects of tenant bankruptcies, historical levels of bad debt and current economic trends. Additionally, because of the uncertainties related to the impact of the COVID-19 pandemic, our assessment also takes into consideration the types of business conducted by tenants and current discussions with the tenants, as well as recent rent collection experience. Evaluating and estimating uncollectable lease payments and related receivables requires a significant amount of judgment by management and is based on the best information available to management at the time of evaluation. Actual results could differ from these estimates.
Legal Contingencies
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business, which are generally covered by insurance. While the resolution of these matters cannot be predicted with certainty, the Company believes the final outcome of current matters will not have a material adverse effect on its financial position or the results of operations. Upon determination that a loss is probable to occur, the estimated amount of the loss is recorded in the financial statements. Both the amount of the loss and the point at which its occurrence is considered probable can be difficult to determine.
39
Table of Contents
Results of Operations
The following is a discussion of the components of revenue and expense for the entire Company. This section generally discusses 2021 and 2020 items and year-to-year comparisons between 2021 and 2020. Discussions of 2019 items and year-to-year comparisons between 2020 and 2019 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020 filed on February 25, 2021.
| Revenue | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Year ended December 31, | Percentage Change | |||||||||||||||
| 2021 | 2020 | 2019 | 2021 from 2020 | 2020 from 2019 | |||||||||||||
| Base rent | $ | 197,930 | $ | 188,636 | $ | 185,724 | 4.9 | % | 1.6 | % | |||||||
| Expense recoveries | 34,500 | 34,678 | 36,521 | (0.5) | % | (5.0) | % | ||||||||||
| Percentage rent | 1,504 | 927 | 910 | 62.2 | % | 1.9 | % | ||||||||||
| Other property revenue | 1,393 | 1,252 | 1,423 | 11.3 | % | (12.0) | % | ||||||||||
| Credit losses on operating lease receivables | (812) | (5,212) | (1,226) | (84.4) | % | 325.1 | % | ||||||||||
| Rental revenue | 234,515 | 220,281 | 223,352 | 6.5 | % | (1.4) | % | ||||||||||
| Other revenue | 4,710 | 4,926 | 8,173 | (4.4) | % | (39.7) | % | ||||||||||
| Total revenue | $ | 239,225 | $ | 225,207 | $ | 231,525 | 6.2 | % | (2.7) | % |
Base rent includes $1.7 million and $1.3 million, for the years 2021 and 2020, respectively, to recognize base rent on a straight-line basis. In addition, base rent includes $1.4 million and $1.4 million for the years 2021 and 2020, respectively, to recognize income from the amortization of in-place leases.
Total revenue increased 6.2% in 2021 compared to 2020 as described below.
Base rent
The $9.3 million increase in base rent in 2021 compared to 2020 was attributable to The Waycroft, which was completed in April 2020 ($9.8 million).
Percentage rent
The $0.6 million increase in percentage rent in 2021 compared to 2020 was attributable to increased sales reported by anchor and retail tenants at multiple Shopping Centers.
Credit losses on operating lease receivables
Credit losses decreased $4.4 million in 2021 compared to 2020, primarily due to collections across the portfolio as tenant operations have improved due to restrictions related to COVID-19 being removed or lessened.
40
Table of Contents
| Operating expenses | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | Year ended December 31, | Percentage Change | |||||||||||||||
| 2021 | 2020 | 2019 | 2021 from 2020 | 2020 from 2019 | |||||||||||||
| Property operating expenses | $ | 32,881 | $ | 28,857 | $ | 29,946 | 13.9 | % | (3.6) | % | |||||||
| Real estate taxes | 28,747 | 29,560 | 27,987 | (2.8) | % | 5.6 | % | ||||||||||
| Interest expense, net and amortization of deferred debt costs | 45,424 | 46,519 | 41,834 | (2.4) | % | 11.2 | % | ||||||||||
| Depreciation and amortization of deferred leasing costs | 50,272 | 51,126 | 46,333 | (1.7) | % | 10.3 | % | ||||||||||
| General and administrative | 20,252 | 19,107 | 20,793 | 6.0 | % | (8.1) | % | ||||||||||
| Total expenses | $ | 177,576 | $ | 175,169 | $ | 166,893 | 1.4 | % | 5.0 | % |
Total expenses increased 1.4% in 2021 compared to 2020 as described below.
