MID AMERICA APARTMENT COMMUNITIES INC. - Annual Report: 2015 (Form 10-K)
UNITED STATES | |||||
SECURITIES AND EXCHANGE COMMISSION | |||||
Washington, DC 20549 | |||||
FORM 10-K | |||||
(mark one) | |||||
ý | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the fiscal year ended December 31, 2015 | ||||
OR | |||||
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from __________ to ___________ | ||||
Commission File Number 001-12762 (Mid-America Apartment Communities, Inc.) | |||||
Commission File Number 333-190028-01 (Mid-America Apartments, L.P.) | |||||
MID-AMERICA APARTMENT COMMUNITIES, INC. | |||||
MID-AMERICA APARTMENTS, L.P. | |||||
(Exact name of registrant as specified in its charter) | |||||
Tennessee (Mid-America Apartment Communities, Inc.) | 62-1543819 | ||||
Tennessee (Mid-America Apartments, L.P.) | 62-1543816 | ||||
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification Number) | ||||
6584 Poplar Avenue, Memphis, Tennessee, 38138 | |||||
(Address of principal executive offices) (Zip Code) | |||||
Registrant's telephone number, including area code (901) 682-6600 | |||||
Securities registered pursuant to Section 12(b) of the Act: | |||||
Title of each class | Name of each exchange on which registered | ||||
Common Stock, par value $.01 per share (Mid-America Apartment Communities, Inc.) | New York Stock Exchange |
Securities registered pursuant to Section 12(g) of the Act: None. | |||
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. | |||
Mid-America Apartment Communities, Inc. | YES ý | No o | |
Mid-America Apartments, L.P. | YES o | No ý | |
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. | |||
Mid-America Apartment Communities, Inc. | YES o | No ý | |
Mid-America Apartments, L.P. | YES o | No ý | |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding | |||
12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. | |||
Mid-America Apartment Communities, Inc. | YES ý | No o | |
Mid-America Apartments, L.P. | YES ý | No o | |
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and | |||
posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and | |||
post such files). | |||
Mid-America Apartment Communities, Inc. | YES ý | No o | |
Mid-America Apartments, L.P. | YES ý | No o | |
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's | |||
knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. R | |||
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large | |||
accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Act. (Check one) |
Mid-America Apartment Communities, Inc. | ||||
Large accelerated filer ý | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o | |
(Do not check if a smaller reporting company) | ||||
Mid-America Apartments, L.P. | ||||
Large accelerated filer o | Accelerated filer o | Non-accelerated filer ý | Smaller reporting company o | |
(Do not check if a smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). | |||
Mid-America Apartment Communities, Inc. | YES o | No ý | |
Mid-America Apartments, L.P. | YES o | No ý |
The aggregate market value of the 49,831,920 shares of the registrant's common stock held by non-affiliates of Mid-America Apartment Communities, Inc. was approximately $3,628,262,095 based on the closing price of $72.81 as reported on the New York Stock Exchange on June 30, 2015. This calculation excludes shares of common stock held by the registrant's officers and directors and each person known by the registrant to beneficially own more than 5% of the registrant's outstanding shares, as such persons may be deemed to be affiliates. This determination of affiliate status should not be deemed conclusive for any other purpose. As of February 19, 2016 there were 75,431,785 shares of Mid-America Apartment Communities, Inc. common stock outstanding.
There is no public trading market for the partnership units of Mid-America Apartments, L.P. As a result, an aggregate market value of the partnership units of Mid-America Apartments, L.P. cannot be determined.
Documents Incorporated by Reference
Portions of the proxy statement for the annual shareholders meeting of Mid-America Apartment Communities, Inc. to be held on May 19, 2016 are incorporated by reference into Part III of this report. We expect to file our proxy statement within 120 days after December 31, 2015.
1
MID-AMERICA APARTMENT COMMUNITIES, INC. MID-AMERICA APARTMENTS, L.P. | |||
TABLE OF CONTENTS | |||
Item | Page | ||
PART I | |||
1. | Business. | 5 | |
1A. | Risk Factors. | 13 | |
1B. | Unresolved Staff Comments. | 24 | |
2. | Properties. | 24 | |
3. | Legal Proceedings. | 33 | |
4. | Mine Safety Disclosures. | 34 | |
PART II | |||
5. | Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities. | 35 | |
6. | Selected Financial Data. | 38 | |
7. | Management’s Discussion and Analysis of Financial Condition and Results of Operations. | 41 | |
7A. | Quantitative and Qualitative Disclosures About Market Risk. | 58 | |
8. | Financial Statements and Supplementary Data. | 58 | |
9. | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure. | 58 | |
9A. | Controls and Procedures. | 58 | |
9B. | Other Information. | 60 | |
PART III | |||
10. | Directors, Executive Officers and Corporate Governance. | 61 | |
11. | Executive Compensation. | 61 | |
12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters. | 61 | |
13. | Certain Relationships and Related Transactions, and Director Independence. | 61 | |
14. | Principal Accountant Fees and Services. | 61 | |
PART IV | |||
15. | Exhibits and Financial Statement Schedules. | 62 |
Explanatory Note
This report combines the annual reports on Form 10-K for the year ended December 31, 2015 of Mid-America Apartment Communities, Inc., a Tennessee corporation, and Mid-America Apartments, L.P., a Tennessee limited partnership, of which Mid-America Apartment Communities, Inc. is the sole general partner. Unless the context otherwise requires, all references in this report to “MAA” refer only to Mid-America Apartment Communities, Inc., and not any of its consolidated subsidiaries. Unless the context otherwise requires, all references in this Report to "we," "us," "our," or the "Company" refer collectively to Mid-America Apartment Communities, Inc., together with its consolidated subsidiaries, including Mid-America Apartments, L.P. Unless the context otherwise requires, the references in this Report to the “Operating Partnership” or “MAALP” refer to Mid-America Apartments, L.P. together with its consolidated subsidiaries. “Common stock” refers to the common stock of MAA and “shareholders” means the holders of shares of MAA’s common stock. The limited partnership interests of the Operating Partnership are referred to as “OP Units” and the holders of the OP Units are referred to as “unitholders”. This combined Form 10-K is being filed separately by MAA and MAALP.
As of December 31, 2015, MAA owned 75,408,571 units (or approximately 94.8%) of the limited partnership interests of the Operating Partnership. MAA conducts substantially all of its business and holds substantially all of its assets through the Operating Partnership, and by virtue of its ownership of the OP Units and being the Operating Partnership's sole general partner, MAA has the ability to control all of the day-to-day operations of the Operating Partnership.
We believe combining the annual reports on Form 10-K of MAA and the Operating Partnership, including the notes to the consolidated financial statements, into this single report results in the following benefits:
• | enhances investors' understanding of MAA and the Operating Partnership by enabling investors to view the business as a whole in the same manner that management views and operates the business; |
• | eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure in this report applies to both MAA and the Operating Partnership; and |
• | creates time and cost efficiencies through the preparation of one combined report instead of two separate reports. |
Management operates MAA and the Operating Partnership as one business. The management of the Company is comprised of individuals who are officers of MAA and employees of the Operating Partnership. We believe it is important to understand the few differences between MAA and the Operating Partnership in the context of how MAA and the Operating Partnership operate as a consolidated company. MAA and the Operating Partnership are structured as an "umbrella partnership REIT," or UPREIT. MAA's interest in the Operating Partnership entitles MAA to share in cash distributions from, and in the profits and losses of, the Operating Partnership in proportion to MAA's percentage interest therein and entitles MAA to vote on substantially all matters requiring a vote of the partners. MAA's only material asset is its ownership of limited partnership interests in the Operating Partnership; therefore, MAA does not conduct business itself, other than acting as the sole general partner of the Operating Partnership, issuing public equity from time-to-time and guaranteeing certain debt of the Operating Partnership. The Operating Partnership holds, directly or indirectly, all of our real estate assets. Except for net proceeds from public equity issuances by MAA, which are contributed to the Operating Partnership in exchange for limited partnership interests, the Operating Partnership generates the capital required by the Company's business through the Operating Partnership's operations, direct or indirect incurrence of indebtedness and issuance of partnership units.
The presentation of MAA's shareholders' equity and the Operating Partnership's capital are the principal areas of difference between the consolidated financial statements of MAA and those of the Operating Partnership. MAA's shareholders' equity may include shares of preferred stock, shares of common stock, additional paid-in capital, cumulative earnings, cumulative distributions, noncontrolling interest, preferred units, treasury shares, accumulated other comprehensive income and redeemable common units. The Operating Partnership's capital may include common capital and preferred capital of the general partner (MAA), limited partners' preferred capital, limited partners' noncontrolling interest, accumulated other comprehensive income and redeemable common units. Redeemable common units represent the number of outstanding limited partnership units as of the date of the applicable balance sheet, valued at the greater of the closing market price of MAA's common stock or the aggregate value of the individual partners' capital balances. Holders of OP Units (other than MAA and its corporate affiliates) may require us to redeem their OP Units from time to time, in which case we may, at our option, pay the redemption price either in cash (in an amount per OP Unit equal, in general, to the average closing price of MAA's common stock on the New York Stock Exchange over a specified period prior to the redemption date) or by delivering one share of our common stock (subject to adjustment under specified circumstances) for each OP Unit so redeemed.
1
In order to highlight the material differences between MAA and the Operating Partnership, this Report includes sections that separately present and discuss areas that are materially different between MAA and the Operating Partnership, including:
• | the selected financial data in Item 6 of this Report; |
• | the consolidated financial statements in Item 8 of this report; |
• | certain accompanying notes to the financial statements, including Note 3 - Earnings per Common Share of MAA and Note 4 - Earnings per OP Unit of MAALP; Note 10 - Shareholders' Equity of MAA and Note 11 - Partners' Capital of MAALP; and Note 19 - Selected Quarterly Financial Information of MAA (Unaudited) and Note 20 - Selected Quarterly Financial Information of MAALP (Unaudited); |
• | the controls and procedures in Item 9A of this report; and |
• | the certifications of the Chief Executive Officer and Chief Financial Officer of MAA included as Exhibits 31 and 32 to this report. |
In the sections that combine disclosure for MAA and the Operating Partnership, this report refers to actions or holdings as being actions or holdings of the Company. Although the Operating Partnership (directly or indirectly through one of its subsidiaries) is generally the entity that enters into contracts, holds assets and issues debt, management believes this presentation is appropriate for the reasons set forth above and because the business is one enterprise and we operate the business through the Operating Partnership.
2
PART I
Risks Associated with Forward Looking Statements
We consider this and other sections of this Annual Report on Form 10-K to contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions or other items related to the future. Such forward-looking statements may include, without limitation, statements concerning property acquisitions and dispositions, joint venture activity, development and renovation activity as well as other capital expenditures, capital raising activities, rent and expense growth, occupancy, financing activities and interest rate and other economic expectations. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” and variations of such words and similar expressions are intended to identify such forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from the results of operations, financial conditions or plans expressed or implied by such forward-looking statements. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such forward-looking statements included in this report may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved.
The following factors, among others, could cause our future results to differ materially from those expressed in the forward-looking statements:
• | inability to generate sufficient cash flows due to market conditions, changes in supply and/or demand, competition, uninsured losses, changes in tax and housing laws, or other factors; |
• | exposure, as a multifamily focused REIT, to risks inherent in investments in a single industry and sector; |
• | adverse changes in real estate markets, including, but not limited to, the extent of future demand for multifamily units in our significant markets, barriers of entry into new markets which we may seek to enter in the future, limitations on our ability to increase rental rates, competition, our ability to identify and consummate attractive acquisitions or development projects on favorable terms, our ability to consummate any planned dispositions in a timely manner on acceptable terms, and our ability to reinvest sale proceeds in a manner that generates favorable returns; |
• | failure of new acquisitions to achieve anticipated results or be efficiently integrated; |
• | failure of development communities to be completed, if at all, within budget and on a timely basis or to lease-up as anticipated; |
• | unexpected capital needs; |
• | changes in operating costs, including real estate taxes, utilities and insurance costs; |
• | losses from catastrophes in excess of our insurance coverage; |
• | ability to obtain financing at favorable rates, if at all, and refinance existing debt as it matures; |
• | level and volatility of interest or capitalization rates or capital market conditions; |
• | loss of hedge accounting treatment for interest rate swaps or interest rate caps; |
• | the continuation of the good credit of our interest rate swap and cap providers; |
• | price volatility, dislocations and liquidity disruptions in the financial markets and the resulting impact on financing; |
• | the effect of any rating agency actions on the cost and availability of new debt financing; |
• | significant decline in market value of real estate serving as collateral for mortgage obligations; |
• | significant change in the mortgage financing market that would cause single-family housing, either as an owned or rental product, to become a more significant competitive product; |
• | our ability to continue to satisfy complex rules in order to maintain our status as a REIT for federal income tax purposes, the ability of the Operating Partnership to satisfy the rules to maintain its status as a partnership for federal income tax purposes, the ability of our taxable REIT subsidiaries to maintain their status as such for federal income tax purposes, and our ability and the ability of our subsidiaries to operate effectively within the limitations imposed by these rules; |
• | inability to attract and retain qualified personnel; |
• | potential liability for environmental contamination; |
• | adverse legislative or regulatory tax changes; |
• | litigation and compliance costs; and |
• | other risks identified in this Annual Report on Form 10-K including under the caption "Item 1A. Risk Factors" and, from time to time, in other reports we file with the Securities and Exchange Commission, or the SEC, or in other documents that we publicly disseminate. |
3
New factors may also emerge from time to time that could have a material adverse effect on our business. Except as otherwise required by law, we undertake no obligation to publicly update or revise these forward-looking statements to reflect events, circumstances or changes in expectations after the date on which this Annual Report on Form 10-K is filed.
4
ITEM 1. BUSINESS
Overview
MAA is a multifamily focused, self-administered and self-managed real estate investment trust, or REIT. We own, operate, acquire and selectively develop apartment communities primarily located in the Southeast and Southwest regions of the United States. Our activities include full ownership and operation of 254 multi-family properties and partial ownership and operation of two commercial properties as of December 31, 2015, located in Alabama, Arizona, Arkansas, Florida, Georgia, Kansas, Kentucky, Louisiana, Mississippi, Missouri, Nevada, North Carolina, South Carolina, Tennessee, Texas and Virginia.
As of December 31, 2015, we maintained full or partial ownership in the following properties:
Multifamily: | |||||||
Consolidated Properties | Units | Unconsolidated Properties | Units | Total Properties | Total Units | ||
254 | 79,496 | — | — | 254 | 79,496 | ||
Commercial: | |||||||
Consolidated Properties | Sq. Ft. (1) | Unconsolidated Properties | Sq. Ft. | Total Properties | Total Sq. Ft. | ||
1 | 208,037 | 1 | 29,971 | 2 | 238,008 |
(1) Excludes space owned by anchor tenants as well as commercial space located at multifamily communities.
Our business is conducted principally through the Operating Partnership. MAA is the sole general partner of the Operating Partnership, holding 75,408,571 OP units, comprising a 94.8% partnership interest in the Operating Partnership as of December 31, 2015.
MAA and MAALP were formed in Tennessee in 1993. Our offices are located at 6584 Poplar Avenue, Memphis, Tennessee 38138 and our telephone number is (901) 682-6600. As of December 31, 2015, we had 1,949 full-time employees and 40 part-time employees.
Reporting Segments
As of December 31, 2015, we owned 254 multifamily apartment communities located in 15 states from which we derived all significant sources of earnings and operating cash flows. Additionally, we had partial ownership of two commercial properties in two states. Senior management evaluates performance and determines resource allocations by reviewing apartment communities individually and in the following reportable operating segments:
• | Large market same store communities are generally communities in markets with a population of at least 1 million and at least 1% of the total public multifamily REIT units that we have owned and that have been stabilized for at least a full 12 months. |
• | Secondary market same store communities are generally communities in markets with populations of more than 1 million but less than 1% of the total public multifamily REIT units or markets with populations of less than 1 million that we have owned and that have been stabilized for at least a full 12 months. |
• | Non same store communities and other includes recent acquisitions, communities in development or lease-up, communities that have been identified for disposition, and communities that have undergone a significant casualty loss. Also included in non same store communities are non-multifamily activities which represent less than 1% of our portfolio. |
On the first day of each calendar year, we determine the composition of our same store operating segments for that year as well as adjust the previous year, which allows us to evaluate full period-over-period operating comparisons. Properties in development or lease-up will generally be added to the same store portfolio on the first day of the calendar year after they have been owned and stabilized for at least a full 12 months. Communities are considered stabilized after achieving 90% occupancy for 90 days. Communities that have been identified for disposition are excluded from our same store portfolio.
5
A summary of segment operating results for 2015, 2014 and 2013 is included in Item 8. Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements, Note 16. Additionally, segment operating performance for such years is discussed in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations”, in this Annual Report on Form 10-K.
Business Objectives
Our primary business objectives are to protect and grow existing property values, to maintain a stable and increasing cash flow that will fund our dividends and distributions through all parts of the real estate investment cycle, and to create shareholder value by growing in a disciplined manner. To achieve these objectives, we intend to continue to pursue the following goals and strategies:
• | effectively and efficiently operate our existing properties with an intense property and asset management focus and a decentralized structure; |
• | manage real estate cycles by taking an opportunistic approach to buying, selling, renovating and developing apartment communities; |
• | diversify investment capital across both large and secondary markets to achieve a growing and less volatile operating performance; and |
• | actively manage our capital structure to help enhance predictability of earnings to fund our dividends and distributions. |
2015 Highlights
• | Core Funds From Operations, or Core FFO, which excludes certain non-routine items, grew 10% over the previous year to $5.51 per diluted share and unit. |
• | Average revenue per occupied unit for the same store portfolio increased 4.9% for the year ended December 31, 2015 to $1,109, primarily driven by an increase in average effective rent per unit of 4.4%. |
• | Acquired seven multifamily communities, totaling 1,782 units, and sold 21 multifamily communities, totaling 5,105 units. |
• | Completed the construction of two development communities, and had five communities, totaling 748 units, under construction at the end of the year. |
• | Completed an unsecured public bond offering through the Operating Partnership. The Operating Partnership issued $400 million of ten year senior unsecured notes at a coupon rate of 4.00% and an issuance price of 98.990%. |
• | Completed the refinancing of an unsecured revolving credit facility, increasing borrowing capacity to $750 million. |
Operations Strategy
Our goal is to generate return on investment collectively and in each apartment community by increasing revenues, controlling operating expenses, maintaining high occupancy levels and reinvesting in the protection and income producing capacity of each community as appropriate. The steps taken to meet these objectives include:
• | providing management information and improved customer services through technology innovations; |
• | utilizing systems to enhance property managers’ ability to optimize revenue by adjusting rental rates in response to local market conditions and individual unit amenities; |
• | implementing programs to control expenses through investment in cost-saving initiatives; |
• | analyzing individual asset productivity performances to identify best practices and improvement areas; |
• | proactively maintaining the physical condition of each property through ongoing capital investments; |
• | improving the “curb appeal” of the apartment communities through extensive landscaping and exterior improvements, and repositioning apartment communities from time-to-time to enhance or maintain market positions; |
• | aggressively managing lease expirations to align with peak leasing traffic patterns and to maximize productivity of property staffing; |
• | allocating additional capital, including capital for selective interior and exterior improvements; |
• | compensating employees through performance-based compensation and stock ownership programs; and |
• | maintaining a hands-on management style and “flat” organizational structure that emphasizes property level decision making coupled with asset management and senior management's monitoring. |
We believe that our decentralized operating structure capitalizes on specific market knowledge, provides greater personal accountability than a centralized structure and is beneficial in the acquisition and redevelopment processes. To support this decentralized operational structure, senior and executive management, along with various asset management functions, are
6
proactively involved in supporting and reviewing property management through extensive reporting processes and frequent on-site visits. To maximize the amount of information shared between senior and executive management and the properties on a real time basis, we utilize a web-based property management system. The system contains property and accounting modules that allow for operating efficiencies, continued expense control, provide for various expanded revenue management practices, and improve the support provided to on-site property operations. We use a “yield management” pricing program that helps our property managers optimize rental revenues, and we also utilize purchase order and accounts payable software to provide improved controls and management information.
Advances in technologies continue to drive operating efficiencies in our business and help us to better meet the changing needs of our residents. Since its launch in October 2012, our residents have been utilizing our web-based resident internet portal on our website. Our residents have the ability to conduct business with us 24 hours a day, 7 days a week. In February 2013, we completed the roll out of online leasing renewals throughout our portfolio. As a result of transforming our operations through technology, resident’s satisfaction improved, and our operating teams have become more efficient. Web-based technologies have also resulted in declining marketing and advertising costs, improved cash management, and better pricing management of our available apartments.
In 2015, our website exceeded 4.4 million site visitors, which translates into an 22% year-over-year increase. We attribute this increase to the third quarter website redesign, extensive search engine optimization efforts and new mobile responsive capabilities. In the fourth quarter of 2015, we had over one million site visits to our website from mobile devices, an increase of 89% versus the fourth quarter of the prior year.
Acquisition Strategy
One of our growth strategies is to acquire apartment communities that are located in large or secondary markets primarily throughout the Southeast and Southwest regions of the United States. Acquisitions, along with dispositions as discussed below, help us achieve and maintain our desired product mix, geographic diversification and rebalance our portfolio. Portfolio growth allows for maximizing the efficiency of the existing overhead structure. We have extensive experience in the acquisition of multifamily communities. We will continue to evaluate opportunities that arise, and will utilize this strategy to increase the number of apartment communities in strong and growing markets.
The following apartment communities and land parcels were acquired by us during the year ended December 31, 2015:
Multifamily Acquisitions | Location | Apartment Units | Year Built | Closing Date | ||||
Residences at Burlington Creek | Kansas City, Missouri-Kansas MSA | 298 | 2014 | January 15, 2015 | ||||
SkySong | Scottsdale, Arizona | 325 | 2014 | June 11, 2015 | ||||
Retreat at West Creek | Richmond, Virginia | 254 | 2015 | June 15, 2015 | ||||
Radius | Norfolk/Hampton/Virgina Beach, Virginia MSA | 252 | 2012 | July 28, 2015 | ||||
Haven at Prairie Trace | Kansas City, Missouri-Kansas MSA | 280 | 2015 | July 30, 2015 | ||||
Cityscape at Market Center II | Dallas, Texas | 318 | 2015 | November 19, 2015 | ||||
The Denton | Kansas City, Missouri-Kansas MSA | 55 | 2014 | December 17, 2015 | ||||
Total Multifamily Acquisitions | 1,782 |
Land Acquisitions | Location | Acres | Closing Date | |||||
River's Walk | Charleston, South Carolina | 2.5 | Q1/Q2 2015 - various | |||||
Retreat at West Creek II | Richmond, Virginia | 4.4 | October 14, 2015 | |||||
The Denton II | Kansas City, Missouri-Kansas MSA | 4.5 | December 17, 2015 | |||||
Total Land Acquisitions | 11.4 |
7
Disposition Strategy
We sell apartment communities and other assets that no longer meet our long-term strategy or when market conditions are favorable, and we redeploy the proceeds from those sales to acquire, develop and redevelop additional apartment communities and to rebalance our portfolio across or within geographic regions. Dispositions also allow us to realize a portion of the value created through our investments and provide additional liquidity. We are then able to redeploy the net proceeds from our dispositions in lieu of raising additional capital. When we decide to sell a community, we generally solicit competing bids from unrelated parties for these individual assets and consider the sales price and other key terms of each proposal. We also consider portfolio dispositions when such a structure is useful to maximize proceeds and efficiency of execution. During the year ended December 31, 2015, we disposed of 21 multifamily properties totaling 5,105 units and one commercial property totaling 67,735 square feet.
Development Strategy
As another part of our growth strategy, we invest in a limited number of development projects. Typically our agreements are structured to minimize the construction and development risk by contracting with unrelated parties to do the work through a fixed price contract. Cost overruns generally are covered by the developer or shared on a pre-determined contractual basis. We typically manage the leasing portion of the project as units become available for lease. We may also engage in limited expansion development opportunities on existing communities in which we typically serve as the developer. While we seek opportunistic new development investments offering attractive long-term investment returns, we do not currently intend to expand into development in a significant way. We expect our investment in new development will remain a smaller component of overall growth as compared to growth through acquiring existing properties. During the year ended December 31, 2015, we incurred $38.7 million in development costs.
The following multifamily projects were under development as of December 31, 2015 (dollars in thousands):
Project: | Location | Total Units | Units Completed | Cost to Date | Budgeted Cost | Estimated Cost Per Unit | Expected Completion | |||||||||||
Station Square at Cosner's Corner II | Fredericksburg, Virginia | 120 | 37 | $ | 18,325 | $ | 19,900 | $ | 166 | 1st Quarter 2016 | ||||||||
River's Walk Phase II | Charleston, South Carolina | 78 | — | $ | 8,887 | $ | 14,900 | $ | 191 | 3rd Quarter 2016 | ||||||||
Retreat at West Creek II | Richmond, Virginia | 82 | — | $ | 3,547 | $ | 15,100 | $ | 184 | 2nd Quarter 2017 | ||||||||
CG at Randal Lakes Phase II | Orlando, Florida | 314 | — | $ | 10,517 | $ | 41,300 | $ | 132 | 2nd Quarter 2017 | ||||||||
The Denton II | Kansas City, Missouri-Kansas MSA | 154 | — | $ | 1,039 | $ | 25,400 | $ | 165 | 4th Quarter 2017 | ||||||||
748 | 37 | $ | 42,315 | $ | 116,600 |
Redevelopment Strategy
In 2005 we began an initiative of upgrading a significant number of our existing apartment communities in key markets across our portfolio. We focus on both interior unit upgrades and exterior amenities above and beyond routine capital upkeep in markets that we believe continue to have the ability to support additional rent growth. During the year ended December 31, 2015, we renovated 5,781 units and exterior amenities for a total of $31.0 million. We believe that the rents received on these renovated units were approximately 10.1% above the normal market rate for similar but non-renovated units.
8
Capital Structure Strategy
We use a combination of debt and equity sources to fund our business strategy. We maintain a capital structure, focused on maintaining flexibility and low costs, that we believe allows us to proactively source potential investment opportunities in the marketplace. We have structured our debt maturity schedule to avoid significant exposure in any given year. Our primary debt financing strategy is to access the unsecured debt markets to provide our debt capital needs, but we also maintain a limited amount of secured debt and maintain our access to both the secured and unsecured debt markets for maximum flexibility. We also believe that we have significant access to the equity capital markets.
At December 31, 2015, 32.2% of our total capitalization consisted of borrowings, including 12.1% under our secured borrowings and 20.1% under our unsecured credit facilities or unsecured senior notes. We currently intend to target our total debt, net of cash held, to a range of approximately 38% to 42% of the undepreciated book value of our assets. Our charter and bylaws do not limit our debt levels and our Board of Directors can modify this policy at any time. We may also issue new equity to maintain our debt within the target range. Covenants for our unsecured senior notes limit our debt to undepreciated book value of our assets to 60%. As of December 31, 2015, our ratio of debt to undepreciated book value of our assets was approximately 41.1%.
We continuously review opportunities for lowering our cost of capital and increasing our shareholder value per share. We plan to continue using unsecured debt in order to take advantage of the lower cost of capital and flexibility provided by the public bond market. We will evaluate opportunities to repurchase shares when we believe that our share price is significantly below our net present value. We also look for opportunities where we can acquire or develop apartment communities, selectively funded or partially funded by sales of equity securities, when appropriate opportunities arise. We focus on improving the net present value of our investments by generating cash flows from our portfolio of assets above the estimated total cost of debt and equity capital. We routinely make new investments when we believe it will be accretive to shareholder value over the life of the investments.
On December 9, 2015, we entered into distribution agreements with J.P. Morgan Securities, LLC, BMO Capital Markets Corp. and KeyBanc Capital Markets Inc. to sell up to an aggregate of 4.0 million shares of common stock, from time-to-time in at-the-market offerings or negotiated transactions through controlled equity offering programs, or ATMs. As of December 31, 2015, there were 4.0 million shares remaining under the ATMs.
The following are the issuances of common stock which have been made through these types of ATM agreements through December 31, 2015:
Number of Shares Sold | Net Proceeds | Net Average Sales Price | Gross Proceeds | Gross Average Sales Price | |||||||||||||||
2006 | 194,000 | $ | 11,481,292 | $ | 59.18 | $ | 11,705,010 | $ | 60.34 | ||||||||||
2007 | 323,700 | $ | 18,773,485 | $ | 58.00 | $ | 19,203,481 | $ | 59.32 | ||||||||||
2008 | 1,955,300 | $ | 103,588,759 | $ | 52.98 | $ | 105,554,860 | $ | 53.98 | ||||||||||
2009 | 763,000 | $ | 32,774,757 | $ | 42.96 | $ | 33,283,213 | $ | 43.62 | ||||||||||
2010 | 5,077,201 | $ | 274,576,677 | $ | 54.08 | $ | 278,468,323 | $ | 54.85 | ||||||||||
2011 | 3,303,273 | $ | 204,534,677 | $ | 61.92 | $ | 207,650,656 | $ | 62.86 | ||||||||||
2012 | 1,155,511 | $ | 75,863,040 | $ | 65.65 | $ | 77,019,121 | $ | 66.65 | ||||||||||
2013 | 365,011 | $ | 24,753,492 | $ | 67.82 | $ | 25,067,009 | $ | 68.67 | ||||||||||
2014 | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
2015 | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Total | 13,136,996 | $ | 746,346,179 | $ | 56.81 | $ | 757,951,673 | $ | 57.70 |
We also have a dividend and distribution reinvestment stock purchase plan, or DRSPP, which allows for the optional cash purchase of shares of common stock totaling at least $250, but not more than $5,000 in any given month, free of brokerage commissions and charges. We, in our absolute discretion, may grant waivers to allow for optional cash payments in excess of $5,000. During the year ended December 31, 2015, we issued a total of 1,622 shares through the optional cash purchase feature of the DRSPP, resulting in net proceeds of $128,687.
9
Share Repurchase Program
In 1999, MAA's Board of Directors approved an increase in the number of shares of common stock authorized to be repurchased to 4.0 million shares. As of December 8, 2015, MAA had repurchased a total of approximately 1.9 million shares, which represented approximately 8% of the shares of common stock outstanding as of the beginning of such authorization. On December 8, 2015, MAA's Board of Directors authorized us to repurchase up to 4.0 million shares of MAA common stock, which represented approximately 5.3% of MAA's common stock outstanding at the time of such authorization. This December 2015 authorization replaced and superseded the 1999 authorization, under which approximately 2.1 million shares remained at the time of the December 2015 authorization. From time-to-time, we may repurchase shares under the current authorization when we believe that shareholder value would be enhanced. Factors affecting this determination include, among others, the share price and expected rates of return. No shares were repurchased from 2002 through December 8, 2015 under the prior authorization, and no shares were repurchased from December 8, 2015 through December 31, 2015 under the current authorization.
Competition
All of our apartment communities are located in areas that include other apartment communities. Occupancy and rental rates are affected by the number of competitive apartment communities in a particular area. The owners of competing apartment communities may have greater resources than us, and the managers of these apartment communities may have more experience than our management. Moreover, single-family rental housing, manufactured housing, condominiums and the new and existing home markets provide housing alternatives to potential residents of apartment communities.
Competition for new residents is generally intense across all of our markets. Some competing communities offer features that our communities do not have. Competing communities can use concessions or lower rents to obtain temporary competitive advantages. Also, some competing communities are larger or newer than our communities. The competitive position of each community is different depending upon many factors including sub-market supply and demand. In addition, other real estate investors compete with us to acquire existing properties and to develop new properties. These competitors include insurance companies, pension and investment funds, public and private real estate companies, investment companies and other public and private apartment REITs, some of which may have greater resources, or lower capital costs, than we do.
We believe, however, that we are generally well-positioned to compete effectively for residents and investments. We believe our competitive advantages include:
• | a fully integrated organization with property management, development, redevelopment, acquisition, marketing, sales and financing expertise; |
• | scalable operating and support systems, which include automated systems to meet the changing electronic needs of our residents; |
• | access to a wide variety of debt and equity capital sources; |
• | geographic diversification with a presence in approximately 40 defined Metropolitan Statistical Areas across the Southeast and Southwest regions of the United States; and |
• | significant presence in many of our major markets that allows us to be a local operating expert. |
Moving forward, we plan to continue to optimize lease management, improve expense control, increase resident retention efforts and align employee incentive plans with our bottom line performance. We believe this plan of operation, coupled with the portfolio’s strengths in targeting residents across a geographically diverse platform, should position us for continued operational upside. We also make capital improvements to both our apartment communities and individual units on a regular basis in order to maintain a competitive position in each individual market.
Merger of MAA and Colonial
On October 1, 2013, MAA completed its previously announced merger with Colonial Properties Trust, or Colonial. Pursuant to the merger agreement, Martha Merger Sub, LP, or OP Merger Sub, a wholly-owned indirect subsidiary of the Operating Partnership, merged with and into Colonial Realty Limited Partnership, which we refer to as Colonial LP, with Colonial LP being the surviving entity of the merger and becoming a wholly-owned indirect subsidiary of the Operating Partnership, which is referred to as the partnership merger. The partnership merger was part of the transactions contemplated by the agreement and plan of merger entered into on June 3, 2013 among MAA, the Operating Partnership, OP Merger Sub, Colonial, and Colonial LP pursuant to which MAA and Colonial also combined through a merger of Colonial with and into MAA, with MAA surviving the merger, which is referred to as the parent merger. We refer to the parent merger, together with the partnership merger, as the Merger in this Annual Report on Form 10-K. Under the terms of the merger agreement, each common share of beneficial interest in Colonial, or Colonial common share, was converted into the right to receive 0.36 of a
10
newly issued share of MAA common stock. In addition, each limited partner interest in Colonial LP designated as a “Class A Unit” and a “Partnership Unit” under the limited partnership agreement of Colonial LP, which we refer to in this Report as Colonial LP units, issued and outstanding immediately prior to the effectiveness of the partnership merger was converted into common units in our Operating Partnership at the 0.36 conversion rate.
The consolidated net assets and results of operations of Colonial are included in our consolidated financial statements from and after the closing date, October 1, 2013.
Environmental Matters
As a normal part of our apartment community acquisition and development processes, we generally obtain environmental studies of the sites from outside environmental engineering firms. The purpose of these studies is to identify potential sources of contamination at the site and to assess the status of environmental regulatory compliance. These studies generally include historical reviews of the site, reviews of certain public records, preliminary investigations of the site and surrounding properties, inspection for the presence of asbestos, poly-chlorinated biphenyls, or PCBs, and underground storage tanks and the preparation and issuance of written reports. Depending on the results of these studies, more invasive procedures, such as soil sampling or ground water analysis, may be performed to investigate potential sources of contamination. These studies must be satisfactorily completed before we take ownership of an acquisition or development property; however, no assurance can be given that the studies or additional documents reviewed identify all significant environmental risks. See "Risk Factors - Risks Relating to Our Real Estate Investments and our Operations - Environmental problems are possible and can be costly."
The environmental studies we received on properties that we have acquired have not revealed any material environmental liabilities. Should any potential environmental risks or conditions be discovered during our due diligence process, the potential costs of remediation will be assessed carefully and factored into the cost of acquisition, assuming the identified risks and factors are deemed to be manageable and within reason. We are not aware of any existing conditions that we believe would be considered a material environmental liability. Nevertheless, it is possible that the studies do not reveal all environmental risks or that there are material environmental liabilities of which we are not aware. Moreover, no assurance can be given concerning future laws, ordinances or regulations, or the potential introduction of hazardous or toxic substances by neighboring properties or residents.
Website Access to Our Reports
MAA and the Operating Partnership file combined periodic reports with the SEC. These filings are available on the SEC's website which is http://www.sec.gov. In addition, all filings made by MAA and the Operating Partnership with the SEC may be copied or read at the SEC’s Public Reference Room at 100 F Street NE, Washington, DC 20549. Information on the operation of the Public Reference Room may be obtained by calling the SEC at 1-800-SEC-0330.
Additionally, a copy of this Annual Report on Form 10-K, along with our Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and any amendments to the aforementioned filings, are available on our website free of charge. The filings can be found on the "For Investors" page under "SEC Filings and Reports". Our website also contains our Corporate Governance Guidelines, Code of Business Conduct and Ethics and the charters of the committees of the Board of Directors. These items can be found on the "For Investors" page under "Corporate Overview and Governance Documents". Our website address is http://www.maac.com. Reference to our website does not constitute incorporation by reference of the information contained on the site and should not be considered part of this Annual Report on Form 10-K. All of the aforementioned materials may also be obtained free of charge by contacting our Legal Department, 6584 Poplar Avenue, Memphis, TN 38138.
Qualification as a Real Estate Investment Trust
MAA has elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended, or the Code. To continue to qualify as a REIT, MAA must continue to meet certain tests which, among other things, generally require that our assets consist primarily of real estate assets, our income be derived primarily from real estate assets, and that we distribute at least 90% of our REIT taxable income (other than our net capital gains) to our shareholders annually. If MAA maintains its qualification as a REIT, MAA generally will not be subject to U.S. federal income taxes at the corporate level on its net income to the extent it distributes such net income to its shareholders annually. Even if MAA continues to qualify as a REIT, it will continue to be subject to certain federal, state and local taxes on its income and its property. In 2015, MAA paid total distributions of $3.08 per share of common stock to its shareholders, which was above the 90% REIT distribution requirement and was in excess of REIT taxable income.
11
Inflation
We believe that the direct effects of inflation on our operations have been immaterial. While the impact of inflation primarily impacts our results through wage pressures, property taxes, utilities and material costs, substantially all of our leases are for a term of one year or less, which generally enables us to compensate for any inflationary effects by increasing rents on our apartments. Although an escalation in energy and food costs could have a negative impact on our residents and their ability to absorb rent increases, we do not believe this has had a material impact on our results for the year ended December 31, 2015.
Insurance
We carry comprehensive general liability coverage on our communities, with limits of liability we believe are customary within the multi-family apartment industry, to insure against liability claims and related defense costs. We also maintain insurance against the risk of direct physical damage to reimburse us on a replacement cost basis for costs incurred to repair or rebuild each property, including loss of rental income during the reconstruction period.
Recent Developments
On February 1, 2016, we paid off the $13.5 million remaining principal balance of the mortgage on the Colonial Village at Matthews apartment community.
12
ITEM 1A. RISK FACTORS
In addition to the other information contained in this Annual Report on Form 10-K, we have identified the following additional risks and uncertainties that may have a material adverse effect on our business prospects, financial condition or results of operations. Investors should carefully consider the risks described below before making an investment decision. Our business faces significant risks and the risks described below may not be the only risks we face. Additional risks not presently known to us or that we currently believe are immaterial may also significantly impair our business operations. If any of these risks occur, our business prospects, results of operations or financial condition could suffer, the market price of our common stock and the trading price of our debt securities could decline and you could lose all or part of your investment in our common stock or debt securities.
RISKS RELATED TO OUR REAL ESTATE INVESTMENTS AND OUR OPERATIONS
Developments such as another economic downturn, instability in the banking sector or a negative impact on economic growth resulting from current or future legislation or government initiatives may materially and adversely affect our financial condition and results of operations.
The industry in which we operate may be adversely affected by national and international economic conditions. Although the U.S. real estate market has recently improved, certain international markets are experiencing increased levels of volatility due to a combination of factors, including, among others, political instability from ongoing geopolitical conflicts, high unemployment rates, fluctuating oil and gas prices and fiscal deficits, and these factors could contribute to another economic downturn in the U.S. If the U.S. experience another downturn in the economy, instability in the banking sector or a negative impact on economic growth resulting from changes in legislation, government tax increases, debt policy or spending restrictions, we may experience adverse effects on our occupancy levels, our rental revenues and the value of our properties, any of which could adversely affect our cash flow, financial condition and results of operations.
Other economic risks which may adversely affect conditions in the markets in which we operate include the following:
• | local conditions, such as an oversupply of apartments or other housing available for rent, or a reduction in demand for apartments in the area; |
• | low mortgage interest rates and home pricing, making alternative housing more affordable; |
• | government or builder incentives which enable home buyers to put little or no money down, making alternative housing options more attractive; and |
• | regional economic downturns which affect one or more of our geographical markets. |
Failure to generate sufficient cash flows could limit our ability to make payments on our debt and to pay distributions to shareholders and unitholders.
Our ability to make payments on our debt and to make distributions depends on our ability to generate cash flow in excess of operating costs and capital expenditure requirements and/or to have access to the markets for debt and equity financing. Funds from operations and the value of our apartment communities may be insufficient because of factors that are beyond our control. Such events or conditions could include:
• | competition from other apartment communities; |
• | overbuilding of new apartments or oversupply of available apartments in our markets, which might adversely affect occupancy or rental rates and/or require rent concessions in order to lease apartments; |
• | conversion of condominiums and single family houses to rental use or the sale of excess for-sale condominiums and single family homes; |
• | weakness in the overall economy which lowers job growth and the associated demand for apartment housing; |
• | increases in operating costs (including real estate taxes, utilities and insurance premiums) due to inflation and other factors, which may not be offset by increased rental rates; |
• | inability to initially, or subsequently after lease terminations, rent apartments on favorable economic terms; |
• | failure of development communities to be completed, if at all, within budget and on a timely basis or to lease up as anticipated; |
• | changes in governmental regulations and the related costs of compliance; |
• | changes in laws including, but not limited to, tax laws and housing laws including the enactment of rent control laws or other laws regulating multifamily housing; |
13
• | withdrawal of government support of apartment financing through its financial backing of the Federal National Mortgage Association, or the Federal Home Loan Mortgage Corporation; |
• | an uninsured loss, including those resulting from a catastrophic storm, earthquake, or act of terrorism; |
• | changes in interest rate levels and the availability of financing, borrower credit standards, and down-payment requirements which could lead renters to purchase homes (if interest rates decrease and home loans are more readily available) or increase our acquisition and operating costs (if interest rates increase and financing is less readily available); and |
• | the relative illiquidity of real estate investments. |
At times, we have relied on external funding sources to fully fund the payment of distributions to shareholders and our capital investment program, including our existing property developments. While we have sufficient liquidity to permit distributions at current rates through additional borrowings, if necessary, any significant and sustained deterioration in operations could result in our financial resources being insufficient to make payments on our debt and to pay distributions to shareholders at the current rate, in which event we would be required to reduce the distribution rate. Any decline in our funds from operations could adversely affect our ability to make distributions to our shareholders or to meet our loan covenants and could have a material adverse effect on our stock price or the trading price of our debt securities.
We are dependent on a concentration of our investments in a single asset class, making our results of operations more vulnerable to a downturn or slowdown in the sector or other economic factors.
As of December 31, 2015, substantially all of our investments are concentrated in the multifamily sector. As a result, we will be subject to risks inherent in investments in a single type of property. A downturn or slowdown in the demand for multifamily housing may have more pronounced effects on our results of operations or on the value of our assets than if we had further diversified our investments.
Our operations are concentrated in the Southeast and Southwest regions of the United States; we are subject to general economic conditions in the regions in which we operate.
As of December 31, 2015, approximately 34.2% of our portfolio is located in our top five markets: Atlanta, Georgia; Austin, Texas; Charlotte, North Carolina; Raleigh/Durham, North Carolina; and Dallas, Texas. In addition, our overall operations are concentrated in the Southeast and Southwest regions of the United States. Our performance could be adversely affected by economic conditions in, and other factors relating to, these geographic areas, including supply and demand for apartments in these areas, zoning and other regulatory conditions and competition from other communities and alternative forms of housing. In particular our performance is disproportionately influenced by job growth and unemployment. To the extent the aforementioned general economic conditions, job growth and unemployment in any of these markets deteriorate or any of these areas experiences natural disasters, the value of the portfolio, our results of operations and our ability to make distributions to our shareholders and pay amounts due on our debt could be materially adversely affected.
Failure to succeed in new markets or sectors may have adverse consequences on our performance.
We may make acquisitions outside of our existing market areas if appropriate opportunities arise. Our historical experience in our existing markets does not ensure that we will be able to operate successfully in new markets, should we choose to enter them. We may be exposed to a variety of risks if we choose to enter new markets, including an inability to accurately evaluate local market conditions, to identify appropriate acquisition opportunities, to hire and retain key personnel, and a lack of familiarity with local governmental and permitting procedures. In addition, we may abandon opportunities to enter new markets that we have begun to explore for any reason and may, as a result, fail to recover expenses already incurred.
Substantial competition among apartment communities and real estate companies may adversely affect our rental revenues and development and acquisition opportunities.
There are numerous other apartment communities and real estate companies, many of which have greater financial and other resources than we have, within the market area of each of our communities that compete with us for residents and development and acquisition opportunities. The number of competitive apartment communities and real estate companies in these areas could have a material effect on (1) our ability to rent our apartments and the rents charged, and (2) development and acquisition opportunities. The activities of these competitors could cause us to pay a higher price for a new property than we otherwise would have paid or may prevent us from purchasing a desired property at all, which could have a material adverse effect on us and our ability to make distributions to our shareholders and pay amounts due on our debt.
14
Breaches of our privacy or information security systems through cyber-attacks, cyber-intrusions or otherwise, could materially adversely affect our business, results of operations, financial condition and/or reputation.
We face risks associated with security breaches or disruptions, which could result from, among other incidents, cyber-attacks or cyber-intrusions over the Internet, malware, computer viruses or employee error or malfeasance. The risk of a security breach or disruption, particularly through cyber-attacks or cyber-intrusion, including by computer hackers, foreign governments and cyber-terrorists, has generally increased as the number, intensity and sophistication of attempted attacks and intrusions from around the world have increased. The protection of customer and employee data and our network systems is critically important to us. Our business requires us and our service providers (including service providers engaged in providing web hosting, property management, leasing, accounting and/or payroll software/services) to use and store personally identifiable information of our customers and employees, which may include names, addresses, phone numbers, email addresses, contact preferences, tax identification numbers, and payment account information. We also rely extensively on computer systems to process transactions and manage our business.
We devote significant resources to protect our customer and employee data and our network systems. However, the security measures put in place by us and our service providers cannot provide absolute security and there can be no assurance that we will not suffer a data security incident in the future, that unauthorized parties will not gain access to sensitive data stored on our systems, that such access will not, whether temporarily or permanently, impact, interfere with or interrupt our operations, or that any such incident will be discovered in a timely manner. Our information technology infrastructure could be compromised as a result of third-party security breaches, employee error, malfeasance, faulty password management, or other irregularity, and result in persons obtaining unauthorized access to company data or accounts. Even the most well protected information, networks, systems and facilities remain potentially vulnerable because the techniques used in such attempted security breaches evolve and generally are not recognized until launched against a target, and in some cases are designed not be detected and, in fact, may not be detected. Accordingly, we and our service providers may be unable to anticipate these techniques or to implement adequate security barriers or other preventative measures, and thus it is impossible for us and our service providers to entirely mitigate this risk. Further, in the future, we may be required to expend additional resources to continue to enhance information security measures and/or to investigate and remediate any information security vulnerabilities.
Any privacy and information incident could compromise our network systems, and the information stored by us could be accessed, misused, publicly disclosed, corrupted, lost, or stolen resulting in fraud or other harm. Moreover, if a data security incident or breach affects our systems or results in the unauthorized release of personally identifiable information, we could be materially damaged and we may be exposed to a risk of loss or litigation, possible liability and remediation costs which could result in a material adverse effect on our business, results of operations, financial condition and/or reputation and adversely affect investor confidence.
We may not realize the anticipated benefits of past or future acquisitions, and the failure to integrate acquired communities and new personnel successfully could create inefficiencies.
We have selectively acquired in the past, and if presented with attractive opportunities we intend to selectively acquire in the future, apartment communities that meet our investment criteria. Our acquisition activities and their success are subject to the following risks:
• | we may be unable to obtain financing for acquisitions on favorable terms or at all; |
• | even if we are able to finance the acquisition, cash flow from the acquisition may be insufficient to meet our required principal and interest payments on the acquisition; |
• | even if we enter into an acquisition agreement for an apartment community, we may be unable to complete the acquisition after incurring certain acquisition-related costs; |
• | we may incur significant costs and divert management attention in connection with the evaluation and negotiation of potential acquisitions, including potential acquisitions that we are subsequently unable to complete; |
• | when we acquire an apartment community, we may invest additional amounts in it with the intention of increasing profitability, and these additional investments may not produce the anticipated improvements in profitability; |
• | we may be unable to quickly and efficiently integrate acquired apartment communities and new personnel into our existing operations, and the failure to successfully integrate such apartment communities or personnel will result in inefficiencies that could adversely affect our expected return on our investments and our overall profitability; and |
• | we may acquire properties that are subject to liabilities or that have problems relating to environmental condition, state of title, physical condition or compliance with zoning laws, building codes or other legal requirements and in each case, our acquisition may be without any, or with only limited, recourse with respect to unknown liabilities or conditions and we may be obligated to pay substantial sums to settle or cure it, which could adversely affect our cash flow and operating results. |
15
We are subject to certain risks associated with selling apartment communities, which could limit our operational and financial flexibility.
We periodically dispose of apartment communities that no longer meet our strategic objectives, but adverse market conditions may make it difficult to sell apartment communities like the ones we own. We cannot predict whether we will be able to sell any property for the price or on the terms we set, or whether any price or other terms offered by a prospective purchaser would be acceptable to us. We also cannot predict the length of time needed to find a willing purchaser and to close the sale of a property. Furthermore, we may be required to expend funds to correct defects or to make improvements before a property can be sold. These conditions may limit our ability to dispose of properties and to change our portfolio promptly in order to meet our strategic objectives, which may in turn have a material adverse effect on our financial condition and the market value of our securities. We are also subject to the following risks in connection with sales of our apartment communities:
• | a significant portion of the proceeds from our overall property sales may be held by intermediaries in order for some sales to qualify as like-kind exchanges under Section 1031 of the Code, so that any related capital gain can be deferred for federal income tax purposes. As a result, we may not have immediate access to all of the cash proceeds generated from our property sales; and |
• | federal tax laws applicable to REITs limit our ability to profit on the sale of communities, and this limitation may prevent us from selling communities when market conditions are favorable. |
Environmental problems are possible and can be costly.
Under various federal, state and local laws, ordinances and regulations, a current or previous owner or operator of real estate may be liable for the costs of removal or remediation of certain hazardous or toxic substances in, on, around or under such property. Such laws often impose such liability without regard to whether the owner or operator knew of, or was responsible for, the presence of such hazardous or toxic substances. The presence of, or failure to remediate properly, hazardous or toxic substances may adversely affect the owner’s or operator’s ability to sell or rent the affected property or to borrow using the property as collateral. Persons who arrange for the disposal or treatment of hazardous or toxic substances may also be liable for the costs of removal or remediation of hazardous or toxic substances at a disposal or treatment facility, whether or not the facility is owned or operated by the person. Certain environmental laws impose liability for release of asbestos-containing materials into the air, and third parties may also seek recovery from owners or operators of real property for personal injury associated with asbestos-containing materials and other hazardous or toxic substances. Federal and state laws also regulate the operation and subsequent removal of certain underground storage tanks. In connection with the current or former ownership (direct or indirect), operation, management, development or control of real property, we may be considered an owner or operator of such communities or as having arranged for the disposal or treatment of hazardous or toxic substances and, therefore, may be potentially liable for removal or remediation costs, as well as certain other costs, including governmental fines, and claims for injuries to persons and property.
Our current policy is to obtain a Phase I environmental study on each property we seek to acquire, which generally does not involve invasive techniques such as soil or ground water sampling, and to proceed accordingly. We cannot assure you, however, that the Phase I environmental studies or other environmental studies undertaken with respect to any of our current or future communities will reveal:
• | all or the full extent of potential environmental liabilities; |
• | that any prior owner or operator of a property did not create any material environmental condition unknown to us; |
• | that a material environmental condition does not otherwise exist as to any one or more of such communities; or |
• | that environmental matters will not have a material adverse effect on us and our ability to make distributions to our shareholders and pay amounts due on our debt. |
Certain environmental laws impose liability on a previous owner of property to the extent that hazardous or toxic substances were present during the prior ownership period. A transfer of the property does not relieve an owner of such liability. Thus, we may have liability with respect to communities previously sold by our predecessors or by us.
There have been a number of lawsuits against owners and managers of multifamily communities alleging personal injury and property damage caused by the presence of mold in residential real estate. Some of these lawsuits have resulted in substantial monetary judgments or settlements. Insurance carriers have reacted to these liability awards by excluding mold related claims from standard policies and pricing mold endorsements separately. We have obtained a separate pollution insurance policy that covers mold-related claims and have adopted programs designed to minimize the existence of mold in any of our communities as well as guidelines for promptly addressing and resolving reports of mold. To the extent not covered by our pollution policy, the presence of mold could expose us to liability from residents and others if property damage, health concerns, or allegations thereof, arise.
16
Losses from catastrophes may exceed our insurance coverage, which may negatively impact our results of operations and reduce the value of our properties.
We carry comprehensive liability and property insurance on our communities and intend to obtain similar coverage for communities we acquire in the future. Some losses, generally of a catastrophic nature, such as losses from floods, hurricanes or earthquakes, are subject to limitations, and thus may be uninsured. We exercise our discretion in determining amounts, coverage limits and deductibility provisions of insurance, with a view to maintaining appropriate insurance on our investments at a reasonable cost and on suitable terms. If we suffer a substantial loss, our insurance coverage may not be sufficient to pay the full current market value or current replacement value of our lost investment. Inflation, changes in building codes and ordinances, environmental considerations and other factors also might make it infeasible to use insurance proceeds to replace a property after it has been damaged or destroyed. Any losses we experience that are not fully covered by our insurance may negatively impact our results of operations and may reduce the value of our properties.
Increasing real estate taxes, utilities and insurance costs may negatively impact operating results.
As a result of our substantial real estate holdings, the cost of real estate taxes, utilities, and insuring our apartment communities is a significant component of expense. Real estate taxes, utilities costs and insurance premiums are subject to significant increases and fluctuations, which can be widely outside of our control. If the costs associated with real estate taxes, utilities and insurance should rise, without being offset by a corresponding increase in rental rates, our results of operations could be negatively impacted, and our ability to pay our dividends and distributions and senior debt could be affected.
Compliance or failure to comply with laws requiring access to our properties by disabled persons could result in substantial cost.
The Americans with Disabilities Act, the Fair Housing Act of 1988 and other federal, state and local laws generally require that public accommodations be made accessible to disabled persons. Noncompliance could result in the imposition of fines by the government or the award of damages to private litigants. These laws may require us to modify our existing communities. These laws may also restrict renovations by requiring improved access to such buildings by disabled persons or may require us to add other structural features that increase our construction costs. Legislation or regulations adopted in the future may impose further burdens or restrictions on us with respect to improved access by disabled persons. We cannot ascertain the costs of compliance with these laws, which may be substantial.
Development and construction risks could impact our profitability.
As of December 31, 2015, we had five development communities under construction totaling 748 units. We had completed 37 units for these development projects as of December 31, 2015. Our development and construction activities are subject to the following risks:
• | we may be unable to obtain, or face delays in obtaining, necessary zoning, land-use, building, occupancy and other required governmental permits and authorizations, which could result in increased development costs, could delay initial occupancy dates for all or a portion of a development community, and could require us to abandon our activities entirely with respect to a project for which we are unable to obtain permits or authorizations; |
• | yields may be less than anticipated as a result of delays in completing projects, costs that exceed budget and/or higher than expected concessions for lease up and lower rents than pro forma; |
• | bankruptcy of developers in our development projects could impose delays and costs on us with respect to the development of our communities and may adversely affect our financial condition and results of operations; |
• | we may abandon development opportunities that we have already begun to explore, and we may fail to recover expenses already incurred in connection with exploring such opportunities; |
• | we may be unable to complete construction and lease-up of a community on schedule, or incur development or construction costs that exceed our original estimates, and we may be unable to charge rents that would compensate for any increase in such costs; |
• | occupancy rates and rents at a newly developed community may fluctuate depending on a number of factors, including market and economic conditions, preventing us from meeting our profitability goals for that community; and |
• | when we sell to third parties communities or properties that we developed or renovated, we may be subject to warranty or construction defects that are uninsured or exceed the limit of our insurance. |
17
We may be unable to retain key employees.
Our success will depend in part upon the ability to retain our key employees. There is substantial competition for qualified personnel in the real estate industry and the loss of any of our key personnel could have an adverse effect us.
RISKS RELATED TO OUR INDEBTEDNESS AND FINANCING ACTIVITIES
Our substantial indebtedness could adversely affect our financial condition and results of operations.
As of December 31, 2015, the amount of our total debt was approximately $3.43 billion. We may incur additional indebtedness in the future in connection with, among other things, our acquisition, development and operating activities.
The degree of our leverage creates significant risks, including the following:
• | we may be required to dedicate a substantial portion of our funds from operations to servicing our debt and our cash flow may be insufficient to make required payments of principal and interest; |
• | we may be subject to prepayment penalties if we elect to repay our indebtedness prior to the stated maturity date; |
• | debt service obligations will reduce funds available for distribution to our shareholders and funds available for acquisitions, development and redevelopment; |
• | we may be more vulnerable to economic and industry downturns than our competitors that have less debt; |
• | we may be limited in our ability to respond to changing business and economic conditions; and |
• | we may default on our indebtedness, which could result in acceleration of those obligations, assignment of rents and leases and loss of properties to foreclosure. |
If any one of these events were to occur, our financial condition and results of operations could be materially and adversely affected.
We may be unable to renew, repay or refinance our outstanding debt which could negatively impact our financial condition and results of operations.
We are subject to the normal risks associated with debt financing, including the risk that our cash flow will be insufficient to meet required payments of principal and interest, the risk that indebtedness on our communities, or unsecured indebtedness, will not be able to be renewed, repaid or refinanced when due or that the terms of any renewal or refinancing will not be as favorable as the existing terms of such indebtedness. If we were unable to refinance our indebtedness on acceptable terms, or at all, we might be forced to dispose of one or more of our communities on disadvantageous terms, which might result in losses to us. Such losses could have a material adverse effect on us and our ability to make distributions to our shareholders and pay amounts due on our debt. Furthermore, if a property is mortgaged to secure payment of indebtedness and we are unable to meet mortgage payments, the mortgagee could foreclose upon the property, appoint a receiver and receive an assignment of rents and leases or pursue other remedies, all with a consequent loss of our revenues and asset value. Foreclosures could also create taxable income without accompanying cash proceeds, thereby hindering our ability to meet the REIT distribution requirements of the Code.
Rising interest rates would increase the cost of our variable rate debt.
We have incurred and expect in the future to incur indebtedness that bears interest at variable rates. Accordingly, increases in interest rates would increase our interest costs, which could have a material adverse effect on us and our ability to make distributions to our shareholders and pay amounts due on our debt or cause us to be in default under certain debt instruments. In addition, an increase in market interest rates may lead holders of our shares of common stock to demand a higher yield on their shares from distributions by us, which could adversely affect the market price for our common stock.
