Tennessee (Mid-America Apartment Communities, Inc.) | 62-1543819 |
Tennessee (Mid-America Apartments, L.P.) | 62-1543816 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
6584 Poplar Avenue, Memphis, Tennessee, 38138 | ||
(Address of principal executive offices) (Zip Code) | ||
(901) 682-6600 | ||
(Registrant's telephone number, including area code) | ||
N/A | ||
(Former name, former address and former fiscal year, if changed since last report) |
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 whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act. | ||||
Mid-America Apartment Communities, Inc. | ||||
Large accelerated filer ý | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o | Emerging growth company o |
(Do not check if a smaller reporting company) | ||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o | ||||
Mid-America Apartments, L.P. | ||||
Large accelerated filer o | Accelerated filer o | Non-accelerated filer ý | Smaller reporting company o | Emerging growth company o |
(Do not check if a smaller reporting company) | ||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act o |
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 |
Number of Shares Outstanding at | |
Class | July 24, 2017 |
Common Stock, $0.01 par value | 113,607,733 |
Page | ||
PART I – FINANCIAL INFORMATION | ||
Item 1. | Financial Statements. | |
Mid-America Apartment Communities, Inc. | ||
Condensed Consolidated Balance Sheets as of June 30, 2017 (Unaudited) and December 31, 2016 (Unaudited). | ||
Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2017 (Unaudited) and 2016 (Unaudited). | ||
Condensed Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2017 (Unaudited) and 2016 (Unaudited). | ||
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2017 (Unaudited) and 2016 (Unaudited). | ||
Mid-America Apartments, L.P. | ||
Condensed Consolidated Balance Sheets as of June 30, 2017 (Unaudited) and December 31, 2016 (Unaudited). | ||
Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2017 (Unaudited) and 2016 (Unaudited). | ||
Condensed Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2017 (Unaudited) and 2016 (Unaudited). | ||
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2017 (Unaudited) and 2016 (Unaudited). | ||
Notes to Condensed Consolidated Financial Statements (Unaudited). | ||
Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations. | |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk. | |
Item 4. | Controls and Procedures. | |
PART II – OTHER INFORMATION | ||
Item 1. | Legal Proceedings. | |
Item 1A. | Risk Factors. | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. | |
Item 3. | Defaults Upon Senior Securities. | |
Item 4. | Mine Safety Disclosures. | |
Item 5. | Other Information. | |
Item 6. | Exhibits. | |
Signatures. | ||
Exhibit Index. |
• | 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. |
• | the Condensed Consolidated Financial Statements in Item 1 of this Report; |
• | certain accompanying notes to the Condensed Consolidated Financial Statements, including Note 3 - Earnings per Common Share of MAA and Note 4 - Earnings per OP Unit of MAALP; Note 5 - MAA Equity and Note 6 - MAALP Capital; and Note 10 - Shareholders' Equity of MAA and Note 11 - Partners' Capital of MAALP; and |
• | the certifications of the Chief Executive Officer and Chief Financial Officer of MAA included as Exhibits 31 and 32 to this Report. |
June 30, 2017 | December 31, 2016 | ||||||
Assets: | |||||||
Real estate assets: | |||||||
Land | $ | 1,821,016 | $ | 1,816,008 | |||
Buildings and improvements | 10,641,003 | 10,523,762 | |||||