Property operating expenses
Property operating expenses increased $4.0 million in 2021 compared to 2020 primarily due to (a) increased expenses at The Waycroft, which opened in April 2020 ($1.7 million), (b) increased expenses throughout the portfolio related to snow ($1.0 million), and (c) increased expenses throughout the portfolio, exclusive of The Waycroft ($1.3 million).
Real estate taxes
Real estate taxes decreased $0.8 million in 2021 compared to 2020 primarily due to (a) reductions of tax assessments across the portfolio, exclusive of The Waycroft ($1.8 million), partially offset by (b) the substantial completion of The Waycroft ($1.0 million) and cessation of capitalization of real estate taxes.
Interest expense, net and amortization of deferred debt costs
Interest expense and amortization of deferred debt costs decreased by $1.1 million in 2021 compared to 2020 primarily due to (a) a lower weighted average interest rate, exclusive of The Waycroft ($2.5 million), partially offset by (b) higher interest expense related to the substantial completion of The Waycroft in April 2020 ($0.8 million), (c) higher capitalized interest ($0.2 million), and (d) higher average debt outstanding ($0.2 million).
Depreciation and amortization
Depreciation and amortization of deferred leasing costs decreased by $0.9 million in 2021 compared to 2020 primarily due to lower amortization of deferred leasing costs during the period ($0.6 million).
General and administrative
General and administrative costs increased $1.1 million in 2021 compared to 2020 primarily due to (a) higher employee costs ($0.9 million) and (b) higher loan administration costs ($0.2 million).
41
Table of Contents
Same property revenue and same property operating income
Same property revenue and same property operating income are non-GAAP financial measures of performance and improve the comparability of these measures by excluding the results of properties which were not in operation for the entirety of the comparable reporting periods.
We define same property revenue as total revenue minus the revenue of properties not in operation for the entirety of the comparable reporting periods, and we define same property operating income as net income plus (a) interest expense, net and amortization of deferred debt costs, (b) depreciation and amortization of deferred leasing costs, (c) general and administrative expenses, and (d) change in fair value of derivatives, minus (e) gains on sale of property and (f) the operating income of properties which were not in operation for the entirety of the comparable periods.
Other REITs may use different methodologies for calculating same property revenue and same property operating income. Accordingly, our same property revenue and same property operating income may not be comparable to those of other REITs.
Same property revenue and same property operating income are used by management to evaluate and compare the operating performance of our properties, and to determine trends in earnings, because these measures are not affected by the cost of our funding, the impact of depreciation and amortization expenses, gains or losses from the acquisition and sale of operating real estate assets, general and administrative expenses or other gains and losses that relate to ownership of our properties. We believe the exclusion of these items from revenue and operating income is useful because the resulting measures capture the actual revenue generated and actual expenses incurred by operating our properties.
Same property revenue and same property operating income are measures of the operating performance of our properties but do not measure our performance as a whole. Such measures are therefore not substitutes for total revenue, net income or operating income as computed in accordance with GAAP.
The tables below provide reconciliations of property revenue and property operating income under GAAP to same property revenue and same property operating income for the indicated periods. The same property results include 50 Shopping Centers and six Mixed-Use properties for each period.
42
Table of Contents
Same property revenue
| (in thousands) | Year ended December 31, | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Total revenue | $ | 239,225 | $ | 225,207 | ||
| Less: Acquisitions, dispositions and development properties | (15,596) | (4,790) | ||||
| Total same property revenue | $ | 223,629 | $ | 220,417 | ||
| Shopping centers | $ | 169,681 | $ | 161,854 | ||
| Mixed-Use properties | 53,948 | 58,563 | ||||
| Total same property revenue | $ | 223,629 | $ | 220,417 | ||
| Total Shopping Center revenue | $ | 169,681 | $ | 161,854 | ||
| Less: Shopping Center acquisitions, dispositions and development properties | — | — | ||||
| Total same Shopping Center revenue | $ | 169,681 | $ | 161,854 | ||
| Total Mixed-Use property revenue | $ | 69,544 | $ | 63,353 | ||
| Less: Mixed-Use acquisitions, dispositions and development properties | (15,596) | (4,790) | ||||
| Total same Mixed-Use revenue | $ | 53,948 | $ | 58,563 |
The $3.2 million increase in same property revenue in 2021 compared to 2020 was due to (a) lower credit losses on operating lease receivables and corresponding reserves (collectively, $6.3 million) and (b) higher base rent at Ashbrook Marketplace ($1.1 million), partially offset by (c) lower base rent in the Mixed-Used portfolio ($4.3 million).