We may incur additional debt in the future, which may adversely impact our financial condition.
We currently fund the acquisition and development of multifamily apartment communities partially through borrowings (including our revolving credit facility) as well as from other sources such as sales of communities which no longer meet our investment criteria. Our organizational documents do not contain any limitation on the amount of indebtedness that we may incur, and we may issue more debt in the future. Accordingly, subject to limitations on indebtedness set forth in various loan agreements and the indentures governing our senior notes, we could become more highly leveraged, resulting in an increase in debt service, which could have a material adverse effect on us and our ability to make distributions to our shareholders and pay amounts due on our debt and in an increased risk of default on our obligations.
18
The restrictive terms of certain of our indebtedness may cause acceleration of debt payments.
At December 31, 2015, we had outstanding borrowings of approximately $3.43 billion. Our indebtedness contains financial covenants as to interest coverage ratios, maximum secured debt, maintenance of unencumbered asset value, and total debt to gross assets, among others. In the event that an event of default occurs, our lenders may declare borrowings under the respective loan agreements to be due and payable immediately, which could have a material adverse effect on us and our ability to make distributions to our shareholders and pay amounts due on our debt.
A change in United States government policy with regard to Fannie Mae and Freddie Mac could impact our financial condition.
Fannie Mae and Freddie Mac are a major source of financing for multifamily real estate in the United States. We utilize loan programs sponsored by these entities as one source of capital to finance our growth and our operations. There has been ongoing discussion by the government with regard to the long term structure and viability of Fannie Mae and Freddie Mac, which could result in these agencies having their mandates changed or reduced, losing key personnel, being disbanded or reorganized by the government or otherwise discontinuing to provide liquidity for the multifamily sector. We do not know when or if Fannie Mae or Freddie Mac will restrict their support of lending to the multifamily industry or to us in particular. As of December 31, 2015, 7% of our outstanding debt was borrowed through a credit facility provided by or credit-enhanced by Fannie Mae with agency rate-based maturities ranging from 2016 through 2018. In 2015, we decreased the indebtedness outstanding on our Fannie Mae credit facilities from $436.9 million on December 31, 2014 to $240.0 million. A decision by the U.S. government to eliminate or downscale Fannie Mae or Freddie Mac or to reduce government support for multifamily housing more generally may adversely affect interest rates, capital availability, development of multifamily communities and the value of multifamily residential real estate and, as a result, may adversely affect us and our growth and operations.
Failure to hedge effectively against interest rates may adversely affect results of operations.
From time-to-time, we may seek to manage our exposure to interest rate volatility by using interest rate hedging arrangements, such as interest rate cap agreements and interest rate swap agreements. These agreements involve risks, such as the risk that the counterparties may fail to honor their obligations under these arrangements, that these arrangements may not be effective in reducing our exposure to interest rate changes and that a court could rule that such an agreement is not legally enforceable. Hedging may reduce overall returns on our investments. Failure to hedge effectively against interest rate changes could have a material adverse effect on us and our ability to make distributions to our shareholders and pay amounts due on our debt.
A downgrade in our credit ratings could have a material adverse effect on our business, financial condition and results of operations.
We have a significant amount of debt outstanding. We are currently assigned corporate credit ratings from each of the three ratings agencies based on their evaluation of our creditworthiness. These ratings are based on a number of factors, which included their assessment of our financial strength, liquidity, capital structure, asset quality, and sustainability of cash flow and earnings. If our credit ratings are downgraded or other negative action is taken, we could be required to pay additional interest and fees on our outstanding borrowings. In addition, a downgrade may adversely impact our ability to borrow secured and unsecured debt and otherwise limit our access to capital, which could adversely affect our business, financial condition and results of operations.
Issuances of additional debt or equity may adversely impact our financial condition.
Our capital requirements depend on numerous factors, including the occupancy and turnover rates of our apartment communities, development and capital expenditures, costs of operations and potential acquisitions. We cannot accurately predict the timing and amount of our capital requirements. If our capital requirements vary materially from our plans, we may require additional financing sooner than anticipated. Accordingly, we could become more leveraged, resulting in increased risk of default on our obligations and in an increase in our debt service requirements, both of which could adversely affect our financial condition and ability to access debt and equity capital markets in the future. If we issue additional equity securities to obtain additional financing, the interest of our existing shareholders could be diluted.
19
RISKS RELATED TO MAA'S ORGANIZATION AND OWNERSHIP OF ITS STOCK
MAA's ownership limit restricts the transferability of its capital stock.
MAA's charter limits ownership of its capital stock by any single shareholder to 9.9% of the value of all outstanding shares of its capital stock, both common and preferred, unless approved by its Board of Directors. The charter also prohibits anyone from buying shares if the purchase would result in it losing REIT status. This could happen if a share transaction results in fewer than 100 persons owning all of its shares or in five or fewer persons, applying certain broad attribution rules of the Code, owning 50% or more of its shares. If you acquire shares in excess of the ownership limit or in violation of the ownership requirements of the Code for REITs, MAA:
• | will consider the transfer to be null and void; |
• | will not reflect the transaction on its books; |
• | may institute legal action to enjoin the transaction; |
• | will not pay dividends or other distributions with respect to those shares; |
• | will not recognize any voting rights for those shares; |
• | will consider the shares held in trust for its benefit; and |
• | will either direct you to sell the shares and turn over any profit to MAA, or MAA will redeem the shares. If MAA redeems the shares, you will be paid a price equal to the lesser of: |
◦ | the principal price paid for the shares by the holder, |
◦ | a price per share equal to the market price (as determined in the manner set forth in its charter) of the applicable capital stock, |
◦ | the market price (as so determined) on the date such holder would, but for the restrictions on transfers set forth in its charter, be deemed to have acquired ownership of the shares and |
◦ | the maximum price allowed under Tennessee Greenmail Act (such price being the average of the highest and lowest closing market price for the shares during the 30 trading days preceding the purchase of such shares or, if the holder of such shares has commenced a tender offer or has announced an intention to seek control of MAA, during the 30 trading days preceding the commencement of such tender offer or the making of such announcement). |
The redemption price may be paid, at MAA's option, by delivering one common unit (subject to adjustment from time to time in the event of, among other things, stock splits, stock dividends, or recapitalizations affecting its common stock or certain mergers, consolidations or asset transfers by MAA) issued by the Operating Partnership for each Excess Share being redeemed.
If you acquire shares in violation of the limits on ownership described above:
• | you may lose your power to dispose of the shares; |
• | you may not recognize profit from the sale of such shares if the market price of the shares increases; and |
• | you may be required to recognize a loss from the sale of such shares if the market price decreases. |
Provisions of MAA's charter and Tennessee law may limit the ability of a third party to acquire control of MAA.
Ownership Limit
The 9.9% ownership limit discussed above may have the effect of precluding acquisition of control of MAA by a third party without the consent of our Board of Directors.
Preferred Stock
MAA's charter authorizes our Board of Directors to issue up to 20,000,000 shares of preferred stock. The Board of Directors may establish the preferences and rights of any preferred shares issued. The issuance of preferred stock could have the effect of delaying or preventing someone from taking control of MAA, even if a change in control were in MAA shareholders’ best interests. As of December 31, 2015, no shares of preferred stock were issued and outstanding.
Tennessee Anti-Takeover Statutes
As a Tennessee corporation, MAA is subject to various legislative acts, which impose restrictions on and require compliance with procedures designed to protect shareholders against unfair or coercive mergers and acquisitions. These statutes
20
may delay or prevent offers to acquire MAA and increase the difficulty of consummating any such offers, even if MAA's acquisition would be in MAA shareholders’ best interests.
Market interest rates and low trading volume may have an adverse effect on the market value of MAA's common stock.
The market price of shares of a REIT may be affected by the distribution rate on those shares, as a percentage of the price of the shares, relative to market interest rates. If market interest rates increase, prospective purchasers of MAA's shares may expect a higher annual distribution rate. Higher interest rates would not, however, result in more funds for MAA to distribute and, in fact, would likely increase MAA's borrowing costs and potentially decrease funds available for distribution. This could cause the market price of MAA's common stock to go down. In addition, although MAA's common stock is listed on The New York Stock Exchange, or NYSE, the daily trading volume of MAA's common stock may be lower than the trading volume for other industries. As a result, MAA's investors who desire to liquidate substantial holdings may find that they are unable to dispose of their shares in the market without causing a substantial decline in the market value of MAA's common stock.
Changes in market conditions or a failure to meet the market’s expectations with regard to our results of operations and cash distributions could adversely affect the market price of MAA's common stock.
We believe that the market value of a REIT’s equity securities is based primarily upon the market’s perception of the REIT’s growth potential and its current and potential future cash distributions, and is secondarily based upon the real estate market value of the underlying assets. For that reason, MAA's common stock may trade at prices that are higher or lower than the net asset value per share. To the extent we retain operating cash flow for investment purposes, working capital reserves or other purposes, these retained funds, while increasing the value of our underlying assets, may not correspondingly increase the market price of MAA's common stock. In addition, we are subject to the risk that our cash flow will be insufficient to pay distributions to MAA's shareholders. Our failure to meet the market’s expectations with regard to future earnings and cash distributions would likely adversely affect the market price of MAA's stock.
The stock markets, including NYSE, on which MAA lists its common stock, have experienced significant price and volume fluctuations. As a result, the market price of MAA's common stock could be similarly volatile, and investors in MAA's common stock may experience a decrease in the value of their shares, including decreases unrelated to our operating performance or prospects. Among the market conditions that may affect the market price of MAA's publicly traded securities are the following:
• | our financial condition and operating performance and the performance of other similar companies; |
• | actual or anticipated differences in our quarterly and annual operating results; |
• | changes in our revenues or earnings estimates or recommendations by securities analysts; |
• | publication of research reports about us or our industry by securities analysts; |
• | additions and departures of key personnel; |
• | inability to access the capital markets; |
• | strategic decisions by us or our competitors, such as acquisitions, dispositions, spin-offs, joint ventures, strategic investments or changes in business strategy; |
• | the issuance of additional shares of MAA's common stock, or the perception that such sales may occur, including under MAA's at-the-market offering programs; |
• | the reputation of REITs generally and the reputation of REITs with portfolios similar to ours; |
• | the attractiveness of the securities of REITs in comparison to securities issued by other entities (including securities issued by other real estate companies); |
• | an increase in market interest rates, which may lead prospective investors to demand a higher distribution rate in relation to the price paid for MAA's common stock; |
• | the passage of legislation or other regulatory developments that adversely affect us or our industry; |
• | speculation in the press or investment community; |
• | actions by institutional shareholders or hedge funds; |
• | changes in accounting principles; |
• | terrorist acts; and |
• | general market conditions, including factors unrelated to our performance. |
In the past, securities class action litigation has often been instituted against companies following periods of volatility in their stock price. This type of litigation could result in substantial costs and divert our management’s attention and resources.
21
RISKS RELATED TO THE OPERATING PARTNERSHIP'S ORGANIZATION AND OWNERSHIP OF OP UNITS
The Operating Partnership's existing unitholders have limited approval rights, which may prevent the Operating Partnership's sole general partner, MAA, from completing a change of control transaction that may be in the best interests of all unitholders and of all the shareholders of MAA.
MAA may not engage in a sale or other disposition of all or substantially all of the assets of the Operating Partnership, dissolve the Operating Partnership or, upon the occurrence of certain triggering events, take any action that would result in any unitholder realizing taxable gain, without the approval of the holders of a majority of the outstanding OP Units held by holders other than MAA or its affiliates, or Class A OP Units. The right of the holders of our Class A OP Units to vote on these transactions could limit MAA's ability to complete a change of control transaction that might otherwise be in the best interest of all of our unitholders and all shareholders of MAA.
In certain circumstances, certain of the Operating Partnership's unitholders must approve the Operating Partnership's sale of certain properties contributed by the unitholders.
In certain circumstances as detailed in the partnership agreement of the Operating Partnership, the Operating Partnership may not sell or otherwise transfer certain properties unless a specified percentage of the limited partners who were partners in the limited partnership holding such properties at the time of its acquisition by us approves such sale or transfer. The exercise of these approval rights by the Operating Partnership's unitholders could delay or prevent the Operating Partnership from completing a transaction that may be in the best interest of all of the Operating Partnership's unitholders and all shareholders of MAA.
MAA, its officers and directors have substantial influence over the Operating Partnership's affairs.
MAA, as the Operating Partnership's sole general partner and acting through its officers and directors, has a substantial influence on the Operating Partnership's affairs. MAA, its officers and directors could exercise their influence in a manner that is not in the best interest of the Operating Partnership's unitholders. Also, MAA owns approximately 94.8% of the OP Units and as such, will have substantial influence on the outcome of substantially all matters submitted to the Operating Partnership's unitholders for approval.
Market interest rates and low trading volume may have an adverse effect on the market value of MAA's common stock, which would affect the redemption price of the OP Units.
The market price of shares of a REIT may be affected by the distribution rate on those shares, as a percentage of the price of the shares, relative to market interest rates. If market interest rates increase, prospective purchasers of MAA's common stock may expect a higher annual distribution rate. Higher interest rates would not, however, result in more funds for MAA to distribute and, in fact, would likely increase MAA's borrowing costs and potentially decrease funds available for distribution. This could cause the market price of MAA's common stock to go down, which would reduce the price received upon redemption of any OP Units, or if MAA so elects, the value of MAA's common stock received in lieu of cash upon redemption of such OP Units. In addition, although MAA's common stock is listed on the NYSE, the daily trading volume of MAA's shares may be lower than the trading volume for companies in other industries. As a result, MAA's investors who desire to liquidate substantial holdings may find that they are unable to dispose of their shares in the market without causing a substantial decline in the market value of the shares.
Insufficient cash flow from operations or a decline in the market price of MAA's common stock may reduce the amount of cash available to the Operating Partnership to meet its obligations.
The Operating Partnership is subject to the risk that its cash flow will be insufficient to service its debt and to pay distributions to its unitholders, which may cause MAA to not have the funds to pay distributions to its shareholders. MAA’s failure to meet the market’s expectations with regard to future results of operations and cash distributions would likely adversely affect the market price of its shares and thus potentially reduce MAA’s ability to contribute funds from issuances down to the Operating Partnership, resulting in a lower level of cash available for investment or to service our debt or to make distributions to the Operating Partnership’s unitholders.
22
RISKS RELATED TO TAX LAWS
Failure to qualify as a REIT would cause us to be taxed as a corporation, which would significantly reduce funds available for distribution to shareholders.
If MAA fails to qualify as a REIT for federal income tax purposes, it will be subject to federal income tax on its taxable income at regular corporate rates (subject to any applicable alternative minimum tax). In addition, unless MAA is entitled to relief under applicable statutory provisions, it would be ineligible to make an election for treatment as a REIT for the four taxable years following the year in which MAA loses its qualification. The additional tax liability resulting from the failure to qualify as a REIT would significantly reduce or eliminate the amount of funds available for distribution to MAA’s shareholders. Furthermore, MAA would no longer be required to make distributions to its shareholders. Thus, MAA’s failure to qualify as a REIT could also impair its ability to expand its business and raise capital, and would adversely affect the value of its common stock.
MAA believes that it is organized and qualified as a REIT, and MAA intends to operate in a manner that will allow it to continue to qualify as a REIT. However, MAA cannot assure you that it is qualified as a REIT, or that MAA will remain qualified in the future. This is because qualification as a REIT involves the application of highly technical and complex provisions of the Code for which there are only limited judicial and administrative interpretations and involves the determination of a variety of factual matters and circumstances not entirely within MAA’s control. In addition, future legislation, new regulations, administrative interpretations or court decisions may significantly change the tax laws or the application of the tax laws with respect to qualification as a REIT for federal income tax purposes or the federal income tax consequences of this qualification.
Even if MAA qualifies as a REIT, MAA will be subject to certain federal, state and local taxes on our income and property and on taxable income that MAA does not distribute to its shareholders. In addition, MAA may hold certain assets and engage in certain activities that a REIT could not engage in directly through its taxable REIT subsidiaries, or TRSs, and those TRSs will be subject to federal income tax at regular corporate rates on their taxable incomes without the benefit of the dividends paid deduction applicable to REITs.
We may incur adverse tax consequences if Colonial failed to qualify as a REIT for U.S. federal income tax purposes; and if that occurs, it may have a material adverse effect on our consolidated results of operations and financial condition.
Prior to the Merger, Colonial operated in a manner intended to allow it to qualify as a REIT for U.S. federal income tax purposes under the Code. As discussed in Exhibit 99.1 to our Current Report on Form 8-K filed with the SEC on March 19, 2015, qualification as a REIT involves the application of highly technical and complex Code provisions for which there are only limited judicial and administrative interpretations and Colonial’s qualification as a REIT prior to the Merger was generally subject to the same requirements, risks and uncertainties as described in such Exhibit 99.1. Moreover, the complexity of these provisions and of the applicable Treasury Regulations that have been promulgated under the Code is greater in the case of a REIT that holds its assets through a partnership (such as we do and Colonial did prior to the Merger). The determination of various factual matters and circumstances not entirely within a REIT’s control may affect its ability to qualify as a REIT.
If Colonial is determined to have lost its REIT status at any time prior to the Merger, MAA will face serious tax consequences and material tax liabilities. Because MAA owns no material assets other than its ownership interest in the Operating Partnership, the Operating Partnership and its subsidiaries would likely be required to provide cash to MAA to satisfy any such tax liabilities, which would substantially reduce the Operating Partnership’s available cash, including cash available to pay its indebtedness or make distributions to its limited partners or MAA's shareholders because, among other things:
• | MAA would be required to pay U.S. federal income tax on Colonial’s prior net income at regular corporate rates for the years Colonial did not qualify for taxation as a REIT (and, for such years, Colonial would not be allowed a deduction for dividends paid to its former shareholders in computing its taxable income); |
• | Colonial could be subject to the federal alternative minimum tax and possibly increased state and local taxes for such periods; and |
• | unless Colonial is entitled to relief under applicable statutory provisions, neither it nor any “successor” company could elect to be taxed as a REIT until the fifth taxable year following the year during which it was disqualified. |
MAA is liable for any taxes payable by Colonial for any periods prior to the Merger. In addition, if Colonial failed to qualify as a REIT but we nonetheless qualified as a REIT, in the event of a taxable disposition of a former Colonial asset during
23
the five years following the Merger we would be subject to corporate tax with respect to any built-in gain inherent in such asset as of the date of the Merger. In addition, under the “investment company” rules under Section 368 of the Code, if both MAA and Colonial were “investment companies” under such rules, the failure of either Colonial or us to have qualified as a REIT could cause the Merger to be taxable to us and our shareholders. As a result of all these factors, Colonial’s failure to have qualified as a REIT could jeopardize our qualification as a REIT and require our Operating Partnership to provide material amounts of cash to us to satisfy our additional tax liabilities and therefore have a material adverse effect on our financial condition, results of operations, business and prospects and our ability to make payments on our indebtedness or distributions to our shareholders.
The Operating Partnership may fail to be treated as a partnership for federal income tax purposes.
We believe that the Operating Partnership qualifies, and has so qualified since its formation, as a partnership for federal income tax purposes and not as a publicly traded partnership taxable as a corporation. No assurance can be provided, however, that the Internal Revenue Service, or IRS, will not challenge the treatment of the Operating Partnership as a partnership for federal income tax purposes or that a court would not sustain such a challenge. If the IRS were successful in treating the Operating Partnership as a corporation for federal income tax purposes, then the taxable income of the Operating Partnership would be taxable at regular corporate income tax rates. In addition, the treatment of the Operating Partnership as a corporation would cause MAA to fail to qualify as a REIT. See “Failure to qualify as a REIT would cause us to be taxed as a corporation, which would significantly reduce funds available for distribution to shareholders” above.
Recent tax legislation impacts certain U.S. federal income tax rules applicable to REITs and could adversely affect our current tax positions.
The recently enacted Protecting Americans from Tax Hikes Act of 2015 (the “PATH Act”) contains changes to certain aspects of the U.S. federal income tax rules applicable to us. The PATH Act is the most recent example of changes to the REIT rules, and additional legislative changes may occur that could adversely affect our current tax positions. The PATH Act modifies various rules that apply to our ownership of, and business relationship with, our TRSs and reduces the maximum allowable value of our assets attributable to TRSs from 25% to 20% which could impact our ability to enter into future investments. The PATH Act makes permanent the reduction of the recognition period (from ten years to five years) during which an entity that converted from a corporation to a REIT or was acquired by a REIT is subject to a corporate-level tax on built-in gains recognized during such period, which could influence the types of investments we enter into in the future. The PATH Act also makes multiple changes related to the Foreign Investment in Real Property Tax Act, expands prohibited transaction safe harbors and qualifying hedges, and repeals the preferential dividend rule for public REITs previously applicable to us. Lastly, the PATH Act adjusts the way we may calculate certain earnings and profits calculations to avoid double taxation at the stockholder level, and expands the types of qualifying assets and income for purposes of the REIT requirements. The provisions enacted by the PATH Act could result in changes in our tax positions or investments, and future legislative changes related to those rules described above could have a materially adverse impact on our results of operations and financial condition.
ITEM 1B. UNRESOLVED STAFF COMMENTS.
None.
ITEM 2. PROPERTIES.
We seek to acquire newer apartment communities and those with opportunities for repositioning through capital additions and management improvement located in the Southeast and Southwest regions of the United States that are primarily appealing to middle income residents with the potential for above average growth and return on investment. Approximately 65% of our apartment units are located in the Florida, Georgia, North Carolina, and Texas markets. Our strategic focus is to provide our residents high quality apartment units in attractive community settings, characterized by extensive landscaping and attention to aesthetic detail. We utilize our experience and expertise in maintenance, landscaping, marketing and management to effectively reposition many of the apartment communities we acquire to raise occupancy levels and per unit average rents.
24
The following table sets forth certain historical information for the apartment communities we owned at December 31, 2015:
Approx-imate Rentable Area (Square Footage) | Aver-age Unit Size (Square Foot-age) | Monthly Average Rent per Unit at December 31, 2015 (1) | Average Occupancy Percent at December 31, 2015 (2) | Monthly Effective Rent per Unit at December 31, 2015 (3) | ||||||||||||||||||||
Property | Location | Year Complete | Year Manage-ment Commenced | Report-able Seg-ment | Number of Units | |||||||||||||||||||
Birchall at Ross Bridge | Birmingham, AL | 2009 | 2011 | (5) | 240 | 283,680 | 1,182 | $ | 1,153.13 | 96.25 | % | $ | 1,131.79 | |||||||||||
CG at Riverchase Trails | Birmingham, AL | 1996 | 2013 | (5) | 346 | 328,008 | 948 | $ | 861.21 | 96.53 | % | $ | 858.07 | |||||||||||
CV at Trussville | Birmingham, AL | 1996 | 2013 | (5) | 376 | 410,216 | 1,091 | $ | 831.61 | 96.54 | % | $ | 831.21 | |||||||||||
Eagle Ridge | Birmingham, AL | 1986 | 1998 | (5) | 200 | 181,600 | 908 | $ | 786.18 | 95.00 | % | $ | 777.43 | |||||||||||
CG at Traditions | Gulf Shores, AL | 2008 | 2013 | (5) | 324 | 321,732 | 993 | $ | 815.62 | 97.22 | % | $ | 808.09 | |||||||||||
Abbington Place | Huntsville, AL | 1987 | 1998 | (5) | 152 | 162,792 | 1,071 | $ | 638.97 | 96.71 | % | $ | 638.31 | |||||||||||
CG at Edgewater | Huntsville, AL | 1990/99 | 2013 | (5) | 500 | 543,000 | 1,086 | $ | 751.42 | 97.60 | % | $ | 745.89 | |||||||||||
TPC at Providence | Huntsville, AL | 1989/98 | 1997 | (5) | 392 | 441,000 | 1,125 | $ | 750.88 | 95.66 | % | $ | 741.60 | |||||||||||
CG at Madison | Madison, AL | 1999 | 2013 | (5) | 336 | 354,480 | 1,055 | $ | 809.88 | 96.13 | % | $ | 808.09 | |||||||||||
TPC Montgomery | Montgomery, AL | 1999 | 1998 | (5) | 208 | 246,272 | 1,184 | $ | 813.77 | 99.04 | % | $ | 804.52 | |||||||||||
Cypress Village | Orange Beach, AL | 2008 | 2013 | (6) | 96 | 206,016 | 2,146 | $ | 1,509.06 | 94.79 | % | $ | 1,498.29 | |||||||||||
CG at Liberty Park | Vestavia Hills, AL | 2000 | 2013 | (5) | 300 | 338,700 | 1,129 | $ | 1,097.03 | 97.00 | % | $ | 1,089.44 | |||||||||||
Subtotal Alabama | 3,470 | 3,817,496 | 1,100 | $ | 862.09 | 96.66 | % | $ | 855.49 | |||||||||||||||
Sky View Ranch | Gilbert, AZ | 2007 | 2009 | (4) | 232 | 225,272 | 971 | $ | 967.52 | 97.84 | % | $ | 944.19 | |||||||||||
CG at Inverness Commons | Mesa, AZ | 2002 | 2013 | (4) | 300 | 306,000 | 1,020 | $ | 908.36 | 95.67 | % | $ | 906.52 | |||||||||||
Edge at Lyon's Gate | Phoenix, AZ | 2007 | 2008 | (4) | 312 | 299,208 | 959 | $ | 972.68 | 98.08 | % | $ | 953.96 | |||||||||||
Talus Ranch at Sonoran Foothills | Phoenix, AZ | 2005 | 2006 | (4) | 480 | 437,280 | 911 | $ | 817.25 | 96.04 | % | $ | 811.41 | |||||||||||
CG at Scottsdale | Scottsdale, AZ | 1999 | 2013 | (4) | 180 | 201,600 | 1,120 | $ | 1,143.13 | 98.33 | % | $ | 1,137.58 | |||||||||||
CG at OldTown Scottsdale South | Scottsdale, AZ | 1995 | 2013 | (4) | 472 | 470,584 | 997 | $ | 1,058.52 | 97.25 | % | $ | 1,052.13 | |||||||||||
SkySong | Scottsdale, AZ | 2014 | 2015 | (6) | 325 | 315,900 | 972 | $ | 1,339.74 | 95.08 | % | $ | 1,253.11 | |||||||||||
Subtotal Arizona | 2,301 | 2,255,844 | 980 | $ | 1,014.14 | 96.74 | % | $ | 993.81 | |||||||||||||||
Calais Forest | Little Rock, AR | 1987 | 1994 | (5) | 260 | 195,000 | 750 | $ | 727.12 | 97.31 | % | $ | 720.79 | |||||||||||
Napa Valley Apartments | Little Rock, AR | 1984 | 1996 | (5) | 240 | 183,120 | 763 | $ | 693.03 | 97.92 | % | $ | 691.90 | |||||||||||
Palisades at Chenal Valley | Little Rock, AR | 2006 | 2011 | (5) | 248 | 319,672 | 1,289 | $ | 1,093.86 | 93.55 | % | $ | 1,082.74 | |||||||||||
Ridge at Chenal Valley | Little Rock, AR | 2012 | 2011 | (5) | 312 | 340,080 | 1,090 | $ | 1,059.42 | 95.83 | % | $ | 1,043.09 | |||||||||||
Westside Creek | Little Rock, AR | 1984/86 | 1997 | (5) | 308 | 304,612 | 989 | $ | 801.75 | 96.43 | % | $ | 798.34 | |||||||||||
Subtotal Arkansas | 1,368 | 1,342,484 | 981 | $ | 880.21 | 96.20 | % | $ | 872.31 | |||||||||||||||
Tiffany Oaks | Altamonte Springs, FL | 1985 | 1996 | (4) | 288 | 232,704 | 808 | $ | 913.87 | 96.18 | % | $ | 913.40 | |||||||||||
Indigo Point | Brandon, FL | 1989 | 2000 | (4) | 240 | 194,640 | 811 | $ | 943.23 | 96.25 | % | $ | 935.75 | |||||||||||
TPC Brandon | Brandon, FL | 1998 | 1997 | (4) | 440 | 528,440 | 1,201 | $ | 1,079.54 | 94.32 | % | $ | 1,078.10 | |||||||||||
CG at Lakewood Ranch | Bradenton, FL | 1999 | 2013 | (4) | 288 | 301,536 | 1,047 | $ | 1,312.73 | 97.22 | % | $ | 1,312.45 | |||||||||||
Preserve at Coral Square | Coral Springs, FL | 1996 | 2004 | (4) | 480 | 570,720 | 1,189 | $ | 1,526.60 | 96.25 | % | $ | 1,524.47 | |||||||||||
TPC Gainesville | Gainesville, FL | 1999 | 1998 | (5) | 264 | 326,304 | 1,236 | $ | 1,025.31 | 94.32 | % | $ | 1,019.08 | |||||||||||
The Retreat at Magnolia Parke | Gainesville, FL | 2009 | 2011 | (5) | 204 | 206,244 | 1,011 | $ | 1,103.11 | 97.55 | % | $ | 1,092.11 | |||||||||||
CG at Heathrow | Heathrow, FL | 1997 | 2013 | (4) | 312 | 353,184 | 1,132 | $ | 1,194.50 | 97.76 | % | $ | 1,189.65 | |||||||||||
Atlantic Crossing | Jacksonville, FL | 2008 | 2011 | (5) | 200 | 248,200 | 1,241 | $ | 1,221.74 | 97.00 | % | $ | 1,213.93 | |||||||||||
Coopers Hawk | Jacksonville, FL | 1987 | 1995 | (5) | 208 | 218,400 | 1,050 | $ | 919.92 | 97.60 | % | $ | 919.92 | |||||||||||
Hunters Ridge Deerwood | Jacksonville, FL | 1987 | 1997 | (5) | 336 | 295,008 | 878 | $ | 892.18 | 97.62 | % | $ | 887.02 | |||||||||||
Lakeside Apartments | Jacksonville, FL | 1985 | 1996 | (5) | 416 | 346,112 | 832 | $ | 813.39 | 98.08 | % | $ | 811.51 | |||||||||||
Lighthouse at Fleming Island | Jacksonville, FL | 2003 | 2003 | (5) | 501 | 556,110 | 1,110 | $ | 1,034.08 | 97.01 | % | $ | 1,024.44 |
25
Approx-imate Rentable Area (Square Footage) | Aver-age Unit Size (Square Foot-age) | Monthly Average Rent per Unit at December 31, 2015 (1) | Average Occupancy Percent at December 31, 2015 (2) | Monthly Effective Rent per Unit at December 31, 2015 (3) | ||||||||||||||||||||
Property | Location | Year Complete | Year Manage-ment Commenced | Report-able Seg-ment | Number of Units | |||||||||||||||||||
TPC Mandarin | Jacksonville, FL | 1998 | 1998 | (5) | 288 | 334,656 | 1,162 | $ | 987.33 | 97.57 | % | $ | 983.89 | |||||||||||
St. Augustine at the Lake I | Jacksonville, FL | 1987 | 1995 | (5) | 400 | 319,600 | 799 | $ | 812.11 | 97.50 | % | $ | 810.99 | |||||||||||
St. Augustine at the Lake II | Jacksonville, FL | 2008 | 1995 | (5) | 124 | 118,544 | 956 | $ | 1,056.69 | 96.77 | % | $ | 1,054.44 | |||||||||||
Tattersall at Tapestry Park | Jacksonville, FL | 2009 | 2011 | (5) | 279 | 307,458 | 1,102 | $ | 1,243.64 | 96.42 | % | $ | 1,233.68 | |||||||||||
Woodhollow | Jacksonville, FL | 1986 | 1997 | (5) | 450 | 379,350 | 843 | $ | 846.52 | 96.44 | % | $ | 846.40 | |||||||||||
TPC Lakeland | Lakeland, FL | 1988/90 | 1997 | (5) | 464 | 502,048 | 1,082 | $ | 843.72 | 96.12 | % | $ | 840.24 | |||||||||||
CG at Town Park | Lake Mary, FL | 2002 | 2013 | (4) | 456 | 535,344 | 1,174 | $ | 1,191.54 | 98.03 | % | $ | 1,189.65 | |||||||||||
CG at TownPark Reserve | Lake Mary, FL | 2004 | 2013 | (4) | 80 | 77,440 | 968 | $ | 1,259.16 | 100.00 | % | $ | 1,259.16 | |||||||||||
CG at Lake Mary I&II | Lake Mary, FL | 2012 | 2013 | (6) | 340 | 348,500 | 1,025 | $ | 1,280.26 | 97.94 | % | $ | 1,275.48 | |||||||||||
CG at Lake Mary III | Lake Mary, FL | 2014 | 2013 | (6) | 132 | 139,920 | 1,060 | $ | 1,323.45 | 95.45 | % | $ | 1,316.58 | |||||||||||
Retreat at Lake Nona | Orlando, FL | 2006 | 2012 | (4) | 394 | 421,186 | 1,069 | $ | 1,161.86 | 95.94 | % | $ | 1,159.38 | |||||||||||
CG at Heather Glen | Orlando, FL | 2000 | 2013 | (4) | 448 | 523,264 | 1,168 | $ | 1,262.90 | 97.99 | % | $ | 1,256.96 | |||||||||||
CG at Randal Lakes | Orlando, FL | 2014 | 2013 | (6) | 462 | 435,666 | 943 | $ | 1,174.88 | 95.67 | % | $ | 1,169.48 | |||||||||||
Park Crest at Innisbrook | Palm Harbor, FL | 2000 | 2009 | (4) | 432 | 461,808 | 1,069 | $ | 1,117.43 | 96.99 | % | $ | 1,111.18 | |||||||||||
The Club at Panama Beach | Panama City, FL | 2000 | 1998 | (5) | 254 | 283,718 | 1,117 | $ | 1,119.53 | 94.09 | % | $ | 1,111.14 | |||||||||||
CV at Twin Lakes | Sanford, FL | 2005 | 2013 | (4) | 460 | 417,680 | 908 | $ | 989.56 | 97.39 | % | $ | 985.13 | |||||||||||
TPC Tallahassee | Tallahassee, FL | 1992 | 1997 | (5) | 304 | 329,536 | 1,084 | $ | 919.37 | 95.72 | % | $ | 903.88 | |||||||||||
Verandas at Southwood | Tallahassee, FL | 2003 | 2011 | (6) | 300 | 341,700 | 1,139 | $ | 1,045.16 | 95.67 | % | $ | 1,035.35 | |||||||||||
Belmere | Tampa, FL | 1984 | 1994 | (4) | 210 | 202,440 | 964 | $ | 946.79 | 97.62 | % | $ | 942.83 | |||||||||||
Links at Carrollwood | Tampa, FL | 1980 | 1998 | (4) | 230 | 213,210 | 927 | $ | 1,008.17 | 96.96 | % | $ | 1,007.74 | |||||||||||
Village Oaks | Tampa, FL | 2005 | 2008 | (4) | 234 | 279,864 | 1,196 | $ | 1,147.09 | 95.73 | % | $ | 1,135.22 | |||||||||||
CG at Hampton Preserve | Tampa, FL | 2012 | 2013 | (4) | 486 | 515,160 | 1,060 | $ | 1,132.87 | 96.09 | % | $ | 1,130.90 | |||||||||||
CG at Seven Oaks | Wesley Chapel, FL | 2004 | 2013 | (4) | 318 | 301,782 | 949 | $ | 1,085.24 | 97.17 | % | $ | 1,083.35 | |||||||||||
CG at Windermere | Windermere, FL | 2009 | 2013 | (4) | 280 | 283,920 | 1,014 | $ | 1,285.74 | 98.93 | % | $ | 1,285.31 | |||||||||||
Subtotal Florida | 12,002 | 12,451,396 | 1,037 | $ | 1,081.98 | 96.74 | % | $ | 1,077.51 | |||||||||||||||
Allure at Brookwood | Atlanta, GA | 2008 | 2012 | (4) | 349 | 344,463 | 987 | $ | 1,384.35 | 95.99 | % | $ | 1,385.98 | |||||||||||
Allure in Buckhead Village | Atlanta, GA | 2002 | 2012 | (4) | 228 | 222,756 | 977 | $ | 1,416.06 | 97.37 | % | $ | 1,407.57 | |||||||||||
Sanctuary at Oglethorpe | Atlanta, GA | 1994 | 2008 | (4) | 250 | 287,500 | 1,150 | $ | 1,634.89 | 96.80 | % | $ | 1,614.89 | |||||||||||
Terraces at Fieldstone | Conyers, GA | 1999 | 1998 | (4) | 316 | 375,092 | 1,187 | $ | 939.39 | 94.94 | % | $ | 939.24 | |||||||||||
CG at Berkeley Lake | Duluth, GA | 1998 | 2013 | (4) | 180 | 244,260 | 1,357 | $ | 1,163.25 | 95.00 | % | $ | 1,161.17 | |||||||||||
CG at McDaniel Farm | Duluth, GA | 1997 | 2013 | (4) | 425 | 450,925 | 1,061 | $ | 983.77 | 97.65 | % | $ | 981.30 | |||||||||||
CG at Pleasant Hill | Duluth, GA | 1996 | 2013 | (4) | 502 | 502,000 | 1,000 | $ | 904.57 | 98.41 | % | $ | 903.17 | |||||||||||
CG at River Oaks | Duluth, GA | 1992 | 2013 | (4) | 216 | 276,264 | 1,279 | $ | 1,090.39 | 98.61 | % | $ | 1,080.07 | |||||||||||
CG at River Plantation | Duluth, GA | 1994 | 2013 | (4) | 232 | 310,416 | 1,338 | $ | 1,101.64 | 97.41 | % | $ | 1,096.90 | |||||||||||
Prescott | Duluth, GA | 2001 | 2004 | (4) | 384 | 411,648 | 1,072 | $ | 989.39 | 95.31 | % | $ | 986.40 | |||||||||||
CG at Mount Vernon | Dunwoody, GA | 1997 | 2013 | (4) | 213 | 257,091 | 1,207 | $ | 1,346.62 | 97.65 | % | $ | 1,344.43 | |||||||||||
Lake Lanier Club I | Gainesville, GA | 1998 | 2005 | (4) | 344 | 396,288 | 1,152 | $ | 1,001.87 | 97.38 | % | $ | 994.94 | |||||||||||
Lake Lanier Club II | Gainesville, GA | 2001 | 2005 | (4) | 313 | 359,950 | 1,150 | $ | 934.84 | 96.81 | % | $ | 933.72 | |||||||||||
CG at Shiloh | Kennesaw, GA | 2002 | 2013 | (4) | 498 | 533,358 | 1,071 | $ | 985.98 | 96.18 | % | $ | 983.17 | |||||||||||
Milstead Village | Kennesaw, GA | 1998 | 2008 | (4) | 310 | 356,190 | 1,149 | $ | 1,067.55 | 97.10 | % | $ | 1,066.75 | |||||||||||
CG at Barrett Creek | Marietta, GA | 1999 | 2013 | (4) | 332 | 310,088 | 934 | $ | 987.36 | 96.08 | % | $ | 986.61 | |||||||||||
CG at Godley Lake | Pooler, GA | 2008 | 2013 | (5) | 288 | 269,568 | 936 | $ | 964.56 | 97.92 | % | $ | 961.93 | |||||||||||
CG at Godley Station | Pooler, GA | 2005 | 2013 | (5) | 312 | 337,272 | 1,081 | $ | 989.83 | 96.15 | % | $ | 976.16 | |||||||||||
Avala at Savannah Quarters | Savannah, GA | 2009 | 2011 | (5) | 256 | 278,016 | 1,086 | $ | 1,010.02 | 97.27 | % | $ | 997.92 |
26
Approx-imate Rentable Area (Square Footage) | Aver-age Unit Size (Square Foot-age) | Monthly Average Rent per Unit at December 31, 2015 (1) | Average Occupancy Percent at December 31, 2015 (2) | Monthly Effective Rent per Unit at December 31, 2015 (3) | ||||||||||||||||||||
Property | Location | Year Complete | Year Manage-ment Commenced | Report-able Seg-ment | Number of Units | |||||||||||||||||||
CG at Hammocks | Savannah, GA | 1997 | 2013 | (5) | 308 | 323,708 | 1,051 | $ | 1,160.38 | 96.43 | % | $ | 1,155.94 | |||||||||||
CV at Greentree | Savannah, GA | 1984 | 2013 | (5) | 194 | 165,288 | 852 | $ | 779.60 | 93.30 | % | $ | 754.57 | |||||||||||
CV at Huntington | Savannah, GA | 1986 | 2013 | (5) | 147 | 121,128 | 824 | $ | 892.07 | 100.00 | % | $ | 883.29 | |||||||||||
CV at Marsh Cove | Savannah, GA | 1983 | 2013 | (5) | 188 | 197,212 | 1,049 | $ | 857.35 | 97.87 | % | $ | 833.13 | |||||||||||
Georgetown Grove | Savannah, GA | 1997 | 1998 | (5) | 220 | 239,800 | 1,090 | $ | 956.19 | 94.55 | % | $ | 948.76 | |||||||||||
The Oaks at Wilmington Island | Savannah, GA | 1999 | 2006 | (5) | 306 | 333,846 | 1,091 | $ | 1,085.03 | 98.04 | % | $ | 1,065.60 | |||||||||||
Highlands of West Village I | Smyrna, GA | 2006 | 2014 | (6) | 292 | 368,504 | 1,262 | $ | 1,435.76 | 93.84 | % | $ | 1,431.72 | |||||||||||
Highlands of West Village II | Smyrna, GA | 2012 | 2014 | (6) | 188 | 188,000 | 1,000 | $ | 1,374.53 | 95.21 | % | $ | 1,358.20 | |||||||||||
Terraces at Towne Lake | Woodstock, GA | 1999 | 1998 | (4) | 502 | 568,264 | 1,132 | $ | 903.83 | 94.22 | % | $ | 894.67 | |||||||||||
Subtotal Georgia | 8,293 | 9,028,895 | 1,089 | $ | 1,068.12 | 96.50 | % | $ | 1,061.52 | |||||||||||||||
Haven at Prairie Trace | Kansas City, KS | 2015 | 2015 | (6) | 280 | 257,880 | 921 | $ | 1,088.79 | 95.00 | % | $ | 1,037.18 | |||||||||||
Subtotal Kansas | 280 | 257,880 | 921 | $ | 1,088.79 | 95.00 | % | $ | 1,037.18 | |||||||||||||||
Grand Reserve at Pinnacle | Lexington, KY | 2000 | 1999 | (5) | 370 | 432,900 | 1,170 | $ | 1,007.01 | 94.86 | % | $ | 993.41 | |||||||||||
Lakepointe | Lexington, KY | 1986 | 1994 | (5) | 118 | 90,742 | 769 | $ | 692.71 | 100.00 | % | $ | 692.71 | |||||||||||
The Mansion | Lexington, KY | 1989 | 1994 | (5) | 184 | 138,736 | 754 | $ | 736.47 | 99.46 | % | $ | 732.34 | |||||||||||
The Village | Lexington, KY | 1989 | 1994 | (5) | 252 | 182,700 | 725 | $ | 723.43 | 97.62 | % | $ | 717.00 | |||||||||||
Stonemill Village | Louisville, KY | 1985 | 1994 | (5) | 384 | 324,864 | 846 | $ | 803.78 | 96.61 | % | $ | 799.47 | |||||||||||
Subtotal Kentucky | 1,308 | 1,169,942 | 894 | $ | 826.30 | 97.02 | % | $ | 819.37 | |||||||||||||||
Crosswinds | Jackson, MS | 1989 | 1996 | (5) | 360 | 443,160 | 1,231 | $ | 865.67 | 96.11 | % | $ | 847.96 | |||||||||||
Pear Orchard | Jackson, MS | 1985 | 1994 | (5) | 389 | 337,263 | 867 | $ | 866.41 | 96.14 | % | $ | 862.94 | |||||||||||
Reflection Pointe | Jackson, MS | 1986 | 1988 | (5) | 296 | 248,344 | 839 | $ | 885.86 | 97.97 | % | $ | 884.17 | |||||||||||
Lakeshore Landing | Ridgeland, MS | 1974 | 1994 | (5) | 196 | 174,244 | 889 | $ | 765.04 | 96.94 | % | $ | 765.04 | |||||||||||
Subtotal Mississippi | 1,241 | 1,203,011 | 969 | $ | 854.82 | 96.70 | % | $ | 848.20 | |||||||||||||||
Market Station | Kansas City, MO | 2010 | 2012 | (5) | 323 | 324,615 | 1,005 | $ | 1,277.72 | 96.90 | % | $ | 1,269.33 | |||||||||||
Residences at Burlington Creek | Kansas City, MO | 2014 | 2015 | (6) | 298 | 301,278 | 1,011 | $ | 1,220.91 | 93.29 | % | $ | 1,115.64 | |||||||||||
The Denton (I) | Kansas City, MO | 2014 | 2015 | (6) | 55 | 59,730 | 1,086 | $ | 1,287.09 | 92.73 | % | $ | 1,287.09 | |||||||||||
Subtotal Missouri | 676 | 685,623 | 1,014 | $ | 1,253.44 | 94.97 | % | $ | 1,203.03 | |||||||||||||||
CG at Desert Vista | North Las Vegas, NV | 2009 | 2013 | (4) | 380 | 338,200 | 890 | $ | 823.26 | 97.89 | % | $ | 822.47 | |||||||||||
CG at Palm Vista | North Las Vegas, NV | 2007 | 2013 | (4) | 341 | 349,184 | 1,024 | $ | 877.21 | 97.95 | % | $ | 878.68 | |||||||||||
Subtotal Nevada | 721 | 687,384 | 953 | $ | 848.78 | 97.92 | % | $ | 849.06 | |||||||||||||||
CV at Beaver Creek | Apex, NC | 2007 | 2013 | (4) | 316 | 308,732 | 977 | $ | 962.42 | 95.25 | % | $ | 952.26 | |||||||||||
Hermitage at Beechtree | Cary, NC | 1988 | 1997 | (4) | 194 | 169,750 | 875 | $ | 860.84 | 96.91 | % | $ | 827.08 | |||||||||||
Waterford Forest | Cary, NC | 1996 | 2005 | (4) | 384 | 377,472 | 983 | $ | 889.62 | 96.35 | % | $ | 876.03 | |||||||||||
1225 South Church | Charlotte, NC | 2010 | 2010 | (4) | 406 | 337,792 | 832 | $ | 1,283.91 | 95.81 | % | $ | 1,238.79 | |||||||||||
CG at Ayrsley | Charlotte, NC | 2008 | 2013 | (4) | 449 | 451,694 | 1,006 | $ | 1,007.79 | 98.44 | % | $ | 1,006.56 | |||||||||||
CG at Beverly Crest | Charlotte, NC | 1996 | 2013 | (4) | 300 | 279,900 | 933 | $ | 956.25 | 96.67 | % | $ | 949.32 | |||||||||||
CG at Legacy Park | Charlotte, NC | 2001 | 2013 | (4) | 288 | 300,672 | 1,044 | $ | 917.93 | 96.53 | % | $ | 913.77 | |||||||||||
CG at Mallard Creek | Charlotte, NC | 2005 | 2013 | (4) | 252 | 232,596 | 923 | $ | 939.18 | 97.22 | % | $ | 939.18 | |||||||||||
CG at Mallard Lake | Charlotte, NC | 1998 | 2013 | (4) | 302 | 300,792 | 996 | $ | 963.62 | 97.02 | % | $ | 957.82 | |||||||||||
CG at University Center | Charlotte, NC | 2005 | 2013 | (4) | 156 | 167,076 | 1,071 | $ | 950.24 | 97.44 | % | $ | 948.64 | |||||||||||
CR at South End | Charlotte, NC | 2014 | 2013 | (6) | 353 | 304,639 | 863 | $ | 1,263.48 | 95.18 | % | $ | 1,251.57 | |||||||||||
CV at Chancellor Park | Charlotte, NC | 1999 | 2013 | (4) | 340 | 326,740 | 961 | $ | 860.17 | 97.06 | % | $ | 857.23 | |||||||||||
CV at Greystone | Charlotte, NC | 1998/2000 | 2013 | (4) | 408 | 387,192 | 949 | $ | 773.51 | 97.30 | % | $ | 772.35 | |||||||||||
CV at South Tryon | Charlotte, NC | 2002 | 2013 | (4) | 216 | 236,088 | 1,093 | $ | 939.06 | 97.22 | % | $ | 936.98 |
27
Approx-imate Rentable Area (Square Footage) | Aver-age Unit Size (Square Foot-age) | Monthly Average Rent per Unit at December 31, 2015 (1) | Average Occupancy Percent at December 31, 2015 (2) | Monthly Effective Rent per Unit at December 31, 2015 (3) | ||||||||||||||||||||
Property | Location | Year Complete | Year Manage-ment Commenced | Report-able Seg-ment | Number of Units | |||||||||||||||||||
CV at Stone Point | Charlotte, NC | 1986 | 2013 | (4) | 192 | 172,992 | 901 | $ | 822.29 | 97.92 | % | $ | 815.67 | |||||||||||
CV at Timber Crest | Charlotte, NC | 2000 | 2013 | (4) | 282 | 273,540 | 970 | $ | 838.19 | 95.39 | % | $ | 837.12 | |||||||||||
Enclave | Charlotte, NC | 2008 | 2013 | (4) | 85 | 107,695 | 1,267 | $ | 1,873.79 | 95.29 | % | $ | 1,863.48 | |||||||||||
CG at Cornelius | Cornelius, NC | 2009 | 2013 | (4) | 236 | 252,048 | 1,068 | $ | 966.62 | 98.31 | % | $ | 965.56 | |||||||||||
CG at Patterson Place | Durham, NC | 1997 | 2013 | (4) | 252 | 238,644 | 947 | $ | 930.99 | 97.22 | % | $ | 917.50 | |||||||||||
CV at Woodlake | Durham, NC | 1996 | 2013 | (4) | 266 | 255,094 | 959 | $ | 783.06 | 95.11 | % | $ | 779.30 | |||||||||||
CV at Deerfield | Durham, NC | 1985 | 2013 | (4) | 204 | 198,084 | 971 | $ | 867.54 | 98.53 | % | $ | 867.50 | |||||||||||
CG at Research Park | Durham, NC | 2002 | 2013 | (4) | 370 | 384,430 | 1,039 | $ | 944.26 | 95.95 | % | $ | 928.04 | |||||||||||
CG at Autumn Park | Greensboro, NC | 2001/04 | 2013 | (5) | 402 | 410,040 | 1,020 | $ | 777.48 | 99.00 | % | $ | 776.92 | |||||||||||
CG at Huntersville | Huntersville, NC | 2008 | 2013 | (4) | 250 | 248,000 | 992 | $ | 1,038.38 | 98.00 | % | $ | 1,019.24 | |||||||||||
CV at Matthews | Matthews, NC | 1990 | 2013 | (4) | 270 | 255,690 | 947 | $ | 940.05 | 95.93 | % | $ | 937.27 | |||||||||||
CG at Matthews Commons | Matthews, NC | 2008 | 2013 | (4) | 216 | 203,256 | 941 | $ | 1,055.06 | 97.69 | % | $ | 1,053.68 | |||||||||||
CG at Arringdon | Morrisville, NC | 2003 | 2013 | (4) | 320 | 311,360 | 973 | $ | 935.25 | 96.56 | % | $ | 928.28 | |||||||||||
CG at Brier Creek | Raleigh, NC | 2009 | 2013 | (4) | 364 | 401,128 | 1,102 | $ | 1,014.50 | 96.43 | % | $ | 1,000.48 | |||||||||||
CG at Brier Falls | Raleigh, NC | 2008 | 2013 | (4) | 350 | 381,850 | 1,091 | $ | 1,019.56 | 95.71 | % | $ | 1,012.54 | |||||||||||
CG at Crabtree | Raleigh, NC | 1997 | 2013 | (4) | 210 | 209,580 | 998 | $ | 885.41 | 95.24 | % | $ | 874.45 | |||||||||||
Hue | Raleigh, NC | 2009 | 2010 | (4) | 208 | 185,744 | 893 | $ | 1,416.45 | 93.27 | % | $ | 1,403.71 | |||||||||||
CG at Trinity Commons | Raleigh, NC | 2000/02 | 2013 | (4) | 462 | 484,176 | 1,048 | $ | 908.69 | 95.02 | % | $ | 896.30 | |||||||||||
Preserve at Brier Creek | Raleigh, NC | 2004 | 2006 | (4) | 450 | 519,300 | 1,154 | $ | 1,063.25 | 97.56 | % | $ | 1,046.13 | |||||||||||
Providence at Brier Creek | Raleigh, NC | 2007 | 2008 | (4) | 313 | 297,037 | 949 | $ | 951.26 | 97.12 | % | $ | 944.07 | |||||||||||
Corners at Crystal Lake | Winston-Salem, NC | 1982 | 1993 | (5) | 240 | 173,520 | 723 | $ | 624.23 | 95.42 | % | $ | 613.29 | |||||||||||
Colonial Village at Glen Eagles | Winston-Salem, NC | 1990/2000 | 2013 | (5) | 310 | 312,170 | 1,007 | $ | 685.10 | 95.16 | % | $ | 682.38 | |||||||||||
CV at Mill Creek | Winston-Salem, NC | 1984 | 2013 | (5) | 220 | 209,660 | 953 | $ | 629.19 | 96.82 | % | $ | 590.85 | |||||||||||
Subtotal North Carolina | 10,836 | 10,666,173 | 984 | $ | 948.50 | 96.59 | % | $ | 938.65 | |||||||||||||||
Tanglewood | Anderson, SC | 1980 | 1994 | (5) | 168 | 146,664 | 873 | $ | 712.13 | 93.45 | % | $ | 706.77 | |||||||||||
CG at Cypress Cove | Charleston, SC | 2001 | 2013 | (5) | 264 | 304,128 | 1,152 | $ | 1,096.06 | 95.83 | % | $ | 1,094.92 | |||||||||||
CV at Hampton Pointe | Charleston, SC | 1986 | 2013 | (5) | 304 | 314,640 | 1,035 | $ | 993.84 | 97.37 | % | $ | 993.84 | |||||||||||
CG at Quarterdeck | Charleston, SC | 1987 | 2013 | (5) | 230 | 218,960 | 952 | $ | 1,196.71 | 95.65 | % | $ | 1,173.01 | |||||||||||
CV at Westchase | Charleston, SC | 1985 | 2013 | (5) | 352 | 258,016 | 733 | $ | 826.62 | 96.88 | % | $ | 816.25 | |||||||||||
River's Walk | Charleston, SC | 2013 | 2013 | (5) | 270 | 248,400 | 920 | $ | 1,579.86 | 96.67 | % | $ | 1,538.82 | |||||||||||
The Fairways | Columbia, SC | 1992 | 1994 | (5) | 240 | 213,840 | 891 | $ | 733.72 | 97.92 | % | $ | 723.30 | |||||||||||
TPC Columbia | Columbia, SC | 1991 | 1997 | (5) | 336 | 378,672 | 1,127 | $ | 797.31 | 94.35 | % | $ | 784.01 | |||||||||||
CV at Windsor Place | Goose Creek, SC | 1985 | 2013 | (5) | 224 | 213,472 | 953 | $ | 867.22 | 96.43 | % | $ | 867.22 | |||||||||||
Highland Ridge | Greenville, SC | 1984 | 1995 | (5) | 168 | 134,904 | 803 | $ | 676.31 | 94.05 | % | $ | 676.31 | |||||||||||
Howell Commons | Greenville, SC | 1987 | 1997 | (5) | 348 | 275,616 | 792 | $ | 708.26 | 93.97 | % | $ | 705.24 | |||||||||||
TPC Greenville | Greenville, SC | 1996 | 1997 | (5) | 208 | 231,504 | 1,113 | $ | 850.48 | 97.60 | % | $ | 816.31 | |||||||||||
Park Haywood | Greenville, SC | 1983 | 1993 | (5) | 208 | 158,704 | 763 | $ | 712.88 | 97.60 | % | $ | 708.56 | |||||||||||