Furniture, fixtures and equipment | 323,155 | 298,204 | |||||
Development and capital improvements in progress | 258,047 | 231,224 | |||||
13,043,221 | 12,869,198 | ||||||
Less accumulated depreciation | (1,851,913 | ) | (1,656,071 | ) | |||
11,191,308 | 11,213,127 | ||||||
Undeveloped land | 64,790 | 71,464 | |||||
Corporate properties, net | 12,072 | 12,778 | |||||
Investments in real estate joint ventures | 44,839 | 44,493 | |||||
Assets held for sale | 31,366 | — | |||||
Real estate assets, net | 11,344,375 | 11,341,862 | |||||
Cash and cash equivalents | 39,659 | 33,536 | |||||
Restricted cash | 27,859 | 88,264 | |||||
Deferred financing costs, net | 4,292 | 5,065 | |||||
Other assets | 116,705 | 134,525 | |||||
Goodwill | 1,239 | 1,239 | |||||
Total assets | $ | 11,534,129 | $ | 11,604,491 | |||
Liabilities and equity: | |||||||
Liabilities: | |||||||
Unsecured notes payable | $ | 3,443,056 | $ | 3,180,624 | |||
Secured notes payable | 1,129,996 | 1,319,088 | |||||
Accounts payable | 13,932 | 11,970 | |||||
Fair market value of interest rate swaps | 3,626 | 7,562 | |||||
Accrued expenses and other liabilities | 381,232 | 414,244 | |||||
Security deposits | 19,637 | 18,829 | |||||
Total liabilities | 4,991,479 | 4,952,317 | |||||
Redeemable common stock | 10,408 | 10,073 | |||||
Shareholders' equity: | |||||||
Preferred stock, $0.01 par value per share, 20,000,000 shares authorized; 8.50% Series I Cumulative Redeemable Shares, liquidation preference $50 per share, 867,846 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively | 9 | 9 | |||||
Common stock, $0.01 par value per share, 145,000,000 shares authorized; 113,607,734 and 113,518,212 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively(1) | 1,134 | 1,133 | |||||
Additional paid-in capital | 7,114,079 | 7,109,012 | |||||
Accumulated distributions in excess of net income | (817,616 | ) | (707,479 | ) | |||
Accumulated other comprehensive income | 735 | 1,144 | |||||
Total MAA shareholders' equity | 6,298,341 | 6,403,819 | |||||
Noncontrolling interests - operating partnership units | 231,595 | 235,976 | |||||
Total Company's shareholders' equity | 6,529,936 | 6,639,795 | |||||
Noncontrolling interests - consolidated real estate entity | 2,306 | 2,306 | |||||
Total equity | 6,532,242 | 6,642,101 | |||||
Total liabilities and equity | $ | 11,534,129 | $ | 11,604,491 |
(1) | Number of shares issued and outstanding represents total shares of common stock regardless of classification on the condensed consolidated balance sheets. The number of shares classified as redeemable stock on the condensed consolidated balance sheets at June 30, 2017 and December 31, 2016 are 98,771 and 103,578, respectively. |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Operating revenues: | |||||||||||||||
Rental revenues | $ | 355,832 | $ | 249,326 | $ | 707,009 | $ | 494,991 | |||||||
Other property revenues | 26,959 | 22,910 | 54,690 | 46,261 | |||||||||||
Total operating revenues | 382,791 | 272,236 | 761,699 | 541,252 | |||||||||||
Property operating expenses: | |||||||||||||||
Personnel | 34,642 | 25,858 | 68,015 | 51,055 | |||||||||||
Building repairs and maintenance | 11,811 | 7,680 | 21,624 | 13,779 | |||||||||||
Real estate taxes and insurance | 54,163 | 34,729 | 108,136 | 69,900 | |||||||||||
Utilities | 27,527 | 22,244 | 54,424 | 44,380 | |||||||||||
Landscaping | 7,045 | 5,673 | 13,567 | 10,994 | |||||||||||
Other operating | 10,781 | 6,771 | 21,476 | 13,728 | |||||||||||
Depreciation and amortization | 126,360 | 75,742 | 256,357 | 150,870 | |||||||||||
Total property operating expenses | 272,329 | 178,697 | 543,599 | 354,706 | |||||||||||