43
Table of Contents
Same property operating income
| Year Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|
| (In thousands) | 2021 | 2020 | |||||
| Net income | $ | 61,649 | $ | 50,316 | |||
| Add: Interest expense, net and amortization of deferred debt costs | 45,424 | 46,519 | |||||
| Add: Depreciation and amortization of deferred leasing costs | 50,272 | 51,126 | |||||
| Add: General and administrative | 20,252 | 19,107 | |||||
| Less: Gain on sale of property | — | (278) | |||||
| Property operating income | 177,597 | 166,790 | |||||
| Less: Acquisitions, dispositions and development properties | (9,312) | (1,271) | |||||
| Total same property operating income | $ | 168,285 | $ | 165,519 | |||
| Shopping Centers | $ | 133,897 | $ | 126,656 | |||
| Mixed-Use properties | 34,388 | 38,863 | |||||
| Total same property operating income | $ | 168,285 | $ | 165,519 | |||
| Shopping Center operating income | $ | 133,897 | $ | 126,656 | |||
| Less: Shopping Center acquisitions, dispositions and development properties | — | — | |||||
| Total same Shopping Center operating income | $ | 133,897 | $ | 126,656 | |||
| Mixed-Use property operating income | $ | 43,700 | $ | 40,134 | |||
| Less: Mixed-Use acquisitions, dispositions and development properties | (9,312) | (1,271) | |||||
| Total same Mixed-Use property operating income | $ | 34,388 | $ | 38,863 |
Same property operating income increased $2.8 million in 2021 compared to 2020 due primarily to
(a) lower credit losses on operating lease receivables and corresponding reserves (collectively, $6.3 million), (b) higher base rent at Ashbrook Marketplace ($1.1 million), and (c) higher percentage rent ($0.6 million), partially offset by (d) lower base rent in the Mixed-Used portfolio ($4.3 million), and (e) lower expense recoveries, net ($0.9 million).
Impact of Inflation
The impact of rising operating expenses due to inflation on the operating performance of the Company’s portfolio is partially mitigated by terms in substantially all of the Company’s leases, which contain provisions designed to increase revenues to offset the adverse impact of inflation on the Company’s results of operations. These provisions include upward periodic adjustments in base rent due from tenants, usually based on a stipulated increase, and, to a lesser extent, on the change in the consumer price index, commonly referred to as the CPI.
In addition, substantially all of the Company’s properties are leased to tenants under long-term leases, which provide for reimbursement of operating expenses by tenants. These leases tend to reduce the Company’s exposure to rising property expenses due to inflation. Inflation and increased costs may have an adverse impact on the Company’s tenants if increases in their operating expenses exceed increases in their revenue.
44
Table of Contents
Liquidity and Capital Resources
Cash and cash equivalents were $14.6 million and $26.9 million at December 31, 2021 and 2020, respectively. The changes in cash and cash equivalents during the years ended December 31, 2021 and 2020 were attributable to operating, investing and financing activities, as described below.
| (in thousands) | Year Ended December 31, | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Net cash provided by operating activities | $ | 118,381 | $ | 78,383 | ||
| Net cash used in investing activities | (55,872) | (56,168) | ||||
| Net cash used in financing activities | (74,771) | (9,264) | ||||
| Increase (decrease) in cash and cash equivalents | $ | (12,262) | $ | 12,951 |
Operating Activities
Net cash provided by operating activities represents cash received primarily from rental revenue, plus other revenue, less property operating expenses, leasing costs, normal recurring general and administrative expenses and interest payments on outstanding debt.
Investing Activities
Net cash used in investing activities includes property acquisitions, developments, redevelopments, tenant improvements and other property capital expenditures. The $0.3 million decrease in cash used in investing activities is primarily due to (a) lower development expenditures ($8.8 million) and (b) lower additions to real estate investments throughout the portfolio ($0.8 million), partially offset by (c) higher acquisitions of real estate investments ($9.0 million).