Spring Creek | Greenville, SC | 1985 | 1995 | (5) | 208 | 179,504 | 863 | $ | 750.12 | 97.60 | % | $ | 750.12 | |||||||||||
Runaway Bay | Mt. Pleasant, SC | 1988 | 1995 | (5) | 208 | 177,840 | 855 | $ | 1,230.21 | 93.75 | % | $ | 1,215.55 | |||||||||||
CG at Commerce Park | North Charleston, SC | 2008 | 2013 | (5) | 312 | 306,384 | 982 | $ | 930.43 | 96.47 | % | $ | 922.09 | |||||||||||
535 Brookwood | Simpsonville, SC | 2008 | 2010 | (5) | 256 | 254,464 | 994 | $ | 951.31 | 96.09 | % | $ | 951.31 | |||||||||||
Park Place | Spartanburg, SC | 1987 | 1997 | (5) | 184 | 195,224 | 1,061 | $ | 757.28 | 96.74 | % | $ | 756.20 | |||||||||||
Farmington Village | Summerville, SC | 2007 | 2007 | (5) | 280 | 309,120 | 1,104 | $ | 1,041.33 | 96.07 | % | $ | 1,019.45 | |||||||||||
CV at Waters Edge | Summerville, SC | 1985 | 2013 | (5) | 204 | 187,680 | 920 | $ | 857.85 | 96.08 | % | $ | 855.40 |
28
Approx-imate Rentable Area (Square Footage) | Aver-age Unit Size (Square Foot-age) | Monthly Average Rent per Unit at December 31, 2015 (1) | Average Occupancy Percent at December 31, 2015 (2) | Monthly Effective Rent per Unit at December 31, 2015 (3) | ||||||||||||||||||||
Property | Location | Year Complete | Year Manage-ment Commenced | Report-able Seg-ment | Number of Units | |||||||||||||||||||
Subtotal South Carolina | 4,972 | 4,707,736 | 947 | $ | 920.97 | 96.04 | % | $ | 910.94 | |||||||||||||||
Hamilton Pointe | Chattanooga, TN | 1989 | 1992 | (5) | 361 | 256,310 | 710 | $ | 706.40 | 97.23 | % | $ | 706.29 | |||||||||||
Hidden Creek | Chattanooga, TN | 1987 | 1988 | (5) | 300 | 260,400 | 868 | $ | 701.97 | 96.33 | % | $ | 699.68 | |||||||||||
Steeplechase | Chattanooga, TN | 1986 | 1991 | (5) | 108 | 98,712 | 914 | $ | 797.63 | 98.15 | % | $ | 797.63 | |||||||||||
Windridge | Chattanooga, TN | 1984 | 1997 | (5) | 174 | 238,728 | 1,372 | $ | 1,058.58 | 97.13 | % | $ | 1,057.02 | |||||||||||
Kirby Station | Memphis, TN | 1978 | 1994 | (5) | 371 | 309,043 | 833 | $ | 833.40 | 95.96 | % | $ | 823.24 | |||||||||||
Lincoln on the Green | Memphis, TN | 1992 | 1994 | (5) | 618 | 540,132 | 874 | $ | 775.35 | 96.44 | % | $ | 764.19 | |||||||||||
Park Estate | Memphis, TN | 1974 | 1977 | (5) | 82 | 106,764 | 1,302 | $ | 1,151.28 | 98.78 | % | $ | 1,151.28 | |||||||||||
Reserve at Dexter Lake | Memphis, TN | 2000 | 1998 | (5) | 740 | 807,340 | 1,091 | $ | 917.07 | 96.35 | % | $ | 907.40 | |||||||||||
TPC Murfreesboro | Murfreesboro, TN | 1999 | 1998 | (4) | 240 | 281,760 | 1,174 | $ | 975.78 | 95.42 | % | $ | 953.89 | |||||||||||
Aventura at Indian Lake Village | Nashville, TN | 2010 | 2011 | (4) | 300 | 291,000 | 970 | $ | 1,105.46 | 93.33 | % | $ | 1,100.51 | |||||||||||
Avondale at Kennesaw Farms | Nashville, TN | 2008 | 2010 | (4) | 288 | 283,392 | 984 | $ | 1,059.81 | 97.22 | % | $ | 1,054.94 | |||||||||||
Brentwood Downs | Nashville, TN | 1986 | 1994 | (4) | 286 | 220,220 | 770 | $ | 1,016.57 | 98.25 | % | $ | 1,016.57 | |||||||||||
CG at Bellevue I | Nashville, TN | 1996 | 2013 | (6) | 349 | 344,812 | 988 | $ | 1,156.54 | 96.56 | % | $ | 1,152.42 | |||||||||||
CG at Bellevue II | Nashville, TN | 2013 | 2015 | (6) | 220 | 237,160 | 1,078 | $ | 1,246.45 | 97.73 | % | $ | 1,195.02 | |||||||||||
Grand View | Nashville, TN | 2001 | 1999 | (4) | 433 | 523,497 | 1,209 | $ | 1,222.85 | 92.84 | % | $ | 1,196.23 | |||||||||||
Monthaven Park | Nashville, TN | 2000 | 2004 | (4) | 456 | 427,728 | 938 | $ | 984.44 | 97.15 | % | $ | 983.68 | |||||||||||
Park at Hermitage | Nashville, TN | 1987 | 1995 | (4) | 440 | 392,480 | 892 | $ | 850.39 | 95.00 | % | $ | 847.23 | |||||||||||
Venue at Cool Springs | Nashville, TN | 2012 | 2010 | (4) | 428 | 457,104 | 1,068 | $ | 1,508.02 | 91.36 | % | $ | 1,490.24 | |||||||||||
Verandas at Sam Ridley | Nashville, TN | 2009 | 2010 | (4) | 336 | 391,104 | 1,164 | $ | 1,065.21 | 96.73 | % | $ | 1,065.21 | |||||||||||
Subtotal Tennessee | 6,530 | 6,467,686 | 990 | $ | 994.32 | 95.90 | % | $ | 985.04 | |||||||||||||||
Northwood Place | Arlington, TX | 1980 | 1998 | (4) | 270 | 224,100 | 830 | $ | 763.97 | 95.19 | % | $ | 763.97 | |||||||||||
Balcones Woods | Austin, TX | 1983 | 1997 | (4) | 384 | 313,728 | 817 | $ | 988.55 | 93.75 | % | $ | 985.05 | |||||||||||
CG at Canyon Creek | Austin, TX | 2007 | 2013 | (4) | 336 | 349,104 | 1,039 | $ | 1,046.65 | 95.24 | % | $ | 1,043.38 | |||||||||||
CG at Canyon Pointe | Austin, TX | 2003 | 2013 | (4) | 272 | 262,208 | 964 | $ | 995.76 | 95.59 | % | $ | 985.99 | |||||||||||
CG at Double Creek | Austin, TX | 2013 | 2013 | (4) | 296 | 277,944 | 939 | $ | 1,132.99 | 97.64 | % | $ | 1,121.18 | |||||||||||
CG at Onion Creek | Austin, TX | 2009 | 2013 | (4) | 300 | 312,600 | 1,042 | $ | 1,129.74 | 96.00 | % | $ | 1,128.08 | |||||||||||
CG at Wells Branch | Austin, TX | 2008 | 2013 | (4) | 336 | 321,888 | 958 | $ | 1,049.05 | 97.32 | % | $ | 1,044.08 | |||||||||||
CV at Quarry Oaks | Austin, TX | 1996 | 2013 | (4) | 533 | 459,979 | 863 | $ | 960.62 | 95.31 | % | $ | 955.30 | |||||||||||
Grand Reserve at Sunset Valley | Austin, TX | 1996 | 2004 | (4) | 210 | 194,460 | 926 | $ | 1,221.11 | 96.67 | % | $ | 1,217.54 | |||||||||||
Legacy at Western Oaks | Austin, TX | 2002 | 2009 | (4) | 479 | 467,504 | 976 | $ | 1,281.67 | 96.45 | % | $ | 1,278.54 | |||||||||||
Silverado at Brushy Creek | Austin, TX | 2003 | 2006 | (4) | 312 | 303,264 | 972 | $ | 1,099.10 | 96.79 | % | $ | 1,094.62 | |||||||||||
Stassney Woods | Austin, TX | 1985 | 1995 | (4) | 288 | 248,832 | 864 | $ | 919.03 | 95.83 | % | $ | 916.80 | |||||||||||
The Woods on Barton Skyway | Austin, TX | 1977 | 1997 | (4) | 278 | 214,060 | 770 | $ | 1,224.17 | 97.84 | % | $ | 1,216.75 | |||||||||||
Travis Station | Austin, TX | 1987 | 1995 | (4) | 304 | 244,720 | 805 | $ | 828.71 | 95.39 | % | $ | 820.05 | |||||||||||
CV at Shoal Creek | Bedford, TX | 1996 | 2013 | (4) | 408 | 381,888 | 936 | $ | 912.80 | 96.57 | % | $ | 910.84 | |||||||||||
CV at Willow Creek | Bedford, TX | 1996 | 2013 | (4) | 478 | 426,854 | 893 | $ | 918.76 | 95.40 | % | $ | 913.07 | |||||||||||
CG at Hebron | Carrollton, TX | 2011 | 2013 | (4) | 312 | 352,248 | 1,129 | $ | 1,244.89 | 95.83 | % | $ | 1,242.97 | |||||||||||
CG at Silverado | Cedar Park, TX | 2005 | 2013 | (4) | 238 | 239,666 | 1,007 | $ | 1,079.16 | 97.90 | % | $ | 1,074.79 | |||||||||||
CG at Silverado Reserve | Cedar Park, TX | 2006 | 2013 | (4) | 256 | 266,240 | 1,040 | $ | 1,151.09 | 96.48 | % | $ | 1,143.28 | |||||||||||
Grand Cypress | Cypress, TX | 2008 | 2010 | (6) | 312 | 280,488 | 899 | $ | 1,150.03 | 95.19 | % | $ | 1,146.19 | |||||||||||
Courtyards at Campbell | Dallas, TX | 1986 | 1998 | (4) | 232 | 168,664 | 727 | $ | 916.25 | 94.83 | % | $ | 916.25 | |||||||||||
CR at Medical District | Dallas, TX | 2007 | 2013 | (4) | 278 | 241,582 | 869 | $ | 1,237.49 | 93.17 | % | $ | 1,237.49 | |||||||||||
Deer Run | Dallas, TX | 1985 | 1998 | (4) | 304 | 206,720 | 680 | $ | 792.97 | 97.37 | % | $ | 792.97 |
29
Approx-imate Rentable Area (Square Footage) | Aver-age Unit Size (Square Foot-age) | Monthly Average Rent per Unit at December 31, 2015 (1) | Average Occupancy Percent at December 31, 2015 (2) | Monthly Effective Rent per Unit at December 31, 2015 (3) | ||||||||||||||||||||
Property | Location | Year Complete | Year Manage-ment Commenced | Report-able Seg-ment | Number of Units | |||||||||||||||||||
Grand Courtyards | Dallas, TX | 2000 | 2006 | (4) | 390 | 343,980 | 882 | $ | 1,022.38 | 98.21 | % | $ | 1,022.38 | |||||||||||
Legends at Lowes Farm | Dallas, TX | 2008 | 2011 | (4) | 456 | 425,904 | 934 | $ | 1,202.33 | 96.05 | % | $ | 1,172.17 | |||||||||||
Watermark | Dallas, TX | 2002 | 2004 | (4) | 240 | 199,200 | 830 | $ | 1,004.32 | 95.83 | % | $ | 1,004.32 | |||||||||||
CV at Main Park | Duncanville, TX | 1984 | 2013 | (4) | 192 | 180,288 | 939 | $ | 902.66 | 98.96 | % | $ | 875.31 | |||||||||||
CG at Bear Creek | Euless, TX | 1998 | 2013 | (4) | 436 | 395,016 | 906 | $ | 1,023.78 | 97.71 | % | $ | 1,022.86 | |||||||||||
CG at Fairview | Fairview, TX | 2012 | 2013 | (4) | 256 | 258,048 | 1,008 | $ | 1,188.28 | 94.92 | % | $ | 1,166.64 | |||||||||||
CR at Frisco Bridges | Frisco, TX | 2013 | 2013 | (6) | 252 | 210,420 | 835 | $ | 1,188.79 | 93.65 | % | $ | 1,180.01 | |||||||||||
La Valencia at Starwood | Frisco, TX | 2009 | 2010 | (4) | 270 | 267,840 | 992 | $ | 1,309.95 | 95.56 | % | $ | 1,297.68 | |||||||||||
CV at Grapevine | Grapevine, TX | 1985 | 2013 | (4) | 450 | 387,450 | 861 | $ | 892.08 | 97.56 | % | $ | 892.07 | |||||||||||
Greenwood Forest | Houston, TX | 1994 | 2008 | (4) | 316 | 310,944 | 984 | $ | 1,004.20 | 95.25 | % | $ | 1,000.41 | |||||||||||
Legacy Pines | Houston, TX | 2000 | 2003 | (4) | 308 | 283,360 | 920 | $ | 1,036.03 | 96.75 | % | $ | 1,036.03 | |||||||||||
Park Place Houston | Houston, TX | 1996 | 2007 | (4) | 229 | 207,016 | 904 | $ | 1,111.41 | 98.69 | % | $ | 1,110.32 | |||||||||||
Ranchstone | Houston, TX | 1996 | 2007 | (4) | 220 | 193,160 | 878 | $ | 996.41 | 96.36 | % | $ | 995.50 | |||||||||||
Reserve at Woodwind Lakes | Houston, TX | 1999 | 2006 | (4) | 328 | 316,192 | 964 | $ | 1,037.09 | 97.26 | % | $ | 1,036.24 | |||||||||||
Retreat at Vintage Park | Houston, TX | 2014 | 2014 | (6) | 323 | 296,514 | 918 | $ | 1,257.12 | 97.21 | % | $ | 1,257.12 | |||||||||||
Cascade at Fall Creek | Humble, TX | 2007 | 2008 | (4) | 246 | 227,796 | 926 | $ | 1,079.84 | 95.12 | % | $ | 1,075.17 | |||||||||||
Chalet at Fall Creek | Humble, TX | 2006 | 2007 | (4) | 268 | 260,228 | 971 | $ | 1,065.63 | 97.01 | % | $ | 1,062.83 | |||||||||||
Bella Casita | Irving, TX | 2007 | 2010 | (4) | 268 | 258,352 | 964 | $ | 1,196.11 | 93.28 | % | $ | 1,196.11 | |||||||||||
CG at Valley Ranch | Irving, TX | 1997 | 2013 | (4) | 396 | 462,132 | 1,167 | $ | 1,260.11 | 96.72 | % | $ | 1,246.73 | |||||||||||
CR at Las Colinas | Irving, TX | 2006 | 2013 | (4) | 306 | 277,848 | 908 | $ | 1,234.13 | 95.42 | % | $ | 1,228.90 | |||||||||||
Remington Hills at Las Colinas | Irving, TX | 1984 | 2013 | (6) | 362 | 346,434 | 957 | $ | 951.79 | 93.09 | % | $ | 950.82 | |||||||||||
CV at Oak Bend | Lewisville, TX | 1997 | 2013 | (4) | 426 | 382,974 | 899 | $ | 924.84 | 96.24 | % | $ | 923.08 | |||||||||||
Times Square at Craig Ranch | McKinney, TX | 2009 | 2010 | (4) | 313 | 320,512 | 1,024 | $ | 1,232.88 | 95.21 | % | $ | 1,199.81 | |||||||||||
Venue at Stonebridge Ranch | McKinney, TX | 2000 | 2010 | (6) | 250 | 214,000 | 856 | $ | 1,011.83 | 95.20 | % | $ | 1,005.27 | |||||||||||
Lane at Towne Crossing | Mesquite, TX | 1983 | 1994 | (4) | 384 | 277,632 | 723 | $ | 760.58 | 96.88 | % | $ | 759.28 | |||||||||||
Cityscape at Market Center | Plano, TX | 2013 | 2014 | (6) | 454 | 381,360 | 840 | $ | 1,213.58 | 95.59 | % | $ | 1,194.53 | |||||||||||
Highwood | Plano, TX | 1983 | 1998 | (4) | 196 | 156,212 | 797 | $ | 988.78 | 96.94 | % | $ | 978.59 | |||||||||||
Los Rios | Plano, TX | 2000 | 2003 | (4) | 498 | 470,112 | 944 | $ | 1,021.10 | 94.98 | % | $ | 1,019.39 | |||||||||||
Boulder Ridge | Roanoke, TX | 1999/2008 | 2005 | (4) | 494 | 442,624 | 896 | $ | 1,027.42 | 95.55 | % | $ | 1,008.17 | |||||||||||
Copper Ridge | Roanoke, TX | 2009 | 2008 | (4) | 245 | 230,055 | 939 | $ | 1,172.15 | 95.51 | % | $ | 1,161.95 | |||||||||||
CG at Ashton Oaks | Round Rock, TX | 2009 | 2013 | (4) | 362 | 307,338 | 849 | $ | 996.11 | 95.30 | % | $ | 992.93 | |||||||||||
CG at Round Rock | Round Rock, TX | 2007 | 2013 | (4) | 422 | 429,596 | 1,018 | $ | 1,076.64 | 96.68 | % | $ | 1,073.20 | |||||||||||
CV at Sierra Vista | Round Rock, TX | 1999 | 2013 | (4) | 232 | 205,552 | 886 | $ | 942.91 | 94.83 | % | $ | 942.91 | |||||||||||
Alamo Ranch | San Antonio, TX | 2009 | 2011 | (5) | 340 | 270,640 | 796 | $ | 935.94 | 96.18 | % | $ | 920.09 | |||||||||||
Bulverde Oaks | San Antonio, TX | 2014 | 2014 | (6) | 328 | 300,776 | 917 | $ | 1,134.88 | 95.73 | % | $ | 1,130.72 | |||||||||||
Haven at Blanco | San Antonio, TX | 2010 | 2012 | (5) | 436 | 463,468 | 1,063 | $ | 1,163.75 | 96.79 | % | $ | 1,159.05 | |||||||||||
Stone Ranch at Westover Hills | San Antonio, TX | 2008 | 2009 | (5) | 400 | 334,400 | 836 | $ | 990.54 | 98.25 | % | $ | 988.04 | |||||||||||
Cypresswood Court | Spring, TX | 1984 | 1994 | (4) | 208 | 160,576 | 772 | $ | 814.86 | 95.19 | % | $ | 808.98 | |||||||||||
Villages of Kirkwood | Stafford, TX | 1996 | 2004 | (4) | 274 | 244,682 | 893 | $ | 1,086.92 | 95.99 | % | $ | 1,084.00 | |||||||||||
Green Tree Place | Woodlands, TX | 1984 | 1994 | (4) | 200 | 152,200 | 761 | $ | 877.68 | 96.50 | % | $ | 877.68 | |||||||||||
Subtotal Texas | 20,390 | 18,611,572 | 913 | $ | 1,053.69 | 96.07 | % | $ | 1,047.63 | |||||||||||||||
Stonefield Commons | Charlottesville, VA | 2013 | 2014 | (6) | 251 | 209,585 | 835 | $ | 1,377.01 | 96.02 | % | $ | 1,363.47 | |||||||||||
Adalay Bay | Chesapeake, VA | 2002 | 2012 | (5) | 240 | 246,240 | 1,026 | $ | 1,242.95 | 97.08 | % | $ | 1,228.73 | |||||||||||
CV at Greenbrier | Fredericksburg, VA | 1980 | 2013 | (5) | 258 | 216,720 | 840 | $ | 991.62 | 98.06 | % | $ | 986.38 |
30
Approx-imate Rentable Area (Square Footage) | Aver-age Unit Size (Square Foot-age) | Monthly Average Rent per Unit at December 31, 2015 (1) | Average Occupancy Percent at December 31, 2015 (2) | Monthly Effective Rent per Unit at December 31, 2015 (3) | ||||||||||||||||||||
Property | Location | Year Complete | Year Manage-ment Commenced | Report-able Seg-ment | Number of Units | |||||||||||||||||||
Seasons at Celebrate Virginia | Fredericksburg, VA | 2011 | 2011 | (6) | 483 | 481,551 | 997 | $ | 1,323.89 | 96.07 | % | $ | 1,317.47 | |||||||||||
Station Square at Cosner's Corner | Fredericksburg, VA | 2012 | 2013 | (6) | 260 | 268,580 | 1,033 | $ | 1,304.86 | 96.92 | % | $ | 1,299.47 | |||||||||||
CV at Hampton Glen | Glen Allen, VA | 1986 | 2013 | (5) | 232 | 177,712 | 766 | $ | 939.72 | 94.83 | % | $ | 939.31 | |||||||||||
CV at West End | Glen Allen, VA | 1987 | 2013 | (5) | 224 | 156,352 | 698 | $ | 846.22 | 98.21 | % | $ | 839.44 | |||||||||||
CV at Tradewinds | Hampton, VA | 1988 | 2013 | (5) | 284 | 280,024 | 986 | $ | 864.90 | 98.24 | % | $ | 831.91 | |||||||||||
Radius | Hampton, VA | 2012 | 2015 | (6) | 252 | 234,108 | 929 | $ | 1,330.57 | 99.60 | % | $ | 1,264.84 | |||||||||||
Township in Hampton Woods | Hampton, VA | 1987 | 1995 | (5) | 296 | 248,048 | 838 | $ | 938.02 | 99.32 | % | $ | 922.22 | |||||||||||
CV at Waterford | Midlothian, VA | 1989 | 2013 | (5) | 312 | 288,912 | 926 | $ | 967.40 | 98.72 | % | $ | 965.58 | |||||||||||
Ashley Park | Richmond, VA | 1988 | 2013 | (5) | 272 | 194,480 | 715 | $ | 774.98 | 98.53 | % | $ | 774.98 | |||||||||||
CV at Chase Gayton | Richmond, VA | 1984 | 2013 | (5) | 328 | 311,272 | 949 | $ | 919.25 | 95.73 | % | $ | 915.59 | |||||||||||
Retreat at West Creek | Richmond, VA | 2015 | 2015 | (6) | 254 | 255,016 | 1,004 | $ | 1,269.16 | 96.06 | % | $ | 1,238.71 | |||||||||||
The Hamptons at Hunton Park | Richmond, VA | 2003 | 2011 | (5) | 300 | 309,600 | 1,032 | $ | 1,252.35 | 95.67 | % | $ | 1,240.73 | |||||||||||
CV at Harbour Club | Virginia Beach, VA | 1988 | 2013 | (5) | 213 | 193,191 | 907 | $ | 890.24 | 96.24 | % | $ | 878.51 | |||||||||||
Subtotal Virginia | 4,459 | 4,071,391 | 913 | $ | 1,086.90 | 97.17 | % | $ | 1,073.36 | |||||||||||||||
Total | 78,847 | 77,424,513 | 982 | $ | 1,014.11 | 96.07 | % | $ | 1,005.80 |
(1) | Monthly average rent per unit represents the average of gross monthly rent amounts charged for occupied units plus prevalent market rents asked for unoccupied units in the property, divided by the total number of units in the property. This information is provided to represent average pricing for the period and does not represent actual rental revenue collected per unit. |
(2) | Average Occupancy is calculated by dividing the number of units occupied at each property by the total number of units at each property. |
(3) | Effective rent per unit is equal to the average of gross rent amounts after the effect of leasing concessions for occupied units plus prevalent market rates asked for unoccupied units in the property, divided by the total number of units in the property. Leasing concessions represent discounts to the current market rate. These discounts may be offered from time-to-time by a property for various reasons, including to assist with the initial lease-up of a newly developed property or as a response to a property's local market economics. Concessions are not part of our standard rent offering. Concessions for the year ended December 31, 2015 were $9.1 million. As of December 31, 2015, approximately 20.05% of total leases were subject to concessions. Effective rent is provided to represent average pricing for the period and does not represent actual rental revenue collected per unit. |
(4) | Large market same store reportable segment. |
(5) | Secondary market same store reportable segment. |
(6) | Non-same store reportable segment. |
Mortgage Financing
As of December 31, 2015, we had approximately $0.9 billion of indebtedness collateralized, secured, and outstanding as set forth below:
Encumbrances at | |||||||||||||||||
December 31, 2015 | |||||||||||||||||
Property | Location | Mortgage/Bond Principal (000's) | Interest Rate | Maturity Date | |||||||||||||
Eagle Ridge | Birmingham, AL | $ | — | (1) | (1) | (1) | |||||||||||
CG at Edgewater | Huntsville, AL | 27,722 | 3.750 | % | 6/1/2019 | ||||||||||||
CG at Madison | Madison, AL | 22,500 | 3.750 | % | 6/1/2019 | ||||||||||||
CG at Liberty Park | Vestavia Hills, AL | 17,823 | 3.700 | % | 2/27/2019 | ||||||||||||
Tiffany Oaks | Altamonte Springs, FL | — | (1) | (1) | (1) | ||||||||||||
Indigo Point | Brandon, FL | — | (1) | (1) | (1) |
31
Encumbrances at | |||||||||||||||||
December 31, 2015 | |||||||||||||||||
Property | Location | Mortgage/Bond Principal (000's) | Interest Rate | Maturity Date | |||||||||||||
CG at Heathrow | Heathrow, FL | 20,594 | 3.700 | % | 2/27/2019 | ||||||||||||
Lighthouse at Fleming Island | Jacksonville, FL | — | (1) | (1) | (1) | ||||||||||||
Woodhollow | Jacksonville, FL | — | (1) | (1) | (1) | ||||||||||||
CG at Town Park | Lake Mary, FL | 32,938 | 3.750 | % | 6/1/2019 | ||||||||||||
Park Crest at Innisbrook | Palm Harbor, FL | 28,419 | 4.430 | % | 10/1/2020 | ||||||||||||
CV at Twin Lakes | Sanford, FL | 25,044 | 4.065 | % | 7/1/2020 | ||||||||||||
Verandas at Southwood | Tallahassee, FL | 20,345 | 2.060 | % | 3/1/2016 | ||||||||||||
Belmere | Tampa, FL | — | (1) | (1) | (1) | ||||||||||||
CG at Seven Oaks | Wesley Chapel, FL | 20,720 | 3.750 | % | 6/1/2019 | ||||||||||||
Prescott | Duluth, GA | — | (2) | (2) | (2) | ||||||||||||
CG at River Oaks | Duluth, GA | 11,680 | 3.750 | % | 6/1/2019 | ||||||||||||
CG at Mount Vernon | Dunwoody, GA | 15,328 | 3.700 | % | 2/27/2019 | ||||||||||||
Lake Lanier Club II | Gainesville, GA | — | (2) | (2) | (2) | ||||||||||||
CG at Shiloh | Kennesaw, GA | 30,454 | 3.700 | % | 2/27/2019 | ||||||||||||
CG at Barrett Creek | Marietta, GA | 19,257 | 3.750 | % | 6/1/2019 | ||||||||||||
CG at Godley Station | Pooler, GA | 12,777 | 5.000 | % | 6/1/2025 | ||||||||||||
Highlands of West Village I | Smyrna, GA | 41,075 | 3.000 | % | 5/1/2018 | ||||||||||||
Grand Reserve at Pinnacle | Lexington, KY | — | (1) | (1) | (1) | ||||||||||||
Mansion, The | Lexington, KY | — | (1) | (1) | (1) | ||||||||||||
Village, The | Lexington, KY | — | (1) | (1) | (1) | ||||||||||||
Waterford Forest | Cary, NC | — | (2) | (2) | (2) | ||||||||||||
Hermitage at Beechtree | Cary, NC | — | (1) | (1) | (1) | ||||||||||||
CG at Beverly Crest | Charlotte, NC | 15,496 | 3.700 | % | 2/27/2019 | ||||||||||||
CG at Mallard Creek | Charlotte, NC | 15,630 | 3.700 | % | 2/27/2019 | ||||||||||||
CG at Mallard Lake | Charlotte, NC | 17,642 | 3.700 | % | 2/27/2019 | ||||||||||||
CV at Greystone | Charlotte, NC | 14,180 | 3.750 | % | 6/1/2019 | ||||||||||||
CG at Patterson Place | Durham, NC | 15,361 | 3.700 | % | 2/27/2019 | ||||||||||||
CG at Huntersville | Huntersville, NC | 14,843 | 3.750 | % | 6/1/2019 | ||||||||||||
CV at Matthews | Matthews, NC | 13,587 | 2.630 | % | 3/29/2016 | ||||||||||||
CG at Arringdon | Morrisville, NC | 19,319 | 3.700 | % | 2/27/2019 | ||||||||||||
CG at Brier Creek | Raleigh, NC | 25,490 | 3.700 | % | 2/27/2019 | ||||||||||||
CG at Crabtree Valley | Raleigh, NC | 10,532 | 3.700 | % | 2/27/2019 | ||||||||||||
CG at Trinity Commons | Raleigh, NC | 29,725 | 3.400 | % | 4/1/2018 | ||||||||||||
Howell Commons | Greenville, SC | — | (1) | (1) | (1) | ||||||||||||
TPC Greenville | Greenville, SC | — | (1) | (1) | (1) | ||||||||||||
Park Haywood | Greenville, SC | — | (1) | (1) | (1) | ||||||||||||
535 Brookwood | Simpsonville, SC | 12,889 | 4.430 | % | 10/1/2020 | ||||||||||||
Hidden Creek | Chattanooga, TN | — | (1) | (1) | (1) | ||||||||||||
Lincoln on the Green | Memphis, TN | — | (1) | (1) | (1) | ||||||||||||
Avondale at Kennesaw | Nashville, TN | 17,762 | 4.430 | % | 10/1/2020 | ||||||||||||
CG at Bellevue | Nashville, TN | 22,086 | 4.065 | % | 7/1/2020 | ||||||||||||
Verandas at Sam Ridley | Nashville, TN | 21,861 | 4.430 | % | 10/1/2020 | ||||||||||||
CG at Canyon Creek | Austin, TX | 15,159 | 3.750 | % | 9/14/2019 |
32
Encumbrances at | |||||||||||||||||
December 31, 2015 | |||||||||||||||||
Property | Location | Mortgage/Bond Principal (000's) | Interest Rate | Maturity Date | |||||||||||||
CV at Quarry Oaks | Austin, TX | 26,832 | 3.700 | % | 2/27/2019 | ||||||||||||
Legacy at Western Oaks | Austin, TX | 29,672 | 3.510 | % | 2/1/2017 | ||||||||||||
CV at Shoal Creek | Bedford, TX | 22,807 | 3.700 | % | 2/27/2019 | ||||||||||||
CV at Willow Creek | Bedford, TX | 26,429 | 3.700 | % | 2/27/2019 | ||||||||||||
Grand Cypress | Cypress, TX | 16,598 | 3.400 | % | 8/5/2017 | ||||||||||||
Watermark | Dallas, TX | — | (2) | (2) | (2) | ||||||||||||
CG at Bear Creek | Euless, TX | 24,082 | 3.700 | % | 2/27/2019 | ||||||||||||
La Valencia at Starwood | Frisco, TX | 20,931 | 4.590 | % | 3/10/2018 | ||||||||||||
Legacy Pines | Houston, TX | — | (2) | (2) | (2) | ||||||||||||
Bella Casita at Las Colinas | Irving, TX | — | (2) | (2) | (2) | ||||||||||||
CG at Valley Ranch | Irving, TX | 25,044 | 4.065 | % | 7/1/2020 | ||||||||||||
CV at Oakbend | Lewisville, TX | 21,667 | 3.700 | % | 2/27/2019 | ||||||||||||
Venue at Stonebridge Ranch | McKinney, TX | 14,767 | 3.250 | % | 12/10/2017 | ||||||||||||
CG at Round Rock | Round Rock, TX | 24,484 | 3.700 | % | 2/27/2019 | ||||||||||||
CV at Sierra Vista | Round Rock, TX | 10,900 | 3.700 | % | 2/27/2019 | ||||||||||||
Stone Ranch at Westover Hills | San Antonio, TX | 18,499 | 5.490 | % | 3/1/2020 | ||||||||||||
Cypresswood Court | Spring, TX | — | (2) | (2) | (2) | ||||||||||||
Green Tree Place | Woodlands, TX | — | (2) | (2) | (2) | ||||||||||||
CV at West End | Glen Allen, VA | 12,611 | 3.700 | % | 2/27/2019 | ||||||||||||
Total | $ | 923,561 |
(1) | Encumbered by a $240.0 million Fannie Mae facility, with $240.0 million available and outstanding with a variable interest rate of 0.80% on which there exists five interest rate caps totaling $125 million at an average rate of 4.60% at December 31, 2015. |
(2) | Encumbered by a $128 million loan with an outstanding balance of $128 million and a fixed interest rate of 5.08% which matures on June 10, 2021. |
ITEM 3. LEGAL PROCEEDINGS.
We, along with multiple other parties, are named defendants in two lawsuits arising out of alleged construction deficiencies with respect to condominium units at Regatta at James Island in Charleston, South Carolina. The Regatta at James Island property was developed and constructed by certain of Colonial's subsidiaries prior to the Merger. The condominiums were constructed in 2006 and all 212 units were sold. The lawsuits, one filed on behalf of the condominium homeowners association and one filed by three of the unit owners (purportedly on behalf of all unit owners), were filed in South Carolina state court (Charleston County) in August 2012, against various parties involved in the development and construction of the Regatta at James Island property, including the contractors, subcontractors, architect, developer, and product manufacturers. The plaintiffs are seeking damages resulting primarily from alleged construction deficiencies, but the amount the plaintiffs seek to recover has not been disclosed. The lawsuits are currently in discovery. We are continuing to investigate the matter and evaluate our options and intend to vigorously defend ourself against these claims. No assurance can be given that the matter will be resolved favorably to us. We have included in our loss contingency an estimate of probable loss in connection with this matter, but currently cannot reasonably estimate any further possible loss, or any range of reasonably possible loss, in connection with this matter.
In addition, we are subject to various other legal proceedings and claims that arise in the ordinary course of its business operations. Matters which arise out of allegations of bodily injury, property damage, and employment practices are generally covered by insurance. While the resolution of these other matters cannot be predicted with certainty, management currently believes the final outcome of such matters will not have a material adverse effect on the financial position, results of operations or cash flows of the Company.
33
ITEM 4. MINE SAFETY DISCLOSURES.
Not applicable.
34
PART II
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
Mid-America Apartment Communities, Inc.
Market Information
MAA's common stock has been listed and traded on the NYSE under the symbol “MAA” since its initial public offering in February 1994. On February 19, 2016, the reported last sale price of our common stock on the NYSE was $91.60 per share, and there were approximately 2,400 holders of record of the common stock. MAA believes it has a significantly larger number of beneficial owners of its common stock. The following table sets forth the quarterly high and low intra-day sales prices of MAA's common stock and the dividends declared by MAA with respect to the periods indicated.
Sales Prices | Dividends Paid | Dividends Declared | ||||||||||||||
High | Low | |||||||||||||||
2015: | ||||||||||||||||
First Quarter | $ | 83.50 | $ | 70.67 | $ | 0.77 | $ | 0.77 | ||||||||
Second Quarter | $ | 78.99 | $ | 72.72 | $ | 0.77 | $ | 0.77 | ||||||||
Third Quarter | $ | 84.42 | $ | 72.51 | $ | 0.77 | $ | 0.77 | ||||||||
Fourth Quarter | $ | 92.80 | $ | 81.72 | $ | 0.77 | $ | 0.82 | (1) | |||||||
2014: | ||||||||||||||||
First Quarter | $ | 69.32 | $ | 60.47 | $ | 0.73 | $ | 0.73 | ||||||||
Second Quarter | $ | 73.49 | $ | 67.10 | $ | 0.73 | $ | 0.73 | ||||||||
Third Quarter | $ | 75.09 | $ | 65.05 | $ | 0.73 | $ | 0.73 | ||||||||
Fourth Quarter | $ | 76.83 | $ | 65.54 | $ | 0.73 | $ | 0.77 |
(1) Generally, MAA's Board of Directors declares dividends prior to the quarter in which they are paid. The dividend of $0.82 per share declared in the fourth quarter of 2015 was paid on January 29, 2016 to shareholders of record on January 15, 2016.
MAA's quarterly dividend rate is currently $0.82 per common share. MAA's Board of Directors reviews and declares the dividend rate quarterly. Actual dividends made by MAA will be affected by a number of factors, including, but not limited to, the gross revenues received from our apartment communities, our operating expenses, the interest expense incurred on borrowings and unanticipated capital expenditures.
MAA expects to make future quarterly distributions to shareholders; however, future distributions by MAA will be at the discretion of its Board of Directors and will depend on our actual funds from operations, our financial condition, capital requirements, the annual distribution requirements under the REIT provisions of the Code (see "Business-Qualification as Real Estate Investment Trust" above) and such other factors as MAA's Board of Directors deems relevant.
Direct Stock Purchase and Distribution Reinvestment Plan
We have established the DRSPP, under which holders of common stock, preferred stock and OP units can elect to automatically reinvest their distributions in shares of MAA common stock. The DRSPP also allows for the optional purchase of MAA common stock of at least $250, but not more than $5,000 in any given month, free of brokerage commissions and charges. In our absolute discretion, we may grant waivers to allow for optional cash payments in excess of $5,000. To fulfill our obligations under the DRSPP, we may either issue additional shares of common stock or repurchase common stock in the open market. We may elect to sell shares under the DRSPP at up to a 5% discount.
35
In 2015, 2014, and 2013, we had the following issuances through our DRSPP:
2015 | 2014 | 2013 | ||||
Shares | 8,562 | 9,055 | 10,924 | |||
Discount | — | % | — | % | — | % |
Equity Compensation Plans
The following table provides information with respect to compensation plans under which our equity securities are authorized for issuance as of December 31, 2015:
Number of Securities to be Issued upon Exercise of Outstanding Options, Warrants and Rights (a)(1) | Weighted Average Exercise Price of Outstanding Options Warrants and Rights (b)(1) | Number of Securities Remaining Available for Future Issuance under Equity Compensation Plans (excluding securities reflected in column (a)) (c)(2) | |||||||
Equity compensation plans approved by security holders | 58,112 | $ | 86.21 | 454,824 | |||||
Equity compensation plans not approved by security holders | N/A | N/A | N/A | ||||||
Total | 58,112 | $ | 86.21 | 454,824 |
(1) | Columns (a) and (b) do not include 187,941 shares of restricted common stock that are subject to vesting requirements which were issued through our 2004 Stock Plan or 2013 Stock Incentive Plan or 110,896 shares of common stock that have been purchased by employees through the Employee Stock Purchase Plan. |
(2) | Column (c) includes 415,720 shares available to be issued under our 2013 Stock Incentive Plan and 39,104 shares available to be issued under our Employee Stock Purchase Plan. |
The outstanding options noted in the table above were issued in exchange for outstanding Colonial options in connection with the parent merger.
Mid-America Apartments, L.P.
Operating Partnership Units
There is no established public trading market for the Operating Partnership's OP Units. From time-to-time, we issue shares of MAA's common stock in exchange for OP Units tendered to the Operating Partnership for redemption in accordance with the provisions of the Operating Partnership’s limited partnership agreement. At December 31, 2015, there were 79,571,567 OP Units outstanding in the Operating Partnership, of which 75,408,571 OP Units, or 94.8%, were owned by MAA and 4,162,996 OP Units, or 5.2% were owned by limited partners. Under the terms of the Operating Partnership’s limited partnership agreement, the limited partner holders of OP Units have the right to require the Operating Partnership to redeem all or a portion of the OP Units held by the holder in exchange for one share of MAA common stock per one OP Unit or a cash payment based on the market value of our common stock at the time of redemption, at the option of MAA. During the year ended December 31, 2015, MAA issued a total of 28,155 shares of common stock upon redemption of OP Units.
36
Comparison of Five-year Cumulative Total Returns
The following graph compares the cumulative total returns of the shareholders of MAA since December 31, 2010 with the S&P 500 Index and the FTSE NAREIT Equity REIT Index prepared by the National Association of Real Estate Investment Trusts, or NAREIT. The graph assumes that the base share price for our common stock and each index is $100 and that all dividends are reinvested. The performance graph is not necessarily indicative of future investment performance.
![](https://www.sec.gov/Archives/edgar/data/0000912595/000091259516000032/maa1231201_chart-50033.jpg)
Dec '10 | Dec '11 | Dec '12 | Dec '13 | Dec '14 | Dec '15 | ||||||||||||||||||
MAA | $ | 100.00 | $ | 102.50 | $ | 110.54 | $ | 108.11 | $ | 138.84 | $ | 175.58 | |||||||||||
S&P 500 | $ | 100.00 | $ | 102.11 | $ | 118.45 | $ | 156.82 | $ | 178.28 | $ | 180.75 | |||||||||||
FTSE NAREIT Equity REIT Index | $ | 100.00 | $ | 108.29 | $ | 127.85 | $ | 131.01 | $ | 170.49 | $ | 175.94 |
37
Purchases of Equity Securities
The following table shows our repurchases of shares for the three-month period ended December 31, 2015:
MAA Purchases of Equity Securities
Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares That May Yet be Purchased Under the Plans or Programs (1) | |||||||
October 1, 2015 - October 31, 2015 | — | $ | — | — | 2,138,000 | ||||||
November 1, 2015 - November 30, 2015 | — | $ | — | — | 2,138,000 | ||||||
December 1, 2015 - December 8, 2015 | — | $ | — | — | 2,138,000 | ||||||
December 9, 2015 - December 31, 2015 | — | $ | — | — | 4,000,000 | ||||||
Total | — | $ | — | — | 4,000,000 |
(1) | This column reflects the number of shares of MAA's common stock available for repurchase through December 8, 2015, under the 4.0 million share repurchase program authorized by MAA's Board of Directors in 1999. On December 8, 2015, the MAA Board of Directors authorized a new 4.0 million share repurchase program, which replaced and superseded the prior program. |
ITEM 6. SELECTED FINANCIAL DATA.
The following tables set forth selected financial data on a historical basis for MAA and the Operating Partnership. As previously discussed, the consolidated assets, liabilities, and results of operations of Colonial are included in MAA's selected financial data from the closing date of the parent merger, October 1, 2013, through the end of MAA's fiscal year, December 31, 2015. Likewise, the consolidated assets, liabilities, and results of operations of Colonial LP are included in the Operating Partnership's selected financial data from the closing date of the partnership merger, October 1, 2013, through the end of the Operating Partnership's fiscal year, December 31, 2015. This data should be read in conjunction with the consolidated financial statements and notes thereto and “Management's Discussion and Analysis of Financial Condition and Results of Operations” included elsewhere in this Annual Report on Form 10-K.
38
Mid-America Apartment Communities, Inc.
Selected Financial Data
(Dollars in thousands, except per share data)
Year Ended December 31, | |||||||||||||||||||
2015 | 2014 | 2013 | 2012 | 2011 | |||||||||||||||
Operating Data: | |||||||||||||||||||
Total operating revenues | $ | 1,042,779 | $ | 992,332 | $ | 635,490 | $ | 475,888 | $ | 409,782 | |||||||||
Expenses: | |||||||||||||||||||
Property operating expenses | 400,645 | 393,348 | 253,633 | 194,149 | 173,563 | ||||||||||||||
Depreciation and amortization | 294,520 | 301,812 | 186,979 | 121,211 | 106,009 | ||||||||||||||
Acquisition expense | 2,777 | 2,388 | 1,393 | 1,581 | 3,319 | ||||||||||||||
Property management and general and administrative expenses | 56,706 | 53,004 | 38,652 | 35,043 | 38,096 | ||||||||||||||
Merger related expenses | — | 3,152 | 32,403 | — | — | ||||||||||||||
Integration related expenses | — | 8,395 | 5,102 | — | — | ||||||||||||||
Income from continuing operations before non-operating items | 288,131 | 230,233 | 117,328 | 123,904 | 88,795 | ||||||||||||||
Interest and other non-property (expense) income | (368 | ) | 770 | 466 | 430 | 802 | |||||||||||||
Interest expense | (122,344 | ) | (123,953 | ) | (78,978 | ) | (61,489 | ) | (59,285 | ) | |||||||||
Loss on debt extinguishment | (3,602 | ) | (2,586 | ) | (426 | ) | (654 | ) | (755 | ) | |||||||||
Net casualty gain (loss) after insurance and other settlement proceeds | 473 | (476 | ) | (143 | ) | (6 | ) | (619 | ) | ||||||||||
Gain on sale of depreciable real estate assets excluded from discontinued operations | 189,958 | 42,649 | — | — | — | ||||||||||||||
Gain on sale of non-depreciable real estate assets | 172 | 350 | — | 45 | 1,084 | ||||||||||||||
Income before income tax expense | 352,420 | 146,987 | 38,247 | 62,230 | 30,022 | ||||||||||||||
Income tax expense | (1,673 | ) | (2,050 | ) | (893 | ) | (803 | ) | (727 | ) | |||||||||
Income from continuing operations before joint venture activity | 350,747 | 144,937 | 37,354 | 61,427 | 29,295 | ||||||||||||||
(Loss) gain from real estate joint ventures | (2 | ) | 6,009 | 338 | (223 | ) | (593 | ) | |||||||||||
Income from continuing operations | 350,745 | 150,946 | 37,692 | 61,204 | 28,702 | ||||||||||||||
Discontinued operations: | |||||||||||||||||||
Income from discontinued operations before (loss) gain on sale | — | (63 | ) | 4,743 | 6,986 | 9,730 | |||||||||||||
Gain on sale of discontinued operations | — | 5,394 | 76,844 | 41,635 | 12,799 | ||||||||||||||
Consolidated net income | 350,745 | 156,277 | 119,279 | 109,825 | 51,231 | ||||||||||||||
Net income attributable to noncontrolling interests | 18,458 | 8,297 | 3,998 | 4,602 | 2,410 | ||||||||||||||
Net income available for MAA common shareholders | $ | 332,287 | $ | 147,980 | $ | 115,281 | $ | 105,223 | $ | 48,821 | |||||||||
Per Share Data: | |||||||||||||||||||
Weighted average shares outstanding (in thousands): | |||||||||||||||||||
Basic | 75,176 | 74,982 | 50,677 | 41,039 | 36,995 | ||||||||||||||
Effect of dilutive stock options and partnership units (1) | — | — | 2,439 | 1,898 | 2,092 | ||||||||||||||
Diluted | 75,176 | 74,982 | 53,116 | 42,937 | 39,087 | ||||||||||||||
Calculation of Earnings per share - basic: | |||||||||||||||||||
Income from continuing operations, adjusted | $ | 331,515 | $ | 142,655 | $ | 36,504 | $ | 58,737 | $ | 27,413 | |||||||||
Income from discontinued operations, adjusted | — | 5,037 | 78,669 | 46,392 | 21,375 | ||||||||||||||
Net income attributable to common shareholders, adjusted | $ | 331,515 | $ | 147,692 | $ | 115,173 | $ | 105,129 | $ | 48,788 | |||||||||
Earnings per share - basic: | |||||||||||||||||||
Income from continuing operations available for common shareholders | $ | 4.41 | $ | 1.90 | $ | 0.72 | $ | 1.43 | $ | 0.74 | |||||||||
Discontinued property operations | — | 0.07 | 1.55 | 1.13 | 0.58 | ||||||||||||||
Net income available for common shareholders | $ | 4.41 | $ | 1.97 | $ | 2.27 | $ | 2.56 | $ | 1.32 | |||||||||
Calculation of Earnings per share - diluted: | |||||||||||||||||||
Income from continuing operations, adjusted | $ | 331,515 | $ | 142,655 | $ | 37,692 | $ | 61,204 | $ | 28,702 | |||||||||
Income from discontinued operations, adjusted | — | 5,037 | 81,587 | 48,621 | 22,529 | ||||||||||||||
Net income attributable to common shareholders, adjusted | $ | 331,515 | $ | 147,692 | $ | 119,279 | $ | 109,825 | $ | 51,231 | |||||||||
Earnings per share - diluted: | |||||||||||||||||||
Income from continuing operations available for common shareholders | $ | 4.41 | $ | 1.90 | $ | 0.71 | $ | 1.43 | $ | 0.73 | |||||||||
Discontinued property operations | — | 0.07 | 1.54 | 1.13 | 0.58 | ||||||||||||||
Net income available for common shareholders | $ | 4.41 | $ | 1.97 | $ | 2.25 | $ | 2.56 | $ | 1.31 | |||||||||
Dividends declared (2) | $ | 3.1300 | $ | 2.9600 | $ | 2.8150 | $ | 2.6750 | $ | 2.5425 | |||||||||
Balance Sheet Data: | |||||||||||||||||||
Real estate owned, at cost | $ | 8,217,579 | $ | 8,071,187 | $ | 7,694,618 | $ | 3,734,544 | $ | 3,396,934 | |||||||||
Real estate assets, net | $ | 6,718,366 | $ | 6,697,508 | $ | 6,556,303 | $ | 2,694,071 | $ | 2,423,808 | |||||||||
Total assets | $ | 6,847,781 | $ | 6,821,778 | $ | 6,835,012 | $ | 2,745,292 | $ | 2,526,128 | |||||||||
Total debt | $ | 3,427,568 | $ | 3,512,699 | $ | 3,463,239 | $ | 1,668,072 | $ | 1,645,415 | |||||||||
Noncontrolling interest | $ | 165,726 | $ | 161,287 | $ | 166,726 | $ | 31,058 | $ | 25,131 | |||||||||
Total MAA shareholders' equity and redeemable stock | $ | 3,000,347 | $ | 2,896,435 | $ | 2,951,861 | $ | 918,765 | $ | 722,368 | |||||||||
Other Data (at end of period): | |||||||||||||||||||
Market capitalization (shares and units) (3) | $ | 7,225,894 | $ | 5,933,985 | $ | 4,801,990 | $ | 2,852,113 | $ | 2,558,107 | |||||||||
Ratio of total debt to total capitalization (4) | 32.2 | % | 37.3 | % | 42.0 | % | 37.0 | % | 39.2 | % | |||||||||
Number of communities, including joint venture ownership interest (5) | 254 | 268 | 275 | 166 | 167 | ||||||||||||||
Number of apartment units, including joint venture ownership interest (5) | 79,496 | 82,316 | 83,641 | 49,591 | 49,133 |
(1) See Earnings per common share of MAA note in Item 8. Financial Statements and Supplementary Data - Notes to Consolidated Financial Statements, Note 3 of this Annual Report on Form 10-K.
(2) Beginning in 2006, at their regularly scheduled meetings, our Board of Directors began routinely declaring dividends for payment in the following quarter. This can result in dividends declared during a calendar year being different from dividends paid during a calendar year.
(3) Market capitalization includes all shares of common stock, regardless of classification on the balance sheet, as well as partnership units (value based on common stock equivalency).
(4) Total capitalization is market capitalization plus total debt.
(5) Property and apartment unit totals have not been adjusted to exclude properties held for sale.
39
Mid-America Apartments, L.P.
Selected Financial Data
(Dollars in thousands, except per unit data)
Year Ended December 31, | |||||||||||||||||||
2015 | 2014 | 2013 | 2012 | 2011 | |||||||||||||||
Operating Data: | |||||||||||||||||||
Total operating revenues | $ | 1,042,779 | $ | 992,332 | $ | 635,490 | $ | 475,888 | $ | 409,782 | |||||||||
Expenses: | |||||||||||||||||||
Property operating expenses | 400,645 | 393,348 | 253,633 | 194,149 | 173,563 | ||||||||||||||
Depreciation and amortization | 294,520 | 301,812 | 186,979 | 121,211 | 106,009 | ||||||||||||||
Acquisition expense | 2,777 | 2,388 | 1,393 | 1,581 | 3,319 | ||||||||||||||
Property management and general and administrative expenses | 56,706 | 53,004 | 38,652 | 35,043 | 38,096 | ||||||||||||||
Merger related expenses | — | 3,152 | 32,403 | — | — | ||||||||||||||
Integration related expenses | — | 8,395 | 5,102 | — | — | ||||||||||||||
Income from continuing operations before non-operating items | 288,131 | 230,233 | 117,328 | 123,904 | 88,795 | ||||||||||||||
Interest and other non-property (expense) income | (368 | ) | 770 | 466 | 430 | 802 | |||||||||||||
Interest expense | (122,344 | ) | (123,953 | ) | (78,978 | ) | (61,489 | ) | (59,285 | ) | |||||||||
Loss on debt extinguishment | (3,602 | ) | (2,586 | ) | (426 | ) | (654 | ) | (755 | ) | |||||||||
Net casualty gain (loss) after insurance and other settlement proceeds | 473 | (476 | ) | (143 | ) | (6 | ) | (619 | ) | ||||||||||
Gain on sale of depreciable real estate assets excluded from discontinued operations | 189,958 | 42,649 | — | — | — | ||||||||||||||
Gain on sale of non-depreciable real estate assets | 172 | 350 | — | 45 | 1,084 | ||||||||||||||
Income before income tax expense | 352,420 | 146,987 | 38,247 | 62,230 | 30,022 | ||||||||||||||
Income tax expense | (1,673 | ) | (2,050 | ) | (893 | ) | (803 | ) | (727 | ) | |||||||||
Income from continuing operations before joint venture activity | 350,747 | 144,937 | 37,354 | 61,427 | 29,295 | ||||||||||||||
(Loss) gain from real estate joint ventures | (2 | ) | 6,009 | 338 | (223 | ) | (593 | ) | |||||||||||
Income from continuing operations | 350,745 | 150,946 | 37,692 | 61,204 | 28,702 | ||||||||||||||
Discontinued operations: | |||||||||||||||||||
Income from discontinued operations before (loss) gain on sale | — | (63 | ) | 4,332 | 6,201 | 9,087 | |||||||||||||
Gain on sale of discontinued operations | — | 5,394 | 65,520 | 41,635 | 12,799 | ||||||||||||||
Net income available for Mid-America Apartments, L.P. common unitholders | $ | 350,745 | $ | 156,277 | $ | 107,544 | $ | 109,040 | $ | 50,588 | |||||||||
Per Unit Data: | |||||||||||||||||||
Weighted average units outstanding (in thousands): | |||||||||||||||||||
Basic | 79,361 | 79,188 | 53,075 | 42,911 | 39,051 | ||||||||||||||
Effect of dilutive stock options and partnership units (1) | — | — | 88 | 64 | 100 | ||||||||||||||
Diluted | 79,361 | 79,188 | 53,163 | 42,975 | 39,151 | ||||||||||||||
Calculation of Earnings per unit - basic: | |||||||||||||||||||
Income from continuing operations, adjusted | $ | 349,973 | $ | 150,668 | $ | 37,659 | $ | 61,151 | $ | 28,681 | |||||||||
Income from discontinued operations, adjusted | — | 5,321 | 69,790 | 47,795 | 21,876 | ||||||||||||||
Net income available for common unitholders | $ | 349,973 | $ | 155,989 | $ | 107,449 | $ | 108,946 | $ | 50,557 | |||||||||
Earnings per unit - basic: | |||||||||||||||||||
Income from continuing operations available for common unitholders | $ | 4.41 | $ | 1.90 | $ | 0.71 | $ | 1.43 | $ | 0.73 | |||||||||
Income from discontinued property operations available for common unitholders | — | 0.07 | 1.31 | 1.11 | 0.56 | ||||||||||||||
Net income available for common unitholders | $ | 4.41 | $ | 1.97 | $ | 2.02 | $ | 2.54 | $ | 1.29 | |||||||||
Calculation of Earnings per unit - diluted: | |||||||||||||||||||
Income from continuing operations, adjusted | $ | 349,973 | $ | 150,668 | $ | 37,692 | $ | 61,204 | $ | 28,702 | |||||||||
Income from discontinued operations, adjusted | — | 5,321 | 69,852 | 47,836 | 21,886 | ||||||||||||||
Net income available for common unitholders | $ | 349,973 | $ | 155,989 | $ | 107,544 | $ | 109,040 | $ | 50,588 | |||||||||
Earnings per unit - diluted: | |||||||||||||||||||
Income from continuing operations available for common unitholders | $ | 4.41 | $ | 1.90 | $ | 0.71 | $ | 1.43 | $ | 0.73 | |||||||||
Discontinued property operations | — | 0.07 | 1.31 | 1.11 | 0.56 | ||||||||||||||
Net income available for common unitholders | $ | 4.41 | $ | 1.97 | $ | 2.02 | $ | 2.54 | $ | 1.29 | |||||||||
Distributions declared, per unit (2) | $ | 3.1300 | $ | 2.9600 | $ | 2.8150 | $ | 2.6750 | $ | 2.5425 | |||||||||
Balance Sheet Data: | |||||||||||||||||||
Real estate owned, at cost | $ | 8,217,579 | $ | 8,071,187 | $ | 7,694,618 | $ | 3,721,028 | $ | 3,383,883 | |||||||||
Real estate assets, net | $ | 6,718,366 | $ | 6,697,508 | $ | 6,556,303 | $ | 2,688,549 | $ | 2,418,198 | |||||||||
Total assets | $ | 6,847,781 | $ | 6,821,778 | $ | 6,835,012 | $ | 2,739,502 | $ | 2,520,452 | |||||||||
Total debt | $ | 3,427,568 | $ | 3,512,699 | $ | 3,463,239 | $ | 1,668,072 | $ | 1,645,415 | |||||||||
Total Operating Partnership capital and | |||||||||||||||||||
redeemable units | $ | 3,166,054 | $ | 3,057,703 | $ | 3,118,568 | $ | 943,720 | $ | 709,871 | |||||||||
Other Data (at end of period): | |||||||||||||||||||
Number of communities, including joint venture ownership interest (3) | 254 | 268 | 275 | 165 | 166 | ||||||||||||||
Number of apartment units, including joint venture ownership interest (3) | 79,496 | 82,316 | 83,641 | 49,335 | 48,877 |
(1) See Earnings Per OP Unit of MAALP note in Item 8. Financial Statements and Supplementary Data - Notes to Consolidated Financial Statements, Note 4 of this Annual Report on Form 10-K.
(2) Beginning in 2006, at their regularly scheduled meetings, the Board of Directors began routinely declaring distributions for payment in the following quarter. This can result in distributions declared during a calendar year being different from distributions paid during a calendar year.
(3) Property and apartment unit totals have not been adjusted to exclude properties held for sale.
40
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion analyzes the financial condition and results of operations of both MAA and the Operating Partnership, of which MAA is the sole general partner and in which MAA owned a 94.8% limited partner interest as of December 31, 2015. MAA conducts all of its business through the Operating Partnership and the Operating Partnership’s various subsidiaries. This discussion should be read in conjunction with all of the consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
CRITICAL ACCOUNTING POLICIES AND ESTIMATES
A critical accounting policy is one that is both important to our financial condition and results of operations and that involves some degree of uncertainty. The following discussion and analysis of financial condition and results of operations are based upon our consolidated financial statements and the notes thereto, which have been prepared in accordance with United States generally accepted accounting principles, or GAAP. The preparation of financial statements in conformity with GAAP requires management to make a number of estimates and assumptions that affect the reported amounts and disclosures in the consolidated financial statements. On an ongoing basis, we evaluate our estimates and assumptions based upon historical experience and various other factors and circumstances. We believe that our estimates and assumptions are reasonable under the circumstances; however, actual results may differ from these estimates and assumptions.
We believe that the estimates and assumptions listed below are most important to the portrayal of our financial condition and results of operations because they require the greatest subjective determinations and form the basis of accounting policies deemed to be most critical.
Acquisition of real estate assets
We account for our acquisitions of investments in real estate in accordance with ASC 805-10, Business Combinations, which requires the fair value of the real estate acquired to be allocated to the acquired tangible assets, consisting of land, building and furniture, fixtures and equipment, and identified intangible assets, consisting of the value of in-place leases and other contracts. In calculating the fair value of acquired tangible assets, management divides forecasted net operating income (NOI) by a market capitalization rate. Management analyzed historical stabilized NOI to determine its estimate for forecasted NOI. Management estimates the market capitalization rate by analyzing the market capitalization rates for properties with comparable ages in similar sized markets. Although management's estimates of the fair value of acquired tangible assets have been materially accurate in the past, variability of future operating performance as well as additional information becoming available could lead to the modification of the initial fair value calculation and purchase price allocation. Subsequent adjustments made to the purchase price allocation, if any, would be made within the allocation period, which typically does not exceed one year.
Impairment of long-lived assets, including goodwill
We account for long-lived assets in accordance with the provisions of accounting standards for the impairment or disposal of long-lived assets and evaluate our goodwill for impairment under accounting standards for goodwill and other intangible assets. We evaluate goodwill for impairment on at least an annual basis, or more frequently if a goodwill impairment indicator is identified. We periodically evaluate long-lived assets, including investments in real estate and goodwill, for indicators that would suggest that the carrying amount of the assets may not be recoverable. The judgments regarding the existence of such indicators are based on factors such as operating performance, market conditions and legal factors. If impairment indicators exist for a long-lived asset, management compares the carrying amount of the asset to an estimate of the undiscounted future cash flows expected to be generated by the asset. Management estimates future cash flows by analyzing historical cash flows generated by the asset. If impairment indicators exist for goodwill, management compares the carrying amount of the asset to an estimate of the implied fair value of the asset. Management calculates the fair value of the asset by dividing historical operating cash flows by a market capitalization rate. Management estimates the market capitalization rate by analyzing the market capitalization rates for properties with comparable ages in similarly sized markets. Historically, impairment analysis estimates have been materially accurate, which resulted in no impairment losses recognized during the years ended December 31, 2015, 2014, and 2013.
41
Cost Capitalization
Repairs and maintenance costs are expensed as incurred while significant improvements, renovations, and replacements are capitalized. The cost to complete any deferred repairs and maintenance at properties acquired by us in order to elevate the condition of the property to our standards are capitalized as incurred. The carrying costs related to development projects, including interest, property taxes, insurance and allocated direct development salary cost during the construction period, are capitalized. Management uses judgment in determining whether costs should be expensed or capitalized.
Loss Contingencies
The outcomes of claims, disputes and legal proceedings are subject to significant uncertainty. We record an accrual for loss contingencies when a loss is probable and the amount of the loss can be reasonably estimated. We review these accruals quarterly and make revisions based on changes in facts and circumstances. When a loss contingency is not both probable and reasonably estimable, the we do not accrue the loss. However, for material loss contingencies, if the unrecorded loss (or an additional loss in excess of the accrual) is at least a reasonable possibility and material, then we disclose a reasonable estimate of the possible loss, or range of loss, if such reasonable estimate can be made. If we cannot make a reasonable estimate of the possible loss, or range of loss, then that is disclosed.
The assessment of whether a loss is probable or a reasonable possibility, and whether the loss or range of loss is reasonably estimable, often involve a series of complex judgments about future events. Among the factors that we consider in this assessment, including with respect to the matters disclosed in this Annual Report on Form 10-K, are the nature of existing legal proceedings and claims, the asserted or possible damages or loss contingency (if reasonably estimable), the progress of the matter, existing law and precedent, the opinions or views of legal counsel and other advisers, our experience in similar matters, the facts available to us at the time of assessment, and how we intend to respond, or have responded, to the proceeding or claim. Our assessment of these factors may change over time as individual proceedings or claims progress. For matters where we are not currently able to reasonably estimate a range of reasonably possible loss, the factors that have contributed to this determination include the following: (i) the damages sought are indeterminate; (ii) the proceedings are in the early stages; (iii) the matters involve novel or unsettled legal theories or a large or uncertain number of actual or potential cases or parties; and/or (iv) discussions with the parties in matters that are expected ultimately to be resolved through negotiation and settlement have not reached the point where we believe a reasonable estimate of loss, or range of loss, can be made. In such instances, we believe that there is considerable uncertainty regarding the timing or ultimate resolution of such matters, including a possible eventual loss or business impact, if any.
For more information regarding our significant accounting policies, see Item 8. Financial Statements and Supplementary Data - Notes to Consolidated Financial Statements, Note 1.
OVERVIEW OF THE YEAR ENDED DECEMBER 31, 2015
We experienced an increase in income from continuing operations in 2015 as increases in revenues outpaced increases in expenses. The increases in revenues came from a 6.3% increase in our large market same store segment, a 4.7% increase in our secondary market same store segment and a 1.0% increase in our non-same store and other segment. The increase in expense came from a 3.6% increase in our large market same store segment and a 3.2% increase in our secondary market same store segment, which were offset slightly by an 8.0% decrease in our non-same store and other segment. Our same store portfolio represents those communities that have been held and have been stabilized for at least twelve months. Communities excluded from the same store portfolio include recent acquisitions, communities being developed or in lease-up, communities undergoing extensive renovations, and communities identified for disposition. Additional information regarding the composition of operating segments is included in the notes to the consolidated financial statements, Note 16 - Segment Information. The drivers of these increases are discussed below in the results of operations section.
On October 1, 2013, we consummated the Merger and acquired all of Colonial's net assets. As a result of the Merger, the results of operations for 2013 include three months of results for the legacy Colonial portfolio. The results of operations for 2014 and 2015 include twelve months of results for the legacy Colonial portfolio.
We have grown externally during the past three years by following our acquisition strategy to invest in large and mid-sized growing markets in the Southeast and Southwest region of the United States. Apart from the Merger, we acquired four apartment communities for our portfolio in 2013, eight in 2014 and seven in 2015. Offsetting some of this increased revenue stream were nine apartment community dispositions in 2013, eight in 2014, and 21 in 2015.
42
The following table shows our apartment real estate assets as of December 31, 2015, 2014, and 2013:
2015 | 2014 | 2013 | |||||||||
Properties | 254 | 268 | 275 | ||||||||
Units | 79,496 | 82,316 | 83,641 | ||||||||
Development Units | 748 | 514 | 1,461 | ||||||||
Average Effective Monthly Rent/Unit, excluding lease-up and development | $ | 1,006 | $ | 948 | $ | 883 | |||||
Occupancy, excluding lease-up and development | 95.6 | % | 94.1 | % | 94.9 | % |
Average effective monthly rent per unit is calculated as the average of monthly gross rent amounts for occupied units, after the effect of leasing concessions, plus then-prevailing market rates asked for unoccupied units, divided by the total number of units. Leasing concessions represent discounts to the current market rate. We believe average effective monthly rent is a helpful measurement in evaluating average pricing; however, it does not represent actual rental revenue collected per unit. For additional discussion of same store average rent per unit and occupancy comparisons, see the “Trends” section below.
In addition to the multifamily assets detailed above, we also owned an interest in two commercial properties totaling approximately 238,000 square feet of leasable space.
RESULTS OF OPERATIONS
Comparison of the Year Ended December 31, 2015 to the Year Ended December 31, 2014
Property Revenues
The following table shows our property revenues by segment for the years ended December 31, 2015 and December 31, 2014 (dollars in thousands):
Year ended December 31, 2015 | Year ended December 31, 2014 | Increase | Percentage Increase | |||||||||||
Large Market Same Store | $ | 587,896 | $ | 553,038 | $ | 34,858 | 6.3 | % | ||||||
Secondary Market Same Store | 324,771 | 310,281 | 14,490 | 4.7 | % | |||||||||
Same Store Portfolio | 912,667 | 863,319 | 49,348 | 5.7 | % | |||||||||
Non-Same Store and Other | 130,112 | 128,859 | 1,253 | 1.0 | % | |||||||||
Total | $ | 1,042,779 | $ | 992,178 | $ | 50,601 | 5.1 | % |
The increase in property revenues from our same store portfolio is primarily a result of increased average rental revenue per occupied unit of 5.5% and 3.8% for our large and secondary markets, respectively, and an increased average physical occupancy of 0.8% and 0.9% for our large and secondary markets, respectively.
43
Property Operating Expenses
Property operating expenses include costs for property personnel, building repairs and maintenance, real estate taxes and insurance, utilities, landscaping, and depreciation and amortization. The following table shows our property operating expenses by segment for the years ended December 31, 2015 and December 31, 2014 (dollars in thousands):
Year ended December 31, 2015 | Year ended December 31, 2014 | Increase/(Decrease) | Percentage Increase | |||||||||||
Large Market Same Store | $ | 226,611 | $ | 218,784 | $ | 7,827 | 3.6 | % | ||||||
Secondary Market Same Store | 123,782 | 119,934 | 3,848 | 3.2 | % | |||||||||
Same Store Portfolio | 350,393 | 338,718 | 11,675 | 3.4 | % | |||||||||
Non-Same Store and Other | 50,252 | 54,630 | (4,378 | ) | (8.0 | )% | ||||||||
Total | $ | 400,645 | $ | 393,348 | $ | 7,297 | 1.9 | % |
The increase in property operating expenses from our large market same store group is primarily the result of increases in real estate taxes of $3.2 million, personnel expenses of $1.9 million, water expenses of approximately $1.0 million, cable expenses of $0.5 million, and waste removal expenses of $0.2 million. The increase in property operating expenses from our secondary market same store group is primarily a result of increases in other operating expenses of $1.5 million, real estate taxes of $1.1 million, and personnel expenses of $1.2 million. The decrease in property operating expenses from our non-same store and other group is primarily the result of decreases in personnel expenses of $2.4 million and utility expenses of $1.7 million.
Depreciation and Amortization
The following table shows our depreciation and amortization expense by segment for the years ended December 31, 2015 and December 31, 2014 (dollars in thousands):
Year ended December 31, 2015 | Year ended December 31, 2014 | Increase | Percentage Increase | |||||||||||
Large Market Same Store | $ | 168,872 | $ | 174,957 | $ | (6,085 | ) | (3.5 | )% | |||||
Secondary Market Same Store | 85,008 | 86,058 | (1,050 | ) | (1.2 | )% | ||||||||
Same Store Portfolio | 253,880 | 261,015 | (7,135 | ) | (2.7 | )% | ||||||||
Non-Same Store and Other | 40,640 | 40,797 | (157 | ) | (0.4 | )% | ||||||||
Total | $ | 294,520 | $ | 301,812 | $ | (7,292 | ) | (2.4 | )% |
The decrease in depreciation and amortization expense is primarily due to a decrease of $19.4 million related to the amortization of the fair value of in-place leases and resident relationships acquired as a result of the Merger from the year ended December 31, 2014 to the year ended December 31, 2015. This decrease was partially offset by an increase in depreciation expense of $11.7 million driven by an increase in gross real estate assets from the year ended December 31, 2014 to the year ended December 31, 2015.
Property Management Expenses
Property management expenses for the year ended December 31, 2015 were approximately $31.0 million, a decrease of $1.1 million from the year ended December 31, 2014. The majority of the decrease was related to a decrease in state franchise taxes of $2.1 million, partially offset by an increase in insurance expense of $0.6 million, an increase in payroll expense of $0.3 million, and an increase in incentive expense $0.3 million.
General and Administrative Expenses
General and Administrative expenses for the year ended December 31, 2015 were approximately $25.7 million, an increase of $4.8 million from the year ended December 31, 2014. The majority of the increase was related to increases in legal fees of $2.7 million and stock option expenses of $1.6 million.
44
Merger and Integration Related Expenses
There were no merger or integration related expenses for the year ended December 31, 2015, as these expenses related primarily to severance, legal, professional, temporary systems, staffing, and facilities costs incurred for the acquisition and integration of Colonial. For the year ended December 31, 2014, merger and integration related expenses were approximately $3.2 million and $8.4 million, respectively.
Interest Expense
Interest expense for the year ended December 31, 2015 was approximately $122.3 million, a decrease of $1.6 million from the year ended December 31, 2014. The decrease was primarily the result of a decrease in amortization of deferred financing cost from the year ended December 31, 2014 to the year ended December 31, 2015 of approximately $0.9 million. Also, the overall debt balance decreased from $3.5 billion to $3.4 billion, a decrease of $85.1 million. The average effective interest rate remained at 3.7% and the average years to rate maturity increased from 4.4 years to 4.8 years.
Dispositions of Depreciable Real Estate Assets Excluded from Discontinued Operations
We recorded a gain on sale of depreciable assets excluded from discontinued operations of $190.0 million for the year ended December 31, 2015, an increase of approximately $147.3 million from the $42.6 million gain on sale of depreciable assets recorded for the year ended December 31, 2014. The increase was primarily the result of increased disposition activity. Dispositions increased from eight multifamily properties for the year ended December 31, 2014, to 21 multifamily properties for the year ended December 31, 2015.
Gain from Real Estate Joint Ventures
We recorded a gain from real estate joint ventures of $6.0 million during the year ended December 31, 2014 as opposed to no material gain or loss being recorded during the year ended December 31, 2015. The decrease was primarily a result of recording a $3.4 million gain for the disposition of Ansley Village by Mid-America Multifamily Fund II, or Fund II, as well as a $2.8 million gain for the promote fee received from our Fund II partner during 2014. The promote fee was received as a result of MAA achieving certain performance metrics in its management of the Fund II properties over the life of the joint venture. There were no such gains recorded during the year ended December 31, 2015.
Discontinued Operations
We recorded a gain on sale of discontinued operations of $5.4 million for the year ended December 31, 2014. We did not record a gain or loss on sale of discontinued operations during the year ended December 31, 2015, due to the adoption of ASU 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which resulted in dispositions being included in the gain on sale of depreciable real estate assets excluded from discontinued operations and is discussed further below.
Net Income Attributable to Noncontrolling Interests
Net income attributable to noncontrolling interests for the year ended December 31, 2015 was approximately $18.5 million, an increase of $10.2 million from the year ended December 31, 2014. This increase is consistent with the increase to overall net income and is primarily a result of the items discussed above.
Net Income Attributable to MAA
Primarily as a result of the items discussed above, net income attributable to MAA increased by approximately $184.3 million in the year ended December 31, 2015 from the year ended December 31, 2014.
Comparison of the Year Ended December 31, 2014 to the Year Ended December 31, 2013
The comparison of the year ended December 31, 2014 to the year ended December 31, 2013 shows the segment break down based on the 2014 same store portfolios. A comparison using the 2015 same store portfolio would not be comparative due to the nature of the classifications as a result of the Merger.
45
Property Revenues
The following table shows our property revenues by segment for the years ended December 31, 2014 and December 31, 2013 (dollars in thousands):
Year ended December 31, 2014 | Year ended December 31, 2013 | Increase | Percentage Increase | |||||||||||
Large Market Same Store | $ | 252,029 | $ | 241,194 | $ | 10,835 | 4.5 | % | ||||||
Secondary Market Same Store | 246,800 | 242,464 | 4,336 | 1.8 | % | |||||||||
Same Store Portfolio | 498,829 | 483,658 | 15,171 | 3.1 | % | |||||||||
Non-Same Store and Other | 493,349 | 151,185 | 342,164 | 226.3 | % | |||||||||
Total | $ | 992,178 | $ | 634,843 | $ | 357,335 | 56.3 | % |
The increase in property revenues from our same store portfolio is primarily a result of increased average effective rent per unit of 4.3% for our large market and 1.9% for our secondary markets. The increase in property revenues from our non-same store and other group is primarily due to the addition of the Colonial portfolio as a result of the Merger, which represents $275.6 million of the increase. The remaining $66.6 million of the increase was related to acquisitions other than the Merger.
Property Operating Expenses
Property operating expenses include costs for property personnel, property personnel bonuses, building repairs and maintenance, real estate taxes and insurance, utilities, landscaping, and depreciation and amortization. The following table shows our property operating expenses by segment for the years ended December 31, 2014 and December 31, 2013 (dollars in thousands):
Year ended December 31, 2014 | Year ended December 31, 2013 | Increase | Percentage Increase | |||||||||||
Large Market Same Store | $ | 100,892 | $ | 98,190 | $ | 2,702 | 2.8 | % | ||||||
Secondary Market Same Store | 98,191 | 96,141 | 2,050 | 2.1 | % | |||||||||
Same Store Portfolio | 199,083 | 194,331 | 4,752 | 2.4 | % | |||||||||
Non-Same Store and Other | 194,265 | 59,302 | 134,963 | 227.6 | % | |||||||||
Total | $ | 393,348 | $ | 253,633 | $ | 139,715 | 55.1 | % |
The increase in property operating expenses from our same store portfolio is primarily a result of increases in real estate taxes of $3.9 million and utilities expenses of $1.3 million, offset by a decrease in insurance expenses of $1.0 million. The increase in property operating expenses from our non-same store and other group is primarily due to the addition of the Colonial portfolio as a result of the Merger, which represents $107.6 million of the increase. The remaining $27.4 million of the increase was related to acquisitions other than the Merger.
Depreciation and Amortization
The following table shows our depreciation and amortization expense by segment for the years ended December 31, 2014 and December 31, 2013 (dollars in thousands):
Year ended December 31, 2014 | Year ended December 31, 2013 | Increase | Percentage Increase | |||||||||||
Large Market Same Store | $ | 58,356 | $ | 57,712 | $ | 644 | 1.1 | % | ||||||
Secondary Market Same Store | 59,697 | 59,339 | 358 | 0.6 | % | |||||||||
Same Store Portfolio | 118,053 | 117,051 | 1,002 | 0.9 | % | |||||||||
Non-Same Store and Other | 183,759 | 69,928 | 113,831 | 162.8 | % | |||||||||
Total | $ | 301,812 | $ | 186,979 | $ | 114,833 | 61.4 | % |
46
The increase in depreciation and amortization expense from our same store portfolio resulted from asset additions made during the normal course of business. The increase in depreciation and amortization expense from our non-same store and other group is primarily due to the addition of the Colonial portfolio as a result of the Merger.
Property Management Expenses
Property management expenses for the year ended December 31, 2014 were approximately $32.1 million, an increase of $9.0 million from the year ended December 31, 2013. The majority of the increase was related to increases in payroll expenses of $3.0 million, state franchise taxes of $2.7 million, software maintenance of $2.1 million, and incentive bonuses of $0.9 million as a result of the increased headcount and scope of work resulting from the Merger.
General and Administrative Expenses
General and Administrative expense for the year ended December 31, 2014 was approximately $20.9 million, an increase of $5.3 million from the year ended December 31, 2013. The majority of the increase was related to increases in incentive bonuses of $3.3 million and payroll expenses of $1.2 million as a result of the Merger.
Merger and Integration Related Expenses
Merger related expenses, primarily severance, legal, and professional costs for the acquisition of Colonial were approximately $3.2 million from the year ended December 31, 2014, a decrease of $29.3 million from the year ended December 31, 2013. We also incurred integration related expenses, primarily related to temporary systems, staffing, and facilities costs of $8.4 million for the year ended December 31, 2014, an increase of $3.3 million from the year ended December 31, 2013.
Interest Expense
Interest expense for the year ended December 31, 2014 was approximately $124.0 million, an increase of $45.0 million from the year ended December 31, 2013. The increase was primarily the result of an increase in our average debt outstanding from the year ended December 31, 2013 to the year ended December 31, 2014 of approximately $1.38 billion, due primarily to the assumption of Colonial's debt as a result of the Merger.
Debt Extinguishment
Loss on debt extinguishment for the year ended December 31, 2014 was approximately $2.6 million, an increase of -$2.2 million from the year ended December 31, 2013. The increase was primarily the result of the prepayment of a loan for a property sold during the year ended December 31, 2014.
Discontinued Operations
We recorded a gain on sale of discontinued operations of $5.4 million for the year ended December 31, 2014 as compared to a $76.8 million gain for the year ended December 31, 2013. The decrease in the gain is caused by the proceeds received in 2014 being less than the proceeds received in 2013 in relation to the net book value of the properties sold and, in accordance with newly adopted ASU 2014-08, recording a gain on sale of depreciable assets excluded from discontinued operations in 2014, which is discussed further below.
Dispositions of Depreciable Real Estate Assets Excluded from Discontinued Operations
We recorded a gain on sale of depreciable assets excluded from discontinued operations of $42.6 million for the year ended December 31, 2014. We did not record a similar gain for the year ended December 31, 2013 because we did not dispose of any properties that were excluded from discontinued operations.
Net Income Attributable to Noncontrolling Interests
Net income attributable to noncontrolling interests for the year ended December 31, 2014 was approximately $8.3 million, an increase of $4.3 million from the year ended December 31, 2013.
47
Net Income Attributable to MAA
Primarily as a result of the foregoing, net income attributable to MAA increased by approximately $32.7 million in the year ended December 31, 2014 from the year ended December 31, 2013.
Funds from Operations
Funds from operations, or FFO, a non-GAAP financial measure, represents net income (computed in accordance with GAAP) excluding extraordinary items, net income attributable to noncontrolling interest, asset impairment, gains or losses on disposition of real estate assets, plus depreciation and amortization of real estate, and adjustments for joint ventures to reflect FFO on the same basis. Disposition of real estate assets includes, but is not limited to, sales of discontinued operations.
FFO should not be considered as an alternative to net income, or any other GAAP measurement of performance, as an indicator of operating performance or as an alternative to cash flow from operating, investing, and financing activities as a measure of liquidity. Management believes that FFO is helpful to investors in understanding our operating performance primarily because its calculation excludes depreciation and amortization expense on real estate assets. We believe that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies. Our calculation of FFO may differ from the methodology for calculating FFO utilized by other REITs and, accordingly, may not be comparable to such other REITs.
Core FFO, a non-GAAP financial measure, represents FFO excluding certain non-cash or non-routine items such as acquisition, merger and integration expenses, mark-to-market debt adjustments and loss or gain on debt extinguishment. While our definition of Core FFO is similar to others in our industry, our precise methodology for calculating Core FFO may differ from that utilized by other REITs and, accordingly, may not be comparable to such other REITs. Core FFO should not be considered as an alternative to net income or any other GAAP measurement of performance, as an indicator of operating performance or as an alternative to cash flow from operating, investing and financing activities as a measure of liquidity. Management believes that Core FFO is helpful in understanding our operating performance in that it removes certain items that by their nature are not comparable over periods and therefore tend to obscure actual operating performance.
48
The following table is a reconciliation of Core FFO and FFO to consolidated net income for the years ended December 31, 2015, 2014, and 2013 (dollars in thousands):
Years ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Net income available for MAA common shareholders | $ | 332,287 | $ | 147,980 | $ | 115,281 | |||||
Depreciation and amortization of real estate assets | 291,572 | 299,421 | 184,857 | ||||||||
Depreciation and amortization of real estate assets of discontinued operations | — | 42 | 2,703 | ||||||||
Gain on sales of discontinued operations | — | (5,394 | ) | (76,844 | ) | ||||||
Gain on sale of depreciable real estate assets excluded from discontinued operations | (189,958 | ) | (42,649 | ) | — | ||||||
Gain on disposition within unconsolidated entities | (12 | ) | (4,007 | ) | (1) | — | |||||
Depreciation and amortization of real estate assets of real estate joint ventures | 25 | 397 | 1,030 | ||||||||
Net income attributable to noncontrolling interests | 18,458 | 8,297 | 3,998 | ||||||||
Funds from operations attributable to the Company | 452,372 | 404,087 | 231,025 | ||||||||
Acquisition expense | 2,777 | 2,388 | 1,393 | ||||||||
Merger Related Expenses | — | 3,152 | 32,403 | ||||||||
Integration related expenses | — | 8,395 | 5,102 | ||||||||
Gain on sale of non-depreciable real estate assets | (172 | ) | (350 | ) | — | ||||||
Mark-to-market debt adjustment | (19,955 | ) | (25,079 | ) | (7,992 | ) | |||||
Loss on debt extinguishment | 3,602 | 3,126 | (2) | 426 | |||||||
Core funds from operations | $ | 438,624 | $ | 395,719 | $ | 262,357 |
(1) Gain on disposition within unconsolidated entities excludes the promote fee recognized with the final liquidation of Mid-America Multifamily Fund II (Fund II).
(2) The loss on debt extinguishment for the year ended year ended December 31, 2014 includes MAA's share of debt extinguishment costs incurred by our joint venture, Mid-America Multifamily Fund II.
FFO for the year ended December 31, 2015 increased approximately $48.3 million from the year ended December 31, 2014 primarily as a result of the increase in total property revenues of $50.6 million and a decrease in merger and integration related expenses of $11.5 million, which were partially offset by increases of $7.3 million in property operating expenses and $4.8 million in general and administrative expenses.
FFO for the year ended December 31, 2014 increased approximately $173.1 million from the year ended December 31, 2013 primarily as a result of the increase in property revenues of $357.3 million that was partially offset by the $139.7 million increase in property operating expenses and the $45.0 million of increased interest expense.
Core FFO for the year ended December 31, 2015 increased approximately $42.9 million from the year ended December 31, 2014 primarily as a result of the increase in total property revenues of $50.6 million and the decrease in interest expense, excluding the mark-to-market debt adjustment, of $6.7 million, which was partially offset by the $7.3 million increase in property operating expenses and the $4.8 million in general and administrative expenses.
Core FFO for the year ended December 31, 2014 increased by approximately $133.4 million from the year ended December 31, 2013 primarily as a result of the increase in total property revenues of $357.3 million discussed above that was partially offset by the $139.7 million increase in property operating expenses and the $45.0 million of increased interest expense.
TRENDS
During the twelve months ended December 31, 2015, demand for apartments was strong, as it was during the twelve months ended December 31, 2014. This strength was evident on two fronts: occupancy and effective rent per unit. Same store
49
physical occupancy ended 2015 at 96.5% and average physical occupancy for the same store portfolio was 96.1% for the year. Same store effective rent per unit continued to grow, up 4.4% in the twelve months ended December 31, 2015 as compared to the twelve months ended December 31, 2014. This compares to 3.3% growth achieved in the twelve months ended December 31, 2014 as compared to the twelve months ended December 31, 2013.
An important part of our portfolio strategy is maintaining a broad diversity of markets across the Southeast and Southwest regions of the United States. The diversity of markets tends to mitigate exposure to economic issues in any one geographic market or area. We believe that a well-diversified portfolio, including both large and select secondary markets, will perform well in “up” cycles as well as weather “down” cycles better. As of December 31, 2015, we were invested in approximately 40 defined Metropolitan Statistical Areas, with approximately 65% of our multifamily assets, based on gross assets, in large markets and 35% of our multifamily assets in select secondary markets.
New supply of rental units has increased in several of our key markets and multifamily permitting increased in 2015 as compared to 2014. We believe this permitting will ultimately lead to a further increase in supply but also believe the lack of new apartments in recent years combined with demand from new households will help keep supply and demand in balance in most markets. Also, we believe that more disciplined credit terms for residential mortgages should continue to favor rental demand at existing multi-family properties. Furthermore, rental competition from single family homes has not been a major competitive factor impacting our portfolio. In 2015, move outs attributable to single family rentals remained relatively consistent with prior years. We have seen significant rental competition from single family homes in only a few of our submarkets. Long term, we expect demographic trends (including the growth of prime age groups for rentals and immigration and population movement to the Southeast and Southwest) will continue to build apartment rental demand for our markets.
Our focus is on maintaining strong physical occupancy while increasing pricing where possible through our revenue management system. As noted above, physical occupancy ended 2015 strong and also averaged 75 basis points higher in 2015 as compared to 2014. As we continue through the typically slower winter leasing season, the current level of physical occupancy puts us in a good position to maximize pricing in the first quarter of 2016.
We continue to develop improved products, operating systems and procedures that we believe enable us to capture more revenues. The continued benefit of ancillary services (such as our cable saver and deposit saver programs), improved collections and utility reimbursements enable us to capture increased revenue. We also actively work on improving processes and products to reduce expenses, such as new web-sites and internet access for our residents that enable them to transact their business with us more simply and effectively.
LIQUIDITY AND CAPITAL RESOURCES
Our cash flows from operating, investing, and financing activities, as well as general economic and market conditions, are the principal factors affecting our liquidity and capital resources. The significant changes in cash from the year ended December 31, 2014 to the year ended December 31, 2015 due to operating, investing, and financing activities are as follows:
Operating Activities
Net cash flow provided by operating activities increased to $463.7 million for the year ended December 31, 2015 from $385.4 million for the year ended December 31, 2014. This change was a result of various items, including higher revenues, as discussed above.
50
Investing Activities
Net cash used in investing activities decreased to $136.2 million for the year ended December 31, 2015 from $203.8 million for the year ended December 31, 2014. The primary drivers of this change are as follows:
Primary drivers of cash (outflow)/inflow during the year ended December 31, | Percentage Increase/(Decrease) in Net Cash | |||||||||||||
2015 | 2014 | Increase/(Decrease) in Net Cash | ||||||||||||
Purchases of real estate and other assets | $ | (328,193 | ) | $ | (309,174 | ) | $ | (19,019 | ) | (6.2 | )% | |||
Proceeds from disposition of real estate assets | $ | 358,017 | $ | 254,638 | $ | 103,379 | 40.6 | % | ||||||
Distributions from real estate joint ventures | $ | 6 | $ | 15,964 | $ | (15,958 | ) | (100.0 | )% | |||||
Return (funding) of escrow for future acquisitions | $ | 8 | $ | 24,884 | $ | (24,876 | ) | (100.0 | )% | |||||
Development | $ | (38,730 | ) | $ | (70,788 | ) | $ | 32,058 | 45.3 | % |
The increase in cash outflows from purchases of real estate and other assets primarily resulted from the acquisition of seven apartment communities and three land acquisitions during the year ended December 31, 2015 compared to the acquisition of eight apartment communities and no land acquisitions during the year ended December 31, 2014. Additionally, the apartment communities acquired during the year ended December 31, 2014 included debt assumptions, which reduced the amount of cash paid for these properties. The increase in proceeds from disposition of real estate assets primarily resulted from the sale of 21 apartment communities, one commercial property, and one land parcel during the year ended December 31, 2015 compared to the sale of eight apartment communities, two commercial properties, and six land parcels during the year ended December 31, 2014. The decrease in distributions from real estate joint ventures primarily resulted from the receipt of funds from the sale of two joint venture properties during the year ended December 31, 2014. No joint venture properties were sold during 2015. The decrease in cash inflows from the funding of escrow for future acquisitions resulted from the funding of two 1031(b) transactions during the year ended December 31, 2015 compared to the funding of three 1031(b) transactions and the return of escrow related to two 1031(b) transactions during the year ended December 31, 2014. The decrease in cash outflows for development resulted from the timing of development spending for two projects commencing during the year ended December 31, 2015.
Financing Activities
Net cash used in financing activities increased to $316.6 million for the year ended December 31, 2015 from $244.3 million for the year ended December 31, 2014. The primary drivers of this change are as follows:
Primary drivers of cash (outflow)/inflow during the year ended December 31, | Percentage (Decrease)/Increase in Net Cash | |||||||||||||
2015 | 2014 | (Decrease)/Increase in Net Cash | ||||||||||||
Net change in credit lines | $ | (180,900 | ) | $ | (157,184 | ) | $ | (23,716 | ) | (15.1 | )% | |||
Principal payments on notes payable | $ | (279,077 | ) | $ | (260,347 | ) | $ | (18,730 | ) | (7.2 | )% | |||
Exercise of stock options | $ | 420 | $ | 12,245 | $ | (11,825 | ) | (96.6 | )% | |||||
Dividends paid on common shares | $ | (232,079 | ) | $ | (219,158 | ) | $ | (12,921 | ) | (5.9 | )% |
The increase in cash outflows from the net change in credit lines from 2014 to 2015 was due to the timing of borrowings and repayments on our various lines of credit. The increase in cash outflows from principal payments on notes payable is primarily due to the fact that during 2015 we paid off the principal balance due on unsecured public bond notes payable originally issued by Colonial that matured during the year. The decrease in cash inflows from the exercise of stock options resulted from the exercise of approximately 7,000 stock options during the year ended December 31, 2015 compared to the exercise of approximately 270,000 stock options during the year ended December 31, 2014. The increase in cash outflows
51
from dividends paid on common shares primarily resulted from the increase in the dividend rate to $0.77 per share during the year ended December 31, 2015 from $0.73 per share during the year ended December 31, 2014.
Equity
As of December 31, 2015, MAA owned 75,408,571 OP Units, comprising a 94.8% limited partnership interest in the Operating Partnership, while the remaining 4,162,996 outstanding OP Units were held by limited partners of the Operating Partnership. Holders of OP Units (other than MAA and its corporate affiliates) may require us to redeem their OP Units from time to time, in which case we may, at our option, pay the redemption price either in cash (in an amount per OP Unit equal, in general, to the average closing price of MAA's common stock on the New York Stock Exchange over a specified period prior to the redemption date) or by delivering one share of our common stock (subject to adjustment under specified circumstances) for each OP Unit so redeemed. In addition, we have registered under the Securities Act of 1933, as amended, the 4,162,996 shares of our common stock, which as of December 31, 2015, were issuable upon redemption of OP Units held by the Operating Partnership's limited partners so that those shares can be sold freely in the public markets. To the extent that additional OP Units are issued to limited partners of the Operating Partnership, we will likely register the additional shares of common stock issuable upon redemption of those OP Units under the Securities Act of 1933, as amended, so that those shares can also be sold in the public markets. If MAA issues shares of common stock upon the redemption of OP Units in the Operating Partnership, sales of substantial amounts of such shares of common stock, or the perception that these sales could occur, may adversely affect prevailing market prices for MAA common stock or may impair MAA's ability to raise capital through the sale of common stock or other equity securities.
In connection with the Merger, we issued approximately 31.9 million shares of MAA common stock and approximately 2.6 million OP Units on October 1, 2013.
For more information regarding our equity capital resources, see Note 10 and Note 11 in the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Debt
The following schedule outlines our fixed and variable rate debt, including the impact of interest rate swaps and caps, outstanding as of December 31, 2015 (dollars in thousands):
Principal Balance | Average Years to Rate Maturity | Effective Rate | |||||||
SECURED DEBT | |||||||||
Conventional - Fixed Rate or Swapped | $ | 1,062,862 | 3.4 | 4.0 | % | ||||
Conventional - Variable Rate - Capped (1) | 125,000 | 1.1 | 0.8 | % | |||||
Total Fixed or Hedged Rate Maturity | $ | 1,187,862 | 3.2 | 3.6 | % | ||||
Conventional - Variable Rate | $ | 65,000 | 0.1 | 0.8 | % | ||||
Fair Market Value Adjustments and Debt Issuance Costs | 33,374 | 3.2 | |||||||
Total Secured Rate Maturity | $ | 1,286,236 | 3.0 | 3.4 | % | ||||
UNSECURED DEBT | |||||||||
Fixed Rate or Swapped | $ | 2,085,246 | 6.1 | 3.9 | % | ||||
Variable Rate | 75,000 | — | 1.2 | % | |||||
Fair Market Value Adjustments, Debt Issuance Costs and Discounts | (18,914 | ) | 9.5 | ||||||
Total Unsecured Rate Maturity | $ | 2,141,332 | 5.9 | 3.8 | % | ||||
TOTAL DEBT | $ | 3,427,568 | 4.8 | 3.7 | % | ||||
TOTAL FIXED OR HEDGED DEBT | $ | 3,287,568 | 5.0 | 3.8 | % |
(1) | The effective rate represents the average rate on the underlying variable debt until LIBOR reaches the cap rates, which average 4.6% |
52
As of December 31, 2015, we had entered into interest rate swaps totaling a notional amount of $550.0 million. To date, these swaps have proven to be highly effective hedges. We had also entered into interest rate cap agreements totaling a notional amount of approximately $125.0 million as of December 31, 2015.
The following schedule outlines the contractual maturity dates of our outstanding debt, net of fair market value adjustments, debt issuance costs and discounts, as of December 31, 2015 (in thousands):
Amount Borrowed | |||||||||||||||||||
Credit Facilities | |||||||||||||||||||
Fannie Mae Secured | Key Bank Unsecured | Other Secured | Other Unsecured | Total | |||||||||||||||
2016 | $ | 80,000 | $ | — | $ | 33,921 | $ | 77,000 | $ | 190,921 | |||||||||
2017 | 80,000 | — | 61,005 | 17,959 | 158,964 | ||||||||||||||
2018 | 80,000 | — | 91,667 | 300,829 | 472,496 | ||||||||||||||
2019 | — | — | 549,273 | 19,932 | 569,205 | ||||||||||||||
2020 | — | 75,000 | 170,452 | 149,730 | 395,182 | ||||||||||||||
Thereafter | — | — | 139,918 | 1,500,882 | 1,640,800 | ||||||||||||||
Total | $ | 240,000 | $ | 75,000 | $ | 1,046,236 | $ | 2,066,332 | $ | 3,427,568 |
The following schedule details the line limits, collateralized availability and the outstanding balances, net of fair market value adjustments, debt issuance costs and discounts, of our various borrowings as of December 31, 2015 (dollars in thousands):
Line Limit | Amount Available | Amount Borrowed | Average Years to Contract Maturity | |||||||||||
Fannie Mae Credit Facilities | $ | 240,000 | $ | 240,000 | $ | 240,000 | 1.6 | |||||||
Other Secured Borrowings | 1,046,236 | 1,046,236 | 1,046,236 | 3.5 | ||||||||||
Unsecured Credit Facility | 750,000 | 746,722 | 75,000 | 4.3 | ||||||||||
Other Unsecured Borrowings | 2,066,332 | 2,066,332 | 2,066,332 | 6.1 | ||||||||||
Total Debt | $ | 4,102,568 | $ | 4,099,290 | $ | 3,427,568 | 5.0 |
The following schedule outlines the interest rate maturities of our outstanding fixed or hedged debt, net of fair market value adjustments, debt issuance costs and discounts, as of December 31, 2015 (dollars in thousands):
Fixed Rate Debt | Interest Rate Swaps | Total Fixed Rate Balances | Contract Rate | Interest Rate Caps | Total Fixed or Hedged | ||||||||||||||||||
2016 | $ | 110,921 | $ | — | $ | 110,921 | 5.9 | % | $ | 75,000 | $ | 185,921 | |||||||||||
2017 | 128,963 | 298,949 | 427,912 | 3.0 | % | 25,000 | 452,912 | ||||||||||||||||
2018 | 141,540 | 250,956 | 392,496 | 3.6 | % | 25,000 | 417,496 | ||||||||||||||||
2019 | 569,206 | — | 569,206 | 5.7 | % | — | 569,206 | ||||||||||||||||
2020 | 170,452 | — | 170,452 | 4.8 | % | — | 170,452 | ||||||||||||||||
Thereafter | 1,491,581 | — | 1,491,581 | 4.3 | % | — | 1,491,581 | ||||||||||||||||
Total | $ | 2,612,663 | $ | 549,905 | $ | 3,162,568 | 4.4 | % | $ | 125,000 | $ | 3,287,568 |
Unsecured Credit Facility
On October 15, 2015, our Operating Partnership entered into a $750.0 million unsecured revolving credit facility agreement with KeyBank National Association and fourteen other banks. This credit facility replaced our Operating Partnership's previous unsecured credit facility with KeyBank. Interest rate is determined using an investment grade pricing grid using LIBOR plus a spread of 0.85% to 1.55%. As of December 31, 2015, we had $75.0 million borrowed under this
53
facility. This facility serves as our primary source of short-term liquidity and has an accordion feature that we may use to expand its capacity to $1.5 billion.
Unsecured Term Loans
In addition to our unsecured credit facility, we maintain three unsecured term loans. We had total borrowings of $550.0 million outstanding under these term loan agreements at December 31, 2015.
The $250.0 million Wells Fargo term loan bears interest at a rate of LIBOR plus a spread of 0.90% to 1.90% based on the credit ratings of our unsecured debt. The loan matures on August 1, 2018. As of December 31, 2015, this loan was bearing interest at a rate of LIBOR plus 1.15%.
The $150.0 million U.S. Bank term loan bears interest at a rate of LIBOR plus a spread of 0.90% to 1.90% based on the credit ratings of our unsecured debt. The loan matures on March 1, 2020. As of December 31, 2015, this loan was bearing interest at a rate of LIBOR plus 1.15%.
The $150.0 million term loan agreement with Key Bank bears interest at a rate of LIBOR plus a spread of 0.90% to 1.75% based on the credit ratings of our unsecured debt. The loan matures on March 1, 2021. As of December 31, 2015, this loan was bearing interest at a rate of LIBOR plus 1.10%.
Senior Unsecured Notes
We have also issued public and private unsecured notes. As of December 31, 2015, we have approximately $1.2 billion of publicly issued bonds and $310 million of private placement notes. In October 2013 we issued $350.0 million senior notes due 2023 with a coupon of 4.30%, paid semi-annually on April 15 and October 15. In June 2014 we issued $400.0 million senior notes due 2024 with a coupon of 3.75%, paid semi-annually on June 15 and December 15. In November 2015 we issued $400.0 million senior notes due 2025 with a coupon of 4.00%, paid semi-annually on May 15 and November 15. We also assumed approximately $75.3 million in senior notes as part of the Colonial merger. As of December 31, 2015 all of these amounts remained outstanding.
On July 29, 2011, we issued $135.0 million of senior unsecured notes. The notes were offered in a private placement with three maturity tranches: $50.0 million at 4.7% maturing on July 29, 2018, $72.8 million at 5.4% maturing on July 29, 2021; and $12.3 million at 5.6% maturing on July 29, 2023; all of which is outstanding at December 31, 2015.
On August 31, 2012, we issued $175 million of senior unsecured notes. The notes were offered in a private placement with four tranches: $18.0 million at 3.15% maturing on November 30, 2017; $20.0 million at 3.61% maturing on November 30, 2019; $117.0 million at 4.17% maturing on November 30, 2022; and $20.0 million at 4.33% maturing on November 30, 2024, all of which is outstanding at December 31, 2015.
Secured Credit Facilities
We rely on the efficient operation of the financial markets to refinance debt maturities, and on rate renewals for Fannie Mae. Fannie Mae provided credit enhancement for approximately $240.0 million of our outstanding debt through our Fannie Mae Facilities, as defined below, as of December 31, 2015.
The interest rate markets for Fannie Mae Discount Mortgage Backed Securities, or DMBS, which in our experience are highly liquid and highly correlated with three-month LIBOR interest rates, are also an important component of our liquidity and interest rate swap effectiveness. Prudential Mortgage Capital, a Delegated Underwriting and Servicing, or DUS, lender for Fannie Mae, markets 90-day Fannie Mae DMBS monthly, and is obligated to advance funds to us at DMBS rates plus a credit spread under the terms of the credit agreements between Prudential and us.
Approximately 7.0% of our outstanding obligations at December 31, 2015 were borrowed through a credit facility credit enhanced by Fannie Mae, which we also refer to as the Fannie Mae Facility. The Fannie Mae Facility has line limit of $240.0 million, of which $240.0 million was collateralized, available to borrow, and borrowed, at December 31, 2015. Various Fannie Mae rate tranches of the Fannie Mae Facility mature from 2016 through 2018. The Fannie Mae Facility provides for both fixed and variable rate borrowings. The interest rate on the majority of the variable portion is based on the Fannie Mae DMBS rate which are credit-enhanced by Fannie Mae and are typically sold every 90 days by Prudential Mortgage Capital at interest rates approximating three-month London Interbank Offered Rate, or LIBOR, less a spread that has averaged 0.17%
54
over the life of the Fannie Mae Facility, plus a credit enhancement fee of 0.62%. We have seen more volatility in the spread between the DMBS and three-month LIBOR since late 2007 than was historically prevalent.
Secured Property Mortgages
We also maintain secured property mortgages with Fannie Mae, Freddie Mac, and various life insurance companies. These mortgages are usually fixed rate and can range from 5 to 10 years in maturity. As of December 31, 2015, we have $1.0 billion of secured property mortgages.
For more information regarding our debt capital resources, see Note 6 to the audited consolidated financial statements included elsewhere in the Annual Report on Form 10-K.
Contractual Obligations
The following table reflects our total contractual cash obligations which consist of our long-term debt, development fees and operating leases as of December 31, 2015 (dollars in thousands):
Contractual Obligations (1) | 2016 | 2017 | 2018 | 2019 | 2020 | Thereafter | Total | |||||||||||||||||||||
Long-Term Debt Obligations (2) | $ | 197,066 | $ | 165,075 | $ | 472,947 | $ | 546,804 | $ | 383,278 | $ | 1,647,938 | $ | 3,413,108 | ||||||||||||||
Fixed Rate or Swapped Interest (3) | 99,410 | 88,599 | 79,353 | 70,597 | 64,601 | 193,146 | 595,706 | |||||||||||||||||||||
Purchase Obligations (4) | 1,125 | — | — | — | — | — | 1,125 | |||||||||||||||||||||
Operating Lease Obligations | 422 | 171 | 32 | 5 | 4 | — | 634 | |||||||||||||||||||||
Total | $ | 298,023 | $ | 253,845 | $ | 552,332 | $ | 617,406 | $ | 447,883 | $ | 1,841,084 | $ | 4,010,573 |
(1) Fixed rate and swapped interest are shown in this table. The average interest rates of variable rate debt are shown in preceding tables.
(2) Represents principal payments gross of discounts, debt issuance costs and fair market value of debt assumed.
(3) Swapped interest is subject to the ineffective portion of cash flow hedges as described in Note 7 to the audited consolidated financial statements included elsewhere in the Annual Report on Form 10-K.
(4) Represents development fees.
Off-Balance Sheet Arrangements
At December 31, 2015, and 2014, we did not have any relationships, including those with unconsolidated entities or financial partnerships, for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
In addition, we do not engage in trading activities involving non-exchange traded contracts. As such, we are not materially exposed to any financing, liquidity, market, or credit risk that could arise if we had engaged in such relationships. We do not have any relationships or transactions with persons or entities that derive benefits from their non-independent relationships with us or our related parties other than those disclosed in Item 8. Financial Statements and Supplementary Data – Notes to Consolidated Financial Statements, Note 14.
As of December 31, 2015, we had a 25.0% ownership interest in the McKinney joint venture, which consists of undeveloped land.
As of December 31, 2015, we had a 33.3% ownership interest in the Land Title Building joint venture, which consists of 29,971 square feet of commercial space.
Our investments in our real estate joint ventures are unconsolidated and are recorded using the equity method for the joint ventures in which we do not have a controlling interest.
INSURANCE
We renegotiated our primary insurance programs effective July 1, 2015. We believe that the property and casualty insurance program in place provides appropriate insurance coverage for financial protection against insurable risks such that
55
any insurable loss experienced that can be reasonably anticipated would not have a significant impact on our liquidity, financial position or results of operation.
INFLATION
Our resident leases at the apartment communities allow, at the time of renewal, for adjustments in the rent payable thereunder, and thus may enable us to seek rent increases. Almost all leases are for one year or less. The short-term nature of these leases generally serves to reduce our risk to adverse effects of inflation.
56
IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS
The following table provides a brief description of recent accounting pronouncements that could have a material effect on our financial statements:
Standard | Description | Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
Accounting Standards Update (ASU) 2015-03 and ASU 2015-15, Interest -Imputation of Interest | ASU 2015-03, requires that debt issuance costs be presented in the balance sheet as a direct deduction from the carrying amount of debt liability, consistent with debt discounts or premiums. ASU 2015-15 provides additional guidance to ASU 2015-03, which did not address presentation or subsequent measurement of debt issuance costs related to line-of-credit arrangements. ASU 2015-15 noted that the SEC staff would not object to an entity deferring and presenting debt issuance costs as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. | This ASU is effective for annual periods ending after December 15, 2015; however, early adoption is permitted. | We adopted this ASU on December 31, 2015. The adoption of this ASU resulted in the reclassification of $13.3 million and $11.8 million of unamortized debt issuance costs related to the company’s secured property mortgages, senior unsecured notes, and unsecured term loans from Deferred financing costs, net to a reduction in Unsecured and Secured notes payable within its consolidated balance sheets as of December 31, 2015 and 2014, respectively. |
ASU 2014-15, Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern | This ASU requires an entity's management to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity's ability to continue as a going concern within one year after the date that the financial statements are issued. If substantial doubt exists, the entity must disclose the principal conditions or events that raised the substantial doubt, management's evaluation of the significance of these conditions, and management's plan for alleviating the substantial doubt about the entity's ability to continue as a going concern. | This ASU is effective for annual periods ending after December 15, 2016; however, early adoption is permitted. | We are currently in the process of evaluating the impact of this ASU, but do not expect the adoption of this ASU to have a material impact on our consolidated financial position or results of operations taken as a whole. |
ASU 2014-09, Revenue from Contracts with Customers | This ASU establishes principles for recognizing revenue upon the transfer of promised goods or services to customers, in an amount that reflects the expected consideration received in exchange for those goods or services. | This ASU is effective for annual reporting periods beginning after December 15, 2017, as a result of a deferral of the effective date arising from the issuance of ASU 2015-14, Revenue from Contracts with Customers - Deferral of the Effective Date. Early adoption is permitted. | The amendments may be applied retrospectively to each prior period presented or retrospectively with the cumulative effect recognized as of the date of initial application. We are currently in the process of evaluating the impact of adoption of this ASU on our consolidated financial condition and results of operations taken as a whole and plan on completing this assessment in the fourth quarter of 2016, but we do not expect the impact to be material. We have not yet determined which method will be used for initial application. |
ASU 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity | This ASU raises the threshold for disposals to qualify as discontinued operations. It also requires additional disclosures for discontinued operations and new disclosures for individually material disposal transactions that do not meet the definition of a discontinued operation. | This ASU is effective for fiscal years beginning after December 15, 2014, and interim periods within those years; however, early adoption is permitted beginning in the first quarter of 2014. | We adopted this ASU on January 1, 2014. The adoption of this ASU required us to not classify certain disposals occurring during 2014 as discontinued operations. The 2014 dispositions did not qualify for discontinued operations treatment and therefore the gains on these properties are presented as a component of continuing operations for 2014. |
57
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Market risk includes risks that arise from changes in interest rates, foreign currency exchange rates, commodity prices, equity prices and other market changes that affect market sensitive instruments. Our primary market risk exposure is to changes in interest rates on our borrowings. At December 31, 2015, 32.2% of our total capitalization consisted of borrowings. Our interest rate risk objective is to limit the impact of interest rate fluctuations on earnings and cash flows and to lower our overall borrowing costs. To achieve this objective, we manage our exposure to fluctuations in market interest rates for borrowings through the use of fixed rate debt instruments and interest rate swaps and caps, which mitigate our interest rate risk on a related financial instrument and effectively fix or cap the interest rate on a portion of our variable debt or on future refinancings. We use our best efforts to have our credit facilities, or tranches thereof, mature across multiple years, which we believe limits our exposure to interest rate changes in any one year. We do not enter into derivative instruments for trading or other speculative purposes. At December 31, 2015, approximately 95.9% of our outstanding debt was subject to fixed or capped rates after considering related derivative instruments We regularly review interest rate exposure on outstanding borrowings in an effort to minimize the risk of interest rate fluctuations.
The table below provides information about our financial instruments that are sensitive to changes in interest rates. For debt obligations, the table presents principal cash flows and related weighted average interest rates by expected maturity dates. For our interest rate swaps and caps, the table presents the notional amount of the swaps and caps and the years in which they expire. Weighted average variable rates are based on rates in effect at the reporting date (dollars in thousands).
2016 | 2017 | 2018 | 2019 | 2020 | Total Thereafter | Total | Fair Value | ||||||||||||||||||||||||
Long-term Debt | |||||||||||||||||||||||||||||||
Fixed Rate | $ | 127,716 | $ | 93,105 | $ | 200,060 | $ | 546,768 | $ | 155,988 | $ | 1,489,026 | $ | 2,612,663 | $ | 2,646,088 | |||||||||||||||
Average interest rate | 4.78 | % | 4.07 | % | 4.14 | % | 3.72 | % | 4.42 | % | 4.19 | % | 4.13 | % | |||||||||||||||||
Variable Rate (1) | $ | 80,097 | $ | 80,221 | $ | 280,033 | $ | (250 | ) | $ | 224,829 | $ | 149,975 | $ | 814,905 | $ | 817,650 | ||||||||||||||
Average interest rate | 1.97 | % | 0.82 | % | 1.33 | % | 1.35 | % | 0.92 | % | 1.33 | % | 1.23 | % | |||||||||||||||||
Interest Rate Swaps | |||||||||||||||||||||||||||||||
Variable to Fixed | $ | — | $ | 300,000 | $ | 250,000 | $ | — | $ | — | $ | — | $ | 550,000 | $ | (10,358 | ) | ||||||||||||||
Average Pay Rate | — | % | 1.08 | % | 2.55 | % | — | % | — | % | — | % | 1.75 | % | |||||||||||||||||
Interest Rate Cap | |||||||||||||||||||||||||||||||
Variable to Fixed | $ | 75,000 | $ | 25,000 | $ | 25,000 | $ | — | $ | — | $ | — | $ | 125,000 | $ | 6 | |||||||||||||||
Average Pay Rate | 4.67 | % | 4.50 | % | 4.50 | % | — | % | — | % | — | % | 4.60 | % |
(1) Excluding the effect of interest rate swap and cap agreements.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
The Reports of Independent Registered Public Accounting Firm, Consolidated Financial Statements and Selected Quarterly Financial Information are set forth on pages F-1 to F-61 of this Annual Report on Form 10-K.
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
None.
ITEM 9A. CONTROLS AND PROCEDURES.
Mid-America Apartment Communities, Inc.
(a) Evaluation of Disclosure Controls and Procedures:
MAA’s management, with the participation of MAA’s Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of MAA’s disclosure controls and procedures as of December 31, 2015 pursuant to Exchange Act Rule 13a-15. Based on that evaluation, MAA’s Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of December 31, 2015 to ensure that information required to be disclosed by MAA in its Exchange Act filings is accurately recorded, processed, summarized and reported within the time periods
58
specified in the SEC’s rules and forms and is accumulated and communicated to MAA’s management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
(b) Management’s Report on Internal Control over Financial Reporting:
MAA’s management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rule 13a-15(f) under the Exchange Act. MAA’s management, with the participation of MAA’s Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of MAA’s internal control over financial reporting as of December 31, 2015 based on the framework in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework).
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can only provide reasonable assurance with respect to financial statement preparation and presentation.
Based on its evaluation under the framework in Internal Control - Integrated Framework, MAA’s management concluded that MAA’s internal control over financial reporting was effective as of December 31, 2015. Ernst & Young LLP, the independent registered public accounting firm that has audited the consolidated financial statements included in this Annual Report on Form 10-K, has issued an attestation report on MAA’s internal control over financial reporting, which is included herein.
(c) Changes in Internal Control over Financial Reporting:
There was no change to MAA’s internal control over financial reporting identified in connection with the evaluation by MAA’s management referred to above that occurred during the quarter ended December 31, 2015 that has materially affected, or is reasonably likely to materially affect, MAA’s internal control over financial reporting.
Mid-America Apartments, L.P.
(a) Evaluation of Disclosure Controls and Procedures:
Management of the Operating Partnership, with the participation of the Chief Executive Officer and Chief Financial Officer of MAA, as the general partner of the Operating Partnership, carried out an evaluation of the effectiveness of the Operating Partnership’s disclosure controls and procedures as of December 31, 2015 pursuant to Exchange Act Rule 15d-15. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer of MAA, as the general partner of the Operating Partnership, concluded that the disclosure controls and procedures were effective as of December 31, 2015 to ensure that information required to be disclosed by the Operating Partnership in its Exchange Act filings is accurately recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and is accumulated and communicated to the Operating Partnership’s management, including the Chief Executive Officer and Chief Financial Officer of MAA, as the general partner of the Operating Partnership, as appropriate to allow timely decisions regarding required disclosure.
(b) Management’s Report on Internal Control over Financial Reporting:
Management of the Operating Partnership is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rule 15d-15(f) under the Exchange Act. Management of the Operating Partnership, with the participation the Chief Executive Officer and Chief Financial Officer of MAA, as the general partner of the Operating Partnership, conducted an evaluation of the effectiveness of the Operating Partnership’s internal control over financial reporting as of December 31, 2015 based on the framework in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework).
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can only provide reasonable assurance with respect to financial statement preparation and presentation.
Based on its evaluation under the framework in Internal Control - Integrated Framework, management of the Operating Partnership concluded that the Operating Partnership’s internal control over financial reporting was effective as of December 31, 2015.
59
(c) Changes in Internal Control over Financial Reporting:
There was no change to the Operating Partnership’s internal control over financial reporting identified in connection with the evaluation by the Operating Partnership’s management referred to above that occurred during the quarter ended December 31, 2015 that has materially affected, or is reasonably likely to materially affect, the Operating Partnership’s internal control over financial reporting.
ITEM 9B. OTHER INFORMATION.
None.
60
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.
The information contained in MAA's 2016 Proxy Statement in the sections entitled “Information About The Board of Directors and Its Committees”, “Proposal 1 - Election of Directors”, “Executive Officers” and “Section 16(a) Beneficial Ownership Reporting Compliance,” is incorporated herein by reference in response to this item.
Our Board of Directors has adopted a Code of Business Conduct and Ethics applicable to all officers, directors and employees, which can be found on our website at http://www.maac.com, on the For Investors page under Governance Documents. We will provide a copy of this document to any person, without charge, upon request, by writing to the Legal Department at MAA, 6584 Poplar Avenue, Memphis, TN 38138. We intend to satisfy the disclosure requirement under Item 5.05 of Form 8-K regarding an amendment to, or waiver from, a provision of the Code of Business Conduct and Ethics by posting such information on our website at the address and the locations specified above. Reference to our website does not constitute incorporation by reference of the information contained on the site and should not be considered part of this Annual Report on Form 10-K.
ITEM 11. EXECUTIVE COMPENSATION.
The information contained in MAA's 2016 Proxy Statement in the sections entitled “Executive Compensation”, “Compensation Committee Interlocks and Insider Participation” and “Compensation Discussion and Analysis” is incorporated herein by reference in response to this Item 11.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
The information contained in MAA's 2016 Proxy Statement in the sections entitled “Security Ownership of Management” and “Security Ownership of Certain Beneficial Owners,” is incorporated herein by reference in response to this Item 12.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
The information contained in MAA's 2016 Proxy Statement in the sections entitled “Certain Relationships and Related Transactions” and “Information About The Board of Directors and Its Committees” is incorporated herein by reference in response to this Item 13.
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES.
The information contained in MAA's 2016 Proxy Statement in the section entitled “Proposal 3 - Ratification of Appointment of Independent Registered Public Accounting Firm,” is incorporated herein by reference in response to this Item 14.