Financing Activities
Net cash provided by (used in) financing activities represents (a) cash received from loan proceeds and issuance of common stock, preferred stock and limited partnership units minus (b) cash used to repay and curtail loans, redeem preferred stock and pay dividends and distributions to holders of common stock, preferred stock and limited partnership units. See note 5 to the Consolidated Financial Statements for a discussion of financing activity.
Liquidity Requirements
Short-term liquidity requirements consist primarily of normal recurring operating expenses and capital expenditures, debt service requirements (including debt service relating to additional and replacement debt), distributions to common and preferred stockholders, distributions to unit holders and amounts required for expansion and renovation of the Current Portfolio Properties and selective acquisition and development of additional properties. In order to qualify as a REIT for federal income tax purposes, the Company must distribute to its stockholders at least 90% of its “real estate investment trust taxable income,” as defined in the Code. The Company expects to meet these short-term liquidity requirements (other than amounts required for additional property acquisitions and developments) through cash provided from operations, available cash and its existing line of credit.
Long-term liquidity requirements consist primarily of obligations under our long-term debt and dividends paid to our preferred shareholders. The Company anticipates that long-term liquidity requirements will also include amounts required for property acquisitions and developments. The Company is currently developing Phase I of Twinbrook Quarter, a project that includes an 80,000 square foot Wegmans, and approximately 25,000 square feet of small shop space, and 450 apartments, which are currently under construction. Located in Rockville, Maryland, Phase I also includes a planned 230,000 square foot office building that is not under construction at this time. In November 2021, the Company closed on a $145.0 million construction-to-permanent loan, the proceeds of which will be used to partially finance the residential and retail portions of Phase I. The Company has completed development plans for Hampden House, for the development of up to 366 apartment units and 10,100 square feet of
45
Table of Contents
retail space, and is in the process of demolishing the existing structure to prepare the site for future development. On February 23, 2022, the Company closed on a $133.0 million construction-to-permanent loan, the proceeds of which will be used to partially finance the project. Demolition began in the fourth quarter of 2021 to prepare the site for future development. The Company has entered into a contract with a general contractor and construction is expected to be completed during 2025. The Company may also redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers.
Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, developments, expansions or acquisitions (if any) are expected to be funded with available cash, bank borrowings from the Company’s credit line, construction and permanent financing, proceeds from the operation of the Company’s dividend reinvestment plan or other external debt or equity capital resources available to the Company. Any future borrowings may be at the Saul Centers, Operating Partnership or Subsidiary Partnership level, and securities offerings may include (subject to certain limitations) the issuance of additional limited partnership interests in the Operating Partnership which can be converted into shares of Saul Centers common stock. The availability and terms of any such financing will depend upon market and other conditions.
Management believes that the Company’s capital resources, which at December 31, 2021 included cash balances of approximately $14.6 million and borrowing availability of approximately $219.8 million under its unsecured revolving credit facility, provide sufficient liquidity and flexibility to meet the needs of the Company's operations as the effects of the COVID-19 pandemic continue to evolve.
Contractual Payment Obligations
As of December 31, 2021, the Company had unfunded contractual payment obligations of approximately $193.8 million, excluding operating obligations, due within the next 12 months. The table below shows the total contractual payment obligations as of December 31, 2021.
| Payments Due By Period | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | One Year or Less | More Than One Year | Total | |||||||
| Notes Payable: | ||||||||||
| Interest | $ | 45,138 | $ | 279,299 | $ | 324,437 | ||||
| Scheduled Principal | 31,033 | 206,377 | 237,410 | |||||||
| Balloon Payments | 36,502 | 881,116 | 917,618 | |||||||
| Subtotal | 112,673 | 1,366,792 | 1,479,465 | |||||||
| Corporate Headquarters Lease (1) | 146 | — | 146 | |||||||
| Development and Predevelopment Obligations | 66,735 | 159,728 | 226,463 | |||||||
| Tenant Improvements | 14,236 | 2,842 | 17,078 | |||||||
| Total Contractual Obligations | $ | 193,790 | $ | 1,529,362 | $ | 1,723,152 |
(1)See Note 7 to Consolidated Financial Statements. Corporate Headquarters Lease amounts represent an allocation to the Company based upon employees’ time dedicated to the Company’s business as specified in the Shared Services Agreement. Future amounts are subject to change as the number of employees employed by each of the parties to the lease fluctuates.