61
PART IV
ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a) | The following documents are filed as part of this Annual Report on Form 10-K: |
1. | Management’s Report on Internal Control Over Financial Reporting | F – 1 |
Reports of Independent Registered Public Accounting Firm | F – 2 | |
Financial Statements of Mid-America Apartment Communities, Inc.: | ||
Consolidated Balance Sheets as of December 31, 2015, and 2014 | F – 5 | |
Consolidated Statements of Operations for the years ended December 31, 2015, 2014, and 2013 | F – 6 | |
Consolidated Statements of Comprehensive Income for the years ended December 31, 2015, 2014, and 2013 | F – 7 | |
Consolidated Statements of Equity for the years ended December 31, 2015, 2014, and 2013 | F – 8 | |
Consolidated Statements of Cash Flows for the years ended December 31, 2015, 2014, and 2013 | F – 9 | |
Financial Statements of Mid-America Apartments, L.P.: | ||
Consolidated Balance Sheets as of December 31, 2015, and 2014 | F-10 | |
Consolidated Statements of Operations for the years ended December 31, 2015, 2014, and 2013 | F-11 | |
Consolidated Statements of Comprehensive Income for the years ended December 31, 2015, 2014, and 2013 | F-12 | |
Consolidated Statements of Changes in Capital for the years ended December 31, 2015, 2014, and 2013 | F-13 | |
Consolidated Statements of Cash Flows for the years ended December 31, 2015, 2014, and 2013 | F-14 | |
Notes to Consolidated Financial Statements for the years ended December 31, 2015, 2014, and 2013 | F-15 | |
2. | Financial Statement Schedule required to be filed by Item 8 and Paragraph (b) of this Item 15: | |
Schedule III - Real Estate Investments and Accumulated Depreciation as of December 31, 2015 | F – 51 | |
3. | The exhibits required by Item 601 of Regulation S-K, except as otherwise noted, have been filed with previous reports by the registrant and are herein incorporated by reference. | |
Exhibit Number | Exhibit Description |
2.1 | Agreement and Plan of Merger by and among Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P., Martha Merger Sub, L.P., Colonial Properties Trust, and Colonial Realty Limited Partnership, dated as of June 3, 2013 (Filed as Exhibit 2.1 to the Registrant’s Current Report on Form 8-K filed on June 3, 2013 and incorporated herein by reference). |
3.1 | Amended and Restated Charter of Mid-America Apartment Communities, Inc. dated as of January 10, 1994, as filed with the Tennessee Secretary of State on January 25, 1994 (Filed as Exhibit 3.1 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1997 and incorporated herein by reference). |
3.2 | Articles of Amendment to the Charter of Mid-America Apartment Communities, Inc. dated as of January 28, 1994, as filed with the Tennessee Secretary of State on January 28, 1994 (Filed as Exhibit 3.2 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1996 and incorporated herein by reference). |
3.3 | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Preferred Stock dated as of October 9, 1996, as filed with the Tennessee Secretary of State on October 10, 1996 (Filed as Exhibit 1 to the Registrant’s Registration Statement on Form 8-A filed with the Commission on October 11, 1996 and incorporated herein by reference). |
3.4 | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter dated November 17, 1997, as filed with the Tennessee Secretary of State on November 18, 1997 (Filed as Exhibit 3.6 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1997 and incorporated herein by reference). |
62
3.5 | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of November 17, 1997, as filed with the Tennessee Secretary of State on November 18, 1997 (Filed as Exhibit 4.1 to the Registrant’s Registration Statement on Form 8-A/A filed with the Commission on November 19, 1997 and incorporated herein by reference). |
3.6 | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of June 25, 1998, as filed with the Tennessee Secretary of State on June 30, 1998 (Filed as Exhibit 4.3 to the Registrant’s Registration Statement on Form 8-A/A filed with the Commission on June 26, 1998 and incorporated herein by reference). |
3.7 | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of December 24, 1998, as filed with the Tennessee Secretary of State on December 30, 1998 (Filed as Exhibit 3.7 to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
3.8 | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of October 11, 2002, as filed with the Tennessee Secretary of State on October 14, 2002 (Filed as Exhibit 4.3 to the Registrant’s Registration Statement on Form 8-A/A filed with the Commission on October 11, 2002 and incorporated herein by reference). |
3.9 | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of October 28, 2002, as filed with the Tennessee Secretary of State on October 28, 2002 (Filed as Exhibit 3.9 to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
3.10 | Mid-America Apartment Communities, Inc. Articles of Amendment to the Amended and Restated Charter Designating and Fixing the Rights and Preferences of a Series of Shares of Preferred Stock dated as of August 7, 2003, as filed with the Tennessee Secretary of State on August 7, 2003 (Filed as Exhibit 3.10 to the Registrant’s Registration Statement on Form S-3/A (File Number 333-112469) and incorporated herein by reference). |
3.11 | Articles of Amendment to the Charter of Mid-America Apartment Communities, Inc. dated as of May 20, 2008, as filed with the Tennessee Secretary of State on June 2, 2008 (Filed as Exhibit 99.A to the Registrant’s Proxy Statement filed on March 31, 2008 and incorporated herein by reference). |
3.12 | Articles of Amendment to the Charter of Mid-America Apartment Communities, Inc. dated as of May 24, 2012, as filed with the Tennessee Secretary of State on May 25, 2012 (Filed as Exhibit 3.1 to the Current Report on Form 8-K filed on May 25, 2012 and incorporated herein by reference). |
3.13 | Third Amended and Restated Bylaws of Mid-America Apartment Communities, Inc., dated as of December 3, 2013 (Filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed on December 4, 2013 and incorporated herein by reference). |
3.14 | Composite Certificate of Limited Partnership of Mid-America Apartments, L.P. |
3.15 | Third Amended and Restated Agreement of Limited Partnership of Mid-America Apartments, L.P. dated as of October 1, 2013 (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on October 2, 2013 and incorporated herein by reference). |
4.1 | Form of Common Share Certificate (Filed as Exhibit 4.1 to the Registrant’s Annual Report on Form 10-K for the fiscal year ended December 31, 1997 and incorporated herein by reference). |
4.2 | Indenture, dated as of October 16, 2013, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank National Association (Filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K filed on October 16, 2013 and incorporated herein by reference). |
4.3 | First Supplemental Indenture, dated as of October 16, 2013, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank National Association, including the form of 4.300% Senior Notes due 2023 (Filed as Exhibit 4.2 to the Registrant’s Current Report on Form 8-K filed on October 16, 2013 and incorporated herein by reference). |
4.4 | Indenture governing 6.05% Senior Notes due 2016, dated December 13, 2013, by and among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank National Association, including the form of 6.05% Senior Notes due 2016 (Filed as Exhibit 4.3 to the Registrant’s Current Report on Form 8-K filed on December 19, 2013 and incorporated herein by reference). |
4.5 | Registration Rights Agreement related to the 6.05% Senior Notes due 2016, dated December 13, 2013, between Mid-America Apartments, L.P. and J.P. Morgan Securities LLC (Filed as Exhibit 4.9 to the Registrant’s Current Report on Form 8-K filed on December 19, 2013 and incorporated herein by reference). |
4.6 | Form of 6.05% Senior Note due 2016 (Included in Exhibit 4.3 to the Registrant’s Current Report on Form 8-K filed on December 19, 2013 and incorporated herein by reference). |
63
4.7 | Second Supplemental Indenture, dated as of June 13, 2014, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank national Association, including the form of 3.7500% Senior Notes due 2024 (Filed as Exhibit 4.2 to the Registrant's Current Report on Form 8-K filed on June 13, 2014 and incorporated herein by reference. |
4.8 | Third Supplemental Indenture, dated as of November 9, 2015, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and U.S. Bank national Association, including the form of 4.000% Senior Notes due 2025 (Filed as Exhibit 4.2 to the Registrant's Current Report on Form 8-K filed on November 9, 205 and incorporated herein by reference. |
10.1 | Note Purchase Agreement, dated as of July 29, 2011, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and the purchasers of the notes party thereto (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on August 1, 2011 and incorporated herein by reference) |
10.2 | Note Purchase Agreement, dated as of August 31, 2012, among Mid-America Apartments, L.P., Mid-America Apartment Communities, Inc. and the purchasers of the notes party thereto (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on September 4, 2012 and incorporated herein by reference). |
10.3 | Distribution Agreement, dated December 9, 2015, by and among Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P. and J.P. Morgan Securities LLC (Filed as Exhibit 1.1 to the Registrant’s Current Report on Form 8-K filed on December 9, 2015 and incorporated herein by reference). |
10.4 | Distribution Agreement, dated December 9, 2015, by and among Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P. and BMO Capital Markets Corp. (Filed as Exhibit 1.2 to the Registrant’s Current Report on Form 8-K filed on December 9, 2015 and incorporated herein by reference). |
10.5 | Distribution Agreement, dated December 9, 2015, by and among Mid-America Apartment Communities, Inc., Mid-America Apartments, L.P. and KeyBanc Capital Markets Inc. (Filed as Exhibit 1.3 to the Registrant’s Current Report on Form 8-K filed on December 9, 2015 and incorporated herein by reference). |
10.6† | Employment Agreement between the Registrant and H. Eric Bolton, Jr. dated March 24, 2015 (Filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on March 24, 2015 and incorporated herein by reference). |
10.7† | Non-Qualified Deferred Compensation Plan for Outside Company Directors as Amended Effective November 20, 2010. |
10.8† | Amended and Restated Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan (Filed as Appendix B to the Registrant’s Definitive Proxy Statement on form DEF 14A filed on April 16, 2014 and incorporated herein by reference). |
10.9† | Non-Qualified Stock Option Agreement for Company Employees under the Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan (Filed as Exhibit 10.20 to the Registrant’s Quarterly Report on Form 10-Q filed on November 7, 2013 and incorporated herein by reference). |
10.10† | Form of Restricted Stock Award Agreement under the Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan (Filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q filed on May 1, 2015 and incorporated herein by reference). |
10.11† | Incentive Stock Option Agreement for Company Employees under the Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan (Filed as Exhibit 10.22 to the Registrant’s Quarterly Report on Form 10-Q filed on November 7, 2013 and incorporated herein by reference). |
10.12 | MAA Non-Qualified Deferred Executive Compensation Retirement Plan Amended and Restated Effective January 1, 2016. |
10.13† | Form of Change in Control and Termination Agreement (Filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q filed on May 2, 2014 and incorporated herein by reference). |
10.14 | Amended and Restated Mid-America Apartment Communities, Inc. 2013 Stock Incentive Plan (Filed as Appendix B to the Registrant’s Definitive Proxy Statement on form DEF 14A filed on April 16, 2014 and incorporated herein by reference). |
11 | Statement re: computation of per share earnings (included within this Annual Report on Form 10-K). |
12.1 | Statement re: computation of fixed charge coverage ratio for MAA |
12.2 | Statement re: computation of fixed charge coverage ratio for MAALP |
21 | List of Subsidiaries |
23.1 | Consent of Independent Registered Public Accounting Firm, Ernst & Young LLP for MAA |
23.2 | Consent of Independent Registered Public Accounting Firm, Ernst & Young LLP for MAALP |
31.1 | MAA Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2 | MAA Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
64
31.3 | MAA LP Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.4 | MAA LP Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
32.1* | MAA Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2* | MAA Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.3* | MAA LP Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.4* | MAA LP Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
101 | The following financial information from Mid-America Apartment Communities, Inc.’s and MAA LP's Annual Report on Form 10-K for the period ended December 31, 2015, filed with the SEC on February 25, 2016, formatted in Extensible Business Reporting Language (XBRL): (i) the Consolidated Balance Sheets as of December 31, 2015 and December 31, 2014; (ii) the Consolidated Statements of Operations for the years ended December 31, 2015, 2014 and 2013; (iii) the Consolidated Statements of Cash Flows for the years ended December 31, 2015, 2014 and 2013; (iv) the Consolidated Statements of Equity for the years ended December 31, 2015, 2014 and 2013; and (v) Notes to Consolidated Financial Statements (Unaudited). |
† Management contract or compensatory plan or arrangement.
* This certification is being furnished solely to accompany this Annual Report on Form 10-K pursuant to 18 U.S.C. Section 1350, and is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934 and is not to be incorporated by reference into any filing of MAA or MAALP, whether made before or after the date hereof, regardless of any general incorporation language in such filings.
(b) | Exhibits: |
See Item 15(a)(3) above.
(c) | Financial Statement Schedule: |
See Item 15(a)(2) above.
65
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
MID-AMERICA APARTMENT COMMUNITIES, INC. | ||
Date: | February 25, 2016 | /s/ H. Eric Bolton, Jr. |
H. Eric Bolton, Jr. Chairman of the Board of Directors, President and Chief Executive Officer (Principal Executive Officer) |
66
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
Date: | February 25, 2016 | /s/ H. Eric Bolton, Jr. |
H. Eric Bolton, Jr. Chairman of the Board of Directors, President and Chief Executive Officer (Principal Executive Officer) | ||
Date: | February 25, 2016 | /s/ Albert M. Campbell, III |
Albert M. Campbell, III Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) | ||
Date: | February 25, 2016 | /s/ Alan B. Graf, Jr. |
Alan B. Graf, Jr. Director | ||
Date: | February 25, 2016 | /s/ Ralph Horn |
Ralph Horn Director | ||
Date: | February 25, 2016 | /s/ James K. Lowder |
James K. Lowder Director | ||
Date: | February 25, 2016 | /s/ Thomas H. Lowder |
Thomas H. Lowder Director | ||
Date: | February 25, 2016 | /s/ Claude B. Nielsen |
Claude B. Nielsen Director | ||
Date: | February 25, 2016 | /s/ Philip W. Norwood |
Philip W. Norwood Director | ||
Date: | February 25, 2016 | /s/ W. Reid Sanders |
W. Reid Sanders Director | ||
Date: | February 25, 2016 | /s/ William B. Sansom |
William B. Sansom Director | ||
Date: | February 25, 2016 | /s/ Gary Shorb |
Gary Shorb Director | ||
Date: | February 25, 2016 | /s/ John W. Spiegel |
John W. Spiegel Director |
67
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
MID-AMERICA APARTMENTS, L.P. | ||
a Tennessee Limited Partnership | ||
By: Mid-America Apartment Communities, Inc., its general partner | ||
Date: | February 25, 2016 | /s/ H. Eric Bolton, Jr. |
H. Eric Bolton, Jr. Chairman of the Board of Directors, President and Chief Executive Officer (Principal Executive Officer) |
68
Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant as an officer or director of Mid-America Apartment Communities, Inc., in its capacity as the general partner of the registrant and on the dates indicated.
Date: | February 25, 2016 | /s/ H. Eric Bolton, Jr. |
H. Eric Bolton, Jr. Chairman of the Board of Directors, President and Chief Executive Officer (Principal Executive Officer) | ||
Date: | February 25, 2016 | /s/ Albert M. Campbell, III |
Albert M. Campbell, III Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) | ||
Date: | February 25, 2016 | /s/ Alan B. Graf, Jr. |
Alan B. Graf, Jr. Director | ||
Date: | February 25, 2016 | /s/ Ralph Horn |
Ralph Horn Director | ||
Date: | February 25, 2016 | /s/ James K. Lowder |
James K. Lowder Director | ||
Date: | February 25, 2016 | /s/ Thomas H. Lowder |
Thomas H. Lowder Director | ||
Date: | February 25, 2016 | /s/ Claude B. Nielsen |
Claude B. Nielsen Director | ||
Date: | February 25, 2016 | /s/ Philip W. Norwood |
Philip W. Norwood Director | ||
Date: | February 25, 2016 | /s/ W. Reid Sanders |
W. Reid Sanders Director | ||
Date: | February 25, 2016 | /s/ William B. Sansom |
William B. Sansom Director | ||
Date: | February 25, 2016 | /s/ Gary Shorb |
Gary Shorb Director | ||
Date: | February 25, 2016 | /s/ John W. Spiegel |
John W. Spiegel Director |
69
MANAGEMENT’S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING
Management of MAA is responsible for establishing and maintaining adequate internal control over financial reporting as such term is defined under Rule 13a-15(f) promulgated under the Securities Exchange Act of 1934, as amended.
Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of MAA’s consolidated financial statements for external purposes in accordance with generally accepted accounting principles.
Internal control over financial reporting includes those policies and procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of MAA; (ii) provide reasonable assurance that transactions are recorded as necessary to permit the preparation of the consolidated financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of MAA are being made only in accordance with appropriate authorizations of management and directors of MAA; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of MAA’s assets that could have a material effect on the consolidated financial statements.
Due to its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Management conducted an assessment of MAA’s internal control over financial reporting as of December 31, 2015 using the framework specified in Internal Control - Integrated Framework (2013 framework), published by the Committee of Sponsoring Organizations of the Treadway Commission. Based on such assessment, management has concluded that MAA’s internal control over financial reporting was effective as of December 31, 2015.
The effectiveness of MAA’s internal control over financial reporting as of December 31, 2015, has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in their report which is presented herein.
F-1
Report of Independent Registered Public Accounting Firm on the Consolidated Financial Statements
The Board of Directors and Shareholders of
Mid-America Apartment Communities, Inc.
We have audited the accompanying consolidated balance sheets of Mid-America Apartment Communities, Inc. as of December 31, 2015 and 2014, and the related consolidated statements of operations, comprehensive income, equity, and cash flows for each of the three years in the period ended December 31, 2015. Our audits also included the financial statement schedule listed in the Index at Item 15(a). These consolidated financial statements and schedule are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements and schedule based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Mid-America Apartment Communities, Inc. at December 31, 2015 and 2014, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2015, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.
As discussed in Note 1 to the consolidated financial statements, the Company changed its method for reporting discontinued operations effective January 1, 2014.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Mid-America Apartment Communities, Inc.’s internal control over financial reporting as of December 31, 2015, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) and our report dated February 25, 2016 expressed an unqualified opinion thereon.
/s/ Ernst & Young LLP
Memphis, Tennessee
February 25, 2016
F-2
Report of Independent Registered Public Accounting Firm on the Consolidated Financial Statements
The Partners
Mid-America Apartments, L.P.
We have audited the accompanying consolidated balance sheets of Mid-America Apartments, L.P. (the “Partnership”) as of December 31, 2015 and 2014, and the related consolidated statements of operations, comprehensive income, changes in capital, and cash flows for each of the three years in the period ended December 31, 2015. Our audits also included the financial statement schedule listed in the Index at Item 15(a). These consolidated financial statements and schedule are the responsibility of the Partnership’s management. Our responsibility is to express an opinion on these consolidated financial statements and schedule based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Partnership’s internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Partnership’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of Mid-America Apartments, L.P. at December 31, 2015 and 2014, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2015, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.
As discussed in Note 1 to the consolidated financial statements, the Partnership changed its method for reporting discontinued operations effective January 1, 2014.
/s/ Ernst & Young LLP
Memphis, Tennessee
February 25, 2016
F-3
Report of Independent Registered Public Accounting Firm on Internal Control Over Financial Reporting
The Board of Directors and Shareholders of
Mid-America Apartment Communities, Inc.
We have audited Mid-America Apartment Communities, Inc.’s internal control over financial reporting as of December 31, 2015, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria). Mid-America Apartment Communities, Inc.’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the company’s internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
In our opinion, Mid-America Apartment Communities, Inc. maintained, in all material respects, effective internal control over financial reporting as of December 31, 2015, based on the COSO criteria.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Mid-America Apartment Communities, Inc. as of December 31, 2015 and 2014, and the related consolidated statements of operations, comprehensive income, equity, and cash flows for each of the three years in the period ended December 31, 2015, of Mid-America Apartment Communities, Inc. and our report dated February 25, 2016, expressed an unqualified opinion thereon.
/s/ Ernst & Young LLP
Memphis, Tennessee
February 25, 2016
F-4
Mid-America Apartment Communities, Inc.
Consolidated Balance Sheets
December 31, 2015 and 2014
(Dollars in thousands, except share data)
December 31, 2015 | December 31, 2014 | ||||||
Assets: | |||||||
Real estate assets: | |||||||
Land | $ | 926,532 | $ | 913,408 | |||
Buildings and improvements | 6,939,288 | 6,781,210 | |||||
Furniture, fixtures and equipment | 228,157 | 214,742 | |||||
Development and capital improvements in progress | 44,355 | 80,772 | |||||
8,138,332 | 7,990,132 | ||||||
Less accumulated depreciation | (1,482,368 | ) | (1,358,400 | ) | |||
6,655,964 | 6,631,732 | ||||||
Undeveloped land | 51,779 | 55,997 | |||||
Corporate properties, net | 8,812 | 7,988 | |||||
Investments in real estate joint ventures | 1,811 | 1,791 | |||||
Real estate assets, net | 6,718,366 | 6,697,508 | |||||
Cash and cash equivalents | 37,559 | 26,653 | |||||
Restricted cash | 26,082 | 28,181 | |||||
Deferred financing costs, net | 5,232 | 5,996 | |||||
Other assets | 58,935 | 61,119 | |||||
Goodwill | 1,607 | 2,321 | |||||
Total assets | $ | 6,847,781 | $ | 6,821,778 | |||
Liabilities and equity: | |||||||
Liabilities: | |||||||
Secured notes payable | $ | 1,286,236 | $ | 1,589,641 | |||
Unsecured notes payable | 2,141,332 | 1,923,058 | |||||
Accounts payable | 5,922 | 8,395 | |||||
Fair market value of interest rate swaps | 10,358 | 13,392 | |||||
Accrued expenses and other liabilities | 226,237 | 219,044 | |||||
Security deposits | 11,623 | 10,526 | |||||
Total liabilities | 3,681,708 | 3,764,056 | |||||
Redeemable stock | 8,250 | 5,911 | |||||
Shareholders' equity: | |||||||
Common stock, $0.01 par value per share, 100,000,000 shares authorized; 75,408,571 and 75,267,675 shares issued and outstanding at December 31, 2015 and December 31, 2014, respectively (1) | 753 | 752 | |||||
Additional paid-in capital | 3,627,074 | 3,619,270 | |||||
Accumulated distributions in excess of net income | (634,141 | ) | (729,086 | ) | |||
Accumulated other comprehensive loss | (1,589 | ) | (412 | ) | |||
Total MAA shareholders' equity | 2,992,097 | 2,890,524 | |||||
Noncontrolling interest | 165,726 | 161,287 | |||||
Total equity | 3,157,823 | 3,051,811 | |||||
Total liabilities and equity | $ | 6,847,781 | $ | 6,821,778 |
(1) | Number of shares issued and outstanding represent total shares of common stock regardless of classification on the consolidated balance sheet. The number of shares classified as redeemable stock on the consolidated balance sheet for December 31, 2015 and December 31, 2014 are 90,844 and 87,818, respectively. |
See accompanying notes to consolidated financial statements.
F-5
Mid-America Apartment Communities, Inc.
Consolidated Statements of Operations
Years ended December 31, 2015, 2014 and 2013
(Dollars in thousands, except per share data)
2015 | 2014 | 2013 | |||||||||
Operating revenues: | |||||||||||
Rental revenues | $ | 952,196 | $ | 902,177 | $ | 580,963 | |||||
Other property revenues | 90,583 | 90,001 | 53,880 | ||||||||
Total property revenues | 1,042,779 | 992,178 | 634,843 | ||||||||
Management fee income | — | 154 | 647 | ||||||||
Total operating revenues | 1,042,779 | 992,332 | 635,490 | ||||||||
Property operating expenses: | |||||||||||
Personnel | 103,000 | 101,591 | 68,299 | ||||||||
Building repairs and maintenance | 30,524 | 30,715 | 20,308 | ||||||||
Real estate taxes and insurance | 129,618 | 123,419 | 76,922 | ||||||||
Utilities | 89,769 | 89,150 | 51,737 | ||||||||
Landscaping | 19,458 | 20,113 | 13,318 | ||||||||
Other operating | 28,276 | 28,360 | 23,049 | ||||||||
Depreciation and amortization | 294,520 | 301,812 | 186,979 | ||||||||
Total property operating expenses | 695,165 | 695,160 | 440,612 | ||||||||
Acquisition expense | 2,777 | 2,388 | 1,393 | ||||||||
Property management expenses | 30,990 | 32,095 | 23,083 | ||||||||
General and administrative expenses | 25,716 | 20,909 | 15,569 | ||||||||
Merger related expenses | — | 3,152 | 32,403 | ||||||||
Integration related expenses | — | 8,395 | 5,102 | ||||||||
Income from continuing operations before non-operating items | 288,131 | 230,233 | 117,328 | ||||||||
Interest and other non-property (expense) income | (368 | ) | 770 | 466 | |||||||
Interest expense | (122,344 | ) | (123,953 | ) | (78,978 | ) | |||||
Loss on debt extinguishment | (3,602 | ) | (2,586 | ) | (426 | ) | |||||
Net casualty gain (loss) after insurance and other settlement proceeds | 473 | (476 | ) | (143 | ) | ||||||
Gain on sale of depreciable real estate assets excluded from discontinued operations | 189,958 | 42,649 | — | ||||||||
Gain on sale of non-depreciable real estate assets | 172 | 350 | — | ||||||||
Income before income tax expense | 352,420 | 146,987 | 38,247 | ||||||||
Income tax expense | (1,673 | ) | (2,050 | ) | (893 | ) | |||||
Income from continuing operations before joint venture activity | 350,747 | 144,937 | 37,354 | ||||||||
(Loss) gain from real estate joint ventures | (2 | ) | 6,009 | 338 | |||||||
Income from continuing operations | 350,745 | 150,946 | 37,692 | ||||||||
Discontinued operations: | |||||||||||
(Loss) income from discontinued operations before gain on sale | — | (63 | ) | 4,650 | |||||||
Net casualty gain after insurance and other settlement proceeds on discontinued operations | — | — | 93 | ||||||||
Gain on sale of discontinued operations | — | 5,394 | 76,844 | ||||||||
Consolidated net income | 350,745 | 156,277 | 119,279 | ||||||||
Net income attributable to noncontrolling interests | 18,458 | 8,297 | 3,998 | ||||||||
Net income available for MAA common shareholders | $ | 332,287 | $ | 147,980 | $ | 115,281 | |||||
Earnings per common share - basic: | |||||||||||
Income from continuing operations available for common shareholders | $ | 4.41 | $ | 1.90 | $ | 0.72 | |||||
Discontinued property operations | — | 0.07 | 1.55 | ||||||||
Net income available for common shareholders | $ | 4.41 | $ | 1.97 | $ | 2.27 | |||||
Earnings per common share - diluted: | |||||||||||
Income from continuing operations available for common shareholders | $ | 4.41 | $ | 1.90 | $ | 0.71 | |||||
Discontinued property operations | — | 0.07 | 1.54 | ||||||||
Net income available for common shareholders | $ | 4.41 | $ | 1.97 | $ | 2.25 |
See accompanying notes to consolidated financial statements.
F-6
Mid-America Apartment Communities, Inc.
Consolidated Statements of Comprehensive Income
Years ended December 31, 2015, 2014 and 2013
(Dollars in thousands)
2015 | 2014 | 2013 | |||||||||
Consolidated net income | $ | 350,745 | $ | 156,277 | $ | 119,279 | |||||
Other Comprehensive Income: | |||||||||||
Unrealized (loss) gain from the effective portion of derivative instruments | (8,306 | ) | (12,335 | ) | 10,684 | ||||||
Reclassification adjustment for losses included in net income for the effective portion of derivative instruments | 7,064 | 11,785 | 16,370 | ||||||||
Total Comprehensive Income | 349,503 | 155,727 | 146,333 | ||||||||
Less: comprehensive income attributable to noncontrolling interests | (18,393 | ) | (8,267 | ) | (4,890 | ) | |||||
Comprehensive income attributable to MAA | $ | 331,110 | $ | 147,460 | $ | 141,443 |
See accompanying notes to consolidated financial statements.
F-7
Mid-America Apartment Communities, Inc.
Consolidated Statements of Equity
Years ended December 31, 2015, 2014 and 2013
(Dollars in thousands, except per share and per unit data)
Mid-America Apartment Communities, Inc. Shareholders | ||||||||||||||||||||||||||||||
Additional Paid-In Capital | Accumulated Distributions in Excess of Net Income | Accumulated Other Comprehensive Income (Loss) | ||||||||||||||||||||||||||||
Common Stock | Noncontrolling Interest | Total Equity | Redeemable Stock | |||||||||||||||||||||||||||
Shares | Amount | |||||||||||||||||||||||||||||
EQUITY BALANCE DECEMBER 31, 2012 | 42,243 | $ | 422 | $ | 1,542,999 | $ | (603,315 | ) | $ | (26,054 | ) | $ | 31,058 | $ | 945,110 | $ | 4,713 | |||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||
Net income | 115,281 | 3,998 | 119,279 | |||||||||||||||||||||||||||
Other comprehensive income - derivative instruments (cash flow hedges) | 26,162 | 892 | 27,054 | |||||||||||||||||||||||||||
Issuance and registration of common shares | 32,325 | 325 | 2,026,913 | 161,069 | 2,188,307 | 692 | ||||||||||||||||||||||||
Shares repurchased and retired | (10 | ) | — | (702 | ) | (702 | ) | |||||||||||||||||||||||
Exercise of stock options | 111 | — | 6,212 | 6,212 | ||||||||||||||||||||||||||
Shares issued in exchange for units | 79 | — | 2,519 | (2,519 | ) | — | ||||||||||||||||||||||||
Redeemable stock fair market value | 355 | 355 | (355 | ) | ||||||||||||||||||||||||||
Adjustment for Noncontrolling Interest Correction | — | — | — | — | ||||||||||||||||||||||||||
Adjustment for Noncontrolling Interest Ownership in operating partnership | 19,340 | (19,340 | ) | — | ||||||||||||||||||||||||||
Amortization of unearned compensation | 2,268 | 2,268 | ||||||||||||||||||||||||||||
Dividends on common stock ($2.8150 per share) | (165,914 | ) | (165,914 | ) | ||||||||||||||||||||||||||
Dividends on noncontrolling interest units ($2.8150 per unit) | (8,432 | ) | (8,432 | ) | ||||||||||||||||||||||||||
EQUITY BALANCE DECEMBER 31, 2013 | 74,748 | $ | 747 | $ | 3,599,549 | $ | (653,593 | ) | $ | 108 | $ | 166,726 | $ | 3,113,537 | $ | 5,050 | ||||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||
Net income | 147,980 | 8,297 | 156,277 | |||||||||||||||||||||||||||
Other comprehensive income - derivative instruments (cash flow hedges) | (520 | ) | (30 | ) | (550 | ) | ||||||||||||||||||||||||
Issuance and registration of common shares | 138 | 2 | 1,040 | 1,042 | 874 | |||||||||||||||||||||||||
Shares repurchased and retired | (12 | ) | — | (465 | ) | (465 | ) | |||||||||||||||||||||||
Exercise of stock options | 270 | 3 | 12,242 | 12,245 | ||||||||||||||||||||||||||
Shares issued in exchange for units | 36 | — | 1,419 | (1,419 | ) | — | ||||||||||||||||||||||||
Shares issued in exchange for redeemable stock | 998 | 998 | (998 | ) | ||||||||||||||||||||||||||
Redeemable stock fair market value | (985 | ) | (985 | ) | 985 | |||||||||||||||||||||||||
Adjustment for Noncontrolling Interest Ownership in operating partnership | (144 | ) | 144 | — | ||||||||||||||||||||||||||
Amortization of unearned compensation | 4,631 | 4,631 | ||||||||||||||||||||||||||||
Dividends on common stock ($2.9600 per share) | (222,488 | ) | (222,488 | ) | ||||||||||||||||||||||||||
Dividends on noncontrolling interest units ($2.9600 per unit) | (12,431 | ) | (12,431 | ) | ||||||||||||||||||||||||||
EQUITY BALANCE DECEMBER 31, 2014 | 75,180 | $ | 752 | $ | 3,619,270 | $ | (729,086 | ) | $ | (412 | ) | $ | 161,287 | $ | 3,051,811 | $ | 5,911 | |||||||||||||
Comprehensive income: | ||||||||||||||||||||||||||||||
Net income | 332,287 | 18,458 | 350,745 | |||||||||||||||||||||||||||
Other comprehensive income - derivative instruments (cash flow hedges) | (1,177 | ) | (65 | ) | (1,242 | ) | ||||||||||||||||||||||||
Issuance and registration of common shares | 116 | 1 | 621 | — | 622 | 924 | ||||||||||||||||||||||||
Shares repurchased and retired | (13 | ) | — | (958 | ) | (958 | ) | |||||||||||||||||||||||
Exercise of stock options | 7 | — | 420 | 420 | ||||||||||||||||||||||||||
Shares issued in exchange for units | 28 | — | 1,121 | (1,121 | ) | — | ||||||||||||||||||||||||
Shares issued in exchange for redeemable stock | — | — | ||||||||||||||||||||||||||||
Redeemable stock fair market value | (1,415 | ) | (1,415 | ) | 1,415 | |||||||||||||||||||||||||
Adjustment for Noncontrolling Interest Ownership in operating partnership | (252 | ) | 252 | — | ||||||||||||||||||||||||||
Amortization of unearned compensation | 6,852 | 6,852 | ||||||||||||||||||||||||||||
Dividends on common stock ($3.1300 per share) | (235,927 | ) | (235,927 | ) | ||||||||||||||||||||||||||
Dividends on noncontrolling interest units ($3.1300 per unit) | (13,085 | ) | (13,085 | ) | ||||||||||||||||||||||||||
EQUITY BALANCE DECEMBER 31, 2015 | 75,318 | $ | 753 | $ | 3,627,074 | $ | (634,141 | ) | $ | (1,589 | ) | $ | 165,726 | $ | 3,157,823 | $ | 8,250 |
F-8
Mid-America Apartment Communities, Inc.
Consolidated Statements of Cash Flows
Years ended December 31, 2015, 2014 and 2013
(Dollars in thousands)
2015 | 2014 | 2013 | |||||||||
Cash flows from operating activities: | |||||||||||
Consolidated net income | $ | 350,745 | $ | 156,277 | $ | 119,279 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Retail revenue accretion | (1,083 | ) | (27 | ) | (35 | ) | |||||
Depreciation and amortization | 294,897 | 301,744 | 189,673 | ||||||||
Stock compensation expense | 6,147 | 4,226 | 2,268 | ||||||||
Redeemable stock issued | 924 | 874 | 692 | ||||||||
Amortization of debt premium and debt issuance costs | (15,515 | ) | (21,282 | ) | (5,870 | ) | |||||
Loss (gain) from investments in real estate joint ventures | 6 | (3,142 | ) | (338 | ) | ||||||
Loss on debt extinguishment | 2,855 | 2,586 | 426 | ||||||||
Derivative interest (credit) expense | (2,274 | ) | (3,084 | ) | 911 | ||||||
Settlement of forward swaps | (1,908 | ) | (3,625 | ) | 9,617 | ||||||
Gain on sale of non-depreciable real estate assets | (172 | ) | (350 | ) | — | ||||||
Gain on sale of depreciable real estate assets excluded from discontinued operations | (189,958 | ) | (42,649 | ) | — | ||||||
Gain on sale of discontinued operations | — | (5,394 | ) | (76,844 | ) | ||||||
Net casualty (gain) loss and other settlement proceeds | (473 | ) | 476 | 50 | |||||||
Changes in assets and liabilities: | |||||||||||
Restricted cash | 2,091 | (8,704 | ) | (11,844 | ) | ||||||
Other assets | 12,475 | 2,013 | 59,032 | ||||||||
Accounts payable | (2,578 | ) | (3,348 | ) | (48,674 | ) | |||||
Accrued expenses and other | 6,307 | 7,543 | 19,890 | ||||||||
Security deposits | 1,235 | 1,244 | 147 | ||||||||
Net cash provided by operating activities | 463,721 | 385,378 | 258,380 | ||||||||
Cash flows from investing activities: | |||||||||||
Purchases of real estate and other assets | (328,193 | ) | (309,174 | ) | (139,199 | ) | |||||
Normal capital improvements | (88,486 | ) | (90,201 | ) | (53,439 | ) | |||||
Construction capital and other improvements | (7,848 | ) | (7,998 | ) | (4,148 | ) | |||||
Renovations to existing real estate assets | (30,957 | ) | (21,089 | ) | (11,008 | ) | |||||
Development | (38,730 | ) | (70,788 | ) | (53,042 | ) | |||||
Distributions from real estate joint ventures | 6 | 15,964 | 9,768 | ||||||||
Contributions to real estate joint ventures | (32 | ) | — | (268 | ) | ||||||
Proceeds from disposition of real estate assets | 358,017 | 254,638 | 128,978 | ||||||||
Return (funding) of escrow for future acquisitions | 8 | 24,884 | (24,884 | ) | |||||||
Cash acquired in connection with Colonial merger | — | — | 63,454 | ||||||||
Net cash used in investing activities | (136,215 | ) | (203,764 | ) | (83,788 | ) | |||||
Cash flows from financing activities: | |||||||||||
Net change in credit lines | (180,900 | ) | (157,184 | ) | (308,000 | ) | |||||
Proceeds from notes payable | 395,960 | 396,855 | 347,759 | ||||||||
Principal payments on notes payable | (279,077 | ) | (260,347 | ) | (11,103 | ) | |||||
Payment of deferred financing costs | (7,690 | ) | (4,992 | ) | (6,933 | ) | |||||
Repurchase of common stock | (958 | ) | (465 | ) | (702 | ) | |||||
Proceeds from issuances of common shares | 622 | 1,042 | 25,680 | ||||||||
Exercise of stock options | 420 | 12,245 | 6,212 | ||||||||
Distributions to noncontrolling interests | (12,898 | ) | (12,290 | ) | (6,550 | ) | |||||
Dividends paid on common shares | (232,079 | ) | (219,158 | ) | (140,697 | ) | |||||
Net cash used in financing activities | (316,600 | ) | (244,294 | ) | (94,334 | ) | |||||
Net increase (decrease) in cash and cash equivalents | 10,906 | (62,680 | ) | 80,258 | |||||||
Cash and cash equivalents, beginning of period | 26,653 | 89,333 | 9,075 | ||||||||
Cash and cash equivalents, end of period | $ | 37,559 | $ | 26,653 | $ | 89,333 | |||||
Supplemental disclosure of cash flow information: | |||||||||||
Interest paid | $ | 140,811 | $ | 146,202 | $ | 83,628 | |||||
Income taxes paid | $ | 2,103 | $ | 1,596 | $ | 803 | |||||
Supplemental disclosure of noncash investing and financing activities: | |||||||||||
Conversion of units to shares of common stock | $ | 1,121 | $ | 1,419 | $ | 2,519 | |||||
Accrued construction in progress | $ | 5,873 | $ | 6,626 | $ | 10,165 | |||||
Interest capitalized | $ | 1,655 | $ | 1,722 | $ | 2,089 | |||||
Marked-to-market adjustment on derivative instruments | $ | 2,963 | $ | 6,159 | $ | 26,143 | |||||
Fair value adjustment on debt assumed | $ | — | $ | 5,284 | $ | 86,671 | |||||
Loan assumption | $ | — | $ | 93,049 | $ | 707,716 | |||||
Purchase price for Colonial merger | $ | — | $ | — | $ | 2,162,876 |
See accompanying notes to consolidated financial statements.
F-9
Mid-America Apartments, L.P.
Consolidated Balance Sheets
December 31, 2015 and 2014
(Dollars in thousands, except unit data)
December 31, 2015 | December 31, 2014 | ||||||
Assets: | |||||||
Real estate assets: | |||||||
Land | $ | 926,532 | $ | 913,408 | |||
Buildings and improvements | 6,939,288 | 6,781,210 | |||||
Furniture, fixtures and equipment | 228,157 | 214,742 | |||||
Development and capital improvements in progress | 44,355 | 80,772 | |||||
8,138,332 | 7,990,132 | ||||||
Less accumulated depreciation | (1,482,368 | ) | (1,358,400 | ) | |||
6,655,964 | 6,631,732 | ||||||
Undeveloped land | 51,779 | 55,997 | |||||
Corporate properties, net | 8,812 | 7,988 | |||||
Investments in real estate joint ventures | 1,811 | 1,791 | |||||
Real estate assets, net | 6,718,366 | 6,697,508 | |||||
Cash and cash equivalents | 37,559 | 26,653 | |||||
Restricted cash | 26,082 | 28,181 | |||||
Deferred financing costs, net | 5,232 | 5,996 | |||||
Other assets | 58,935 | 61,119 | |||||
Goodwill | 1,607 | 2,321 | |||||
Total assets | $ | 6,847,781 | $ | 6,821,778 | |||
Liabilities and Capital: | |||||||
Liabilities: | |||||||
Secured notes payable | $ | 1,286,236 | $ | 1,589,641 | |||
Unsecured notes payable | 2,141,332 | 1,923,058 | |||||
Accounts payable | 5,922 | 8,395 | |||||
Fair market value of interest rate swaps | 10,358 | 13,392 | |||||
Accrued expenses and other liabilities | 226,237 | 219,044 | |||||
Security deposits | 11,623 | 10,526 | |||||
Due to general partner | 19 | 19 | |||||
Total liabilities | 3,681,727 | 3,764,075 | |||||
Redeemable units | 8,250 | 5,911 | |||||
Capital: | |||||||
General partner: 75,408,571 OP Units outstanding at December 31, 2015 and 75,267,675 OP Units outstanding at December 31, 2014 (1) | 2,993,696 | 2,890,858 | |||||
Limited partners: 4,162,996 OP Units outstanding at December 31, 2015 and 4,191,152 OP Units outstanding at December 31, 2014 (1) | 165,726 | 161,310 | |||||
Accumulated other comprehensive loss | (1,618 | ) | (376 | ) | |||
Total capital | 3,157,804 | 3,051,792 | |||||
Total liabilities and capital | $ | 6,847,781 | $ | 6,821,778 |
(1) | Number of units outstanding represent total OP Units regardless of classification on the consolidated balance sheet. The number of units classified as redeemable units on the consolidated balance sheet at December 31, 2015 and December 31, 2014 are 90,844 and 87,818, respectively. |
See accompanying notes to consolidated financial statements.
F-10
Mid-America Apartments, L.P.
Consolidated Statements of Operations
Years ended December 31, 2015, 2014, and 2013
(Dollars in thousands, except per unit data)
2015 | 2014 | 2013 | |||||||||
Operating revenues: | |||||||||||
Rental revenues | $ | 952,196 | $ | 902,177 | $ | 580,963 | |||||
Other property revenues | 90,583 | 90,001 | 53,880 | ||||||||
Total property revenues | 1,042,779 | 992,178 | 634,843 | ||||||||
Management fee income | — | 154 | 647 | ||||||||
Total operating revenues | 1,042,779 | 992,332 | 635,490 | ||||||||
Property operating expenses: | |||||||||||
Personnel | 103,000 | 101,591 | 68,299 | ||||||||
Building repairs and maintenance | 30,524 | 30,715 | 20,308 | ||||||||
Real estate taxes and insurance | 129,618 | 123,419 | 76,922 | ||||||||
Utilities | 89,769 | 89,150 | 51,737 | ||||||||
Landscaping | 19,458 | 20,113 | 13,318 | ||||||||
Other operating | 28,276 | 28,360 | 23,049 | ||||||||
Depreciation and amortization | 294,520 | 301,812 | 186,979 | ||||||||
Total property operating expenses | 695,165 | 695,160 | 440,612 | ||||||||
Acquisition expense | 2,777 | 2,388 | 1,393 | ||||||||
Property management expenses | 30,990 | 32,095 | 23,083 | ||||||||
General and administrative expenses | 25,716 | 20,909 | 15,569 | ||||||||
Merger related expenses | — | 3,152 | 32,403 | ||||||||
Integration related expenses | — | 8,395 | 5,102 | ||||||||
Income from continuing operations before non-operating items | 288,131 | 230,233 | 117,328 | ||||||||
Interest and other non-property (expense) income | (368 | ) | 770 | 466 | |||||||
Interest expense | (122,344 | ) | (123,953 | ) | (78,978 | ) | |||||
Loss on debt extinguishment | (3,602 | ) | (2,586 | ) | (426 | ) | |||||
Net casualty gain (loss) after insurance and other settlement proceeds | 473 | (476 | ) | (143 | ) | ||||||
Gain on sale of depreciable real estate assets excluded from discontinued operations | 189,958 | 42,649 | — | ||||||||
Gain on sale of non-depreciable real estate assets | 172 | 350 | — | ||||||||
Income before income tax expense | 352,420 | 146,987 | 38,247 | ||||||||
Income tax expense | (1,673 | ) | (2,050 | ) | (893 | ) | |||||
Income from continuing operations before joint venture activity | 350,747 | 144,937 | 37,354 | ||||||||
(Loss) gain from real estate joint ventures | (2 | ) | 6,009 | 338 | |||||||
Income from continuing operations | 350,745 | 150,946 | 37,692 | ||||||||
Discontinued operations: | |||||||||||
(Loss) income from discontinued operations before gain on sale | — | (63 | ) | 4,239 | |||||||
Net casualty gain after insurance and other settlement proceeds on discontinued operations | — | — | 93 | ||||||||
Gain on sale of discontinued operations | — | 5,394 | 65,520 | ||||||||
Net income available for Mid-America Apartments, L.P. common unitholders | $ | 350,745 | $ | 156,277 | $ | 107,544 | |||||
Earnings per common unit - basic: | |||||||||||
Income from continuing operations available for common unitholders | $ | 4.41 | $ | 1.90 | $ | 0.71 | |||||
Income from discontinued operations available for common unitholders | — | 0.07 | 1.31 | ||||||||
Net income available for common unitholders | $ | 4.41 | $ | 1.97 | $ | 2.02 | |||||
Earnings per common unit - diluted: | |||||||||||
Income from continuing operations available for common unitholders | $ | 4.41 | $ | 1.90 | $ | 0.71 | |||||
Income from discontinued operations available for common unitholders | — | 0.07 | 1.31 | ||||||||
Net income available for common unitholders | $ | 4.41 | $ | 1.97 | $ | 2.02 |
See accompanying notes to consolidated financial statements.
F-11
Mid-America Apartments, L.P.
Consolidated Statements of Comprehensive Income
Years ended December 31, 2015, 2014, and 2013
(Dollars in thousands)
2015 | 2014 | 2013 | |||||||||
Consolidated net income | $ | 350,745 | $ | 156,277 | $ | 107,544 | |||||
Other comprehensive income: | |||||||||||
Unrealized (loss) gain from the effective portion of derivative instruments | (8,306 | ) | (12,335 | ) | 10,684 | ||||||
Reclassification adjustment for losses included in net income for the effective portion of derivative instruments | 7,064 | 11,785 | 16,370 | ||||||||
Comprehensive income attributable to Mid-America Apartments, L.P. | $ | 349,503 | $ | 155,727 | $ | 134,598 | |||||
See accompanying notes to consolidated financial statements. |
F-12
Mid-America Apartments, L.P.
Consolidated Statements of Changes in Capital
Years ended December 31, 2015, 2014 and 2013
(Dollars in thousands, except per unit data)
Mid-America Apartments, L.P. Unitholders | ||||||||||||||||||
Limited Partner | General Partner | Accumulated Other Comprehensive Income (Loss) | Total Partnership Capital | Redeemable Units | ||||||||||||||
CAPITAL BALANCE DECEMBER 31, 2012 | $ | 38,154 | $ | 927,734 | $ | (26,881 | ) | $ | 939,007 | $ | 4,713 | |||||||
Net income | 3,979 | 103,565 | — | 107,544 | — | |||||||||||||
Other comprehensive income - derivative instruments (cash flow hedges) | — | — | 27,055 | 27,055 | — | |||||||||||||
Issuance of units | 161,069 | 2,027,237 | — | 2,188,306 | 692 | |||||||||||||
Units repurchased and retired | — | (702 | ) | — | (702 | ) | — | |||||||||||
Exercise of unit options | — | 6,212 | — | 6,212 | — | |||||||||||||
General partner units issued in exchange for limited partner units | (2,519 | ) | 2,519 | — | — | — | ||||||||||||
Redeemable units fair market value adjustment | — | 355 | — | 355 | (355 | ) | ||||||||||||
Adjustment for limited partners' capital at redemption value | (25,505 | ) | 43,324 | — | 17,819 | — | ||||||||||||
Amortization of unearned compensation | — | 2,268 | — | 2,268 | — | |||||||||||||
Distributions ($2.8150 per unit) | (8,432 | ) | (165,914 | ) | — | (174,346 | ) | — | ||||||||||
CAPITAL BALANCE DECEMBER 31, 2013 | $ | 166,746 | $ | 2,946,598 | $ | 174 | $ | 3,113,518 | $ | 5,050 | ||||||||
Net income | 8,297 | 147,980 | — | 156,277 | — | |||||||||||||
Other comprehensive income - derivative instruments (cash flow hedges) | — | — | (550 | ) | (550 | ) | — | |||||||||||
Issuance of units | — | 1,042 | — | 1,042 | 874 | |||||||||||||
Units repurchased and retired | — | (465 | ) | — | (465 | ) | — | |||||||||||
Exercise of unit options | — | 12,245 | — | 12,245 | — | |||||||||||||
General partner units issued in exchange for limited partner units | (1,419 | ) | 1,419 | — | — | — | ||||||||||||
Units issued in exchange for redeemable units | — | 998 | — | 998 | (998 | ) | ||||||||||||
Redeemable units fair market value adjustment | — | (985 | ) | — | (985 | ) | 985 | |||||||||||
Adjustment for limited partners' capital at redemption value | 117 | (117 | ) | — | — | — | ||||||||||||
Amortization of unearned compensation | — | 4,631 | — | 4,631 | — | |||||||||||||
Distributions ($2.9600 per unit) | (12,431 | ) | (222,488 | ) | — | (234,919 | ) | — | ||||||||||
CAPITAL BALANCE DECEMBER 31, 2014 | $ | 161,310 | $ | 2,890,858 | $ | (376 | ) | $ | 3,051,792 | $ | 5,911 | |||||||
Net income | 18,458 | 332,287 | — | 350,745 | — | |||||||||||||
Other comprehensive income - derivative instruments (cash flow hedges) | — | — | (1,242 | ) | (1,242 | ) | — | |||||||||||
Issuance of units | — | 622 | — | 622 | 924 | |||||||||||||
Units repurchased and retired | — | (958 | ) | — | (958 | ) | — | |||||||||||
Exercise of unit options | — | 420 | — | 420 | — | |||||||||||||
General partner units issued in exchange for limited partner units | (1,121 | ) | 1,121 | — | — | — | ||||||||||||
Units issued in exchange for redeemable units | — | — | — | — | — | |||||||||||||
Redeemable units fair market value adjustment | — | (1,415 | ) | — | (1,415 | ) | 1,415 | |||||||||||
Adjustment for limited partners' capital at redemption value | 164 | (164 | ) | — | — | — | ||||||||||||
Amortization of unearned compensation | — | 6,852 | — | 6,852 | — | |||||||||||||
Distributions ($3.1300 per unit) | (13,085 | ) | (235,927 | ) | — | (249,012 | ) | — | ||||||||||
CAPITAL BALANCE DECEMBER 31, 2015 | $ | 165,726 | $ | 2,993,696 | $ | (1,618 | ) | $ | 3,157,804 | $ | 8,250 |
F-13
Mid-America Apartments, L.P.
Consolidated Statements of Cash Flows
Years ended December 31, 2015, 2014, and 2013
(Dollars in thousands)
2015 | 2014 | 2013 | |||||||||
Cash flows from operating activities: | |||||||||||
Consolidated net income | $ | 350,745 | $ | 156,277 | $ | 107,544 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Retail revenue accretion | (1,083 | ) | (27 | ) | (35 | ) | |||||
Depreciation and amortization | 294,897 | 301,744 | 189,437 | ||||||||
Stock compensation expense | 6,147 | 4,226 | 2,268 | ||||||||
Redeemable units issued | 924 | 874 | 692 | ||||||||
Amortization of debt premium and debt issuance costs | (15,515 | ) | (21,282 | ) | (5,870 | ) | |||||
Loss (gain) from investments in real estate joint ventures | 6 | (3,142 | ) | (338 | ) | ||||||
Loss on debt extinguishment | 2,855 | 2,586 | 426 | ||||||||
Derivative interest (credit) expense | (2,274 | ) | (3,084 | ) | 912 | ||||||
Settlement of forward swaps | (1,908 | ) | (3,625 | ) | 9,617 | ||||||
Gain on sale of non-depreciable real estate assets | (172 | ) | (350 | ) | — | ||||||
Gain on sale of depreciable real estate assets excluded from discontinued operations | (189,958 | ) | (42,649 | ) | — | ||||||
Gain on sale of discontinued operations | — | (5,394 | ) | (65,520 | ) | ||||||
Net casualty (gain) loss and other settlement proceeds | (473 | ) | 476 | 50 | |||||||
Changes in assets and liabilities: | |||||||||||
Restricted cash | 2,091 | (8,704 | ) | (11,843 | ) | ||||||
Other assets | 12,475 | 2,013 | 58,904 | ||||||||
Accounts payable | (2,578 | ) | (3,348 | ) | (48,641 | ) | |||||
Accrued expenses and other | 6,307 | 7,543 | 20,135 | ||||||||
Security deposits | 1,235 | 1,244 | 166 | ||||||||
Net cash provided by operating activities | 463,721 | 385,378 | 257,904 | ||||||||
Cash flows from investing activities: | |||||||||||
Purchases of real estate and other assets | (328,193 | ) | (309,174 | ) | (139,199 | ) | |||||
Normal capital improvements | (88,486 | ) | (90,201 | ) | (53,357 | ) | |||||
Construction capital and other improvements | (7,848 | ) | (7,998 | ) | (4,148 | ) | |||||
Renovations to existing real estate assets | (30,957 | ) | (21,089 | ) | (11,008 | ) | |||||
Development | (38,730 | ) | (70,788 | ) | (53,042 | ) | |||||
Distributions from real estate joint ventures | 6 | 15,964 | 9,768 | ||||||||
Contributions to real estate joint ventures | (32 | ) | — | (268 | ) | ||||||
Proceeds from disposition of real estate assets | 358,017 | 254,638 | 112,293 | ||||||||
Return (funding) of escrow for future acquisitions | 8 | 24,884 | (24,884 | ) | |||||||
Cash acquired in connection with Colonial merger | — | — | 63,454 | ||||||||
Net cash used in investing activities | (136,215 | ) | (203,764 | ) | (100,391 | ) | |||||
Cash flows from financing activities: | |||||||||||
Advances from general partner | — | — | 17,220 | ||||||||
Net change in credit lines | (180,900 | ) | (157,184 | ) | (308,000 | ) | |||||
Proceeds from notes payable | 395,960 | 396,855 | 347,759 | ||||||||
Principal payments on notes payable | (279,077 | ) | (260,347 | ) | (11,103 | ) | |||||
Payment of deferred financing costs | (7,690 | ) | (4,992 | ) | (6,933 | ) | |||||
Repurchase of common units | (958 | ) | (465 | ) | (702 | ) | |||||
Proceeds from issuances of common units | 622 | 1,042 | 25,680 | ||||||||
Exercise of unit options | 420 | 12,245 | 6,212 | ||||||||
Distributions paid on common units | (244,977 | ) | (231,448 | ) | (147,247 | ) | |||||
Net cash used in financing activities | (316,600 | ) | (244,294 | ) | (77,114 | ) | |||||
Net increase (decrease) in cash and cash equivalents | 10,906 | (62,680 | ) | 80,399 | |||||||
Cash and cash equivalents, beginning of period | 26,653 | 89,333 | 8,934 | ||||||||
Cash and cash equivalents, end of period | $ | 37,559 | $ | 26,653 | $ | 89,333 | |||||
Supplemental disclosure of cash flow information: | |||||||||||
Interest paid | $ | 140,811 | $ | 146,202 | $ | 83,628 | |||||
Income taxes paid | $ | 2,103 | $ | 1,596 | $ | 803 | |||||
Supplemental disclosure of noncash investing and financing activities: | |||||||||||
Accrued construction in progress | $ | 5,873 | $ | 6,626 | $ | 10,165 | |||||
Interest capitalized | $ | 1,655 | $ | 1,722 | $ | 2,089 | |||||
Marked-to-market adjustment on derivative instruments | $ | 2,963 | $ | 6,159 | $ | 26,143 | |||||
Fair value adjustment on debt assumed | $ | — | $ | 5,284 | $ | 86,671 | |||||
Loan assumption | $ | — | $ | 93,049 | $ | 707,716 | |||||
Purchase price for Colonial merger | $ | — | $ | — | $ | 2,162,876 |
See accompanying notes to consolidated financial statements.
F-14
Mid-America Apartment Communities, Inc. and Mid-America Apartments, L.P.
Notes to Consolidated Financial Statements
Years ended December 31, 2015, 2014, and 2013
1. | ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
Unless the context otherwise requires, all references to "we," "us," "our," or the "Company" refer collectively to Mid-America Apartment Communities, Inc., together with its consolidated subsidiaries, including Mid-America Apartments, L.P. Unless the context otherwise requires, all references to “MAA” refers only to Mid-America Apartment Communities, Inc., and not any of its consolidated subsidiaries. Unless the context otherwise requires, the references to the “Operating Partnership” or “MAALP” refer to Mid-America Apartments, L.P. together with its consolidated subsidiaries. “Common stock” refers to the common stock of MAA and “shareholders” means the holders of shares of MAA’s common stock. The limited partnership interests of the Operating Partnership are referred to as “OP Units” or "common units" and the holders of the OP Units are referred to as “unitholders”.
As of December 31, 2015, MAA owned 75,408,571 units (or approximately 94.8%) of the limited partnership interests of the Operating Partnership. MAA conducts substantially all of its business and holds substantially all of its assets through the Operating Partnership, and by virtue of its ownership of the OP Units and being the Operating Partnership's sole general partner, MAA has the ability to control all of the day-to-day operations of the Operating Partnership.
We believe combining the notes to the consolidated financial statements of MAA and MAALP results in the following benefits:
• | enhances a readers' understanding of MAA and the Operating Partnership by enabling the reader to view the business as a whole in the same manner that management views and operates the business; |
• | eliminates duplicative disclosure and provides a more streamlined and readable presentation since a substantial portion of the disclosure applies to both MAA and the Operating Partnership. |
Management operates MAA and the Operating Partnership as one business. The management of the Company is comprised of individuals who are officers of MAA and employees of the Operating Partnership. We believe it is important to understand the few differences between MAA and the Operating Partnership in the context of how MAA and the Operating Partnership operate as a consolidated company. MAA and the Operating Partnership are structured as an "umbrella partnership REIT," or UPREIT. MAA's interest in the Operating Partnership entitles MAA to share in cash distributions from, and in the profits and losses of, the Operating Partnership in proportion to MAA's percentage interest therein and entitles MAA to vote on substantially all matters requiring a vote of the partners. MAA's only material asset is its ownership of limited partner interests in the Operating Partnership; therefore, MAA does not conduct business itself, other than acting as the sole general partner of the Operating Partnership, issuing public equity from time to time and guaranteeing certain debt of the Operating Partnership. The Operating Partnership holds, directly or indirectly, all of our real estate assets. Except for net proceeds from public equity issuances by MAA, which are contributed to the Operating Partnership in exchange for OP Units, the Operating Partnership generates the capital required by our business through the Operating Partnership's operations, direct or indirect incurrence of indebtedness and issuance of OP units.
The presentation of MAA's shareholders' equity and the Operating Partnership's capital are the principal areas of difference between the consolidated financial statements of MAA and those of the Operating Partnership. MAA's shareholders' equity may include shares of preferred stock, shares of common stock, additional paid-in capital, cumulative earnings, cumulative distributions, noncontrolling interest, preferred units, treasury shares, accumulated other comprehensive income and redeemable common units. The Operating Partnership's capital may include common capital and preferred capital of the general partner (MAA), limited partners' preferred capital, limited partners' noncontrolling interest, accumulated other comprehensive income and redeemable common units. Redeemable common units represent the number of outstanding OP Units as of the date of the applicable balance sheet, valued at the greater of the closing market price of MAA's common stock or the aggregate value of the individual partners' capital balances. Holders of OP Units (other than MAA and its corporate affiliates) may require us to redeem their OP Units from time to time, in which case we may, at our option, pay the redemption price either in cash (in an amount per OP Unit equal, in general, to the average closing price of MAA's common stock on the New York Stock Exchange over a specified period prior to the redemption date) or by delivering one share of our common stock (subject to adjustment under specified circumstances) for each OP Unit so redeemed.
Organization and Formation of Mid-America Apartment Communities, Inc.
On October 1, 2013, MAA completed a merger with Colonial Properties Trust, or Colonial. Pursuant to the merger agreement, Martha Merger Sub, LP, or OP Merger Sub, a wholly-owned indirect subsidiary of MAALP, merged with and into Colonial
F-15
Realty Limited Partnership, or Colonial LP, with Colonial LP being the surviving entity of the merger and becoming a wholly-owned indirect subsidiary of MAALP, which is referred to as the partnership merger. The partnership merger was part of the transactions contemplated by the agreement and plan of merger entered into on June 3, 2013 among MAA, our Operating Partnership, OP Merger Sub, Colonial, and Colonial LP pursuant to which MAA and Colonial combined through a merger of Colonial with and into MAA, with MAA surviving the merger, which is referred to as the parent merger. We refer to the parent merger, together with the partnership merger, as the "Merger". Under the terms of the merger agreement, each Colonial common share was converted into the right to receive 0.36 of a newly issued share of MAA common stock. In addition, each limited partner interest in Colonial LP designated as a “Class A Unit” and a “Partnership Unit” under the limited partnership agreement of Colonial LP, which we refer to in this filing as Colonial LP units, issued and outstanding immediately prior to the effectiveness of the partnership merger was converted into common units in MAALP at the 0.36 conversion rate.
The net assets and results of operations of Colonial are included in our consolidated financial statements from the closing date, October 1, 2013, going forward. See further discussion surrounding the Merger in Note 2 (Business Combinations) below.
As of December 31, 2015, we owned and operated 254 apartment communities through the Operating Partnership. As of December 31, 2015, MAA also owned a 25.00% interest in an unconsolidated real estate joint venture consisting of undeveloped land and a 33.30% interest in an unconsolidated real estate joint venture consisting of one commercial property.
As of December 31, 2015, we had five development communities under construction totaling 748 units, with 37 units completed. Total expected costs for the development projects are $116.6 million, of which $42.3 million had been incurred to date. We expect to complete construction on one project by the first quarter of 2016, one project by the third quarter of 2016, two projects by the second quarter of 2017, and one project by the fourth quarter of 2017. Five of our multifamily properties include retail components with approximately 163,000 square feet of gross leasable area. We also have one wholly owned commercial property, which we acquired through the Merger, with approximately 208,000 square feet of gross leasable area, excluding tenant owned anchor stores, and one unconsolidated commercial property with approximately 30,000 square feet of gross leasable area.
Reclassifications
To provide a better presentation of operating expenses, we adjusted the presentation of certain expenses in the specified lines of the Consolidated Statements of Operations. In our Annual Report on Form 10-K for the fiscal year ended December 31, 2014, our 2014 Form 10-K, we reported approximately $1.3 million and $0.8 million in permits and fees and vehicle maintenance costs in the "Other operating" expense line for the twelve months ended December 31, 2014 and December 31, 2013, respectively. These costs have been reclassified to "Building repairs and maintenance" for the twelve months ended December 31, 2014 and December 31, 2013, respectively, presented in the Consolidated Statement of Operations included in this Annual Report on Form 10-K for the fiscal year ended December 31, 2015, or this Form 10-K. In the 2014 Form 10-K, we also reported approximately $33.8 million and $17.6 million in utility costs, primarily for cable TV, trash removal, and telephone costs, in the "Other operating" expense line for the twelve months ended December 31, 2014 and December 31, 2013, respectively. These costs have been reclassified to "Utilities" for the twelve months ended December 31, 2014 and December 31, 2013, respectively, presented in the Consolidated Statement of Operations included in this Form 10-K. These changes have been made in order to provide better insight into how we manage our property operating expenses.
In the 2014 Form 10-K, we reported approximately $36.5 million as "Assets held for sale, excluded from Real estate assets, net", which included $1.3 million of Cash and cash equivalents. These assets no longer qualify as held for sale and have been reclassified to Assets held for use within the applicable line items in the Consolidated Balance Sheet and Consolidated Statements of Cash Flows included in this Form 10-K. See further discussion on the held for sale reclassification in Note 15 (Earnings from Discontinued Operations) below.
In April 2015, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2015-03, Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs. ASU 2015-03 requires debt issuance costs to be presented in the balance sheet as a reduction of the related debt liability rather than an asset. The update requires retrospective application and represents a change in accounting principle. We early-adopted ASU 2015-03 as of the end of fiscal year 2015, and applied its provisions retrospectively. The adoption of ASU 2015-03 resulted in the reclassification of $13.3 million and $11.8 million of unamortized debt issuance costs related to our secured property mortgages, senior unsecured notes, and unsecured term loans from "Deferred financing costs, net" to a reduction in "Unsecured notes payable", of $11.7 million and $9.3 million, and "Secured notes payable", of $1.6 million and $2.5 million, within our Consolidated Balance Sheets as of December 31, 2015 and 2014, respectively. In the 2014 Form 10-K, we reported approximately $4.5 million and $3.1 million of "Amortization of deferred financing costs" for the years ended December 31, 2014 and 2013, respectively. As a result of the adoption of the debt issuance cost guidance and to improve comparability, we
F-16
also reclassified these costs to "Interest expense" for the twelve months ended December 31, 2014 and 2013, respectively, presented in the Consolidated Statement of Operations included in this Form 10-K. As a result of this income statement reclassification, $4.5 million and $3.1 million of amortization of deferred financing costs for the years ended December 31, 2014 and 2013, respectively, reported in the "Depreciation and amortization" line of the Consolidated Statements of Cash Flows in the 2014 Form 10-K have been reclassified to "Amortization of debt premium and debt issuance costs" for the twelve months ended December 31, 2014 and 2013, respectively, presented in the Consolidated Statements of Cash Flows in this Form 10-K. Other than these reclassifications, the adoption of ASU 2015-03 did not have an impact on our consolidated financial statements. See Note 6 (Borrowings) below for further discussion.
Basis of Presentation and Principles of Consolidation
The accompanying consolidated financial statements have been prepared by our management in accordance with United States generally accepted accounting principles, or GAAP, and applicable rules and regulations of the Securities and Exchange Commission, or the SEC. The consolidated financial statements of MAA presented herein include the accounts of MAA, the Operating Partnership, and all other subsidiaries in which MAA has a controlling financial interest. MAA owns approximately 95% to 100% of all consolidated subsidiaries. The consolidated financial statements of MAALP presented herein include the accounts of MAALP and all other subsidiaries in which MAALP has a controlling financial interest. MAALP owns, directly or indirectly, 100% of all consolidated subsidiaries. In our opinion, all adjustments necessary for a fair presentation of the consolidated financial statements have been included, and all such adjustments were of a normal recurring nature. All significant intercompany accounts and transactions have been eliminated in consolidation.
We invest in entities which may qualify as variable interest entities, or VIE. A VIE is a legal entity in which the equity investors lack sufficient equity at risk for the entity to finance its activities without additional subordinated financial support or, as a group, the holders of the equity investment at risk lack the power to direct the activities of a legal entity as well as the obligation to absorb its expected losses or the right to receive its expected residual returns. We consolidate all VIEs for which we are the primary beneficiary and use the equity method to account for investments that qualify as VIEs but for which we are not the primary beneficiary. In determining whether we are the primary beneficiary of a VIE, we consider qualitative and quantitative factors, including but not limited to, those activities that most significantly impact the VIE's economic performance and which party controls such activities.
We use the equity method of accounting for our investments in entities for which we exercise significant influence, but do not have the ability to exercise control. These entities are not variable interest entities. The factors considered in determining that we do not have the ability to exercise control include ownership of voting interests and participatory rights of investors.
Use of Estimates
Management has made a number of estimates and assumptions relating to the reporting of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses to prepare these financial statements and notes in conformity with GAAP. Actual results could differ from those estimates.
Revenue Recognition and Real Estate Sales
We primarily lease multifamily residential apartments under operating leases generally with terms of one year or less. Rental revenues are recognized using a method that represents a straight-line basis over the term of the lease and other revenues are recorded when earned. Rental income represents gross market rent less adjustments for concessions, vacancy loss and bad debt.
We record gains and losses on real estate sales in accordance with accounting standards governing the sale of real estate. For sale transactions meeting the requirements for the full accrual method, we remove the assets and liabilities from our Consolidated Balance Sheets and record the gain or loss in the period the transaction closes.
Rental Costs
Costs associated with rental activities, including advertising costs, are expensed as incurred. Advertising expenses were approximately $13.5 million, $12.4 million, and $9.5 million for the years ended December 31, 2015, 2014, and 2013, respectively.
F-17
Discontinued Operations
Prior to our January 2014 adoption of ASU No. 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, properties sold during the year or those classified as held-for-sale at the end of a reporting period were classified as discontinued operations in accordance with accounting standards governing financial statement presentation. Subsequent to our adoption of this ASU on January 1, 2014, only dispositions representing significant changes in operating strategy are classified as discontinued operations. Once a property is classified as held-for-sale, depreciation is no longer recognized.
Real Estate Assets and Depreciation and Amortization
Real estate assets are carried at depreciated cost. Repairs and maintenance costs are expensed as incurred while significant improvements, renovations, and recurring capital replacements are capitalized. Recurring capital replacements typically include scheduled carpet replacement, new roofs, HVAC units, plumbing, concrete, masonry and other paving, pools and various exterior building improvements. In addition to these costs, we also capitalize salary costs directly identifiable with renovation work. These expenditures extend the useful life of the property and increase the property’s fair market value. The cost of interior painting, vinyl flooring and blinds are expensed as incurred.
Depreciation is computed on a straight-line basis over the estimated useful lives of the related assets which range from 8 to 40 years for land improvements and buildings, 5 years for furniture, fixtures and equipment, and 3 to 5 years for computers and software.
Development Costs
Development projects and the related carrying costs, including interest, property taxes, insurance and allocated direct development salary cost during the construction period, are capitalized and reported in the accompanying Consolidated Balance Sheets as “Development and capital improvements in progress” during the construction period. Interest is capitalized in accordance with accounting standards governing the capitalization of interest. Upon completion and certification for occupancy of individual buildings within a development, amounts representing the completed building's portion of total estimated development costs for the project are transferred to "Land", "Buildings", and "Furniture, fixtures and equipment" as real estate held for investment. Capitalization of interest, property taxes, insurance and allocated direct development salary costs cease upon the transfer. The assets are depreciated over their estimated useful lives. Total interest capitalized during the years ended December 31, 2015, 2014 and 2013 was approximately $1.7 million, $1.7 million, and $2.1 million, respectively. Indirect costs other than interest that we capitalized included capitalized salaries of $0.4 million, $1.7 million, and $0.4 million during the years ended December 31, 2015, 2014 and 2013, respectively, and real estate taxes of $0.2 million, $0.2 million, and $0.3 million during the years ended December 31, 2015, 2014 and 2013, respectively.
Certain costs associated with the lease-up of development projects, including cost of model units, their furnishings, signs, and “grand openings,” are capitalized and amortized over their respective estimated useful lives. All other costs relating to renting development projects are expensed as incurred.
Acquisition of Real Estate Assets
In accordance with accounting standards for business combinations, the fair value of the real estate acquired is allocated to the acquired tangible assets, consisting of land, building, furniture, fixtures and equipment, and identified intangible assets, consisting of the value of in-place leases and other contracts.
We allocate the purchase price to the fair value of the tangible assets of an acquired property determined by valuing the building as if it were vacant, based on management’s determination of the relative fair values of these assets. Management determines the as-if-vacant fair value of a building using methods similar to those used by independent appraisers. These methods include using stabilized net operating income, or NOI, and market specific capitalization and discount rates.
In allocating the fair value of identified intangible assets of an acquired property, the in-place leases are valued based on current rent rates and time and cost to lease a unit. Management concluded that the residential leases acquired in connection with each of its property acquisitions are approximately at market rates since the residential lease terms generally do not extend beyond one year.
For larger, portfolio style acquisitions, like the Merger, management engages a third party valuation specialist to perform the fair value assessment, which includes an allocation of the purchase price. Similar to management's methods, the third party
F-18
uses cash flow analysis as well as an income approach and a market approach to determine the fair value of assets. The third party uses stabilized NOI and market specific capitalization and discount rates. Management reviews the inputs used by the third party specialist as well as the allocation of the purchase price provided by the third party to ensure reasonableness and that the procedures are performed in accordance with management's policy. The initial allocation of the purchase price is based on management’s preliminary assessment, which may differ when final information becomes available. Subsequent adjustments made to the initial purchase price allocation, if any, are made within the allocation period, which typically does not exceed one year.
For residential leases, the fair value of the in-place leases and resident relationships is then amortized over 6 months, the estimated remaining term of the resident leases. For commercial leases, the fair value of in-place leases and resident relationships is amortized over the remaining term of the commercial leases. The amount of lease intangibles included in Other assets totaled $6.1 million, $8.3 million, and $54.0 million as of December 31, 2015, 2014, and 2013, respectively. Accumulated amortization for these leases totaled $2.3 million, $1.8 million, and $21.9 million as of December 31, 2015, 2014 and 2013, respectively. The amortization recorded as depreciation and amortization expense was $5.0 million, $24.5 million, and $23.5 million for the years ended December 31, 2015, 2014, and 2013, respectively. The estimated aggregate future amortization expense is approximately $1.4 million, $0.5 million, $0.4 million, $0.3 million, and $0.3 million for the years ended December 31, 2016, 2017, 2018, 2019, and 2020, respectively.
The Company's policy is to expense the costs incurred to acquire properties in the period these costs are incurred. Acquisition costs include appraisal fees, title fees, broker fees, and other legal costs to acquire the property. These costs are recorded in our Consolidated Statement of Operations under the line "Acquisition expenses".
Impairment of Long-lived Assets, including Goodwill
We account for long-lived assets in accordance with the provisions of accounting standards for the impairment or disposal of long-lived assets and evaluate our goodwill for impairment under accounting standards for goodwill and other intangible assets. We evaluate goodwill for impairment on at least an annual basis, or more frequently if a goodwill impairment indicator is identified. We periodically evaluate long-lived assets, including investments in real estate and goodwill, for indicators that would suggest that the carrying amount of the assets may not be recoverable. The judgments regarding the existence of such indicators are based on factors such as operating performance, market conditions and legal factors.
Long-lived assets, such as real estate assets, equipment and purchased intangibles subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of an asset exceeds its estimated future cash flows, an impairment charge is recognized for the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of are separately presented on the Balance Sheet and reported at the lower of the carrying amount or fair value less costs to sell, and are no longer depreciated. The assets and liabilities of a disposed group or a property classified as held for sale are presented separately in the appropriate asset and liability sections of the balance sheet.
Goodwill is tested annually for impairment and is tested for impairment more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss for goodwill is recognized to the extent that the carrying amount exceeds the implied fair value of goodwill. This determination is made at the reporting unit level and consists of two steps. First, we determine the fair value of a reporting unit and compare it to its carrying amount. In the apartment industry, the primary method used for determining fair value is to divide annual operating cash flows by an appropriate capitalization rate. We determine the appropriate capitalization rate by reviewing the prevailing rates in a property’s market or submarket. Second, if the carrying amount of a reporting unit exceeds its fair value, an impairment loss is recognized for any excess of the carrying amount of the reporting unit’s goodwill over the implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating the fair value of the reporting unit in a manner similar to a purchase price allocation in accordance with accounting standards for business combinations. The residual fair value after this allocation is the implied fair value of the reporting unit goodwill. There has been no impairment of goodwill in the three year period ended December 31, 2015.
Goodwill decreased from $2.3 million at December 31, 2014 to $1.6 million at December 31, 2015 as a result of the disposition of the Post House Jackson, Post House North, and Oaks apartment communities on April 29, 2015. Goodwill decreased from $4.1 million at December 31, 2013 to $2.3 million at December 31, 2014 as a result of the disposition of the Greenbrook apartment community on July 10, 2014.
F-19
Loss Contingencies
The outcomes of claims, disputes and legal proceedings are subject to significant uncertainty. We record an accrual for loss contingencies when a loss is probable and the amount of the loss can be reasonably estimated. We review these accruals quarterly and make revisions based on changes in facts and circumstances. When a loss contingency is not both probable and reasonably estimable, we do not accrue the loss. However, if the loss (or an additional loss in excess of the accrual) is at least a reasonable possibility and material, then we disclose a reasonable estimate of the possible loss, or range of loss, if such reasonable estimate can be made. If we cannot make a reasonable estimate of the possible loss, or range of loss, then a statement to that effect is disclosed.
The assessment of whether a loss is probable or a reasonable possibility, and whether the loss or range of loss is reasonably estimable, often involves a series of complex judgments about future events. Among the factors that we consider in this assessment, are the nature of existing legal proceedings and claims, the asserted or possible damages or loss contingency (if reasonably estimable), the progress of the matter, existing law and precedent, the opinions or views of legal counsel and other advisers, our experience in similar matters, the facts available to us at the time of assessment, and how we intend to respond, or have responded, to the proceeding or claim. Our assessment of these factors may change over time as individual proceedings or claims progress. For matters where we are not currently able to reasonably estimate a range of reasonably possible loss, the factors that have contributed to this determination include the following: (i) the damages sought are indeterminate; (ii) the proceedings are in the early stages; (iii) the matters involve novel or unsettled legal theories or a large or uncertain number of actual or potential cases or parties; and/or (iv) discussions with the parties in matters that are expected ultimately to be resolved through negotiation and settlement have not reached the point where we believe a reasonable estimate of loss, or range of loss, can be made. In such instances, we believe that there is considerable uncertainty regarding the timing or ultimate resolution of such matters, including a possible eventual loss or business impact, if any.
Undeveloped Land
Undeveloped land includes sites intended for future multifamily developments, sites for future commercial development and sites intended for residential use, which are carried at the lower of cost or fair value in accordance with GAAP and any costs incurred prior to commencement of pre-development activities are expensed as incurred.
Investment in Real Estate Joint Ventures
Our investments in our unconsolidated real estate joint ventures are recorded using the equity method as we are able to exert significant influence, but do not have a controlling interest in any of our joint ventures.
Cash and Cash Equivalents
We consider investments in money market accounts and certificates of deposit with original maturities of three months or less to be cash equivalents.
Restricted Cash
Restricted cash consists of security deposits required to be held separately, escrow deposits held by lenders for property taxes, insurance, debt service, and replacement reserves, and exchanges under Section 1031(b) of the Internal Revenue Code of 1986, as amended, or the Code. Section 1031(b) exchanges are treated as investing activities in the Consolidated Statement of Cash Flows.
Deferred Financing Costs
Deferred financing costs are amortized over the terms of the related debt using a method which approximates the effective interest method. If the terms of renewed or modified debt instruments are deemed to be substantially different, all unamortized financing costs associated with the modified debt are charged to earnings in the current period. If the terms are not substantially different, the costs associated with the renewal are capitalized and amortized over the remaining term of the debt instrument. For modifications affecting a line of credit, fees paid to a creditor and any third party costs will be capitalized and amortized over the remaining term of the new arrangement. Any unamortized deferred financing costs associated with the old arrangement are either deferred and amortized over the life of the new arrangement or written off, depending upon the nature of the modification and cost. The balance of any unamortized financing costs on extinguished debt is expensed upon extinguishment.
F-20
Other Assets
Other assets consist primarily of deferred rental concessions which are recognized on a straight line basis over the life of the leases, receivables and deposits from residents, the value of derivative contracts and other prepaid expenses including prepaid insurance and prepaid interest. Also included in other assets are the fair market value of in place leases, which totaled $6.1 million and $8.3 million as of December 31, 2015 and 2014, respectively.
Accrued Expenses and Other Liabilities
Accrued expenses consist of accrued dividends payable, accrued real estate taxes, accrued interest payable, other accrued expenses payable, and unearned income. Significant accruals include accrued dividends payable of $65.2 million and $61.2 million at December 31, 2015 and 2014, respectively, accrued real estate taxes of $63.3 million and $56.8 million at December 31, 2015 and 2014, respectively, and accrued interest payable of $17.2 million and $17.8 million, at December 31, 2015 and 2014, respectively.
Self-Insurance
We are self-insured for workers' compensation claims up to $500,000 and for general liability claims up to $100,000. Claims exceeding these amounts are insured by a third party. We accrue for expected liabilities less than $500,000 for workers' compensation based on a third party actuarial estimate of ultimate losses and we also accrue for expected general liability claims less than $100,000 based on a third party actuarial estimate of ultimate losses.
Income Taxes
MAA has elected to be taxed as a REIT under the Code, beginning with the taxable year ended December 31, 1994, and intends to continue to operate in such a manner. The current and continuing qualification as a REIT depends on MAA's ability to meet the various requirements imposed by the Code, which are related to organizational structure, distribution levels, diversity of stock ownership and certain restrictions with regard to owned assets and categories of income. As long as MAA qualifies for taxation as a REIT, it will generally not be subject to United States Federal corporate income tax on its taxable income that is currently distributed to shareholders. This treatment substantially eliminates the “double taxation” (at the corporate and shareholder levels) that generally results from an investment in a corporation.
Even if MAA qualifies as a REIT, it may be subject to United States Federal income and excise taxes in certain situations, such as not meeting the income distribution requirements. MAA also will be required to pay a 100% tax on any net income on non-arm’s length transactions between MAA and its Taxable REIT Subsidiaries, or TRS (discussed below). In addition, MAA could also be subject to the alternative minimum tax, or AMT. State and local tax laws may not conform to the United States Federal income tax treatment, and MAA and its shareholders may be subject to state or local taxation in various state or local jurisdictions, including those in which MAA transacts business or its shareholders reside. Any taxes imposed on MAA would reduce its operating cash flow and net income.
Certain of our operations or a portion thereof, including asset management and risk management, are conducted through TRSs, which are subsidiaries of the Operating Partnership. A TRS is a C-corporation that has not elected REIT status and as such is subject to United States Federal corporate income tax.
The TRS accounts for deferred taxes by recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. A valuation allowance is provided when it is more likely than not that some portion or all of the deferred tax assets will not be realized. Based on this evaluation, at December 31, 2015, net of the valuation allowance, the net deferred tax assets were reduced to zero.
The Company recognizes liabilities for uncertain income tax positions based on a two-step process. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates that it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step requires the Company to estimate and measure the tax benefit as the largest amount that is more than 50% likely to be realized upon ultimate settlement. The Company classifies interest related to income tax liabilities, and if applicable, penalties, as a component of Income tax expense. As of December 31, 2015, we did not have any unrecognized tax benefits, and we do not believe that there will be any material changes in our unrecognized tax positions over the next 12 months. The income tax expense line item shown in the Statement of Operations represents the Texas-based margin tax for all Texas properties.
F-21
Fair value of derivative financial instruments
We utilize certain derivative financial instruments, primarily interest rate swaps and interest rate caps, during the normal course of business to manage, or hedge, the interest rate risk associated with our variable rate debt or as hedges in anticipation of future debt transactions to manage well-defined interest rate risk associated with the transaction.
In order for a derivative contract to be designated as a hedging instrument, changes in the hedging instrument must be highly effective at offsetting changes in the hedged item. The historical correlation of the hedging instruments and the underlying hedged items are assessed before entering into the hedging relationship and on a quarterly basis thereafter, and have been found to be highly effective.
We measure ineffectiveness using the change in the variable cash flows method or the hypothetical derivative method for interest rate swaps and the hypothetical derivative method for interest rate caps for each reporting period through the term of the hedging instruments. Any amounts determined to be ineffective are recorded in earnings if in an overhedged position. The change in fair value of the interest rate swaps and the intrinsic value or fair value of interest rate caps designated as cash flow hedges are recorded to accumulated other comprehensive income in the Statement of Equity.
The valuation of our derivative financial instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves. The fair values of interest rate caps are determined using the market standard methodology of discounting the future expected cash receipts that would occur if variable interest rates rise above the strike rate of the interest rate caps. The variable interest rates used in the calculation of projected receipts on the interest rate cap are based on an expectation of future interest rates derived from observable market interest rate curves and volatilities. Additionally, we incorporate credit valuation adjustments to appropriately reflect both our own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. Changes in the fair values of our derivatives are primarily the result of fluctuations in interest rates. See Note 7 (Derivative and Hedging Activities) and Note 8 (Fair Value Disclosure of Financial Information) for further discussion.
Recent Accounting Pronouncements
The following table provides a brief description of recent accounting pronouncements that could have a material effect on our financial statements:
Standard | Description | Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
Accounting Standards Update (ASU) 2015-03 and ASU 2015-15, Interest -Imputation of Interest | ASU 2015-03, requires that debt issuance costs be presented in the balance sheet as a direct deduction from the carrying amount of debt liability, consistent with debt discounts or premiums. ASU 2015-15 provides additional guidance to ASU 2015-03, which did not address presentation or subsequent measurement of debt issuance costs related to line-of-credit arrangements. ASU 2015-15 noted that the SEC staff would not object to an entity deferring and presenting debt issuance costs as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. | This ASU is effective for annual periods ending after December 15, 2015; however, early adoption is permitted. | We adopted this ASU on December 31, 2015. The adoption of this ASU resulted in the reclassification of $13.3 million and $11.8 million of unamortized debt issuance costs related to the company’s secured property mortgages, senior unsecured notes, and unsecured term loans from Deferred financing costs, net to a reduction in Unsecured and Secured notes payable within its Consolidated Balance Sheets as of December 31, 2015 and 2014, respectively. |
F-22
ASU 2014-15, Disclosure of Uncertainties about an Entity's Ability to Continue as a Going Concern | This ASU requires an entity's management to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the entity's ability to continue as a going concern within one year after the date that the financial statements are issued. If substantial doubt exists, the entity must disclose the principal conditions or events that raised the substantial doubt, management's evaluation of the significance of these conditions, and management's plan for alleviating the substantial doubt about the entity's ability to continue as a going concern. | This ASU is effective for annual periods ending after December 15, 2016; however, early adoption is permitted. | We are currently in the process of evaluating the impact of this ASU, but we do not expect the adoption of this ASU to have a material impact on our consolidated financial position or results of operations taken as a whole. |
ASU 2014-09, Revenue from Contracts with Customers | This ASU establishes principles for recognizing revenue upon the transfer of promised goods or services to customers, in an amount that reflects the expected consideration received in exchange for those goods or services. | This ASU is effective for annual reporting periods beginning after December 15, 2017, as a result of a deferral of the effective date arising from the issuance of ASU 2015-14, Revenue from Contracts with Customers - Deferral of the Effective Date. Early adoption is permitted. | The amendments may be applied retrospectively to each prior period presented or retrospectively with the cumulative effect recognized as of the date of initial application. We are currently in the process of evaluating the impact of adoption of this ASU on our consolidated financial condition and results of operations taken as a whole and plan on completing this assessment in the fourth quarter of 2016, but we do not expect the impact to be material. We have not yet determined which method will be used for initial application. |
ASU 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity | This ASU raises the threshold for disposals to qualify as discontinued operations. It also requires additional disclosures for discontinued operations and new disclosures for individually material disposal transactions that do not meet the definition of a discontinued operation. | This ASU is effective for fiscal years beginning after December 15, 2014, and interim periods within those years; however, early adoption is permitted beginning in the first quarter of 2014. | We adopted this ASU on January 1, 2014. The adoption of this ASU required us to not classify certain disposals occurring during 2014 as discontinued operations. The 2014 dispositions did not qualify for discontinued operations treatment and therefore the gains on these properties are presented as a component of continuing operations for 2014. |
2. BUSINESS COMBINATIONS
Merger of MAA and Colonial
On October 1, 2013, we completed the Merger with Colonial and Colonial LP. As part of the Merger, we acquired 115 wholly owned apartment communities encompassing 34,370 units principally located in the Southeast and Southwest regions of the United States. In addition to the apartment communities, we also acquired four commercial properties totaling approximately 806,000 square feet. The additions caused us to nearly double in size as a result of the Merger. The consolidated net assets and results of operations of Colonial are included in our consolidated financial statements from the closing date, October 1, 2013, going forward.
The total purchase price of approximately $2.2 billion was determined based on the number of Colonial shares and Colonial LP partnership interests outstanding as of October 1, 2013. In all cases in which MAA’s stock price was a determining factor in arriving at final consideration for the Merger, the stock price used to determine the purchase price was the opening price of MAA’s common stock on October 1, 2013 ($62.56 per share). The total purchase price includes $7.3 million of other consideration, a majority of which relates to assumed stock compensation plans. As a result of the Merger, we issued approximately 31.9 million shares of MAA common stock and approximately 2.6 million OP units.
F-23
The Merger has been accounted for using the acquisition method of accounting in accordance with ASC 805, Business Combinations, which requires, among other things, that the assets acquired and liabilities assumed be recognized at their acquisition date fair values.
For larger, portfolio style acquisitions, like the Merger, management engages a third party valuation specialist to assist with the fair value assessment, which includes an allocation of the purchase price. Similar to management's methods, the third party generally uses cash flow analysis as well as an income approach and a market approach to determine the fair value of assets acquired. The third party uses stabilized NOI and a market specific capitalization and discount rates. Management reviews the inputs used by the third party specialist as well as the allocation of the purchase price provided by the third party to ensure reasonableness and that the procedures are performed in accordance with management's policy. The allocation of the purchase price is based on management’s assessment, which may differ as more information becomes available. Subsequent adjustments made to the purchase price allocation, if any, are made within the allocation period, which typically does not exceed one year.
The allocation of the purchase price described above requires a significant amount of judgment and represents management's best estimate of the fair value as of the acquisition date. The following final purchase price allocation was based on our valuation as well as estimates and assumptions of the acquisition date fair value of the tangible and intangible assets acquired and liabilities assumed.
The following table summarizes the final purchase price allocation (in thousands):
Land | $ | 469,396 | |
Buildings and improvements | 3,080,858 | ||
Furniture, fixtures and equipment | 96,377 | ||
Development and capital improvements in progress | 113,368 | ||
Undeveloped land | 58,400 | ||
Properties held for sale | 33,300 | ||
Lease intangible assets | 57,946 | ||
Cash and cash equivalents | 63,454 | ||
Restricted cash | 6,825 | ||
Deferred costs and other assets, excluding lease intangible assets | 86,141 | ||
Total assets acquired | 4,066,065 | ||
Notes payable | (1,759,550) | ||
Fair market value of interest rate swaps | (14,961) | ||
Accounts payable, accrued expenses, and other liabilities | (128,678) | ||
Total liabilities assumed, including debt | (1,903,189 | ) | |
Total purchase price | $ | 2,162,876 |
We incurred total merger and integration related expenses of $11.5 million and $37.5 million for the years ended December 31, 2014 and 2013, respectively. These amounts were expensed as incurred and are included in the Consolidated Statement of Operations in the items titled "Merger related expenses", primarily consisting of severance, legal, and professional costs, and "Integration related expenses", primarily consisting of temporary systems, staffing, and facilities costs.
The allocation of fair values of the assets acquired and liabilities assumed has not changed from the allocation reported in Item 8. Financial Statements and Supplementary Data - Notes to Consolidated Financial Statements, Note 2 of our Annual Report on Form 10-K for the year ended December 31, 2014, filed with the SEC on February 25, 2015.
3. EARNINGS PER COMMON SHARE OF MAA
Basic earnings per share is computed by dividing net income available to MAA common shareholders by the weighted average number of shares outstanding during the period. All outstanding unvested restricted share awards contain rights to non-forfeitable dividends and participate in undistributed earnings with common shareholders and, accordingly, are considered participating securities that are included in the two-class method of computing basic earnings per share. Both the unvested
F-24
restricted shares and other potentially dilutive common shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis with our diluted earnings per share being the more dilutive of the treasury stock or two-class methods. Operating partnership units are included in dilutive earnings per share calculations when they are dilutive to earnings per share. For the years ended December 31, 2015, 2014, and 2013, MAA's basic earnings per share is computed using the two-class method, and our diluted earnings per share is computed using the more dilutive of the treasury stock method or two-class method:
(dollars and shares in thousands, except per share amounts) | Years ended December 31, | ||||||||||
2015 | 2014 | 2013 | |||||||||
Shares Outstanding | |||||||||||
Weighted average common shares - basic | 75,176 | 74,982 | 50,677 | ||||||||
Weighted average partnership units outstanding | — | (1) | — | (1) | 2,351 | ||||||
Effect of dilutive securities | — | (2) | — | (2) | 88 | ||||||
Weighted average common shares - diluted | 75,176 | 74,982 | 53,116 | ||||||||
Calculation of Earnings per Share - basic | |||||||||||
Income from continuing operations | $ | 350,745 | $ | 150,946 | $ | 37,692 | |||||
Income from continuing operations attributable to noncontrolling interests | (18,458 | ) | (8,013 | ) | (1,154 | ) | |||||
Income from continuing operations allocated to unvested restricted shares | (772 | ) | (278 | ) | (34 | ) | |||||
Income from continuing operations available for common shareholders, adjusted | $ | 331,515 | $ | 142,655 | $ | 36,504 | |||||
Income from discontinued operations | $ | — | $ | 5,331 | $ | 81,587 | |||||
Income from discontinued operations attributable to noncontrolling interest | — | (284 | ) | (2,845 | ) | ||||||
Income from discontinued operations allocated to unvested restricted shares | — | (10 | ) | (73 | ) | ||||||
Income from discontinued operations available for common shareholders, adjusted | $ | — | $ | 5,037 | $ | 78,669 | |||||
Weighted average common shares - basic | 75,176 | 74,982 | 50,677 | ||||||||
Earnings per share - basic | $ | 4.41 | $ | 1.97 | $ | 2.27 | |||||
Calculation of Earnings per Share - diluted | |||||||||||
Income from continuing operations | $ | 350,745 | $ | 150,946 | $ | 37,692 | |||||
Income from continuing operations attributable to noncontrolling interests | (18,458 | ) | (1) | (8,013 | ) | (1) | — | ||||
Income from continuing operations allocated to unvested restricted shares | (772 | ) | (2) | (278 | ) | (2) | — | ||||
Income from continuing operations available for common shareholders, adjusted | $ | 331,515 | $ | 142,655 | $ | 37,692 | |||||
Income from discontinued operations | $ | — | $ | 5,331 | $ | 81,587 | |||||
Income from discontinued operations attributable to noncontrolling interest | — | (1) | (284 | ) | (1) | — | |||||
Income from discontinued operations allocated to unvested restricted shares | — | (2) | (10 | ) | (2) | — | |||||
Income from discontinued operations available for common shareholders, adjusted | $ | — | $ | 5,037 | $ | 81,587 | |||||
Weighted average common shares - diluted | 75,176 | 74,982 | 53,116 | ||||||||
Earnings per share - diluted | $ | 4.41 | $ | 1.97 | $ | 2.25 |
(1) For both the years ended December 31, 2015 and 2014, 4.2 million OP units and their related income are not included in the diluted earnings per share calculations as they are not dilutive.
(2) For both the years ended December 31, 2015 and 2014, 0.1 million potentially dilutive securities and their related income are not included in the diluted earnings per share calculation as they are not dilutive.
4. EARNINGS PER OP UNIT OF MAALP
Basic earnings per OP Unit is computed by dividing net income available for common unitholders by the weighted average number of units outstanding during the period. All outstanding unvested restricted unit awards contain rights to non-forfeitable distributions and participate in undistributed earnings with common unitholders and, accordingly, are considered participating
F-25
securities that are included in the two-class method of computing basic earnings per OP unit. Diluted earnings per OP Unit reflects the potential dilution that could occur if securities or other contracts to issue OP Units were exercised or converted into OP Units.
A reconciliation of the numerators and denominators of the basic and diluted earnings per OP unit computations for the years ended December 31, 2015, 2014, and 2013 is presented below:
(dollars and units in thousands, except per unit amounts) | Years ended December 31, | ||||||||||
2015 | 2014 | 2013 | |||||||||
Units Outstanding | |||||||||||
Weighted average common units - basic | 79,361 | 79,188 | 53,075 | ||||||||
Effect of dilutive securities | — | (1) | — | (1) | 88 | ||||||
Weighted average common units - diluted | 79,361 | 79,188 | 53,163 | ||||||||
Calculation of Earnings per Unit - basic | |||||||||||
Income from continuing operations | $ | 350,745 | $ | 150,946 | $ | 37,692 | |||||
Income from continuing operations allocated to unvested restricted shares | (772 | ) | (278 | ) | (33 | ) | |||||
Income from continuing operations available for common unitholders, adjusted | $ | 349,973 | $ | 150,668 | $ | 37,659 | |||||
Income from discontinued operations | $ | — | $ | 5,331 | $ | 69,852 | |||||
Income from discontinued operations allocated to unvested restricted shares | — | (10 | ) | (62 | ) | ||||||
Income from discontinued operations available for common unitholders, adjusted | $ | — | $ | 5,321 | $ | 69,790 | |||||
Weighted average common units - basic | 79,361 | 79,188 | 53,075 | ||||||||
Earnings per unit - basic: | $ | 4.41 | $ | 1.97 | $ | 2.02 | |||||
Calculation of Earnings per Unit - diluted | |||||||||||
Income from continuing operations | $ | 350,745 | $ | 150,946 | $ | 37,692 | |||||
Income from continuing operations allocated to unvested restricted shares | (772 | ) | (1) | (278 | ) | (1) | — | ||||
Income from continuing operations available for common unitholders, adjusted | $ | 349,973 | $ | 150,668 | $ | 37,692 | |||||
Income from discontinued operations | $ | — | $ | 5,331 | $ | 69,852 | |||||
Income from discontinued operations allocated to unvested restricted shares | — | (1) | (10 | ) | (1) | — | |||||
Income from discontinued operations available for common unitholders, adjusted | $ | — | $ | 5,321 | $ | 69,852 | |||||
Weighted average common units - diluted | 79,361 | 79,188 | 53,163 | ||||||||
Earnings per unit - diluted: | $ | 4.41 | $ | 1.97 | $ | 2.02 |
(1) For both the years ended December 31, 2015 and 2014, 0.1 million potentially dilutive securities and their related income are not included in the diluted earnings per unit calculations as they are not dilutive.
5. STOCK BASED COMPENSATION
Overview
MAA accounts for its stock based employee compensation plans in accordance with accounting standards governing stock based compensation. These standards require an entity to measure the cost of employee services received in exchange for an award of an equity instrument based on the award's fair value on the grant date and recognize the cost over the period during
F-26
which the employee is required to provide service in exchange for the award, which is generally the vesting period. Any liability awards issued are remeasured at each reporting period.
MAA’s stock compensation plans consist of an employee stock purchase plan and a number of incentives provided to attract and retain independent directors, executive officers and key employees. Incentives are currently granted under the 2013 Stock Incentive Plan, as amended, which was originally approved at the September 27, 2013 annual meeting of MAA shareholders. The 2013 Stock Incentive Plan replaced the 2004 Stock Plan which had replaced the 1994 Restricted Stock and Stock Option Plan (collectively, the “Plans”) under which no further awards may be granted as of October 31, 2013. The 1994 Restricted Stock and Stock Option Plan allowed for the grant of restricted stock and stock options up to a total of 2.4 million shares. The 2004 Stock Plan allowed for the grant of restricted stock and stock options up to a total of 500,000 shares. The 2013 Stock Incentive Plan allows for the grant of restricted stock and stock options up to 625,000 shares. MAA believes that such awards better align the interests of its employees with those of its shareholders.
Compensation expense is generally recognized for service based restricted stock awards using the straight-line method over the vesting period of the shares regardless of cliff or ratable vesting distinctions. Compensation expense for market and performance based restricted stock awards is generally recognized using the accelerated amortization method with each vesting tranche valued as a separate award, with a separate vesting date, consistent with the estimated value of the award at each period end. Additionally, we adjust compensation expense for estimated and actual forfeitures for all awards. Compensation expense for stock options is generally recognized on a straight-line basis over the requisite service period. MAA presents stock compensation expense in the Consolidated Statements of Operations on the line labeled “General and administrative expenses”.
Total compensation costs under the Plans were approximately $6.9 million, $5.2 million and $2.7 million for the years ended December 31, 2015, 2014, and 2013, respectively. Of these amounts, total compensation costs capitalized under the Plans were approximately $735,000, $431,000, and $17,000 for the years ended December 31, 2015, 2014, and 2013, respectively. As of December 31, 2015, the total unrecognized compensation cost related to the Plans was approximately $11.0 million. This cost is expected to be recognized over the remaining weighted average period of 1.2 years. Total cash paid for the settlement of plan shares totaled $1.0 million, $0.6 million, and $0.4 million for the years ended December 31, 2015, 2014, and 2013, respectively. Information concerning grants under the Plans is listed below.
Restricted Stock
In general, restricted stock is earned based on either a service condition, performance condition, or market condition, or a combination thereof, and vests ratably over a period from 1 year to 5 years. Service based awards are earned when the employee remains employed over the requisite service period and are valued on the grant date based upon the market price of MAA common stock on the date of grant. Market based awards are earned when MAA reaches a specified stock price or specified return on the stock price (price appreciation plus dividends) and are valued on the grant date using a Monte Carlo simulation. Performance based awards are earned when MAA reaches certain operational goals such as FFO targets and are valued based upon the market price of MAA common stock on the date of grant as well as the probability of reaching the stated targets. MAA remeasures the fair value of the performance based awards each balance sheet date with adjustments made on a cumulative basis until the award is settled and the final compensation is known. The weighted average grant date fair value per share of restricted stock awards granted during the years ended December 31, 2015, 2014, and 2013, was $68.35, $62.40, and $64.30, respectively.
The following is a summary of the key assumptions used in the valuation calculations for market based awards granted during the years ended December 31, 2015, 2014, and 2013:
2015 | 2014 | 2013 | |
Risk free rate - minimum | 0.10% | 0.02% | 0.07% |
Risk free rate - maximum | 1.05% | 0.80% | 0.17% |
Dividend yield | 3.932% | 4.755% | 4.269% |
Volatility - minimum | 15.41% | 18.31% | 16.40% |
Volatility - maximum | 16.04% | 20.48% | 20.92% |
Service period | 3 years | 3 years | 4 years |
The risk free rate was based on a zero coupon risk-free rate. The minimum risk free rate was based on a period of 0.25 years for the years ended December 31, 2015, 2014, and 2013. The maximum risk free rate was based on a period of 3 years, 3
F-27
years, and 1 year for the years ended December 31, 2015, 2014, and 2013, respectively. The dividend yield was based on the closing stock price of MAA stock on the date of grant. Volatility for MAA was obtained by using a blend of both historical and implied volatility calculations. Historical volatility was based on the standard deviation of daily total continuous returns, and implied volatility was based on the trailing month average of daily implied volatilities interpolating between the volatilities implied by stock call option contracts that were closest to the terms shown and closest to the money. The minimum volatility was based on a period of 1 year for the years ended December 31, 2015, 2014, and 2013. The maximum volatility was based on a period of 2 years, 3 years, and 2 years for the years ended December 31, 2015, 2014, and 2013, respectively. The requisite service period is based on the criteria for the separate programs according to the vesting schedule. Turnover is based on the historical experience for the key managers and executive officers, and is used in estimating forfeitures.
A summary of the status of the nonvested restricted shares as of December 31, 2015, and the changes for the year ended December 31, 2015, is presented below:
Nonvested Shares | Shares | Weighted Average Grant-Date Fair Value | |||||
Nonvested at January 1, 2015 | 145,049 | $ | 63.25 | ||||
Issued | 93,356 | 72.54 | |||||
Vested | (49,156 | ) | 58.08 | ||||
Forfeited | (1,308 | ) | 65.88 | ||||
Nonvested at December 31, 2015 | 187,941 | $ | 63.36 |
The total fair value of shares vesting during the years ended December 31, 2015, 2014, and 2013 was approximately $2.9 million, $2.7 million, and $1.6 million, respectively.
Stock Options
In general, stock options are earned when the employee remains employed over the requisite service period and vest ratably over a period from 0.3 years to 2.3 years. Stock options exercised result in new common shares being issued on the open market by the Company. The fair value of stock option awards is determined using the Black-Scholes valuation model. The weighted average grant date fair value of stock option awards granted during the year ended December 31, 2013 was $11.77 per option. No stock options were granted during the years ended December 31, 2015 and 2014.
The following is a summary of the key assumptions used in the Black-Scholes valuation calculations for stock options granted during the year ended December 31, 2013:
2013 | ||
Term - minimum | 0.25 years | |
Term - maximum | 5.50 years | |
Risk free rate - minimum | 0.02% | |
Risk free rate - maximum | 1.55% | |
Dividend yield | 4.21% | |
Volatility - minimum | 15.60% | |
Volatility - maximum | 46.29% |
The term represents an estimate of the period of time options are expected to remain outstanding. The U.S. Treasury bill rate, which approximated the expected life of the option, was used to represent the risk-free rate. The current dividend yield at the time of grant was used to estimate the dividend yield over the life of the option. Volatility is based on the actual changes in the market value of MAA’s stock and is calculated using daily market value changes from the date of grant over a past period equal to the expected life of the stock options. Turnover is based on the historical rate at which options are exercised, and is used in estimating forfeitures.
F-28
A summary of the status of the stock options as of December 31, 2015 and the changes for the year ended December 31, 2015 is presented below:
Stock Options | Options | Weighted Average Exercise Price | |||||
Outstanding at January 1, 2015 | 74,454 | $ | 82.33 | ||||
Granted | — | — | |||||
Exercised | (7,342 | ) | 57.23 | ||||
Expired | (9,000 | ) | 76.87 | ||||
Outstanding at December 31, 2015 | 58,112 | $ | 86.21 |
All 58,112 options outstanding at December 31, 2015 were exercisable with a weighted average exercise price of $86.21, an intrinsic value of $835,000, and a weighted average remaining term of 1.7 years. The intrinsic value of options exercised during the year ended December 31, 2015 was $0.2 million. Cash received from the exercise of stock options for the years ended December 31, 2015, 2014, and 2013 was $0.4 million, $12.2 million, and $6.2 million, respectively.
6. BORROWINGS
The weighted average interest rate at December 31, 2015 for the $3.43 billion of debt outstanding was 3.7%, compared to the weighted average interest rate of 3.7% on $3.51 billion of debt outstanding at December 31, 2014. Our debt consists of an unsecured credit facility, unsecured term loans, senior unsecured notes, a secured credit facility with Fannie Mae, and secured property mortgages. We utilize fixed rate borrowings, interest rate swaps, and interest rate caps to manage our current and future interest rate risk. More details on our borrowings can be found in the schedules presented later in this section.
At December 31, 2015, the Company had $65.0 million (after considering the impact of interest rate swap and cap agreements in effect) of conventional, secured variable rate debt outstanding at an average interest rate of 0.8%, $125.0 million of capped conventional, secured variable rate debt at an average interest rate of 0.8%. The interest rate on all other secured debt, totaling $1.1 billion, was hedged or fixed at an average interest rate of 4.0%. Additionally, the Company had $2.1 billion of senior unsecured notes and term loans fixed at an average interest rate of 3.9% and a $750 million variable rate credit facility with an average interest rate of 1.2% with $75 million borrowed at December 31, 2015.
Unsecured Credit Facility
We also maintain a $750.0 million unsecured credit facility with fourteen banks led by KeyBank National Association, or the KeyBank Facility. The KeyBank Facility includes an expansion option up to $1.5 billion. The KeyBank Facility bears an interest rate of LIBOR plus a spread of 0.85% to 1.55% based on an investment grade pricing grid and is currently bearing interest at 1.23%. This credit line expires in April 2020 with an option to extend for an additional six months. At December 31, 2015, we had $746.7 million available to be borrowed under the Key Bank Line agreement with $75.0 million actually borrowed under this facility. Approximately $3.3 million of the facility is used to support letters of credit. Commitment fees related to this facility totaled $1.1 million for the year ended December 31, 2015.
Unsecured Term Loans
We also maintain three term loans with a syndicate of banks, led by KeyBank, Wells Fargo, and US Bank, respectively. The KeyBank term loan has a balance of $150 million, matures in 2021, and has a variable interest rate of LIBOR plus a spread of 0.90% to 1.75% based on our credit ratings. The Wells Fargo term loan has a balance of $250 million and matures in 2018. The US Bank term loan has a balance of $150 million and matures in 2020. Both the Wells Fargo and US Bank term loans have variable interest rates of LIBOR plus a spread of 0.90% to 1.90% based on our credit ratings.
Senior Unsecured Notes
As of December 31, 2015, we had approximately $1.2 billion of publicly issued bonds and $310.0 million of private placement notes. These senior unsecured notes are longer term in nature and usually mature within five to twelve years.
On November 2, 2015, the Operating Partnership issued $400 million in aggregate principal amount of notes, maturing on November 15, 2025 with an interest rate of 4.00% per annum, or the 2025 Notes. The purchase price paid by the initial
F-29
purchasers was 98.99% of the principal amount. The 2025 Notes are general unsecured senior obligations of the Operating Partnership and rank equally in right of payment with all other senior unsecured indebtedness of the Operating Partnership. Interest on the 2025 Notes is payable on May 15 and November 15 of each year, beginning on May 15, 2016. The net proceeds from the offering after deducting the original issue discount of approximately $4.0 million and underwriting commissions and expenses of approximately $2.6 million were approximately $393.4 million. The 2025 Notes have been reflected net of discount and debt issuance costs in the Consolidated Balance Sheet. In connection with the bond transaction, we cash settled $200 million in forward interest rate swap agreements, entered earlier in the year to effectively lock the interest rate on the planned transaction, which produced an effective interest rate of 4.17% over the ten year life of the bonds.
The Indentures under which certain public notes were issued, including the 2025 Notes, contain certain covenants that, among other things, limit the ability of MAALP and its subsidiaries to incur secured and unsecured indebtedness if not in pro forma compliance with the following negative covenants: (1) total leverage not to exceed 60% of adjusted total assets; (2) secured leverage not to exceed 40% of adjusted total assets; and (3) a fixed charge coverage ratio of at least 1.50 to 1. In addition, MAALP is required to maintain at all times unencumbered consolidated total assets of not less than 150% of the aggregate principal amount of its outstanding unsecured debt. At December 31, 2015, MAALP was in compliance with each of these financial covenants.
Secured Credit Facility
We maintain a $240.0 million secured credit facility with Prudential Mortgage Capital, which is credit enhanced by Fannie Mae, or Fannie Mae Facility. The Fannie Mae Facility provides for both fixed and variable rate borrowings and have Fannie Mae rate tranches with maturities from 2016 through 2018. The interest rate on the majority of the variable portion renews every 90 days and is based on the FNMA discount mortgage backed security rate on the date of renewal, which, for the Company, has historically approximated three-month LIBOR less an average of 0.17% over the life of the Fannie Mae Facility, plus a fee of 0.62%. Borrowings under the Fannie Mae Facility totaled $240.0 million at December 31, 2015, consisting of $50.0 million under a fixed portion at a rate of 4.7%, and the remaining $190.0 million under the variable rate portion of the facility at an average rate of 0.8%. The available borrowing capacity at December 31, 2015, was $240.0 million. Commitment fees related to our unused Fannie Mae Facility totaled $0.1 million for the year ended December 31, 2015. The Company has also entered into 5 interest rate caps totaling a notional amount of $125.0 million which are designed to cap a portion of the Fannie Mae Facility. These interest rate caps have maturities between 2016 and 2018 with four set at 4.5% and one set at 5.0%. The Fannie Mae Facility is subject to certain borrowing base calculations that can effectively reduce the amount that may be borrowed.
Secured Property Mortgages
At December 31, 2015, the Company had $1.0 billion of fixed rate conventional property mortgages with an average interest rate of 3.9% and an average maturity in 2019.
On January 30, 2015, we paid off a $15.2 million mortgage associated with the Farmington Village apartment community. We recorded a $0.2 million loss on debt extinguishment due to paying off the mortgage prior to maturity.
On June 1, 2015, we paid off a $25.5 million mortgage associated with the Colonial Grand at Wilmington apartment community. The payoff was a scheduled maturity of the loan.
On June 15, 2015, we paid off a $10.1 million mortgage associated with the Reserve at Woodwind Lakes apartment community. The payoff was a scheduled maturity of the loan.
On September 1, 2015, we paid off a $11.6 million mortgage associated with the Colonial Village at Timber Crest apartment community. The payoff was a scheduled maturity of the loan.
On September 30, 2015, we paid off a $23.5 million mortgage associated with the Sanctuary at Oglethorpe apartment community. The payoff was a scheduled maturity of the loan.
In addition to these payoffs, we have paid $8.2 million associated with property mortgage principal amortizations for the year ended December 31, 2015.
F-30
Guarantees
MAA fully and unconditionally guarantees the following debt incurred by the Operating Partnership:
• | $240.0 million of the Fannie Mae Facility, of which $240.0 million has been borrowed as of December 31, 2015; and |
• | $310.0 million of senior unsecured notes, all of which has been borrowed as of December 31, 2015. |
Total Outstanding Debt
The following table summarizes the Company’s indebtedness at December 31, 2015, (dollars in thousands):
Borrowed Balance | Effective Rate | Contract Maturity | ||||||
Fixed Rate Secured Debt | ||||||||
Individual property mortgages | $ | 1,012,862 | 3.9 | % | 7/12/2019 | |||
Fannie Mae conventional credit facilities | 50,000 | 4.7 | % | 3/31/2017 | ||||
Total fixed rate secured debt | 1,062,862 | 3.9 | % | 6/2/2019 | ||||
Variable Rate Secured Debt (1) | ||||||||
Fannie Mae conventional credit facilities | 190,000 | 0.8 | % | 8/26/2017 | ||||
Total variable rate secured debt | 190,000 | 0.8 | % | 8/26/2017 | ||||
Fair market value adjustments and debt issuance costs | 33,374 | 3/13/2019 | ||||||
Total Secured Debt | $ | 1,286,236 | 3.5 | % | 2/25/2019 | |||
Unsecured Debt | ||||||||
Variable rate credit facility | 75,000 | 1.2 | % | 4/15/2020 | ||||
Term loan fixed with swaps | 550,000 | 3.1 | % | 11/10/2017 | ||||
Fixed rate bonds | 1,535,246 | 4.2 | % | 9/16/2023 | ||||
Fair market value adjustments, debt issuance costs and discounts | (18,914 | ) | 7/2/2025 | |||||
Total Unsecured Debt | $ | 2,141,332 | 3.8 | % | 1/26/2022 | |||
Total Outstanding Debt | $ | 3,427,568 | 3.7 | % | 12/22/2020 |
(1) Includes capped balances
F-31
The following table summarizes interest rate ranges, maturity and balance of our indebtedness, net of fair market value adjustments, debt issuance costs and discounts, at December 31, 2015 and the balance of our indebtedness, net of fair market value adjustments, debt issuance costs and discounts, at December 31, 2014 (dollars in millions):
At December 31, 2015 | ||||||||||||||
Actual Interest Rates | Current Average Interest Rate | Maturity | Balance | Balance at December 31, 2014 | ||||||||||
Fixed Rate: | ||||||||||||||
Secured | 1.77 - 6.21% | 3.97% | 2016-2025 | $ | 1,062.9 | $ | 1,129.5 | |||||||
Unsecured | 3.15 - 6.05% | 4.21% | 2016-2025 | 1,535.2 | 1,320.2 | |||||||||
Interest rate swaps | 2.45 - 6.63% | 4.19% | 2017-2018 | 550.0 | 625.0 | |||||||||
$ | 3,148.1 | $ | 3,074.7 | |||||||||||
Variable Rate: (1) | ||||||||||||||
Secured | 0.80% | 0.82% | 2017 | 65.0 | 83.5 | |||||||||
Secured interest rate caps | 0.80% | 0.82% | 2017 | 125.0 | 255.4 | |||||||||
Unsecured | 1.23% | 1.23% | 2020 | 75.0 | 59.0 | |||||||||
$ | 265.0 | $ | 397.9 | |||||||||||
Fair market value adjustments, debt issuance costs and discounts | $ | 14.5 | $ | 40.1 | ||||||||||
$ | 3,427.6 | $ | 3,512.7 |
(1) Amounts are adjusted to reflect interest rate swap and cap agreements in effect at December 31, 2015, and 2014, respectively, which results in the Company paying fixed interest payments over the terms of the interest rate swaps and on changes in interest rates above the strike rate of the cap. Rates and maturities for capped balances are for the underlying debt, unless the strike rate has been reached.
The following table includes scheduled principal repayments on the borrowings at December 31, 2015, as well as the amortization of the fair market value of debt assumed along with debt discounts and issuance costs (dollars in thousands):
Year | Amortization | Maturities | Total | ||||||||
2016 | $ | 18,989 | $ | 188,824 | $ | 207,813 | |||||
2017 | 17,157 | 156,170 | 173,327 | ||||||||
2018 | 14,663 | 465,429 | 480,092 | ||||||||
2019 | 7,044 | 539,474 | 546,518 | ||||||||
2020 | 3,361 | 377,456 | 380,817 | ||||||||
Thereafter | (1,004 | ) | 1,640,005 | 1,639,001 | |||||||
$ | 60,210 | $ | 3,367,358 | $ | 3,427,568 |
7. DERIVATIVES AND HEDGING ACTIVITIES
Risk Management Objective of Using Derivatives
We are exposed to certain risks arising from both business operations and economic conditions. We principally manage our exposures to a wide variety of business and operational risks through management of our core business activities. We manage economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of our debt funding and the use of derivative financial instruments. Specifically, we enter into derivative financial instruments to manage exposures that arise from business activities that result in the payment of future contractual and forecasted cash amounts, principally related to the our borrowings, the value of which are determined by changing interest rates, related cash flows and other factors.
F-32
Cash Flow Hedges of Interest Rate Risk
Our objectives in using interest rate derivatives are to add stability to interest expense and to manage our exposure to interest rate movements. To accomplish this objective, we use interest rate swaps and interest rate caps as part of our interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for us making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. Interest rate caps designated as cash flow hedges involve the receipt of variable amounts from a counterparty if interest rates rise above the strike rate on the contract in exchange for an up-front premium.
The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in Accumulated other comprehensive income and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During the years ended December 31, 2015, 2014 and 2013, such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt and forecasted issuances of fixed-rate debt. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings.
During the years ended December 31, 2015, 2014 and 2013, we recorded ineffectiveness of $100,000 (increase to interest expense), $157,000 (increase to interest expense) and $37,000 (decrease to interest expense), respectively, mainly attributable to a mismatch in the underlying indices of the derivatives and the hedged interest payments made on our variable-rate debt and due to the designation of acquired interest rate swaps with a non-zero fair value at inception.
Amounts reported in "Accumulated other comprehensive income" related to derivatives designated as qualifying cash flow hedges will be reclassified to Interest expense as interest payments are made on our variable-rate or fixed-rate debt. During the next twelve months, we estimate that an additional $3.1 million will be reclassified to earnings as an increase to Interest expense, which primarily represents the difference between our fixed interest rate swap payments and the projected variable interest rate swap payments.
As of December 31, 2015, we had the following outstanding interest rate derivatives that were designated as cash flow hedges of interest rate risk:
Interest Rate Derivative | Number of Instruments | Notional |
Interest Rate Caps | 5 | $125,000,000 |
Interest Rate Swaps | 7 | $550,000,000 |
The fair value of our interest rate derivatives designated as hedging instruments at December 31, 2015 included $6,000 of asset derivatives reported in Other assets and $10,358,000 of liability derivatives reported in the Fair market value of interest rate swaps in the Consolidated Balance Sheet. The fair value of our interest rate derivatives designated as hedging instruments at December 31, 2014 included $72,000 of asset derivatives reported in Other Assets and $13,392,000 of liability derivatives reported in Fair market value of interest rate swaps in the Consolidated Balance Sheet. As of December 31, 2014, we also reported a fair value of $6,000 in interest rate derivatives recorded in Other assets related to derivatives not designated as hedging instruments.