46
Table of Contents
Dividend Reinvestments
In December 1995, the Company established a Dividend Reinvestment Plan (the “Plan”) to allow its common stockholders and holders of limited partnership interests an opportunity to buy additional shares of common stock by reinvesting all or a portion of their dividends or distributions. The Plan provides for investing in newly issued shares of common stock at a 3% discount from market price without payment of any brokerage commissions, service charges or other expenses. All expenses of the Plan are paid by the Company. The Company issued 287,239 and 220,863 shares under the Plan at a weighted average discounted price of $39.17 and $33.94 per share during the years ended December 31, 2021 and 2020, respectively. The Company issued 61,009 and 51,579 limited partnership units under the Plan at a weighted average price of $39.74 and $32.99 per unit during the years ended December 31, 2021 and 2020, respectively. The Company also credited 6,376 and 7,635 shares to directors pursuant to the reinvestment of dividends specified by the Directors’ Deferred Compensation Plan at a weighted average discounted price of $39.31 and $31.18 per share, during the years ended December 31, 2021 and 2020, respectively.
Capital Strategy and Financing Activity
As a general policy, the Company intends to maintain a ratio of its total debt to total asset value of 50% or less and to actively manage the Company’s leverage and debt expense on an ongoing basis in order to maintain prudent coverage of fixed charges. Asset value is the aggregate fair market value of the Current Portfolio Properties and any subsequently acquired properties as reasonably determined by management by reference to the properties’ aggregate cash flow. Given the Company’s current debt level, it is management’s belief that the ratio of the Company’s debt to total asset value was below 50% as of December 31, 2021.
The organizational documents of the Company do not limit the absolute amount or percentage of indebtedness that it may incur. The Board of Directors may, from time to time, reevaluate the Company’s debt capitalization policy in light of current economic conditions, relative costs of capital, market values of the Company property portfolio, opportunities for acquisition, development or expansion, and such other factors as the Board of Directors then deems relevant. The Board of Directors may modify the Company’s debt capitalization policy based on such a reevaluation without shareholder approval and may increase or decrease the Company’s debt to total asset ratio above or below 50% or may waive the policy for certain periods of time. The Company continues to refinance or renegotiate the terms of its outstanding debt in order to extend maturities and obtain generally more favorable loan terms, whenever management determines the financing environment is favorable.
The Company's financing activity is described within note 5 to the Consolidated Financial Statements. The following is a summary of notes payable as of December 31, 2021 and 2020.
47
Table of Contents
| Notes Payable | Year Ended December 31, | Interest | Scheduled | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | Rate* | Maturity* | ||||||||||
| Fixed rate mortgages: | ||||||||||||||
| Jamestown Place | $ | — | $ | 6,110 | 5.81 | % | Feb-2021 | |||||||
| Hunt Club Corners | — | 5,109 | 6.01 | % | Aug-2021 | |||||||||
| Lansdowne Town Center | 28,533 | 29,657 | 5.62 | % | Jun-2022 | |||||||||
| Orchard Park | 8,812 | 9,136 | 6.08 | % | Sep-2022 | |||||||||
| BJ's Wholesale Club | 9,692 | 10,018 | 6.43 | % | Apr-2023 | |||||||||
| Great Falls Center | 8,651 | 9,788 | 6.61 | % | Feb-2024 | |||||||||
| Leesburg Pike Center | 13,213 | 13,836 | 7.35 | % | Jun-2024 | |||||||||
| Village Center | 11,528 | 12,061 | 7.60 | % | Jun-2024 | |||||||||
| White Oak | 20,874 | 21,704 | 6.89 | % | Jul-2024 | |||||||||
| Avenel Business Park | 24,108 | 25,224 | 7.45 | % | Jul-2024 | |||||||||
| Ashburn Village | 24,186 | 25,253 | 7.30 | % | Jan-2025 | |||||||||
| Ravenwood | 12,553 | 13,095 | 6.18 | % | Jan-2026 | |||||||||