F-33
Tabular Disclosure of the Effect of Derivative Instruments on the Statement of Operations
The tables below present the effect of our derivative financial instruments on the Consolidated Statement of Operations for the years ended December 31, 2015, 2014 and 2013, respectively (dollars in thousands):
Derivatives in Cash Flow Hedging Relationships | Amount of Gain or (Loss) Recognized in OCI on Derivative (Effective Portion) | Location of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | Amount of Gain or (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) | Location of Gain or (Loss Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | Amount of Gain or (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | |||||||||||||||||||||||||||||||||||
Years ended December 31, | 2015 | 2014 | 2013 | 2015 | 2014 | 2013 | 2015 | 2014 | 2013 | |||||||||||||||||||||||||||||||
Interest rate contracts | $ | (8,306 | ) | $ | (12,335 | ) | $ | 10,684 | Interest expense | $ | (7,064 | ) | $ | (11,785 | ) | $ | (16,370 | ) | Interest expense | $ | (100 | ) | $ | (157 | ) | $ | 37 | |||||||||||||
Total derivatives in cash flow hedging relationships | $ | (8,306 | ) | $ | (12,335 | ) | $ | 10,684 | $ | (7,064 | ) | $ | (11,785 | ) | $ | (16,370 | ) | $ | (100 | ) | $ | (157 | ) | $ | 37 |
Derivatives Not Designated as Hedging Instruments | Location of Gain or (Loss) Recognized in Income on Derivative | Amount of Gain or (Loss) Recognized in Income on Derivative | ||||||||||||
For the year ended December 31, | 2015 | 2014 | 2013 | |||||||||||
Interest rate products | Interest income/(expense) | $ | (3 | ) | $ | (146 | ) | $ | (16 | ) | ||||
Total | $ | (3 | ) | $ | (146 | ) | $ | (16 | ) |
Credit-risk-related Contingent Features
As of December 31, 2015, derivatives that were in a net liability position and subject to credit-risk-related contingent features had a termination value of $11.2 million, which includes accrued interest but excludes any adjustment for nonperformance risk. These derivatives had a fair value, gross of asset positions, of $10.4 million at December 31, 2015.
Certain of our derivative contracts contain a provision where we could be declared in default on our derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to our default on the indebtedness. As of December 31, 2015, we had not breached the provisions of these agreements. If we had breached these provisions, we could have been required to settle our obligations under the agreements at the termination value of $11.2 million.
Although our derivative contracts are subject to master netting arrangements, which serve as credit mitigants to both us and our counterparties under certain situations, we do not net our derivative fair values or any existing rights or obligations to cash collateral on the consolidated Balance Sheet.
We did not have any asset or liability derivative balances that were offsetting that would have resulted in reported net derivative balances differing from the recorded gross amount of derivative assets of $6,000 and $78,000 as of December 31, 2015 and 2014, respectively, in addition to gross recorded derivative liabilities of $10,358,000 and $13,392,000 as of December 31, 2015 and 2014, respectively.
F-34
Other Comprehensive Income
MAA's other comprehensive income consists entirely of gains and losses attributable to the effective portion of our cash flow hedges. The chart below shows the change in the balance for the years ended December 31, 2015, 2014, and 2013:
Changes in Accumulated Other Comprehensive Income (Loss) by Component | Affected Line Item in the Consolidated Statements Of Operations | Gains and Losses on Cash Flow Hedges | ||||||||||||
For the year ended December 31, | 2015 | 2014 | 2013 | |||||||||||
Beginning balance | $ | (412 | ) | $ | 108 | $ | (26,054 | ) | ||||||
Other comprehensive (loss) income before reclassifications | (8,306 | ) | (12,335 | ) | 10,684 | |||||||||
Amounts reclassified from accumulated other comprehensive income (interest rate contracts) | Interest (income)/expense | 7,064 | 11,785 | 16,370 | ||||||||||
Net current-period other comprehensive loss (income) attributable to noncontrolling interest | 65 | 30 | (892 | ) | ||||||||||
Net current-period other comprehensive (loss) income attributable to MAA | (1,177 | ) | (520 | ) | 26,162 | |||||||||
Ending balance | $ | (1,589 | ) | $ | (412 | ) | $ | 108 |
See also discussions in Note 8 (Fair Value Disclosure of Financial Instruments) below.
8. FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS
Cash and cash equivalents, restricted cash, accounts payable, accrued expenses and other liabilities and security deposits are carried at amounts that reasonably approximate their fair value due to their short term nature.
We apply FASB ASC, 820 Fair Value Measurements and Disclosures, or ASC 820. ASC 820 defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. ASC 820 applies to reported balances that are required or permitted to be measured at fair value under existing accounting pronouncements; accordingly, the standard does not require any new fair value measurements of reported balances.
ASC 820 emphasizes that fair value is a market-based measurement, not an entity-specific measurement. Therefore, a fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, ASC 820 establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entity’s own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).
Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that we have the ability to access. Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
Fixed rate notes payable at December 31, 2015 and December 31, 2014, totaled $2.61 billion and $2.50 billion, respectively, and had estimated fair values of $2.71 billion and $2.54 billion (excluding prepayment penalties), respectively, as of December 31, 2015 and December 31, 2014. The carrying value of variable rate notes payable (excluding the effect of interest rate swap and cap agreements) at December 31, 2015 and December 31, 2014, totaled $0.82 billion and $1.02 billion, respectively, and had estimated fair values of $0.82 billion and $0.97 billion (excluding prepayment penalties), respectively, based upon observable interest rates available for the issuance of debt with similar terms and remaining maturities as of
F-35
December 31, 2015 and December 31, 2014. The valuation of our debt is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each debt instrument. This analysis reflects the contractual terms of the debt, and uses observable market-based inputs, including interest rate curves and credit spreads. The fair values of fixed debt are determined by using the present value of future cash outflows discounted with the applicable current market rate plus a credit spread. The fair values of variable debt are determined using the stated variable rate plus the current market credit spread. Our variable rates reset every 30 to 90 days and we conclude that these rates reasonably estimate current market rates. We have determined that inputs used to value our debt fall within Level 2 of the fair value hierarchy and therefore our fair market valuation of debt is considered Level 2 in the fair value hierarchy.
Currently, we use interest rate swaps and interest rate caps (options) to manage our interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves.
The fair values of interest rate options are determined using the market standard methodology of discounting the future expected cash receipts that would occur if variable interest rates rise above the strike rate of the caps. The variable interest rates used in the calculation of projected receipts on the cap are based on an expectation of future interest rates derived from observable market interest rate curves and volatilities.
To comply with the provisions of ASC 820, we incorporate credit valuation adjustments to appropriately reflect both our own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of our derivative contracts for the effect of nonperformance risk, we have considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts and guarantees. In conjunction with the FASB's fair value measurement guidance, we made an accounting policy election to measure the credit risk of our derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.
We have determined that the majority of the inputs used to value our derivatives fall within Level 2 of the fair value hierarchy, and as a result, all of our derivatives held as of December 31, 2015 and December 31, 2014 were classified as Level 2 of the fair value hierarchy.
F-36
The table below presents our assets and liabilities measured at fair value on a recurring basis as of December 31, 2015 and December 31, 2014, aggregated by the level in the fair value hierarchy within which those measurements fall.
Assets and Liabilities Measured at Fair Value on a Recurring Basis at December 31, 2015
(dollars in thousands)
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Balance at December 31, 2015 | ||||||||||||
Assets | |||||||||||||||
Derivative financial instruments | $ | — | $ | 6 | $ | — | $ | 6 | |||||||
Liabilities | |||||||||||||||
Derivative financial instruments | $ | — | $ | 10,358 | $ | — | $ | 10,358 |
Assets and Liabilities Measured at Fair Value on a Recurring Basis at December 31, 2014
(dollars in thousands)
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Balance at December 31, 2014 | ||||||||||||
Assets | |||||||||||||||
Derivative financial instruments | $ | — | $ | 78 | $ | — | $ | 78 | |||||||
Liabilities | |||||||||||||||
Derivative financial instruments | $ | — | $ | 13,392 | $ | — | $ | 13,392 |
The fair value estimates presented herein are based on information available to management as of December 31, 2015 and December 31, 2014. These estimates are not necessarily indicative of the amounts we could ultimately realize. See also Note 7 (Derivatives and Hedging Activities).
9. INCOME TAXES
For income tax purposes, dividends paid to holders of common stock primarily consist of ordinary income, return of capital, capital gains, qualified dividends and un-recaptured Section 1250 gains, or a combination thereof. For the years ended December 31, 2015, 2014 and 2013, dividends per share held for the entire year were estimated to be taxable as follows:
2015 | 2014 | 2013 | |||||||||||||||
Amount | Percentage | Amount | Percentage | Amount | Percentage | ||||||||||||
Ordinary income | $ | 3.07 | 99.7 | % | $ | 2.76 | 94.41 | % | $ | 2.36 | 84.9 | % | |||||
Capital gains | — | — | % | — | — | % | 0.17 | 6.23 | % | ||||||||
Return of capital | — | — | % | 0.16 | 5.59 | % | — | — | % | ||||||||
Un-recaptured Section 1250 gain | 0.01 | 0.3 | % | — | — | % | 0.25 | 8.87 | % | ||||||||
$ | 3.08 | 100.00 | % | $ | 2.92 | 100.00 | % | $ | 2.78 | 100.00 | % |
We designated the per share amounts above as capital gain dividends in accordance with the requirements of the Code. The difference between net income available to common shareholders for financial reporting purposes and taxable income before dividend deductions relates primarily to temporary differences such as depreciation and amortization, and deferral of gains on sold properties utilizing like kind exchanges under Internal Revenue Code, or IRC, section 1031.
F-37
Merger and Restructuring
As discussed in Note 2 (Business Combinations), on October 1, 2013, we completed our merger with Colonial and Colonial LP. Pursuant to the merger agreement, OP Merger Sub merged with and into Colonial LP, with Colonial LP being the surviving entity of the merger and becoming a wholly-owned indirect subsidiary of MAALP. We believe that this transaction constitutes a tax free merger under Code section 708. Immediately thereafter, MAA and Colonial combined through a merger of Colonial with and into MAA, with MAA surviving the merger. We believe that this merger constitutes a tax free merger under Code section 368(a). As a result of the tax free merger treatment, the merger transactions did not result in the recognition of a gain to any security holder of MAA, Colonial, MAALP, or Colonial LP.
On October 1, 2013, MAA re-identified hedging transactions for federal income tax purposes according to Reg. §1.1221-2(f) and all relevant state income tax purposes that were previously held by Colonial. This re-identification was made because the tax identity of Colonial changed by virtue of the merger into MAA. There were four hedging transactions re-identified for tax purposes, including the $50 million interest rate swap with Wells Fargo Bank, N.A. ("Wells Fargo") with a fixed interest rate of 2.465%, the $200 million interest rate swap with Wells Fargo with a fixed interest rate of 2.576%, the $50 million interest rate swap with Wells Fargo with a fixed interest rate of 1.064%, and the $100 million interest rate swap with Wells Fargo with a fixed interest rate of 1.133%.
Taxable REIT subsidiaries
We acquired the operations of a TRS, Colonial Properties Services, Inc., or CPSI, through the Merger. As a result, CPSI’s tax attributes are now included in the MAA consolidated financial statements. A TRS is an entity which is not entitled to a dividends paid deduction and is subject to Federal, state, and local income taxes. Formerly, CPSI provided property development, construction, leasing and management services for joint venture and third-party owned properties and administrative services to MAA and engaged in for-sale development activity. CPSI also owns and operates two multifamily apartment communities. We generally reimburse CPSI for payroll and other costs incurred in providing services to us. All inter-company transactions are eliminated in the accompanying consolidated financial statements. We also hold certain undeveloped land through another TRS, MAA Copper Ridge, Inc. During the years ended December 31, 2015, 2014, and 2013, our TRSs recognized no income tax expense/(benefit).
CPSI uses the liability method of accounting for income taxes. Deferred income tax assets and liabilities result from temporary differences. Temporary differences are differences between tax bases of assets and liabilities and their reported amounts in the financial statements that will result in taxable or deductible amounts in future periods. The net deferred tax assets of the Company, consisting of the net deferred tax assets of CPSI and the net-loss deferred tax asset acquired by MAA from Colonial, have been fully offset by a valuation allowance. We record a valuation allowance against our net deferred tax assets when we determine that based on the weight of available evidence, it is more likely than not that our net deferred tax assets will not be realized. We considered the four sources of taxable income that should be considered when determining whether a valuation allowance is required (from least to most subjective):
• | taxable income in prior carryback years, if carryback is permitted under the tax law; |
• | future reversals of existing taxable temporary differences (i.e., offset gross deferred tax assets against gross deferred tax liabilities); |
• | tax planning strategies; and |
• | future taxable income exclusive of reversing temporary differences and carryforwards. |
F-38
For the years ended December 31, 2015 and 2014, the components of CPSI’s deferred income tax assets and liabilities were as follows (dollars in thousands):
December 31, 2015 | December 31, 2014 | ||||||
Deferred tax assets: | |||||||
Real estate asset basis differences | $ | 25,627 | $ | 25,561 | |||
Deferred revenue | 22 | 18 | |||||
Deferred expenses | 14,106 | 13,923 | |||||
Net operating loss carryforward | 28,493 | 27,215 | |||||
Accrued liabilities | 3,951 | 3,974 | |||||
$ | 72,199 | $ | 70,691 | ||||
Deferred tax liabilities: | |||||||
Real estate asset basis differences | $ | (145 | ) | $ | (913 | ) | |
$ | (145 | ) | $ | (913 | ) | ||
Net deferred tax assets, before valuation allowance | $ | 72,054 | $ | 69,778 | |||
Valuation allowance | (72,054 | ) | (69,778 | ) | |||
Net deferred tax assets, included in other assets | $ | — | $ | — |
For the years ended December 31, 2015, 2014 and 2013, the reconciliation of income tax attributable to continuing operations for the TRSs computed at the U.S. statutory rate to the income tax provision was as follows (dollars in thousands):
December 31, 2015 | December 31, 2014 | December 31, 2013 | |||||||||
Tax expense/(benefit) at U.S. statutory rates on TRS income subject to tax | $ | 2,506 | $ | 1,802 | $ | (261 | ) | ||||
Effect of permanent differences and other | (730 | ) | (1,110 | ) | 1 | ||||||
(Decrease) increase in valuation allowance | (1,776 | ) | (692 | ) | 260 | ||||||
TRS income tax provision | $ | — | $ | — | $ | — |
At December 31, 2015 and 2014, CPSI had net operating loss, or NOL carryforwards of approximately $66.0 million and $63.1 million, respectively, for income tax purposes that expire in years 2031 to 2034. Utilization of the Company’s NOL carryforwards is subject to an annual limitation due to ownership change limitations provided by Section 382 of the Code and similar state provisions. The annual limitations may result in the expiration of NOL carryforwards before utilization. CPSI generated approximately $0.3 million of taxable income before NOL carryforwards for the period ended December 31, 2015.
We had no reserve for uncertain tax positions for the years ended December 31, 2015, 2014 and 2013. If necessary, the Company accrues interest and penalties on unrecognized tax benefits as a component of income tax expense.
For the years ended December 31, 2015, 2014, and 2013, other expenses include estimated state franchise and other taxes, including franchise taxes in North Carolina and Tennessee. The income tax expense line item shown in the Consolidated Statement of Operations represents the Texas-based margin tax for all Texas properties.
As of December 31, 2015, MAA held NOL carryforwards of approximately $46.3 million for income tax purposes that expire in years 2019 to 2031. We may use these NOLs to offset all or a portion of the taxable income generated at the REIT level.
Tax years 2012 through 2015 are subject to examination by the Internal Revenue Service. No tax examination is currently in process.
10. SHAREHOLDERS' EQUITY OF MAA
On December 31, 2015, 75,408,571 shares of common stock of MAA and 4,162,996 partnership units in the Operating Partnership were issued and outstanding, representing a total of 79,571,567 shares and units. At December 31, 2014, 75,267,675 shares of common stock of MAA and 4,191,152 partnership units in the Operating Partnership were outstanding,
F-39
representing a total of 79,458,827 shares and units. There were 58,112 outstanding options as of December 31, 2015 compared to 74,454 outstanding options as of December 31, 2014.
During the year ended December 31, 2015, 11,914 shares of our common stock were acquired from employees to satisfy minimum tax withholding obligations that arose upon vesting of restricted stock granted pursuant to approved plans. During the year ended December 31, 2014, 9,270 shares were acquired for these purposes.
Noncontrolling Interest
Noncontrolling interest in the accompanying Consolidated Financial Statements relates to the limited partnership interest in the Operating Partnership owned by the holders of the Class A limited partner units of the Operating Partnership, or Class A Units. MAA is the sole general partner of the Operating Partnership and holds all of the outstanding Class B general partner units of the Operating Partnership, or Class B Units. Net income is allocated to MAA and the noncontrolling interest based on their respective ownership percentages of the Operating Partnership. Issuance of additional Class A Units or Class B Units changes the ownership percentage of both the noncontrolling interest and MAA. The issuance of Class B Units generally occurs when MAA issues common stock and the issuance proceeds are contributed to the Operating Partnership in exchange for Class B Units equal to the number of shares of common stock issued. At each reporting period, the allocation between total MAA shareholders’ equity and Noncontrolling interest is adjusted to account for the change in the respective percentage ownership of the underlying equity of the Operating Partnership.
MAA’s Board of Directors established economic rights in respect to each Class A Unit that were equivalent to the economic rights in respect to each share of MAA common stock. The holders of Class A Units may redeem each of their units in exchange for one share of common stock in MAA or cash, at the option of MAA. At December 31, 2015, a total of 4,162,996 Class A Units were outstanding and redeemable to MAA by the holders of the units for 4,162,996 shares of MAA common stock or approximately $378.0 million, based on the closing price of MAA’s common stock on December 31, 2015 of $90.81 per share, at MAA’s option. At December 31, 2014, a total of 4,191,152 Class A Units were outstanding and redeemable to MAA by the holders of the units for 4,191,152 shares of MAA common stock or approximately $313.0 million, based on the closing price of MAA’s common stock on December 31, 2014 of $74.68 per share, at MAA’s option.
The Operating Partnership pays the same per unit distribution in respect to the Class A Units as the per share distribution MAA pays in respect to the common stock. Operating Partnership net income for 2015, 2014 and 2013 was allocated approximately 5.2%, 5.3% and 4.6%, respectively, to holders of Class A Units and 94.8%, 94.7% and 95.4%, respectively, to MAA as the holder of all Class B Units.
Direct Stock Purchase and Distribution Reinvestment Plan
MAA has a Dividend and Distribution Reinvestment and Share Purchase Plan, or DRSPP, pursuant to which MAA’s shareholders have the ability to reinvest all or part of their distributions from MAA’s stock and holders of Class A Units have the ability to reinvest all or part of their distributions from MAALP into MAA’s common stock. The DRSPP also provides the opportunity to make optional cash investments in MAA's common stock of at least $250, but not more than $5,000 in any given month, free of brokerage commissions and charges. MAA, in its absolute discretion, may grant waivers to allow for optional cash payments in excess of $5,000. To fulfill its obligations under the DRSPP, MAA may either issue additional shares of common stock or repurchase common stock in the open market. MAA has registered with the SEC the offer and sale of up to 9,600,000 shares of common stock pursuant to the DRSPP. MAA may elect to sell shares under the DRSPP at up to a 5% discount.
Shares of common stock totaling 8,562 in 2015, 9,055 in 2014, and 10,924 in 2013 were acquired by shareholders under the DRSPP. MAA did not offer a discount for optional cash purchases in 2015, 2014 or 2013.
At the Market Offering
On December 9, 2015, we entered into distribution agreements with J.P. Morgan Securities, LLC, BMO Capital Markets Corp. and KeyBanc Capital Markets Inc. to sell up to an aggregate of 4.0 million shares of common stock, from time-to-time in at-the-market offerings or negotiated transactions through controlled equity offering programs, or ATMs. As of December 31, 2015, there were 4.0 million shares remaining under the ATM program.
During the years ended December 31, 2015 and 2014, MAA did not sell any shares of common stock under its ATMs. As of December 31, 2015, there were 4.0 million shares available for issuance under MAA's ATMs.
F-40
Stock Repurchase Plan
In 1999, MAA’s Board of Directors approved a stock repurchase plan to acquire up to a total of 4.0 million shares of MAA’s common stock. As of December 8, 2015, MAA had repurchased and retired approximately 1.9 million shares of common stock for a cost of approximately $42.0 million at an average price per common share of $22.54. No shares were repurchased in 2002 through 2015 under the plan. On December 8, 2015, MAA's Board of Directors authorized us to repurchase up to 4.0 million shares of MAA common stock, which represented approximately 5.3% of MAA's common stock outstanding at the time of such authorization. This December 2015 authorization replaced and superseded the 1999 plan, under which approximately 2.1 million shares remained at the time of the December 2015 authorization. No shares were repurchased from December 8, 2015 through December 31, 2015 under the current authorization.
Exercise of Stock Options
During the years ended December 31, 2015, 2014, and 2013 we issued 7,342 shares, 270,459 shares, and 110,715 shares, respectively, related to the exercise of stock options. These exercises resulted in proceeds of $0.4 million, $12.2 million, and $6.2 million respectively.
11. PARTNERS' CAPITAL OF MAALP
Operating Partnership Units
Interests in MAALP are represented by Operating Partnership Units, or OP Units. As of December 31, 2015, there were 79,571,567 OP Units outstanding, 75,408,571 or 94.8% of which were owned by MAA, MAALP's general partner. The remaining 4,162,996 OP Units were owned by non-affiliated limited partners, or Class A Limited Partners. As of December 31, 2014, there were 79,458,827 OP Units outstanding, 75,267,675 or 94.7% of which were owned by MAA and 4,191,152 of which were owned by the Class A Limited Partners.
MAA, as the sole general partner of MAALP, has full, complete and exclusive discretion to manage and control the business of the Operating Partnership subject to the restrictions specifically contained within the Partnership Agreement. Unless otherwise stated in the Partnership Agreement of MAALP, this power includes, but is not limited to, acquiring, leasing, or disposing of any real property; constructing buildings and making other improvements to properties owned; borrowing money, modifying or extinguishing current borrowings, issuing evidence of indebtedness, and securing such indebtedness by mortgage, deed of trust, pledge or other lien on the Operating Partnership's assets; and distribution of Operating Partnership cash or other assets in accordance with the Partnership Agreement. MAA can generally, at its sole discretion, issue and redeem OP Units and determine the consideration to be received or the redemption price to be paid, as applicable. The general partner may delegate these and other powers granted if the general partner remains in supervision of the designee.
Under the Partnership Agreement, the Operating Partnership may issue Class A Units and Class B Units. Class A Units may only be held by limited partners who are not affiliated with MAA, in its capacity as general partner of the Operating Partnership, while Class B Units may only be held by MAA, in its capacity as general partner of the Operating Partnership, and as of December 31, 2015, a total of 4,162,996 Class A Units in the Operating Partnership were held by limited partners unaffiliated with MAA, while a total of 75,408,571 Class B Units were held by MAA. In general, the limited partners do not have the power to participate in the management or control of the Operating Partnership's business except in limited circumstances including changes in the general partner and protective rights if the general partner acts outside of the provisions provided in the Partnership Agreement. The transferability of Class A Units is also limited by the Partnership Agreement.
Net income is allocated to the general partner and limited partners based on their respective ownership percentages of the Operating Partnership. Issuance or redemption of additional Class A Units or Class B Units changes the relative ownership percentage of the partners. The issuance of Class B Units generally occurs when MAA issues common stock and the proceeds from that issuance are contributed to the Operating Partnership in exchange for the issuance to MAA of a number of OP Units equal to the number of shares of common stock issued. Likewise, if MAA repurchases or redeems outstanding shares of common stock, the Operating Partnership generally redeems an equal number of Class B Units with similar terms held by MAA for a redemption price equal to the purchase price of those shares of common stock. At each reporting period, the allocation between general partner capital and limited partner capital is adjusted to account for the change in the respective percentage ownership of the underlying capital of the Operating Partnership. Holders of the Class A Units may require MAA to redeem their Class A Units, in which case MAA may, at its option, pay the redemption price either in cash (in an amount per Class A Unit equal, in general, to the average closing price of MAA's common stock on the New York Stock Exchange over a specified period prior to the redemption date) or by delivering one share of MAA common stock (subject to adjustment under specified circumstances) for each Class A Unit so redeemed.
F-41
At December 31, 2015, a total of 4,162,996 Class A Units were outstanding and redeemable for 4,162,996 shares of MAA common stock, with an approximate value of $378,041,667, based on the closing price of MAA’s common stock on December 31, 2015 of $90.81 per share. At December 31, 2014, a total of 4,191,152 Class A Units were outstanding and redeemable for 4,191,152 shares of MAA common stock, with an approximate value of $312,995,231, based on the closing price of MAA’s common stock on December 31, 2014 of $74.68 per share.
The Operating Partnership pays the same per unit distribution in respect to the OP Units as the per share dividend MAA pays in respect to its common and preferred stock.
12. EMPLOYEE BENEFIT PLANS
Following are details of employee benefit plans not previously discussed in Note 5 (Stock Based Compensation).
401(k) Savings Plan
MAA's 401(k) Savings Plan, or 401(k) Plan, is a defined contribution plan that satisfies the requirements of Section 401(a) and 401(k) of the Code. MAA's Board of Directors has the discretion to approve matching contributions. MAA's contributions to this plan were approximately $1.0 million, $0.9 million and $0.7 million for the years ended December 31, 2015, 2014 and 2013, respectively.
Non-Qualified Deferred Compensation Retirement Plan
MAA has adopted a non-qualified deferred compensation retirement plan for key employees who are not qualified for participation in MAA’s 401(k) Plan. Under the terms of the plan, employees may elect to defer a percentage of their compensation and MAA may, but is not obligated to, match a portion of their salary deferral. MAA’s match to this plan for the years ended December 31, 2015, 2014 and 2013 was approximately $106,000, $82,000 and $46,000, respectively.
Non-Qualified Deferred Compensation Plan for Outside Company Directors
In 1998, MAA established the Non-Qualified Deferred Compensation Plan for Outside Company Directors, or the Directors Deferred Compensation Plan, which allows non-employee directors to defer their director fees by having the fees held by MAA as shares of MAA's common stock. Directors can also choose to have their annual restricted stock grants issued into the Directors Deferred Compensation Plan. Amounts deferred through the Directors Deferred Compensation Plan are distributed to the directors in two annual installments beginning in the first 90 days of the year following the director’s departure from the board. Participating directors may choose to have the amount issued to them in shares of MAA's common stock or paid to them as cash at the market value of MAA's common stock as of the end of the year the director ceases to serve on the board.
For the years ended December 31, 2015, 2014 and 2013, directors deferred 8,466 shares, 9,415 shares and 7,173 shares of common stock, respectively, with weighted-average grant date fair values of $78.62, $70.63 and $66.77, respectively, into the Directors Deferred Compensation Plan.
The shares of common stock held in the Directors Deferred Compensation Plan are classified outside of permanent equity in redeemable stock with changes in redemption amount recorded immediately to retained earnings because the directors have redemption rights not solely within the control of MAA. Additionally, any shares that become mandatorily redeemable because a departed director has elected to receive a cash payout are recorded as a liability. MAA did not record a liability related to mandatorily redeemable shares for the years ended December 31, 2015, 2014 and 2013.
Employee Stock Ownership Plan
MAA's Employee Stock Ownership Plan, or ESOP, is a non-contributory stock bonus plan that satisfies the requirements of Section 401(a) of the Code. Each of our employees is eligible to participate in the ESOP after completing one year of service. Participants' ESOP accounts will be 100% vested after three years of continuous service, with no vesting prior to that time. MAA contributed 22,500 shares of common stock to the ESOP upon conclusion of the initial offering. The Company did not contribute to the ESOP during 2015, 2014 or 2013. As of December 31, 2015, there were 155,309 shares outstanding with a fair value of $14.1 million.
F-42
13. LEGAL PROCEEDINGS
We, along with multiple other parties, are named defendants in two lawsuits arising out of alleged construction deficiencies with respect to condominium units at Regatta at James Island in Charleston, South Carolina. The Regatta at James Island property was developed and constructed by certain of Colonial's subsidiaries prior to the Merger. The condominiums were constructed in 2006 and all 212 units were sold. The lawsuits, one filed on behalf of the condominium homeowners association and one filed by three of the unit owners (purportedly on behalf of all unit owners), were filed in South Carolina state court (Charleston County) in August 2012, against various parties involved in the development and construction of the Regatta at James Island property, including the contractors, subcontractors, architect, developer, and product manufacturers. The plaintiffs are seeking damages resulting primarily from alleged construction deficiencies, but the amount the plaintiffs seek to recover has not been disclosed. The lawsuits are currently in discovery. We are continuing to investigate the matter and evaluate our options and intend to vigorously defend ourself against these claims. No assurance can be given that the matter will be resolved favorably to us. We have included in our loss contingency an estimate of probable loss in connection with this matter, but currently cannot reasonably estimate any further possible loss, or any range of reasonably possible loss, in connection with this matter.
In addition, we are subject to various other legal proceedings and claims that arise in the ordinary course of its business operations. Matters which arise out of allegations of bodily injury, property damage, and employment practices are generally covered by insurance. While the resolution of these other matters cannot be predicted with certainty, management currently believes the final outcome of such matters will not have a material adverse effect on the financial position, results of operations or cash flows of the Company.
Loss Contingencies
See discussion of our accounting for loss contingencies in Note 1 (Organization and Summary of Significant Accounting Polices). As of December 31, 2015 and December 31, 2014, the Company's accrual for loss contingencies was $13.5 million and $12.3 million in the aggregate, respectively.
14. RELATED PARTY TRANSACTIONS
At various times throughout the years ended December 31, 2014 and 2013, the Company managed the operations of certain joint venture apartment communities for a fee of 4.00% to 4.25% of the revenues of the joint venture, pursuant to management contracts with the Company's joint ventures. The Company received $154,000 and $647,000 as management fees from the joint ventures for the years ended December 31, 2014 and 2013, respectively, as compared to none for the year ended December 31, 2015. The Company also received approximately $19,000 and $93,000 in asset management fees for the years ended December 31, 2014 and 2013, respectively, as compared to none for the year ended December 31, 2015. The Company had receivables from joint ventures totaling $15,000, and $1,800,000, as of December 31, 2014 and 2013, respectively, as compared to no receivables from joint ventures at December 31, 2015.
In addition to management contracts with joint ventures, the Company also receives advertising fees from a related party insurance company, Colonial Insurance Agency. These fees are received for allowing Colonial Insurance Agency to sell renter's insurance at some of the Company's multifamily properties. This agreement expired during 2015. The Company received approximately $154,000, $300,000, and $70,000 as advertising revenue for the years ended December 31, 2015, 2014 and 2013, respectively.
All cash management of the Company is managed by the Operating Partnership. In general, cash receipts are remitted to the Operating Partnership and all cash disbursements are funded by the Operating Partnership. As a result of these transactions, the Operating Partnership had a payable to its General Partner (MAA) of $19,000 at each of the years ended December 31, 2015, 2014, and 2013. The Partnership Agreement does not require that this due to/due from be settled in cash until liquidation of the Operating Partnership and therefore there is no regular settlement schedule for these amounts.
15. EARNINGS FROM DISCONTINUED OPERATIONS
In April 2014, the FASB issued ASU No. 2014-08, Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity. We adopted ASU 2014-08 during the period ending March 31, 2014. Due to the early adoption of ASU 2014-08, we did not classify Brookwood Mall, Colonial Village at North Arlington, Colonial Village at Vista Ridge, Greenbrook, Colonial Village at Inverness, Colonial Village at Charleston Place, Colonial Village at Huntleigh Woods, Colonial Village at Ashford Place or Colonial Promenade Huntsville, which were sold during 2014, as discontinued operations. We also did not classify Vistas, Austin Chase, Fairways at Hartland, Fountain Lake, Post House Jackson, Post House North,
F-43
Woodwinds, Oaks, Woods of Post House, Bradford Pointe, Huntington Chase, Westbury Creek, Colony at South Park, Paddock Park, Anatole, Bradford Chase, Sutton Place, Southland Station, Colonial Promenade Craft Farms, Colonial Grand Wilmington, Savannah Creek, or Whisperwood, which were sold during 2015, as discontinued operations.
As part of the Merger on October 1, 2013, we acquired the Nord du Lac commercial property. Starting on October 1, 2013, the criteria for classifying this property as held for sale were met and as a result the assets and liabilities for this property were presented as held for sale in the Condensed Consolidated Balance Sheets , and the results of operations were included within discontinued operations in the Condensed Consolidated Statement of Operations for all periods presented through the period ended March 31, 2015. Additionally, we ceased recording depreciation and amortization following the held for sale designation. On May 29, 2015, after several amendments to the original sale agreement extending the closing date, the buyer elected not to purchase the property and consequently, the Nord Du Lac property no longer met the criteria to be classified as held for sale as of June 30, 2015. Approximately $34.1 million of real estate assets that were classified as held for sale as of March 31, 2015 was reclassified to held for use as of June 30, 2015, and included in the applicable line items in the accompanying Consolidated Balance Sheets. We also reclassified the balances in the Consolidated Balance Sheets as of December 31, 2014. We measured the property to be reclassified at the lower of (1) its carrying value before being classified as held for sale, adjusted for any depreciation and amortization expense that would have been recognized had the asset been continuously classified as held for use or (2) its fair value at the date of the subsequent decision not to sell. As a result of this reclassification, we recorded an additional $2.3 million of depreciation and amortization expense during the three months ended June 30, 2015, which represents the depreciation and amortization expense on the Nord du Lac property that would have been recognized had the property been continuously classified as held for use. Additionally, the related results of operations previously recorded in discontinued operations have been included in the applicable line items of continuing operations in the accompanying Consolidated Statements of Operations for all periods presented, and thus are not presented in discontinued operations in the tables below.
One of the ten properties that we sold during 2014, Willow Creek, as well as all nine properties sold during 2013 have been classified as discontinued operations in the accompanying Consolidated Statements of Operations. Willow Creek is included in discontinued operations because it had been designated as held for sale and was shown in discontinued operations as of December 31, 2013, and thus was not subject to ASU 2014-08.
As a result of the adoption of ASU No. 2014-08, the Company did not report any discontinued operations for the year ended December 31, 2015. The following is a summary of income from continuing and discontinued operations attributable to MAA and noncontrolling interest for the years ended December 31, 2015, 2014 and 2013 (dollars in thousands):
2015 | 2014 | 2013 | |||||||||
Income from continuing operations: | |||||||||||
Attributable to MAA | $ | 332,287 | $ | 142,933 | $ | 36,539 | |||||
Attributable to noncontrolling interest | 18,458 | 8,013 | 1,153 | ||||||||
Income from continuing operations | $ | 350,745 | $ | 150,946 | $ | 37,692 | |||||
Income from discontinued operations: | |||||||||||
Attributable to MAA | $ | — | $ | 5,047 | $ | 78,742 | |||||
Attributable to noncontrolling interest | — | 284 | 2,845 | ||||||||
Income from discontinued operations | $ | — | $ | 5,331 | $ | 81,587 |
F-44
The following is a summary of earnings from discontinued operations for MAA for the years ended December 31, 2014 and 2013 (dollars in thousands):
2014 | 2013 | ||||||
Revenues: | |||||||
Rental revenues | $ | 75 | $ | 12,499 | |||
Other revenues | 10 | 1,189 | |||||
Total revenues | 85 | 13,688 | |||||
Expenses: | |||||||
Property operating expenses | 74 | 5,886 | |||||
Depreciation and amortization | 42 | 2,716 | |||||
Interest expense | 32 | 436 | |||||
Total expenses | 148 | 9,038 | |||||
Income from discontinued operations before gain on sale | (63 | ) | 4,650 | ||||
Net gain on insurance and other settlement proceeds on discontinued operations | — | 93 | |||||
Gain on sale of discontinued operations | 5,394 | 76,844 | |||||
Income from discontinued operations | $ | 5,331 | $ | 81,587 |
The following is a summary of earnings from discontinued operations for MAALP for the years ended December 31, 2014 and 2013 (dollars in thousands):
2014 | 2013 | ||||||
Revenues: | |||||||
Rental revenues | $ | 75 | $ | 11,446 | |||
Other revenues | 10 | 1,099 | |||||
Total revenues | 85 | 12,545 | |||||
Expenses: | |||||||
Property operating expenses | 74 | 5,390 | |||||
Depreciation and amortization | 42 | 2,480 | |||||
Interest expense | 32 | 436 | |||||
Total expenses | 148 | 8,306 | |||||
Income from discontinued operations before gain on sale | (63 | ) | 4,239 | ||||
Net gain on insurance and other settlement proceeds on discontinued operations | — | 93 | |||||
Gain on sale of discontinued operations | 5,394 | 65,520 | |||||
Income from discontinued operations | $ | 5,331 | $ | 69,852 |
16. SEGMENT INFORMATION
As of December 31, 2015, we owned or had an ownership interest in 254 multifamily apartment communities in 15 different states from which we derived all significant sources of earnings and operating cash flows. Senior management evaluates performance and determines resource allocations of each of our apartment communities on a Large Market Same Store, Secondary Market Same Store, and Non-Same Store and Other basis, as well as an individual apartment community basis. This is consistent with the aggregation criteria under GAAP as each of our apartment communities generally has similar economic characteristics, facilities, services, and tenants. The following are the three reportable operating segments for MAA and the Operating Partnership:
• | Large market same store communities are generally communities in markets with a population of at least 1 million and at least 1% of the total public multifamily REIT units that we have owned and have been stabilized for at least a full 12 months. |
F-45
• | Secondary market same store communities are generally communities in markets with populations of more than 1 million but less than 1% of the total public multifamily REIT units or markets with populations of less than 1 million that we have owned and have been stabilized for at least a full 12 months. |
• | Non same store communities and other includes recent acquisitions, communities in development or lease-up, communities that have been identified for disposition, and communities that have undergone a significant casualty loss. Also included in non same store communities are non multifamily activities which represent less than 1% of our portfolio. |
On the first day of each calendar year, we determine the composition of our same store operating segments for that year as well as adjusting the previous year, which allows us to evaluate full period-over-period operating comparisons. Properties in development or lease-up will be added to the same store portfolio on the first day of the calendar year after they have been owned and stabilized for at least a full 12 months. Communities are considered stabilized after achieving 90% occupancy for 90 days. Communities that have been identified for disposition are excluded from our same store portfolio.
We utilize net operating income, or NOI, in evaluating the performance of the segments. Total NOI represents total property revenues less total property operating expenses, excluding depreciation and amortization, for all properties held during the period regardless of their status as held for sale. We believe NOI is a helpful tool in evaluating the operating performance of our segments because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.
A redevelopment community is a community with a specific plan in place to upgrade at least half of the community's units over a period of time with new finishes, fixtures, and appliances, among other upgrades. These plans include spending a pre-defined amount of capital per unit to achieve a rent increase as a result of the upgrades. We separately identify redevelopment communities that would cause a material distortion of normal same store operating results. Routine renovations occur at a property as items need to be replaced as a normal part of operations and is done with an expectation to maintain the current level of quality at the property. There is no specified plan in place for routine renovations.
F-46
Revenues and NOI for each reportable segment for the years ended December 31, 2015, 2014 and 2013 were as follows (dollars in thousands):
2015 | 2014 | 2013 (1) | |||||||||
Revenues | |||||||||||
Large Market Same Store | $ | 587,896 | $ | 553,038 | $ | 241,194 | |||||
Secondary Market Same Store | 324,771 | 310,281 | 242,464 | ||||||||
Non-Same Store and Other | 130,112 | 128,859 | 151,185 | ||||||||
Total property revenues | 1,042,779 | 992,178 | 634,843 | ||||||||
Management fee income | — | 154 | 647 | ||||||||
Total operating revenues | $ | 1,042,779 | $ | 992,332 | $ | 635,490 | |||||
NOI | |||||||||||
Large Market Same Store | $ | 361,285 | $ | 334,255 | $ | 142,988 | |||||
Secondary Market Same Store | 200,989 | 190,348 | 147,607 | ||||||||
Non-Same Store and Other | 79,860 | 74,211 | 98,417 | ||||||||
Total NOI | 642,134 | 598,814 | 389,012 | ||||||||
Discontinued operations NOI included above | — | 16 | (7,802 | ) | |||||||
Management fee income | — | 154 | 647 | ||||||||
Depreciation and amortization | (294,520 | ) | (301,812 | ) | (186,979 | ) | |||||
Acquisition expense | (2,777 | ) | (2,388 | ) | (1,393 | ) | |||||
Property management expense | (30,990 | ) | (32,095 | ) | (23,083 | ) | |||||
General and administrative expense | (25,716 | ) | (20,909 | ) | (15,569 | ) | |||||
Merger related expenses | — | (3,152 | ) | (32,403 | ) | ||||||
Integration costs | — | (8,395 | ) | (5,102 | ) | ||||||
Interest and other non-property (expense) income | (368 | ) | 770 | 466 | |||||||
Interest expense | (122,344 | ) | (123,953 | ) | (78,978 | ) | |||||
Loss on debt extinguishment/modification | (3,602 | ) | (2,586 | ) | (426 | ) | |||||
Net casualty (loss) gain after insurance and other settlement proceeds | 473 | (476 | ) | (143 | ) | ||||||
Gain on sale of depreciable real estate assets excluded from discontinued operations | 189,958 | 42,649 | — | ||||||||
Income tax expense | (1,673 | ) | (2,050 | ) | (893 | ) | |||||
Gain on sale of non-depreciable real estate assets | 172 | 350 | — | ||||||||
(Loss) gain from real estate joint ventures | (2 | ) | 6,009 | 338 | |||||||
Discontinued operations | — | 5,331 | 81,587 | ||||||||
Net income attributable to noncontrolling interests | (18,458 | ) | (8,297 | ) | (3,998 | ) | |||||
Net income available to MAA common shareholders | $ | 332,287 | $ | 147,980 | $ | 115,281 |
(1) The 2013 column shows the segment break down based on the 2014 same store portfolios. A comparison using the 2015 same store portfolio would not be comparative due to the nature of the classifications.
Assets for each reportable segment as of December 31, 2015 and 2014 were as follows (dollars in thousands):
December 31, 2015 | December 31, 2014 | ||||||
Assets | |||||||
Large Market Same Store | $ | 3,768,455 | $ | 3,867,457 | |||
Secondary Market Same Store | 1,661,956 | 1,708,389 | |||||
Non-Same Store and Other | 1,344,833 | 1,189,682 | |||||
Corporate assets | 72,537 | 56,250 | |||||
Total assets | $ | 6,847,781 | $ | 6,821,778 |
F-47
17. REAL ESTATE ACQUISITIONS AND DISPOSITIONS
The following chart shows our acquisition activity for the year ended December 31, 2015:
Community | Location | Units/Acres | Date Acquired | |||
River's Walk (4 outparcels) | Charleston, South Carolina | 2.5 acres | Q1/Q2 2015 - various | |||
Residences at Burlington Creek | Kansas City, Missouri-Kansas MSA | 298 | January 15, 2015 | |||
SkySong | Scottsdale, Arizona | 325 | June 11, 2015 | |||
Retreat at West Creek | Richmond, Virginia | 254 | June 15, 2015 | |||
Radius | Norfolk/Hampton/Virgina Beach, Virginia MSA | 252 | July 28, 2015 | |||
Haven at Prairie Trace | Kansas City, Missouri-Kansas MSA | 280 | July 30, 2015 | |||
Retreat at West Creek II | Richmond, Virginia | 4.4 acres | October 14, 2015 | |||
Cityscape at Market Center II | Dallas, Texas | 318 | November 19, 2015 | |||
The Denton | Kansas City, Missouri-Kansas MSA | 55 | December 17, 2015 | |||
The Denton II | Kansas City, Missouri-Kansas MSA | 4.51 acres | December 17, 2015 |
The following chart shows our disposition activity for the year ended December 31, 2015:
Community | Location | Units/Sq. Ft./Acres | Date Sold | |||
Vistas | Macon, Georgia | 144 | February 26, 2015 | |||
Austin Chase | Macon, Georgia | 256 | February 26, 2015 | |||
Fairways at Hartland | Bowling Green, Kentucky | 240 | February 26, 2015 | |||
Fountain Lake | Brunswick, Georgia | 113 | March 25, 2015 | |||
Westbury Creek | Augusta, Georgia | 120 | April 1, 2015 | |||
Woodwinds | Aiken, South Carolina | 144 | April 1, 2015 | |||
Colony at South Park | Aiken, South Carolina | 184 | April 1, 2015 | |||
Bradford Pointe | Augusta, Georgia | 192 | April 1, 2015 | |||
Colonial Promenade Craft Farms | Gulf Shores, Alabama | 67,735 sq. ft. | April 28, 2015 | |||
Colonial Promenade Craft Farms outparcel | Gulf Shores, Alabama | 0.23 acres | April 28, 2015 | |||
Anatole | Daytona Beach, Florida | 208 | April 29, 2015 | |||
Oaks | Jackson, Tennessee | 100 | April 29, 2015 | |||
Post House Jackson | Jackson, Tennessee | 150 | April 29, 2015 | |||
Woods of Post House | Jackson, Tennessee | 122 | April 29, 2015 | |||
Post House North | Jackson, Tennessee | 145 | April 29, 2015 | |||
Bradford Chase | Jackson, Tennessee | 148 | April 29, 2015 | |||
Sutton Place | Memphis, Tennessee MSA | 253 | April 29, 2015 | |||
Southland Station | Warner Robbins, Georgia | 304 | April 29, 2015 | |||
Huntington Chase | Warner Robbins, Georgia | 200 | April 29, 2015 | |||
Paddock Park | Ocala, Florida | 480 | April 29, 2015 | |||
Colonial Grand Wilmington | Wilmington, North Carolina | 390 | July 1, 2015 | |||
Savannah Creek | Memphis, Tennessee MSA | 204 | July 1, 2015 | |||
Whisperwood | Columbus, Georgia | 1,008 | July 1, 2015 |
F-48
18. SUBSEQUENT EVENTS
Financing
On February 1, 2016, we paid off the $13.5 million remaining principal balance of the mortgage on the Colonial Village at Matthews apartment community.
19. SELECTED QUARTERLY FINANCIAL INFORMATION OF MID-AMERICA APARTMENT COMMUNITIES, INC. (UNAUDITED)
(Dollars in thousands except per share data)
Year Ended December 31, 2015 | ||||||||||||||||
First | Second | Third | Fourth | |||||||||||||
Total operating revenues | $ | 258,552 | $ | 258,891 | $ | 261,998 | $ | 263,337 | ||||||||
Income from continuing operations before non-operating items | $ | 69,393 | $ | 68,837 | $ | 73,138 | $ | 76,763 | ||||||||
Interest expense | $ | (30,848 | ) | (1) | $ | (30,433 | ) | (1) | $ | (30,229 | ) | (1) | $ | (30,834 | ) | (1) |
Gain (loss) from real estate joint ventures | $ | 19 | $ | (23 | ) | $ | (1 | ) | $ | 3 | ||||||
Discontinued operations: | ||||||||||||||||
Income from discontinued operations before gain (loss) on sale | $ | — | $ | — | $ | — | $ | — | ||||||||
Gain on sale of discontinued operations | $ | — | $ | — | $ | — | $ | — | ||||||||
Consolidated net income | $ | 64,677 | $ | 143,873 | $ | 96,828 | $ | 45,367 | ||||||||
Net income attributable to noncontrolling interest | $ | 3,410 | $ | 7,574 | $ | 5,094 | $ | 2,380 | ||||||||
Net income available for MAA common shareholders | $ | 61,267 | $ | 136,299 | $ | 91,734 | $ | 42,987 | ||||||||
Per share: | ||||||||||||||||
Net income available per common share - basic | $ | 0.81 | $ | 1.81 | $ | 1.22 | $ | 0.57 | ||||||||
Net income available per common share - diluted | $ | 0.81 | $ | 1.81 | $ | 1.22 | $ | 0.57 | ||||||||
Dividend paid | $ | 0.77 | $ | 0.77 | $ | 0.77 | $ | 0.77 |
Year Ended December 31, 2014 | ||||||||||||||||
First | Second | Third | Fourth | |||||||||||||
Total operating revenues | $ | 244,234 | $ | 245,305 | $ | 249,574 | $ | 253,219 | ||||||||
Income from continuing operations before non-operating items | $ | 39,311 | $ | 58,092 | $ | 64,039 | $ | 68,791 | ||||||||
Interest expense | $ | (31,987 | ) | (1) | $ | (31,337 | ) | (1) | $ | (29,251 | ) | (1) | $ | (31,378 | ) | (1) |
(Loss) gain from real estate joint ventures | $ | (24 | ) | $ | 2,919 | $ | 3,124 | $ | (10 | ) | ||||||
Discontinued operations: | ||||||||||||||||
Loss from discontinued operations before gain on sale | $ | (47 | ) | $ | (4 | ) | $ | (8 | ) | $ | (4 | ) | ||||
Gain on sale of discontinued operations | $ | 5,481 | $ | — | $ | (103 | ) | $ | 16 | |||||||
Consolidated net income | $ | 15,714 | $ | 33,386 | $ | 70,719 | $ | 36,458 | ||||||||
Net income attributable to noncontrolling interest | $ | 848 | $ | 1,773 | $ | 3,743 | $ | 1,933 | ||||||||
Net income available for MAA common shareholders | $ | 14,866 | $ | 31,613 | $ | 66,976 | $ | 34,525 | ||||||||
Per share: | ||||||||||||||||
Net income available per common share - basic | $ | 0.20 | $ | 0.42 | $ | 0.89 | $ | 0.46 | ||||||||
Net income available per common share - diluted | $ | 0.20 | $ | 0.42 | $ | 0.89 | $ | 0.46 | ||||||||
Dividend paid | $ | 0.73 | $ | 0.73 | $ | 0.73 | $ | 0.73 |
(1) Includes Amortization of Deferred Financing Costs, previously presented separately.
F-49
20. SELECTED QUARTERLY FINANCIAL INFORMATION OF MID-AMERICA APARTMENTS, L.P. (UNAUDITED)
(Dollars in thousands except per unit data)
Year Ended December 31, 2015 | ||||||||||||||||
First | Second | Third | Fourth | |||||||||||||
Total operating revenues | $ | 258,552 | $ | 258,891 | $ | 261,998 | $ | 263,337 | ||||||||
Income from continuing operations before non-operating items | $ | 69,393 | $ | 68,837 | $ | 73,138 | $ | 76,763 | ||||||||
Interest expense | $ | (30,848 | ) | (1) | $ | (30,433 | ) | (1) | $ | (30,229 | ) | (1) | $ | (30,834 | ) | (1) |
Gain (loss) from real estate joint ventures | $ | 19 | $ | (23 | ) | $ | (1 | ) | $ | 3 | ||||||
Discontinued operations: | ||||||||||||||||
Income from discontinued operations before gain (loss) on sale | $ | — | $ | — | $ | — | $ | — | ||||||||
Gain on sale of discontinued operations | $ | — | $ | — | $ | — | $ | — | ||||||||
Net income available for common unitholders | $ | 64,677 | $ | 143,873 | $ | 96,828 | $ | 45,367 | ||||||||
Per unit: | ||||||||||||||||
Net income available per common unit - basic | $ | 0.81 | $ | 1.81 | $ | 1.22 | $ | 0.57 | ||||||||
Net income available per common unit - diluted | $ | 0.81 | $ | 1.81 | $ | 1.22 | $ | 0.57 | ||||||||
Distribution paid | $ | 0.77 | $ | 0.77 | $ | 0.77 | $ | 0.77 |
Year Ended December 31, 2014 | ||||||||||||||||
First | Second | Third | Fourth | |||||||||||||
Total operating revenues | $ | 244,234 | $ | 245,305 | $ | 249,574 | $ | 253,219 | ||||||||
Income from continuing operations before non-operating items | $ | 39,311 | $ | 58,092 | $ | 64,039 | $ | 68,791 | ||||||||
Interest expense | $ | (31,987 | ) | (1) | $ | (31,337 | ) | (1) | $ | (29,251 | ) | (1) | $ | (31,378 | ) | (1) |
(Loss) gain from real estate joint ventures | $ | (24 | ) | $ | 2,919 | $ | 3,124 | $ | (10 | ) | ||||||
Discontinued operations: | ||||||||||||||||
Loss from discontinued operations before gain on sale | $ | (47 | ) | $ | (4 | ) | $ | (8 | ) | $ | (4 | ) | ||||
Gain on sale of discontinued operations | $ | 5,481 | $ | — | $ | (103 | ) | $ | 16 | |||||||
Net income available for common unitholders | $ | 15,714 | $ | 33,386 | $ | 70,719 | $ | 36,458 | ||||||||
Per unit: | ||||||||||||||||
Net income available per common unit - basic | $ | 0.20 | $ | 0.42 | $ | 0.89 | $ | 0.46 | ||||||||
Net income available per common unit - diluted | $ | 0.20 | $ | 0.42 | $ | 0.89 | $ | 0.46 | ||||||||
Distribution paid | $ | 0.73 | $ | 0.73 | $ | 0.73 | $ | 0.73 |
(1) Includes Amortization of Deferred Financing Costs, previously presented separately.
F-50
Mid-America Apartment Communities, Inc.
Mid-America Apartments, L.P.