| Clarendon Center | 90,600 | 94,712 | 5.31 | % | Apr-2026 | |||||||||
| Severna Park Marketplace | 27,197 | 28,480 | 4.30 | % | Oct-2026 | |||||||||
| Kentlands Square II | 31,155 | 32,585 | 4.53 | % | Nov-2026 | |||||||||
| Cranberry Square | 14,634 | 15,290 | 4.70 | % | Dec-2026 | |||||||||
| Seven Corners | 56,413 | 58,607 | 5.84 | % | May-2027 | |||||||||
| Hampshire-Langley | 12,868 | 13,480 | 4.04 | % | Apr-2028 | |||||||||
| Beacon Center | 32,170 | 34,223 | 3.51 | % | Jun-2028 | |||||||||
| Seabreeze Plaza | 13,897 | 14,469 | 3.99 | % | Sep-2028 | |||||||||
| Shops at Fairfax / Boulevard | 24,398 | 25,318 | 3.69 | % | Mar-2030 | |||||||||
| Northrock | 13,108 | 13,626 | 3.99 | % | Apr-2030 | |||||||||
| Burtonsville Town Square | 34,558 | 35,836 | 3.39 | % | Feb-2032 | |||||||||
| Park Van Ness | 64,661 | 66,420 | 4.88 | % | Sep-2032 | |||||||||
| Washington Square | 53,745 | 55,398 | 3.75 | % | Dec-2032 | |||||||||
| Broadlands Village | 29,613 | 30,467 | 4.41 | % | Nov-2033 | |||||||||
| The Glen | 21,393 | 21,933 | 4.69 | % | Jan-2034 | |||||||||
| Olde Forte Village | 20,682 | 21,204 | 4.65 | % | Feb-2034 | |||||||||
| Olney | 12,299 | 12,125 | 8.00 | % | Apr-2034 | |||||||||
| Shops at Monocacy | 27,143 | 27,836 | 4.14 | % | Dec-2034 | |||||||||
| Ashbrook Marketplace | 21,329 | 21,922 | 3.80 | % | Aug-2035 | |||||||||
| Kentlands | 28,899 | 29,746 | 3.43 | % | Aug-2035 | |||||||||
| The Waycroft | 156,116 | 146,083 | 4.67 | % | Sep-2035 | |||||||||
| Total fixed rate | 949,028 | 980,751 | 4.93 | % | 8.30 years | |||||||||
| Variable rate loans: | ||||||||||||||
| Revolving credit facility | 106,000 | 104,500 | LIBOR + 1.35 | % | Aug-2025 | |||||||||
| Term loan facility | 100,000 | 75,000 | LIBOR + 1.30 | % | Feb-2027 | |||||||||
| Total variable rate | 206,000 | 179,500 | 1.43 | % | 4.39 years | |||||||||
| Total notes payable | $ | 1,155,028 | $ | 1,160,251 | 4.30 | % | 7.60 years |
* Interest rate and scheduled maturity data presented as of December 31, 2021. Totals computed using weighted averages.
48
Table of Contents
On January 5, 2021, the Company repaid in full the remaining principal balance of $6.1 million of the mortgage loan secured by Jamestown Place, which was scheduled to mature in February 2021.
On June 11, 2021, the Company repaid in full the remaining principal balance of $5.0 million of the mortgage loan secured by Hunt Club Corners, which was scheduled to mature in August 2021.
On August 31, 2021, the Company replaced its credit facility. The new credit facility, which can be used for working capital, property acquisitions, development projects or letters of credit, totals $525.0 million (the “New Facility”), of which $425.0 million is a revolving credit facility (the “Revolving Line”) and $100.0 million is a term loan (the “Term Loan”). As of December 31, 2021, the applicable spread for borrowings was 135 basis points under the Revolving Line and 130 basis points under the Term Loan. Saul Centers and certain consolidated subsidiaries of the Operating Partnership have guaranteed the payment obligations of the Operating Partnership under the New Facility. Letters of credit may be issued under the revolving credit facility. As of December 31, 2021, based on the value of the Company’s unencumbered properties, approximately $219.8 million was available under the Revolving Line, $106.0 million was outstanding and approximately $185,000 was committed for letters of credit.
The facility requires the Company and its subsidiaries to maintain compliance with certain financial covenants. The material covenants require the Company, on a consolidated basis, to:
•limit the amount of debt as a percentage of gross asset value, as defined in the loan agreement, to less than 60% (leverage ratio);
•limit the amount of debt so that interest coverage will exceed 2.0x on a trailing four-quarter basis (interest expense coverage); and
•limit the amount of debt so that interest, scheduled principal amortization and preferred dividend coverage exceeds 1.4x on a trailing four-quarter basis (fixed charge coverage).
As of December 31, 2021, the Company was in compliance with all such covenants.
On November 19, 2021, the Company closed on a $145.0 million construction-to-permanent loan, the proceeds of which will be used to partially fund Phase I of the Twinbrook Quarter development project. The loan matures in 2041, bears interest at a fixed rate of 3.83%, and requires interest only payments, which will be funded by the loan, until conversion to permanent. The conversion is expected in the fourth quarter of 2026, and thereafter, monthly principal and interest payments based on a 25-year amortization schedule will be required.
On February 23, 2022, the Company closed on a $133.0 million construction-to-permanent loan, the proceeds of which will be used to partially fund Hampden House. The loan matures in 2040, bears interest at a fixed rate of 3.90%, and requires interest only payments, which will be funded by the loan, until conversion to permanent. The conversion is expected in the first quarter of 2026, and thereafter, monthly principal and interest payments based on a 25-year amortization schedule will be required.
49
Table of Contents
Funds From Operations
In 2021, the Company reported Funds From Operations ("FFO")1 available to common stockholders and noncontrolling interests of $100.7 million, a 12.0% increase from 2020 FFO available to common stockholders and noncontrolling interests of $90.0 million. The following table presents a reconciliation from net income to FFO available to common stockholders and noncontrolling interests for the periods indicated:
| Year ended December 31, | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (Dollars in thousands) | 2021 | 2020 | 2019 | |||||||
| Net income | $ | 61,649 | $ | 50,316 | $ | 64,196 | ||||
| Subtract: | ||||||||||
| Gain on sale of property | — | (278) | — | |||||||
| Add: | ||||||||||
| Real estate depreciation and amortization | 50,272 | 51,126 | 46,333 | |||||||
| FFO | 111,921 | 101,164 | 110,529 | |||||||
| Subtract: | ||||||||||
| Preferred stock dividends | (11,194) | (11,194) | (12,235) | |||||||
| Extinguishment of issuance costs upon redemption of preferred shares | — | — | (3,235) | |||||||
| FFO available to common stockholders and noncontrolling interests | $ | 100,727 | $ | 89,970 | $ | 95,059 | ||||
| Weighted average shares and units: | ||||||||||
| Basic | 32,029 | 31,266 | 30,869 | |||||||
| Diluted (2) | 33,098 | 31,267 | 30,913 | |||||||
| Basic FFO per share available to common stockholders and noncontrolling interests | $ | 3.14 | $ | 2.88 | $ | 3.08 | ||||
| Diluted FFO per share available to common stockholders and noncontrolling interests. | $ | 3.04 | $ | 2.88 | $ | 3.08 |
1 The National Association of Real Estate Investment Trusts (NAREIT) developed FFO as a relative non-GAAP financial measure of performance of an equity REIT in order to recognize that income-producing real estate historically has not depreciated on the basis determined under GAAP. FFO is defined by NAREIT as net income, computed in accordance with GAAP, plus real estate depreciation and amortization, and excluding impairment charges on depreciable real estate assets and gains or losses from property dispositions. FFO does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of cash available to fund cash needs, which is disclosed in the Company’s Consolidated Statements of Cash Flows for the applicable periods. There are no material legal or functional restrictions on the use of FFO. FFO should not be considered as an alternative to net income, its most directly comparable GAAP measure, as an indicator of the Company’s operating performance, or as an alternative to cash flows as a measure of liquidity. Management considers FFO a meaningful supplemental measure of operating performance because it primarily excludes the assumption that the value of the real estate assets diminishes predictably over time (i.e. depreciation), which is contrary to what we believe occurs with our assets, and because industry analysts have accepted it as a performance measure. FFO may not be comparable to similarly titled measures employed by other REITs.
2 Beginning March 5, 2021, fully diluted shares and units includes 1,416,071 limited partnership units held in escrow related to the contribution of Twinbrook Quarter by 1592 Rockville Pike. Half of the units held in escrow were released on October 18, 2021. The remaining units held in escrow are scheduled to be released on October 18, 2023.
50
Table of Contents
Acquisitions and Redevelopments
Management anticipates that during the coming year, the Company may redevelop certain of the Current Portfolio Properties and may develop additional freestanding outparcels or expansions within certain of the Shopping Centers. Acquisition and development of properties are undertaken only after careful analysis and review, and management’s determination that such properties are expected to provide long-term earnings and cash flow growth. During the coming year, any developments, expansions or acquisitions are expected to be funded with bank borrowings from the Company’s credit line, construction financing, proceeds from the operation of the Company’s dividend reinvestment plan or other external capital resources available to the Company.