Schedule III
Real Estate and Accumulated Depreciation
December 31, 2015
(Dollars in thousands)
Life used to compute depreciation in latest income statement (4) | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | |||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | |||||||||||||||||||||||||||||||||||
Birchall at Ross Bridge | Birmingham, AL | — | $ | 2,640 | $ | 28,842 | $ | — | $ | 848 | $ | 2,640 | $ | 29,690 | $ | 32,330 | $ | (4,487 | ) | $ | 27,843 | 2009 | 1 - 40 | ||||||||||||||||||||||||
Colonial Grand at Riverchase Trails | Birmingham, AL | — | 3,761 | 22,079 | — | 1,575 | 3,761 | 23,654 | 27,415 | (2,574 | ) | 24,841 | 2010 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Trussville | Birmingham, AL | — | 3,402 | 31,813 | — | 1,295 | 3,402 | 33,108 | 36,510 | (3,267 | ) | 33,243 | 1996/97 | 1 - 40 | |||||||||||||||||||||||||||||||||
Eagle Ridge | Birmingham, AL | — | (1) | 851 | 7,667 | — | 4,376 | 851 | 12,043 | 12,894 | (7,454 | ) | 5,440 | 1986 | 1 - 40 | ||||||||||||||||||||||||||||||||
Colonial Grand at Traditions | Gulf Shores,AL | — | 3,211 | 25,162 | — | 1,228 | 3,211 | 26,390 | 29,601 | (2,834 | ) | 26,767 | 2007 | 1 - 40 | |||||||||||||||||||||||||||||||||
Abbington Place | Huntsville, AL | — | 524 | 4,724 | — | 3,047 | 524 | 7,771 | 8,295 | (4,901 | ) | 3,394 | 1987 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Edgewater | Huntsville, AL | 27,722 | 4,943 | 38,673 | — | 3,412 | 4,943 | 42,085 | 47,028 | (3,792 | ) | 43,236 | 1990 | 1 - 40 | |||||||||||||||||||||||||||||||||
Paddock Club Huntsville | Huntsville, AL | — | 909 | 10,152 | 830 | 14,197 | 1,739 | 24,349 | 26,088 | (13,330 | ) | 12,758 | 1993 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Madison | Madison, AL | 22,500 | 3,601 | 28,934 | — | 718 | 3,601 | 29,652 | 33,253 | (3,053 | ) | 30,200 | 2000 | 1 - 40 | |||||||||||||||||||||||||||||||||
Paddock Club Montgomery | Montgomery, AL | — | 965 | 13,190 | — | 2,050 | 965 | 15,240 | 16,205 | (7,316 | ) | 8,889 | 1999 | 1 - 40 | |||||||||||||||||||||||||||||||||
Cypress Village | Orange Beach, AL | — | 1,290 | 12,238 | — | 468 | 1,290 | 12,706 | 13,996 | (1,267 | ) | 12,729 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Liberty Park | Vestavia Hills, AL | 17,823 | 3,922 | 30,977 | — | 2,291 | 3,922 | 33,268 | 37,190 | (3,279 | ) | 33,911 | 2000 | 1 - 40 | |||||||||||||||||||||||||||||||||
Edge at Lyon's Gate | Phoenix, AZ | — | 7,901 | 27,182 | — | 1,632 | 7,901 | 28,814 | 36,715 | (7,460 | ) | 29,255 | 2007 | 1 - 40 | |||||||||||||||||||||||||||||||||
Sky View Ranch | Gilbert, AZ | — | 2,668 | 14,577 | — | 1,461 | 2,668 | 16,038 | 18,706 | (3,737 | ) | 14,969 | 2007 | 1 - 40 | |||||||||||||||||||||||||||||||||
Talus Ranch | Phoenix, AZ | — | 12,741 | 47,701 | — | 2,046 | 12,741 | 49,747 | 62,488 | (15,984 | ) | 46,504 | 2005 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Inverness Commons | Mesa, AZ | — | 4,219 | 26,255 | — | 929 | 4,219 | 27,184 | 31,403 | (2,661 | ) | 28,742 | 2001 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Scottsdale | Scottsdale, AZ | — | 3,612 | 20,273 | — | 1,344 | 3,612 | 21,617 | 25,229 | (2,099 | ) | 23,130 | 1999 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at OldTown Scottsdale | Scottsdale, AZ | — | 7,820 | 51,627 | — | 2,664 | 7,820 | 54,291 | 62,111 | (5,141 | ) | 56,970 | 2001 | 1 - 40 | |||||||||||||||||||||||||||||||||
SkySong | Scottsdale, AZ | — | — | 55,748 | — | 296 | — | 56,044 | 56,044 | (834 | ) | 55,210 | 2014 | 1 - 40 | |||||||||||||||||||||||||||||||||
Calais Forest | Little Rock, AR | — | 1,026 | 9,244 | — | 8,401 | 1,026 | 17,645 | 18,671 | (11,296 | ) | 7,375 | 1987 | 1 - 40 | |||||||||||||||||||||||||||||||||
Napa Valley | Little Rock, AR | — | 960 | 8,642 | — | 5,247 | 960 | 13,889 | 14,849 | (8,670 | ) | 6,179 | 1984 | 1 - 40 | |||||||||||||||||||||||||||||||||
Palisades at Chenal Valley | Little Rock, AR | — | 2,560 | 25,234 | — | 2,266 | 2,560 | 27,500 | 30,060 | (3,962 | ) | 26,098 | 2006 | 1 - 40 | |||||||||||||||||||||||||||||||||
Ridge at Chenal Valley | Little Rock, AR | — | 2,626 | — | — | 26,917 | 2,626 | 26,917 | 29,543 | (2,375 | ) | 27,168 | 2012 | 1 - 40 | |||||||||||||||||||||||||||||||||
Westside Creek I & II | Little Rock, AR | — | 1,271 | 11,463 | — | 8,286 | 1,271 | 19,749 | 21,020 | (11,414 | ) | 9,606 | 1984/86 | 1 - 40 | |||||||||||||||||||||||||||||||||
Tiffany Oaks | Altamonte Springs, FL | — | (1) | 1,024 | 9,219 | — | 6,163 | 1,024 | 15,382 | 16,406 | (10,400 | ) | 6,006 | 1985 | 1 - 40 | ||||||||||||||||||||||||||||||||
Indigo Point | Brandon, FL | — | (1) | 1,167 | 10,500 | — | 3,754 | 1,167 | 14,254 | 15,421 | (8,157 | ) | 7,264 | 1989 | 1 - 40 |
F-51
Life used to compute depreciation in latest income statement (4) | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | |||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | |||||||||||||||||||||||||||||||||||
Paddock Club Brandon | Brandon, FL | — | 2,896 | 26,111 | — | 5,688 | 2,896 | 31,799 | 34,695 | (17,936 | ) | 16,759 | 1998 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Lakewood Ranch | Bradenton, FL | — | 2,980 | 40,230 | — | 1,697 | 2,980 | 41,927 | 44,907 | (3,952 | ) | 40,955 | 1999 | 1 - 40 | |||||||||||||||||||||||||||||||||
Preserve at Coral Square | Coral Springs, FL | — | 9,600 | 40,004 | — | 9,188 | 9,600 | 49,192 | 58,792 | (19,518 | ) | 39,274 | 1996 | 1 - 40 | |||||||||||||||||||||||||||||||||
Paddock Club Gainesville | Gainesville, FL | — | 1,800 | 15,879 | — | 4,347 | 1,800 | 20,226 | 22,026 | (8,509 | ) | 13,517 | 1999 | 1 - 40 | |||||||||||||||||||||||||||||||||
The Retreat at Magnolia Park | Gainesville, FL | — | 2,040 | 16,338 | — | 406 | 2,040 | 16,744 | 18,784 | (2,688 | ) | 16,096 | 2009 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Heathrow | Heathrow, FL | 20,594 | 4,101 | 35,684 | — | 1,427 | 4,101 | 37,111 | 41,212 | (3,675 | ) | 37,537 | 1997 | 1 - 40 | |||||||||||||||||||||||||||||||||
220 Riverside | Jacksonville, FL | — | 2,500 | — | — | 40,145 | 2,500 | 40,145 | 42,645 | (342 | ) | 42,303 | 2015 | 1 - 40 | |||||||||||||||||||||||||||||||||
Atlantic Crossing | Jacksonville, FL | — | 4,000 | 19,495 | — | 1,246 | 4,000 | 20,741 | 24,741 | (3,496 | ) | 21,245 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Cooper's Hawk | Jacksonville, FL | — | 854 | 7,500 | — | 3,950 | 854 | 11,450 | 12,304 | (7,899 | ) | 4,405 | 1987 | 1 - 40 | |||||||||||||||||||||||||||||||||
Hunter's Ridge at Deerwood | Jacksonville, FL | — | 1,533 | 13,835 | — | 6,864 | 1,533 | 20,699 | 22,232 | (12,756 | ) | 9,476 | 1987 | 1 - 40 | |||||||||||||||||||||||||||||||||
Lakeside | Jacksonville, FL | — | 1,430 | 12,883 | — | 9,977 | 1,430 | 22,860 | 24,290 | (16,129 | ) | 8,161 | 1985 | 1 - 40 | |||||||||||||||||||||||||||||||||
Lighthouse at Fleming Island | Jacksonville, FL | — | (1) | 4,047 | 35,052 | — | 5,487 | 4,047 | 40,539 | 44,586 | (17,354 | ) | 27,232 | 2003 | 1 - 40 | ||||||||||||||||||||||||||||||||
Paddock Club Mandarin | Jacksonville, FL | — | 1,411 | 14,967 | — | 2,961 | 1,411 | 17,928 | 19,339 | (8,503 | ) | 10,836 | 1998 | 1 - 40 | |||||||||||||||||||||||||||||||||
St. Augustine | Jacksonville, FL | — | 2,857 | 6,475 | — | 7,585 | 2,857 | 14,060 | 16,917 | (9,973 | ) | 6,944 | 1987 | 1 - 40 | |||||||||||||||||||||||||||||||||
St. Augustine II | Jacksonville, FL | — | — | — | — | 13,394 | — | 13,394 | 13,394 | (2,373 | ) | 11,021 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Tattersall at Tapestry Park | Jacksonville, FL | — | 6,417 | 36,069 | — | 611 | 6,417 | 36,680 | 43,097 | (5,716 | ) | 37,381 | 2009 | 1 - 40 | |||||||||||||||||||||||||||||||||
Woodhollow | Jacksonville, FL | — | (1) | 1,686 | 15,179 | (8 | ) | 10,222 | 1,678 | 25,401 | 27,079 | (16,371 | ) | 10,708 | 1986 | 1 - 40 | |||||||||||||||||||||||||||||||
Paddock Club Lakeland | Lakeland, FL | — | 2,254 | 20,452 | (1,033 | ) | 8,836 | 1,221 | 29,288 | 30,509 | (17,958 | ) | 12,551 | 1988/90 | 1 - 40 | ||||||||||||||||||||||||||||||||
Colonial Grand at Town Park | Lake Mary, FL | 32,938 | 5,742 | 56,562 | — | 1,614 | 5,742 | 58,176 | 63,918 | (5,985 | ) | 57,933 | 2005 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Town Park Reserve | Lake Mary, FL | — | 3,481 | 10,311 | — | 188 | 3,481 | 10,499 | 13,980 | (1,102 | ) | 12,878 | 2004 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Lake Mary | Lake Mary, FL | — | 3,780 | 33,543 | 1,260 | 12,061 | 5,040 | 45,604 | 50,644 | (4,134 | ) | 46,510 | 2012 | 1 - 40 | |||||||||||||||||||||||||||||||||
CG at Lake Mary III | Lake Mary, FL | — | 1,306 | 7,996 | — | 10,691 | 1,306 | 18,687 | 19,993 | (703 | ) | 19,290 | 2014 | 1 - 40 | |||||||||||||||||||||||||||||||||
Retreat at Lake Nona | Orlando, FL | — | 7,880 | 41,175 | — | 2,096 | 7,880 | 43,271 | 51,151 | (5,133 | ) | 46,018 | 2006 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Heather Glen | Orlando, FL | — | 4,662 | 56,988 | — | 2,403 | 4,662 | 59,391 | 64,053 | (5,553 | ) | 58,500 | 2000 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Randal Lakes | Orlando, FL | — | 5,659 | 50,553 | — | 10,396 | 5,659 | 60,949 | 66,608 | (2,926 | ) | 63,682 | 2013 | 1 - 40 | |||||||||||||||||||||||||||||||||
Park Crest at Innisbrook | Palm Harbor, FL | 28,419 | 6,900 | 26,613 | — | 932 | 6,900 | 27,545 | 34,445 | (6,576 | ) | 27,869 | 2000 | 1 - 40 | |||||||||||||||||||||||||||||||||
The Club at Panama Beach | Panama City, FL | — | 898 | 14,276 | (5 | ) | 4,100 | 893 | 18,376 | 19,269 | (9,512 | ) | 9,757 | 2000 | 1 - 40 | ||||||||||||||||||||||||||||||||
Colonial Village at Twin Lakes | Sanford, FL | 25,044 | 3,091 | 47,793 | — | 976 | 3,091 | 48,769 | 51,860 | (4,824 | ) | 47,036 | 2005 | 1 - 40 | |||||||||||||||||||||||||||||||||
Paddock Club Tallahassee | Tallahassee, FL | — | 530 | 4,805 | 950 | 14,695 | 1,480 | 19,500 | 20,980 | (11,784 | ) | 9,196 | 1992 | 1 - 40 | |||||||||||||||||||||||||||||||||
Verandas at Southwood | Tallahassee, FL | 20,345 | 3,600 | 25,914 | — | 115 | 3,600 | 26,029 | 29,629 | (1,260 | ) | 28,369 | 2003 | 1 - 40 | |||||||||||||||||||||||||||||||||
Belmere | Tampa, FL | — | (1) | 852 | 7,667 | — | 6,282 | 852 | 13,949 | 14,801 | (9,790 | ) | 5,011 | 1984 | 1 - 40 |
F-52
Life used to compute depreciation in latest income statement (4) | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | |||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | |||||||||||||||||||||||||||||||||||
Links at Carrollwood | Tampa, FL | — | 817 | 7,355 | 110 | 5,649 | 927 | 13,004 | 13,931 | (8,014 | ) | 5,917 | 1980 | 1 - 40 | |||||||||||||||||||||||||||||||||
Village Oaks | Tampa, FL | — | 2,738 | 19,055 | 153 | 1,997 | 2,891 | 21,052 | 23,943 | (5,296 | ) | 18,647 | 2005 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Hampton Preserve | Tampa, FL | — | 6,233 | 69,535 | — | 750 | 6,233 | 70,285 | 76,518 | (6,483 | ) | 70,035 | 2012 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Seven Oaks | Wesley Chapel, FL | 20,720 | 3,051 | 42,768 | — | 741 | 3,051 | 43,509 | 46,560 | (4,045 | ) | 42,515 | 2004 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Windermere | Windermere, FL | — | 2,711 | 36,710 | — | 492 | 2,711 | 37,202 | 39,913 | (3,377 | ) | 36,536 | 2009 | 1 - 40 | |||||||||||||||||||||||||||||||||
Allure at Brookwood | Atlanta, GA | — | 11,168 | 52,758 | — | 2,960 | 11,168 | 55,718 | 66,886 | (6,650 | ) | 60,236 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Allure in Buckhead Village Residential | Atlanta, GA | — | 8,633 | 19,844 | — | 4,923 | 8,633 | 24,767 | 33,400 | (3,370 | ) | 30,030 | 2002 | 1 - 40 | |||||||||||||||||||||||||||||||||
Sanctuary at Oglethorpe | Atlanta, GA | — | 6,875 | 31,441 | — | 3,452 | 6,875 | 34,893 | 41,768 | (9,621 | ) | 32,147 | 1994 | 1 - 40 | |||||||||||||||||||||||||||||||||
Terraces at Fieldstone | Conyers, GA | — | 1,284 | 15,819 | — | 2,877 | 1,284 | 18,696 | 19,980 | (8,587 | ) | 11,393 | 1999 | 1 - 40 | |||||||||||||||||||||||||||||||||
Prescott | Duluth, GA | — | (2) | 3,840 | 24,011 | — | 3,008 | 3,840 | 27,019 | 30,859 | (10,837 | ) | 20,022 | 2001 | 1 - 40 | ||||||||||||||||||||||||||||||||
Colonial Grand at Berkeley Lake | Duluth, GA | — | 1,960 | 15,707 | — | 870 | 1,960 | 16,577 | 18,537 | (1,896 | ) | 16,641 | 1998 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at River Oaks | Duluth, GA | 11,680 | 4,360 | 13,579 | — | 961 | 4,360 | 14,540 | 18,900 | (2,105 | ) | 16,795 | 1992 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at River Plantation | Duluth, GA | — | 2,059 | 19,158 | — | 1,075 | 2,059 | 20,233 | 22,292 | (2,301 | ) | 19,991 | 1994 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at McDaniel Farm | Duluth, GA | — | 3,985 | 32,206 | — | 1,816 | 3,985 | 34,022 | 38,007 | (3,844 | ) | 34,163 | 1997 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Pleasant Hill | Duluth, GA | — | 6,753 | 32,202 | — | 1,960 | 6,753 | 34,162 | 40,915 | (3,725 | ) | 37,190 | 1996 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Mount Vernon | Dunwoody, GA | 15,328 | 6,861 | 23,748 | — | 1,137 | 6,861 | 24,885 | 31,746 | (2,327 | ) | 29,419 | 1997 | 1 - 40 | |||||||||||||||||||||||||||||||||
Lake Lanier Club I | Gainesville, GA | — | 3,560 | 22,611 | — | 4,386 | 3,560 | 26,997 | 30,557 | (10,294 | ) | 20,263 | 1998 | 1 - 40 | |||||||||||||||||||||||||||||||||
Lake Lanier Club II | Gainesville, GA | — | (2) | 3,150 | 18,383 | — | 2,168 | 3,150 | 20,551 | 23,701 | (7,717 | ) | 15,984 | 2001 | 1 - 40 | ||||||||||||||||||||||||||||||||
Colonial Grand at Shiloh | Kennesaw, GA | 30,454 | 4,864 | 45,893 | — | 1,683 | 4,864 | 47,576 | 52,440 | (4,874 | ) | 47,566 | 2002 | 1 - 40 | |||||||||||||||||||||||||||||||||
Millstead Village | LaGrange, GA | — | 3,100 | 29,240 | — | 192 | 3,100 | 29,432 | 32,532 | (2,998 | ) | 29,534 | 1998 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Barrett Creek | Marietta, GA | 19,257 | 5,661 | 26,186 | — | 1,246 | 5,661 | 27,432 | 33,093 | (3,171 | ) | 29,922 | 1999 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Godley Station | Pooler, GA | 12,777 | 1,800 | 35,454 | — | 1,344 | 1,800 | 36,798 | 38,598 | (3,426 | ) | 35,172 | 2001 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Godley Lake | Pooler, GA | — | 1,750 | 30,893 | — | 683 | 1,750 | 31,576 | 33,326 | (3,124 | ) | 30,202 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Avala at Savannah Quarters | Savannah, GA | — | 1,500 | 24,862 | — | 818 | 1,500 | 25,680 | 27,180 | (4,130 | ) | 23,050 | 2009 | 1 - 40 | |||||||||||||||||||||||||||||||||
Georgetown Grove | Savannah, GA | — | 1,288 | 11,579 | — | 3,130 | 1,288 | 14,709 | 15,997 | (8,776 | ) | 7,221 | 1997 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Hammocks | Savannah, GA | — | 2,441 | 36,863 | — | 1,630 | 2,441 | 38,493 | 40,934 | (3,607 | ) | 37,327 | 1997 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Greentree | Savannah, GA | — | 1,710 | 10,494 | — | 611 | 1,710 | 11,105 | 12,815 | (1,377 | ) | 11,438 | 1984 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Huntington | Savannah, GA | — | 2,521 | 8,223 | — | 300 | 2,521 | 8,523 | 11,044 | (931 | ) | 10,113 | 1986 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Marsh Cove | Savannah, GA | — | 5,231 | 8,555 | — | 472 | 5,231 | 9,027 | 14,258 | (1,161 | ) | 13,097 | 1983 | 1 - 40 | |||||||||||||||||||||||||||||||||
Oaks at Wilmington Island | Savannah, GA | — | 2,910 | 25,315 | — | 3,049 | 2,910 | 28,364 | 31,274 | (9,317 | ) | 21,957 | 1999 | 1 - 40 | |||||||||||||||||||||||||||||||||
Highlands of West Village I | Smyrna, GA | 41,075 | 9,052 | 43,395 | — | 4,377 | 9,052 | 47,772 | 56,824 | (1,897 | ) | 54,927 | 2006 | 1 - 40 |
F-53
Life used to compute depreciation in latest income statement (4) | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | |||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | |||||||||||||||||||||||||||||||||||
Highlands of West Village II | Smyrna, GA | — | 5,358 | 30,338 | — | 35 | 5,358 | 30,373 | 35,731 | (1,196 | ) | 34,535 | 2012 | 1 - 40 | |||||||||||||||||||||||||||||||||
Terraces at Townelake | Woodstock, GA | — | 1,331 | 11,918 | 1,688 | 22,465 | 3,019 | 34,383 | 37,402 | (18,398 | ) | 19,004 | 1999 | 1 - 40 | |||||||||||||||||||||||||||||||||
Haven at Praire Trace | Overland Park, KS | — | 3,500 | 40,614 | — | 250 | 3,500 | 40,864 | 44,364 | (434 | ) | 43,930 | 2015 | 1 - 40 | |||||||||||||||||||||||||||||||||
Grand Reserve at Pinnacle | Lexington, KY | — | (1) | 2,024 | 31,525 | — | 4,264 | 2,024 | 35,789 | 37,813 | (15,170 | ) | 22,643 | 2000 | 1 - 40 | ||||||||||||||||||||||||||||||||
Lakepointe | Lexington, KY | — | 411 | 3,699 | — | 2,613 | 411 | 6,312 | 6,723 | (4,434 | ) | 2,289 | 1986 | 1 - 40 | |||||||||||||||||||||||||||||||||
Mansion, The | Lexington, KY | — | (1) | 694 | 6,242 | — | 3,725 | 694 | 9,967 | 10,661 | (6,972 | ) | 3,689 | 1989 | 1 - 40 | ||||||||||||||||||||||||||||||||
Village, The | Lexington, KY | — | (1) | 900 | 8,097 | — | 5,050 | 900 | 13,147 | 14,047 | (9,171 | ) | 4,876 | 1989 | 1 - 40 | ||||||||||||||||||||||||||||||||
Stonemill Village | Louisville, KY | — | 1,169 | 10,518 | — | 10,049 | 1,169 | 20,567 | 21,736 | (13,554 | ) | 8,182 | 1985 | 1 - 40 | |||||||||||||||||||||||||||||||||
Crosswinds | Jackson, MS | — | 1,535 | 13,826 | — | 5,748 | 1,535 | 19,574 | 21,109 | (12,927 | ) | 8,182 | 1989 | 1 - 40 | |||||||||||||||||||||||||||||||||
Pear Orchard | Jackson, MS | — | 1,351 | 12,168 | — | 9,055 | 1,351 | 21,223 | 22,574 | (14,512 | ) | 8,062 | 1985 | 1 - 40 | |||||||||||||||||||||||||||||||||
Reflection Pointe | Jackson, MS | — | 710 | 8,770 | 138 | 8,737 | 848 | 17,507 | 18,355 | (11,209 | ) | 7,146 | 1986 | 1 - 40 | |||||||||||||||||||||||||||||||||
Lakeshore Landing | Ridgeland, MS | — | 676 | 6,284 | — | 2,961 | 676 | 9,245 | 9,921 | (4,138 | ) | 5,783 | 1974 | 1 - 40 | |||||||||||||||||||||||||||||||||
Market Station | Kansas City, MO | — | 5,814 | 46,241 | — | 752 | 5,814 | 46,993 | 52,807 | (5,232 | ) | 47,575 | 2010 | 1 - 40 | |||||||||||||||||||||||||||||||||
Residences at Burlington Creek | Kansas City, MO | — | 4,000 | 42,144 | — | 311 | 4,000 | 42,455 | 46,455 | (1,086 | ) | 45,369 | 2013/14 | 1 - 40 | |||||||||||||||||||||||||||||||||
The Denton | Kansas City, MO | — | 750 | 8,795 | — | — | 750 | 8,795 | 9,545 | — | 9,545 | 2014 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Desert Vista | North Las Vegas, NV | — | 4,091 | 29,826 | — | 633 | 4,091 | 30,459 | 34,550 | (3,094 | ) | 31,456 | 2009 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Palm Vista | North Las Vegas, NV | — | 4,909 | 25,643 | — | 1,136 | 4,909 | 26,779 | 31,688 | (2,806 | ) | 28,882 | 2007 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Beaver Creek | Apex, NC | — | 7,491 | 34,863 | — | 963 | 7,491 | 35,826 | 43,317 | (3,376 | ) | 39,941 | 2007 | 1 - 40 | |||||||||||||||||||||||||||||||||
Hermitage at Beechtree | Cary, NC | — | (1) | 900 | 8,099 | — | 5,352 | 900 | 13,451 | 14,351 | (8,341 | ) | 6,010 | 1988 | 1 - 40 | ||||||||||||||||||||||||||||||||
Waterford Forest | Cary, NC | — | (2) | 4,000 | 20,250 | — | 3,235 | 4,000 | 23,485 | 27,485 | (9,018 | ) | 18,467 | 1996 | 1 - 40 | ||||||||||||||||||||||||||||||||
1225 South Church I | Charlotte, NC | — | 4,780 | 22,342 | 4,832 | 23,562 | 9,612 | 45,904 | 55,516 | (4,846 | ) | 50,670 | 2010 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Ayrsley | Charlotte, NC | — | 1,240 | 52,119 | 1,241 | 12,432 | 2,481 | 64,551 | 67,032 | (5,695 | ) | 61,337 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Beverly Crest | Charlotte, NC | 15,496 | 3,161 | 24,004 | — | 1,774 | 3,161 | 25,778 | 28,939 | (2,412 | ) | 26,527 | 1996 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Legacy Park | Charlotte, NC | — | 2,891 | 28,272 | — | 1,007 | 2,891 | 29,279 | 32,170 | (2,882 | ) | 29,288 | 2001 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Mallard Creek | Charlotte, NC | 15,630 | 4,591 | 27,713 | — | 588 | 4,591 | 28,301 | 32,892 | (2,840 | ) | 30,052 | 2005 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Mallard Lake | Charlotte, NC | 17,642 | 3,250 | 31,389 | — | 1,518 | 3,250 | 32,907 | 36,157 | (3,284 | ) | 32,873 | 1998 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at University Center | Charlotte, NC | — | 1,620 | 17,499 | — | 389 | 1,620 | 17,888 | 19,508 | (1,663 | ) | 17,845 | 2005 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Reserve at South End | Charlotte, NC | — | 4,628 | 44,282 | — | 10,826 | 4,628 | 55,108 | 59,736 | (2,474 | ) | 57,262 | 2013 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Chancellor Park | Charlotte, NC | — | 5,311 | 28,016 | — | 1,681 | 5,311 | 29,697 | 35,008 | (2,753 | ) | 32,255 | 1999 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Greystone | Charlotte, NC | 14,180 | 4,120 | 25,974 | — | 1,210 | 4,120 | 27,184 | 31,304 | (2,467 | ) | 28,837 | 1998/2000 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at South Tryon | Charlotte, NC | — | 2,260 | 19,489 | — | 726 | 2,260 | 20,215 | 22,475 | (1,998 | ) | 20,477 | 2002 | 1 - 40 |
F-54
Life used to compute depreciation in latest income statement (4) | |||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | |||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | |||||||||||||||||||||||||||||||||||
Colonial Village at Stone Point | Charlotte, NC | — | 2,141 | 11,564 | — | 804 | 2,141 | 12,368 | 14,509 | (1,519 | ) | 12,990 | 1986 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Timber Crest | Charlotte, NC | — | 2,901 | 17,192 | — | 769 | 2,901 | 17,961 | 20,862 | (1,642 | ) | 19,220 | 2000 | 1 - 40 | |||||||||||||||||||||||||||||||||
Enclave | Charlotte, NC | — | 1,461 | 18,984 | — | 353 | 1,461 | 19,337 | 20,798 | (1,607 | ) | 19,191 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Cornelius | Cornelius, NC | — | 4,571 | 29,151 | — | 510 | 4,571 | 29,661 | 34,232 | (3,049 | ) | 31,183 | 2009 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Patterson Place | Durham, NC | 15,361 | 2,590 | 27,126 | — | 1,174 | 2,590 | 28,300 | 30,890 | (2,704 | ) | 28,186 | 1997 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Woodlake | Durham, NC | — | 2,741 | 17,686 | — | 721 | 2,741 | 18,407 | 21,148 | (1,927 | ) | 19,221 | 1996 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Deerfield | Durham, NC | — | 3,271 | 15,609 | — | 678 | 3,271 | 16,287 | 19,558 | (1,919 | ) | 17,639 | 1985 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Research Park | Durham, NC | — | 4,201 | 37,682 | — | 908 | 4,201 | 38,590 | 42,791 | (3,865 | ) | 38,926 | 2002 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Autumn Park | Greensboro, NC | — | 4,182 | 26,214 | — | 967 | 4,182 | 27,181 | 31,363 | (2,506 | ) | 28,857 | 2001/04 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Huntersville | Huntersville, NC | 14,843 | 4,251 | 31,948 | — | 862 | 4,251 | 32,810 | 37,061 | (3,255 | ) | 33,806 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Matthews | Matthews, NC | 13,587 | 3,071 | 21,830 | — | 2,508 | 3,071 | 24,338 | 27,409 | (2,611 | ) | 24,798 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Matthews Commons | Matthews, NC | — | 3,690 | 28,536 | — | 1,012 | 3,690 | 29,548 | 33,238 | (2,818 | ) | 30,420 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Arringdon | Morrisville, NC | 19,319 | 6,401 | 31,134 | — | 931 | 6,401 | 32,065 | 38,466 | (3,169 | ) | 35,297 | 2003 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Brier Creek | Raleigh, NC | 25,490 | 7,372 | 50,202 | — | 867 | 7,372 | 51,069 | 58,441 | (4,812 | ) | 53,629 | 2010 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Brier Falls | Raleigh, NC | — | 6,572 | 48,910 | — | 747 | 6,572 | 49,657 | 56,229 | (4,611 | ) | 51,618 | 2008 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Crabtree Valley | Raleigh, NC | 10,532 | 2,241 | 18,434 | — | 925 | 2,241 | 19,359 | 21,600 | (1,746 | ) | 19,854 | 1997 | 1 - 40 | |||||||||||||||||||||||||||||||||
Hue | Raleigh, NC | — | 3,690 | 29,910 | — | 1,550 | 3,690 | 31,460 | 35,150 | (4,923 | ) | 30,227 | 2009 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Trinity Commons | Raleigh, NC | 29,725 | 5,232 | 45,138 | — | 1,477 | 5,232 | 46,615 | 51,847 | (4,722 | ) | 47,125 | 2000/02 | 1 - 40 | |||||||||||||||||||||||||||||||||
Preserve at Brier Creek | Raleigh, NC | — | 5,850 | 21,980 | (19 | ) | 24,178 | 5,831 | 46,158 | 51,989 | (13,195 | ) | 38,794 | 2004 | 1 - 40 | ||||||||||||||||||||||||||||||||
Providence at Brier Creek | Raleigh, NC | — | 4,695 | 29,007 | — | 1,424 | 4,695 | 30,431 | 35,126 | (7,898 | ) | 27,228 | 2007 | 1 - 40 | |||||||||||||||||||||||||||||||||
Corners, The | Winston-Salem, NC | — | 685 | 6,165 | — | 3,453 | 685 | 9,618 | 10,303 | (7,112 | ) | 3,191 | 1982 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Glen Eagles | Winston-Salem, NC | — | 3,400 | 15,002 | — | 1,276 | 3,400 | 16,278 | 19,678 | (1,649 | ) | 18,029 | 1990/2000 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Mill Creek | Winston-Salem, NC | — | 2,351 | 7,354 | — | 546 | 2,351 | 7,900 | 10,251 | (876 | ) | 9,375 | 1984 | 1 - 40 | |||||||||||||||||||||||||||||||||
Tanglewood | Anderson, SC | — | 427 | 3,853 | — | 3,486 | 427 | 7,339 | 7,766 | (5,175 | ) | 2,591 | 1980 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Cypress Cove | Charleston, SC | — | 3,610 | 28,645 | — | 1,092 | 3,610 | 29,737 | 33,347 | (2,947 | ) | 30,400 | 2001 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Hampton Pointe | Charleston, SC | — | 3,971 | 22,790 | — | 2,123 | 3,971 | 24,913 | 28,884 | (2,432 | ) | 26,452 | 1986 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Quarterdeck | Charleston, SC | — | 920 | 24,097 | — | 2,887 | 920 | 26,984 | 27,904 | (2,451 | ) | 25,453 | 1987 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Westchase | Charleston, SC | — | 4,571 | 20,091 | — | 1,476 | 4,571 | 21,567 | 26,138 | (2,416 | ) | 23,722 | 1985 | 1 - 40 | |||||||||||||||||||||||||||||||||
River's Walk | Charleston, SC | — | 5,200 | — | — | 28,810 | 5,200 | 28,810 | 34,010 | (1,573 | ) | 32,437 | 2013 | 1 - 40 | |||||||||||||||||||||||||||||||||
Fairways, The | Columbia, SC | — | 910 | 8,207 | — | 3,831 | 910 | 12,038 | 12,948 | (8,106 | ) | 4,842 | 1992 | 1 - 40 | |||||||||||||||||||||||||||||||||
Paddock Club Columbia | Columbia, SC | — | 1,840 | 16,560 | — | 4,548 | 1,840 | 21,108 | 22,948 | (13,117 | ) | 9,831 | 1991 | 1 - 40 |
F-55
Life used to compute depreciation in latest income statement (4) | ||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | ||||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | ||||||||||||||||||||||||||||||||||||
Colonial Village at Windsor Place | Goose Creek, SC | — | 1,321 | 14,163 | — | 1,277 | 1,321 | 15,440 | 16,761 | (1,715 | ) | 15,046 | 1985 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Highland Ridge | Greenville, SC | — | 482 | 4,337 | — | 2,678 | 482 | 7,015 | 7,497 | (4,502 | ) | 2,995 | 1984 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Howell Commons | Greenville, SC | — | (1) | 1,304 | 11,740 | — | 4,439 | 1,304 | 16,179 | 17,483 | (10,505 | ) | 6,978 | 1987 | 1 - 40 | |||||||||||||||||||||||||||||||||
Paddock Club Greenville | Greenville, SC | — | (1) | 1,200 | 10,800 | — | 2,369 | 1,200 | 13,169 | 14,369 | (8,159 | ) | 6,210 | 1996 | 1 - 40 | |||||||||||||||||||||||||||||||||
Park Haywood | Greenville, SC | — | (1) | 325 | 2,925 | 35 | 5,012 | 360 | 7,937 | 8,297 | (5,736 | ) | 2,561 | 1983 | 1 - 40 | |||||||||||||||||||||||||||||||||
Spring Creek | Greenville, SC | — | 597 | 5,374 | (14 | ) | 3,577 | 583 | 8,951 | 9,534 | (6,011 | ) | 3,523 | 1985 | 1 - 40 | |||||||||||||||||||||||||||||||||
Runaway Bay | Mt. Pleasant, SC | — | 1,085 | 7,269 | 12 | 6,889 | 1,097 | 14,158 | 15,255 | (9,350 | ) | 5,905 | 1988 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Commerce Park | North Charleston, SC | — | 2,780 | 33,966 | — | 753 | 2,780 | 34,719 | 37,499 | (3,313 | ) | 34,186 | 2008 | 1 - 40 | ||||||||||||||||||||||||||||||||||
535 Brookwood | Simpsonville, SC | 12,889 | 1,216 | 18,666 | — | 851 | 1,216 | 19,517 | 20,733 | (3,769 | ) | 16,964 | 2008 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Park Place | Spartanburg, SC | — | 723 | 6,504 | — | 3,374 | 723 | 9,878 | 10,601 | (6,336 | ) | 4,265 | 1987 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Farmington Village | Summerville, SC | — | 2,800 | 26,295 | — | 1,197 | 2,800 | 27,492 | 30,292 | (7,772 | ) | 22,520 | 2007 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Waters Edge | Summerville, SC | — | 2,103 | 9,187 | — | 1,979 | 2,103 | 11,166 | 13,269 | (1,364 | ) | 11,905 | 1985 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Hamilton Pointe | Chattanooga, TN | — | 1,131 | 10,632 | — | 4,326 | 1,131 | 14,958 | 16,089 | (6,593 | ) | 9,496 | 1989 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Hidden Creek | Chattanooga, TN | — | (1) | 972 | 8,954 | — | 2,877 | 972 | 11,831 | 12,803 | (5,329 | ) | 7,474 | 1987 | 1 - 40 | |||||||||||||||||||||||||||||||||
Steeplechase | Chattanooga, TN | — | 217 | 1,957 | — | 3,350 | 217 | 5,307 | 5,524 | (3,676 | ) | 1,848 | 1986 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Windridge | Chattanooga, TN | — | 817 | 7,416 | — | 4,462 | 817 | 11,878 | 12,695 | (7,363 | ) | 5,332 | 1984 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Kirby Station | Memphis, TN | — | 1,148 | 10,337 | — | 10,385 | 1,148 | 20,722 | 21,870 | (12,916 | ) | 8,954 | 1978 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Lincoln on the Green | Memphis, TN | — | (1) | 1,498 | 20,483 | — | 15,864 | 1,498 | 36,347 | 37,845 | (23,701 | ) | 14,144 | 1992 | 1 - 40 | |||||||||||||||||||||||||||||||||
Park Estate | Memphis, TN | — | 178 | 1,141 | — | 5,047 | 178 | 6,188 | 6,366 | (4,826 | ) | 1,540 | 1974 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Reserve at Dexter Lake | Memphis, TN | — | 1,260 | 16,043 | 2,147 | 39,413 | 3,407 | 55,456 | 58,863 | (22,945 | ) | 35,918 | 2000 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Paddock Club Murfreesboro | Murfreesboro, TN | — | 915 | 14,774 | — | 3,143 | 915 | 17,917 | 18,832 | (8,310 | ) | 10,522 | 1999 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Aventura at Indian Lake Village | Nashville, TN | — | 4,950 | 28,053 | — | 1,035 | 4,950 | 29,088 | 34,038 | (4,350 | ) | 29,688 | 2010 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Avondale at Kennesaw | Nashville, TN | 17,762 | 3,456 | 22,443 | — | 1,419 | 3,456 | 23,862 | 27,318 | (4,607 | ) | 22,711 | 2008 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Brentwood Downs | Nashville, TN | — | 1,193 | 10,739 | (2 | ) | 7,368 | 1,191 | 18,107 | 19,298 | (12,097 | ) | 7,201 | 1986 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Grand at Bellevue | Nashville, TN | 22,086 | 8,622 | 34,229 | — | 1,204 | 8,622 | 35,433 | 44,055 | (3,697 | ) | 40,358 | 1996 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Bellevue (Phase II) | Nashville, TN | — | 8,656 | 4,549 | — | 25,579 | 8,656 | 30,128 | 38,784 | (543 | ) | 38,241 | 2015 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Grand View Nashville | Nashville, TN | — | 2,963 | 33,673 | — | 6,820 | 2,963 | 40,493 | 43,456 | (16,705 | ) | 26,751 | 2001 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Monthaven Park | Nashville, TN | — | 2,736 | 28,902 | — | 5,467 | 2,736 | 34,369 | 37,105 | (14,612 | ) | 22,493 | 2000 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Park at Hermitage | Nashville, TN | — | 1,524 | 14,800 | — | 9,574 | 1,524 | 24,374 | 25,898 | (16,152 | ) | 9,746 | 1987 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Venue at Cool Springs | Nashville, TN | — | 6,670 | — | — | 50,396 | 6,670 | 50,396 | 57,066 | (4,376 | ) | 52,690 | 2012 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Verandas at Sam Ridley | Nashville, TN | 21,861 | 3,350 | 28,308 | — | 1,346 | 3,350 | 29,654 | 33,004 | (5,565 | ) | 27,439 | 2009 | 1 - 40 |
F-56
Life used to compute depreciation in latest income statement (4) | ||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | ||||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | ||||||||||||||||||||||||||||||||||||
Northwood | Arlington, TX | — | 886 | 8,051 | — | 2,869 | 886 | 10,920 | 11,806 | (4,826 | ) | 6,980 | 1980 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Balcones Woods | Austin, TX | — | 1,598 | 14,398 | — | 11,475 | 1,598 | 25,873 | 27,471 | (16,712 | ) | 10,759 | 1983 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Canyon Creek | Austin, TX | 15,159 | 3,621 | 32,137 | — | 1,095 | 3,621 | 33,232 | 36,853 | (3,309 | ) | 33,544 | 2008 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Canyon Ranch | Austin, TX | — | 3,778 | 20,201 | — | 1,150 | 3,778 | 21,351 | 25,129 | (2,339 | ) | 22,790 | 2003 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Double Creek | Austin, TX | — | 3,131 | 29,375 | — | 292 | 3,131 | 29,667 | 32,798 | (3,030 | ) | 29,768 | 2013 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Onion Creek | Austin, TX | — | 4,902 | 33,010 | — | 799 | 4,902 | 33,809 | 38,711 | (3,437 | ) | 35,274 | 2009 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Grand Reserve at Sunset Valley | Austin, TX | — | 3,150 | 11,393 | — | 3,488 | 3,150 | 14,881 | 18,031 | (6,087 | ) | 11,944 | 1996 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Quarry Oaks | Austin, TX | 26,832 | 4,621 | 34,461 | — | 3,763 | 4,621 | 38,224 | 42,845 | (3,881 | ) | 38,964 | 1996 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Wells Branch | Austin, TX | — | 3,094 | 32,283 | 294 | 871 | 3,388 | 33,154 | 36,542 | (3,118 | ) | 33,424 | 2008 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Legacy at Western Oaks | Austin, TX | 29,672 | 9,100 | 49,339 | — | (2,348 | ) | 9,100 | 46,991 | 56,091 | (6,084 | ) | 50,007 | 2001 | 1 - 40 | |||||||||||||||||||||||||||||||||
Silverado | Austin, TX | — | 2,900 | 24,009 | — | 2,770 | 2,900 | 26,779 | 29,679 | (9,211 | ) | 20,468 | 2003 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Stassney Woods | Austin, TX | — | 1,621 | 7,501 | — | 8,615 | 1,621 | 16,116 | 17,737 | (9,615 | ) | 8,122 | 1985 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Travis Station | Austin, TX | — | 2,281 | 6,169 | — | 7,526 | 2,281 | 13,695 | 15,976 | (8,840 | ) | 7,136 | 1987 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Woods, The | Austin, TX | — | 1,405 | 12,769 | — | 7,855 | 1,405 | 20,624 | 22,029 | (8,796 | ) | 13,233 | 1977 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Shoal Creek | Bedford, TX | 22,807 | 4,982 | 27,377 | — | 1,614 | 4,982 | 28,991 | 33,973 | (3,095 | ) | 30,878 | 1996 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Willow Creek | Bedford, TX | 26,429 | 3,109 | 33,488 | — | 3,700 | 3,109 | 37,188 | 40,297 | (3,652 | ) | 36,645 | 1996 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Hebron | Carrollton, TX | — | 4,231 | 42,237 | — | 505 | 4,231 | 42,742 | 46,973 | (3,884 | ) | 43,089 | 2011 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Silverado | Cedar Park, TX | — | 3,282 | 24,935 | — | 737 | 3,282 | 25,672 | 28,954 | (2,524 | ) | 26,430 | 2005 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Silverado Reserve | Cedar Park, TX | — | 3,951 | 31,705 | — | 1,005 | 3,951 | 32,710 | 36,661 | (3,145 | ) | 33,516 | 2005 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Grand Cypress | Cypress, TX | 16,598 | 3,881 | 24,267 | — | 677 | 3,881 | 24,944 | 28,825 | (1,731 | ) | 27,094 | 2008 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Courtyards at Campbell | Dallas, TX | — | 988 | 8,893 | — | 4,013 | 988 | 12,906 | 13,894 | (7,793 | ) | 6,101 | 1986 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Deer Run | Dallas, TX | — | 1,252 | 11,271 | — | 5,160 | 1,252 | 16,431 | 17,683 | (10,022 | ) | 7,661 | 1985 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Grand Courtyard | Dallas, TX | — | 2,730 | 22,240 | — | 2,620 | 2,730 | 24,860 | 27,590 | (8,665 | ) | 18,925 | 2000 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Legends at Lowe's Farm | Dallas, TX | — | 5,016 | 41,091 | — | 1,341 | 5,016 | 42,432 | 47,448 | (6,373 | ) | 41,075 | 2008 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Reserve at Medical District | Dallas, TX | — | 4,050 | 33,779 | — | 888 | 4,050 | 34,667 | 38,717 | (2,997 | ) | 35,720 | 2007 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Watermark | Dallas, TX | — | (2) | 960 | 14,438 | — | 2,119 | 960 | 16,557 | 17,517 | (6,799 | ) | 10,718 | 2002 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Main Park | Duncanville, TX | — | 1,821 | 10,960 | — | 1,204 | 1,821 | 12,164 | 13,985 | (1,390 | ) | 12,595 | 1984 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Bear Creek | Euless, TX | 24,082 | 6,453 | 30,048 | — | 1,876 | 6,453 | 31,924 | 38,377 | (3,494 | ) | 34,883 | 1998 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Fairview | Fairview, TX | — | 2,171 | 35,077 | — | 421 | 2,171 | 35,498 | 37,669 | (3,195 | ) | 34,474 | 2012 | 1 - 40 | ||||||||||||||||||||||||||||||||||
La Valencia at Starwood | Frisco, TX | 20,931 | 3,240 | 26,069 | — | 1,014 | 3,240 | 27,083 | 30,323 | (5,045 | ) | 25,278 | 2009 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Reserve at Frisco Bridges | Frisco, TX | — | 1,968 | 34,018 | — | 831 | 1,968 | 34,849 | 36,817 | (3,069 | ) | 33,748 | 2013 | 1 - 40 |
F-57
Life used to compute depreciation in latest income statement (4) | ||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | ||||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | ||||||||||||||||||||||||||||||||||||
Colonial Village at Grapevine | Grapevine, TX | — | 2,351 | 29,757 | — | 2,958 | 2,351 | 32,715 | 35,066 | (3,153 | ) | 31,913 | 1985/1986 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Greenwood Forest | Houston, TX | — | 3,465 | 23,482 | — | (159 | ) | 3,465 | 23,323 | 26,788 | (2,180 | ) | 24,608 | 1994 | 1 - 40 | |||||||||||||||||||||||||||||||||
Legacy Pines | Houston, TX | — | (2) | 2,157 | 19,066 | (15 | ) | 3,705 | 2,142 | 22,771 | 24,913 | (10,576 | ) | 14,337 | 1999 | 1 - 40 | ||||||||||||||||||||||||||||||||
Park Place (Houston) | Houston, TX | — | 2,061 | 15,830 | — | 3,299 | 2,061 | 19,129 | 21,190 | (6,454 | ) | 14,736 | 1996 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Ranchstone | Houston, TX | — | 1,480 | 14,807 | — | 2,368 | 1,480 | 17,175 | 18,655 | (5,521 | ) | 13,134 | 1996 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Reserve at Woodwind Lakes | Houston, TX | — | 1,968 | 19,928 | — | 3,246 | 1,968 | 23,174 | 25,142 | (7,948 | ) | 17,194 | 1999 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Retreat at Vintage Park | Houston, TX | — | 8,211 | 40,352 | — | 392 | 8,211 | 40,744 | 48,955 | (1,124 | ) | 47,831 | 2014 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Cascade at Fall Creek | Humble, TX | — | 3,230 | 19,926 | — | 1,228 | 3,230 | 21,154 | 24,384 | (6,034 | ) | 18,350 | 2007 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Chalet at Fall Creek | Humble, TX | — | 2,755 | 20,085 | — | 860 | 2,755 | 20,945 | 23,700 | (6,337 | ) | 17,363 | 2006 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Bella Casita | Irving, TX | — | (2) | 2,521 | 26,432 | — | 1,392 | 2,521 | 27,824 | 30,345 | (4,912 | ) | 25,433 | 2007 | 1 - 40 | |||||||||||||||||||||||||||||||||
Remington Hills | Irving, TX | — | 4,390 | 21,822 | — | 4,804 | 4,390 | 26,626 | 31,016 | (2,609 | ) | 28,407 | 1984 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Reserve at Las Colinas | Irving, TX | — | 3,902 | 40,691 | — | 998 | 3,902 | 41,689 | 45,591 | (3,645 | ) | 41,946 | 2006 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Valley Ranch | Irving, TX | 25,044 | 5,072 | 37,397 | — | 5,970 | 5,072 | 43,367 | 48,439 | (4,188 | ) | 44,251 | 1997 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Lane at Towne Crossing | Mesquite, TX | — | 1,311 | 11,867 | (8 | ) | 3,481 | 1,303 | 15,348 | 16,651 | (6,885 | ) | 9,766 | 1983 | 1 - 40 | |||||||||||||||||||||||||||||||||
Colonial Village at Oakbend | Lewisville, TX | 21,667 | 5,598 | 28,616 | — | 2,246 | 5,598 | 30,862 | 36,460 | (3,113 | ) | 33,347 | 1997 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Times Square at Craig Ranch | McKinney, TX | — | 1,130 | 28,058 | — | 2,992 | 1,130 | 31,050 | 32,180 | (6,079 | ) | 26,101 | 2009 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Venue at Stonebridge Ranch | McKinney, TX | 14,767 | 4,034 | 19,528 | — | 247 | 4,034 | 19,775 | 23,809 | (1,342 | ) | 22,467 | 2000 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Cityscape at Market Center | Plano, TX | — | 8,626 | 60,407 | — | 538 | 8,626 | 60,945 | 69,571 | (2,481 | ) | 67,090 | 2013 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Cityscape at Market Center II | Plano, TX | — | 8,268 | 50,298 | — | 20 | 8,268 | 50,318 | 58,586 | (107 | ) | 58,479 | 2015 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Highwood | Plano, TX | — | 864 | 7,783 | — | 3,915 | 864 | 11,698 | 12,562 | (7,422 | ) | 5,140 | 1983 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Los Rios Park | Plano, TX | — | 3,273 | 28,823 | — | 5,005 | 3,273 | 33,828 | 37,101 | (14,858 | ) | 22,243 | 2000 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Boulder Ridge | Roanoke, TX | — | 3,382 | 26,930 | — | 5,835 | 3,382 | 32,765 | 36,147 | (12,218 | ) | 23,929 | 1999 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Copper Ridge | Roanoke, TX | — | 4,166 | — | — | 21,358 | 4,166 | 21,358 | 25,524 | (3,950 | ) | 21,574 | 2009 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Ashton Oaks | Round Rock, TX | — | 5,511 | 36,241 | — | 899 | 5,511 | 37,140 | 42,651 | (3,655 | ) | 38,996 | 2009 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Grand at Round Rock | Round Rock, TX | 24,484 | 4,691 | 45,379 | — | 1,249 | 4,691 | 46,628 | 51,319 | (4,425 | ) | 46,894 | 1997 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Sierra Vista | Round Rock, TX | 10,900 | 2,561 | 16,488 | — | 1,842 | 2,561 | 18,330 | 20,891 | (1,836 | ) | 19,055 | 1999 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Alamo Ranch | San Antonio, TX | — | 2,380 | 26,982 | — | 1,804 | 2,380 | 28,786 | 31,166 | (5,067 | ) | 26,099 | 2009 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Bulverde Oaks | San Antonio, TX | — | 4,257 | 36,759 | — | 479 | 4,257 | 37,238 | 41,495 | (1,119 | ) | 40,376 | 2014 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Haven at Blanco | San Antonio, TX | — | 5,450 | 45,958 | — | 1,839 | 5,450 | 47,797 | 53,247 | (5,586 | ) | 47,661 | 2010 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Stone Ranch at Westover Hills | San Antonio, TX | 18,499 | 4,000 | 24,992 | — | 1,982 | 4,000 | 26,974 | 30,974 | (5,693 | ) | 25,281 | 2009 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Cypresswood Court | Spring, TX | — | (2) | 576 | 5,190 | — | 3,809 | 576 | 8,999 | 9,575 | (6,289 | ) | 3,286 | 1984 | 1 - 40 |
F-58
Life used to compute depreciation in latest income statement (4) | ||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | ||||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | ||||||||||||||||||||||||||||||||||||
Villages at Kirkwood | Stafford, TX | — | 1,918 | 15,846 | — | 2,803 | 1,918 | 18,649 | 20,567 | (7,615 | ) | 12,952 | 1996 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Green Tree Place | Woodlands, TX | — | (2) | 539 | 4,850 | — | 3,606 | 539 | 8,456 | 8,995 | (5,777 | ) | 3,218 | 1984 | 1 - 40 | |||||||||||||||||||||||||||||||||
Stonefield Commons | Charlottesville, VA | — | 11,044 | 36,689 | — | 293 | 11,044 | 36,982 | 48,026 | (1,507 | ) | 46,519 | 2013 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Adalay Bay | Chesapeake, VA | — | 5,280 | 31,341 | — | 1,773 | 5,280 | 33,114 | 38,394 | (4,385 | ) | 34,009 | 2002 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Greenbrier | Fredericksburg, VA | — | 4,842 | 21,677 | — | 745 | 4,842 | 22,422 | 27,264 | (2,065 | ) | 25,199 | 1980 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Seasons at Celebrate Virginia I | Fredericksburg, VA | — | 6,960 | 32,083 | 7,530 | 38,468 | 14,490 | 70,551 | 85,041 | (6,686 | ) | 78,355 | 2011 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Station Square at Cosner's Corner | Fredericksburg, VA | — | 8,580 | 35,700 | — | 354 | 8,580 | 36,054 | 44,634 | (2,412 | ) | 42,222 | 2013 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Hampton Glen | Glen Allen, VA | — | 4,851 | 21,678 | — | 1,059 | 4,851 | 22,737 | 27,588 | (2,229 | ) | 25,359 | 1986 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at West End | Glen Allen, VA | 12,611 | 4,661 | 18,908 | — | 1,258 | 4,661 | 20,166 | 24,827 | (1,882 | ) | 22,945 | 1987 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Township | Hampton, VA | — | 1,509 | 8,189 | — | 9,404 | 1,509 | 17,593 | 19,102 | (10,817 | ) | 8,285 | 1987 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Tradewinds | Hampton, VA | — | 5,631 | 15,660 | — | 1,348 | 5,631 | 17,008 | 22,639 | (1,697 | ) | 20,942 | 1988 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Waterford | Midlothian, VA | — | 6,733 | 29,221 | — | 1,819 | 6,733 | 31,040 | 37,773 | (3,153 | ) | 34,620 | 1989 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Ashley Park | Richmond, VA | — | 4,761 | 13,365 | — | 1,004 | 4,761 | 14,369 | 19,130 | (1,618 | ) | 17,512 | 1988 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Chase Gayton | Richmond, VA | — | 6,021 | 29,004 | — | 1,808 | 6,021 | 30,812 | 36,833 | (3,108 | ) | 33,725 | 1984 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Hamptons at Hunton Park | Richmond, VA | — | 4,930 | 35,598 | — | 2,561 | 4,930 | 38,159 | 43,089 | (6,237 | ) | 36,852 | 2003 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Retreat at West Creek | Richmond, VA | — | 7,112 | 36,136 | — | 246 | 7,112 | 36,382 | 43,494 | (542 | ) | 42,952 | 2015 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Village at Harbour Club | Virginia Beach, VA | — | 3,483 | 14,796 | — | 843 | 3,483 | 15,639 | 19,122 | (1,503 | ) | 17,619 | 1988 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Radius | Newport News, VA | — | 5,040 | 36,481 | — | 98 | 5,040 | 36,579 | 41,619 | (389 | ) | 41,230 | 2012 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Total Residential Properties | 923,561 | 878,643 | 6,061,011 | 20,116 | 1,081,694 | 898,759 | 7,142,705 | 8,041,464 | (1,479,667 | ) | 6,561,797 | |||||||||||||||||||||||||||||||||||||
Allure at Buckhead | Atlanta, GA | — | 867 | 3,465 | — | 8 | 867 | 3,473 | 4,340 | (424 | ) | 3,916 | 2012 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Highlands of West Village | Smyrna, GA | — | 2,500 | 8,446 | — | 772 | 2,500 | 9,218 | 11,718 | (370 | ) | 11,348 | 2012 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Colonial Promenade Nord du Lac | Covington, LA | — | 5,810 | 19,138 | — | — | 5,810 | 19,138 | 24,948 | (1,505 | ) | 23,443 | 2010 | 1 - 40 | ||||||||||||||||||||||||||||||||||
The Denton | Kansas City, MO | — | 700 | 4,439 | — | — | 700 | 4,439 | 5,139 | — | 5,139 | 2014 | 1 - 40 | |||||||||||||||||||||||||||||||||||
1225 South Church | Charlotte, NC | — | 43 | 199 | 9 | 242 | 52 | 441 | 493 | (67 | ) | 426 | 2010 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Bella Casita at Las Colinas | Irving, TX | — | (2) | 46 | 186 | — | 126 | 46 | 312 | 358 | (54 | ) | 304 | 2007 | 1 - 40 | |||||||||||||||||||||||||||||||||
Times Square at Craig Ranch | McKinney, TX | — | 253 | 1,310 | — | 1,294 | 253 | 2,604 | 2,857 | (279 | ) | 2,578 | 2009 | 1 - 40 | ||||||||||||||||||||||||||||||||||
Total Commercial Properties | — | 10,219 | 37,183 | 9 | 2,442 | 10,228 | 39,625 | 49,853 | (2,699 | ) | 47,154 | |||||||||||||||||||||||||||||||||||||
Colonial Promenade Huntsville | Huntsville, AL | — | 2,700 | — | — | — | 2,700 | — | 2,700 | — | 2,700 | N/A | N/A | |||||||||||||||||||||||||||||||||||
Colonial Grand at Randall Lakes (Phase II) | Jacksonville, FL | — | 3,200 | — | — | 7,822 | 3,200 | 7,822 | 11,022 | (2 | ) | 11,020 | N/A | N/A | ||||||||||||||||||||||||||||||||||
The Denton (Phase II) | Kansas City, MO | — | 770 | — | — | 734 | 770 | 734 | 1,504 | — | 1,504 | N/A | N/A |
F-59
Life used to compute depreciation in latest income statement (4) | ||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Costs Capitalized subsequent to Acquisition | Gross Amount carried at December 31, 2015 (3) | ||||||||||||||||||||||||||||||||||||||||||||||
Property | Location | Encumbrances | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Land | Buildings and Fixtures | Total | Accumulated Depreciation | Net | Date of Construction | ||||||||||||||||||||||||||||||||||||
River's Walk (Phase II) | Charleston, SC | — | 3,630 | — | — | 6,026 | 3,630 | 6,026 | 9,656 | — | 9,656 | N/A | N/A | |||||||||||||||||||||||||||||||||||
Station Square at Cosner's Corner | Fredericksburg, VA | — | 4,245 | — | — | 14,256 | 4,245 | 14,256 | 18,501 | — | 18,501 | N/A | N/A | |||||||||||||||||||||||||||||||||||
Retreat at West Creek (Phase II) | Richmond, VA | — | 3,000 | — | — | 632 | 3,000 | 632 | 3,632 | — | 3,632 | N/A | N/A | |||||||||||||||||||||||||||||||||||
Total Active Development Properties | — | 17,545 | — | — | 29,470 | 17,545 | 29,470 | 47,015 | (2 | ) | 47,013 | |||||||||||||||||||||||||||||||||||||
Total Properties | 923,561 | 906,407 | 6,098,194 | 20,125 | 1,113,606 | 926,532 | 7,211,800 | 8,138,332 | (1,482,368 | ) | 6,655,964 | |||||||||||||||||||||||||||||||||||||
Total Land Held for Future Developments | — | 51,779 | — | — | — | 51,779 | — | 51,779 | — | 51,779 | N/A | N/A | ||||||||||||||||||||||||||||||||||||
Corporate Properties | — | — | — | — | 25,657 | — | 25,657 | 25,657 | (16,845 | ) | 8,812 | Various | 1-40 | |||||||||||||||||||||||||||||||||||
Total Other | 51,779 | — | — | 25,657 | 51,779 | 25,657 | 77,436 | (16,845 | ) | 60,591 | ||||||||||||||||||||||||||||||||||||||
Total Real Estate Assets, net of Joint Ventures | $ | 923,561 | $ | 958,186 | $ | 6,098,194 | $ | 20,125 | $ | 1,139,263 | $ | 978,311 | $ | 7,237,457 | $ | 8,215,768 | $ | (1,499,213 | ) | $ | 6,716,555 |
(1) | Encumbered by a $240.0 million Fannie Mae facility, with $240.0 million available and outstanding with a variable interest rate of 0.80% on which there exists five interest rate caps totaling $125 million at an average rate of 4.60% at December 31, 2015. |
(2) | Encumbered by a $128 million loan with an outstanding balance of $128 million and a fixed interest rate of 5.08% which matures on June 10, 2021. |
(3) | The aggregate cost for Federal income tax purposes was approximately $7.22 billion at December 31, 2015. The aggregate cost for book purposes exceeds the total gross amount of real estate assets for Federal income tax purposes, principally due to purchase accounting adjustments recorded under accounting principles generally accepted in the United States of America. |
(4) | Depreciation is on a straight line basis over the estimated useful asset life which ranges from 8 to 40 years for land improvements and buildings, 5 years for furniture, fixtures and equipment, and 6 months for fair market value of residential leases. |
F-60
Mid-America Apartment Communities, Inc. | ||||||||||
Mid-America Apartments, L.P. | ||||||||||
Schedule III | ||||||||||
Real Estate Investments and Accumulated Depreciation | ||||||||||
A summary of activity for real estate investments and accumulated depreciation is as follows (dollars in thousands): |
Year Ended December 31, | |||||||||||
2015 | 2014 | 2013 | |||||||||
Real estate investments: | |||||||||||
Balance at beginning of year | $ | 8,069,395 | $ | 7,722,181 | $ | 3,729,706 | |||||
Acquisitions (1) | 316,151 | 407,889 | 4,032,957 | ||||||||
Less: FMV of Leases included in Acquisitions | (4,438 | ) | (4,968 | ) | (51,728 | ) | |||||
Improvement and development | 165,000 | 186,043 | 130,824 | ||||||||
Assets held for sale | — | — | (4,897 | ) | |||||||
Disposition of real estate assets (2) | (330,340 | ) | (241,750 | ) | (114,681 | ) | |||||
Balance at end of year | $ | 8,215,768 | $ | 8,069,395 | $ | 7,722,181 | |||||
Accumulated depreciation: | |||||||||||
Balance at beginning of year | $ | 1,373,678 | $ | 1,138,315 | $ | 1,040,473 | |||||
Depreciation | 289,177 | 276,991 | 165,885 | ||||||||
Assets held for sale | — | — | (6,164 | ) | |||||||
Disposition of real estate assets (2) | (163,642 | ) | (41,628 | ) | (61,879 | ) | |||||
Balance at end of year | $ | 1,499,213 | $ | 1,373,678 | $ | 1,138,315 |
MAA's consolidated balance sheet at December 31, 2015, 2014, and 2013, includes accumulated depreciation of $16,845,000, $15,279,000, and $14,108,000, respectively, in the caption "Corporate properties, net".
(1) Includes non-cash activity related to acquisitions.
(2) Includes assets sold, casualty losses, and removal of certain fully depreciated assets.
See accompanying reports of independent registered public accounting firm
F-61