The Company has been selectively involved in acquisition, development, redevelopment and renovation activities. It continues to evaluate the acquisition of land parcels for retail and mixed-use development and acquisitions of operating properties for opportunities to enhance operating income and cash flow growth. The Company also continues to analyze redevelopment, renovation and expansion opportunities within the portfolio.
Portfolio Leasing Status
The following chart sets forth certain information regarding commercial leases at our properties for the periods indicated. This section generally discusses 2021 and 2020 items and year-to-year comparisons between 2021 and 2020. Discussions of 2019 items and year-to-year comparisons between 2020 and 2019 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020 filed on February 25, 2021.
| Total Properties | Total Square Footage | Percentage Leased | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As of December 31, | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | Shopping Centers | Mixed-Use | ||||||||||||
| 2021 | 50 | 7 | 7,874,130 | 1,136,937 | 93.4 | % | 82.3 | % | ||||||||||
| 2020 | 50 | 7 | 7,876,692 | 1,136,937 | 93.0 | % | 88.4 | % |
On a same property basis, which excludes the impact of properties not in operation for the entirety of the comparable periods, the Shopping Center leasing percentage increased to 93.4% from 93.1% and the Mixed-Use leasing percentage decreased to 82.3% from 88.3% The overall portfolio leasing percentage, on a comparative same property basis, decreased to 92.0% at December 31, 2021 from 92.5% at December 31, 2020.
The Residential portfolio was 97.1% leased at December 31, 2021, compared to 85.5% at December 31, 2020. The increase in Residential portfolio occupancy is primarily due to completion in 2021 of the initial lease up of The Waycroft, which opened in April 2020.
The following table shows selected data for leases executed in the indicated periods. The information is based on executed leases without adjustment for the timing of occupancy, tenant defaults, or landlord concessions. The base rent for an expiring lease is the annualized contractual base rent, on a cash basis, as of the expiration date of the lease. The base rent for a new or renewed lease is the annualized contractual base rent, on a cash basis, as of the expected rent commencement date. Because tenants that execute leases may not ultimately take possession of their space or pay all of their contractual rent, the changes presented in the table provide information only about trends in market rental rates. The actual changes in rental income received by the Company may be different.
| Commercial Property Leasing Activity | Base Rent per Square Foot | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended December 31, | Square Feet | Number of Leases | New/Renewed Leases | Expiring Leases | |||||||||
| 2021 | 1,353,543 | 285 | $ | 21.07 | $ | 21.59 | |||||||
| 2020 | 1,371,377 | 247 | 24.70 | 25.15 |
51
Table of Contents
Additional information about commercial leasing activity during the three months ended December 31, 2021, is set forth below. The below information includes leases for space which had not been previously leased during the period of the Company's ownership, either as a result of acquisition or development.
| Commercial Property Leasing Activity | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| New Leases | First Generation/Development Leases | Renewed Leases | |||||||
| Number of leases | 20 | — | 54 | ||||||
| Square feet | 106,450 | — | 249,335 | ||||||
| Per square foot average annualized: | |||||||||
| Base rent | $ | 18.73 | $ | — | $ | 22.16 | |||
| Tenant improvements | (1.95) | — | (2.10) | ||||||
| Leasing costs | (0.62) | — | (1.66) | ||||||
| Rent concessions | (0.44) | — | (0.04) | ||||||
| Effective rents | $ | 15.72 | $ | — | $ | 18.36 |
During 2021, the Company entered into 694 new or renewed apartment leases. The monthly rent per square foot for these leases decreased to $3.22 from $3.28. During 2020, excluding The Waycroft residential property, the Company entered into 392 new or renewed apartment leases. The monthly rent per square foot for these leases decreased to $3.30 from $3.51.
As of December 31, 2021, 843,842 square feet of Commercial space was subject to leases scheduled to expire in 2022. Below is information about existing and estimated market base rents per square foot for that space.
| Expiring Commercial Property Leases: | Total | ||
|---|---|---|---|
| Square feet | 843,842 | ||
| Average base rent per square foot | $ | 22.34 | |
| Estimated market base rent per square foot | $ | 22.97 |