Acquisition expenses | — | 421 | — | 1,134 | |||||||||||
Property management expenses | 10,745 | 8,310 | 21,726 | 17,313 | |||||||||||
General and administrative expenses | 9,534 | 7,014 | 22,374 | 13,596 | |||||||||||
Merger related expenses | 978 | — | 3,849 | — | |||||||||||
Integration related expenses | 3,229 | — | 6,519 | — | |||||||||||
Income from continuing operations before non-operating items | 85,976 | 77,794 | 163,632 | 154,503 | |||||||||||
Interest and other non-property income | 650 | 62 | 3,329 | 94 | |||||||||||
Interest expense | (38,481 | ) | (32,039 | ) | (75,065 | ) | (64,250 | ) | |||||||
Gain on debt extinguishment | 2,217 | — | 2,340 | 3 | |||||||||||
Net casualty (loss) gain after insurance and other settlement proceeds | (240 | ) | 1,760 | (331 | ) | 813 | |||||||||
Gain on sale of depreciable real estate assets | 274 | 68 | 201 | 823 | |||||||||||
Gain on sale of non-depreciable real estate assets | 48 | 543 | 48 | 2,170 | |||||||||||
Income before income tax expense | 50,444 | 48,188 | 94,154 | 94,156 | |||||||||||
Income tax expense | (618 | ) | (457 | ) | (1,269 | ) | (745 | ) | |||||||
Income from continuing operations before joint venture activity | 49,826 | 47,731 | 92,885 | 93,411 | |||||||||||
Gain (loss) from real estate joint ventures | 329 | (101 | ) | 686 | 27 | ||||||||||
Net income | 50,155 | 47,630 | 93,571 | 93,438 | |||||||||||
Net income attributable to noncontrolling interests | 1,840 | 2,486 | 3,351 | 4,881 | |||||||||||
Net income available for shareholders | 48,315 | 45,144 | 90,220 | 88,557 | |||||||||||
Dividends to MAA Series I preferred shareholders | 922 | — | 1,844 | — | |||||||||||
Net income available for MAA common shareholders | $ | 47,393 | $ | 45,144 | $ | 88,376 | $ | 88,557 | |||||||
Earnings per common share - basic: | |||||||||||||||
Net income available for common shareholders | $ | 0.42 | $ | 0.60 | $ | 0.78 | $ | 1.17 | |||||||
Earnings per common share - diluted: | |||||||||||||||
Net income available for common shareholders | $ | 0.42 | $ | 0.60 | $ | 0.78 | $ | 1.17 | |||||||
Dividends declared per common share | $ | 0.87 | $ | 0.82 | $ | 1.74 | $ | 1.64 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 50,155 | $ | 47,630 | $ | 93,571 | $ | 93,438 | |||||||
Other comprehensive income: | |||||||||||||||
Unrealized loss from the effective portion of derivative instruments | (3,863 | ) | (1,314 | ) | (1,343 | ) | (5,019 | ) | |||||||
Reclassification adjustment for net losses included in net income for the effective portion of derivative instruments | 246 | 1,131 | 918 | 2,317 | |||||||||||
Total comprehensive income | 46,538 | 47,447 | 93,146 | 90,736 | |||||||||||
Less: comprehensive income attributable to noncontrolling interests | (1,711 | ) | (2,477 | ) | (3,335 | ) | (4,740 | ) | |||||||
Comprehensive income attributable to MAA | $ | 44,827 | $ | 44,970 | $ | 89,811 | $ | 85,996 | |||||||
See accompanying notes to condensed consolidated financial statements. |
Six months ended June 30, | |||||||
2017 | 2016 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 93,571 | $ | 93,438 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Retail revenue accretion | (196 | ) | (110 | ) | |||
Depreciation and amortization | 256,872 | 151,114 | |||||
Stock compensation expense | 5,618 | 3,958 | |||||
Redeemable stock expense | 330 | 282 | |||||
Amortization of debt premium and debt issuance costs | (6,023 | ) | (5,096 | ) | |||
Gain from investments in real estate joint ventures | (686 | ) | (27 | ) | |||
Gain on debt extinguishment | (3,921 | ) | — | ||||
Derivative interest credit | (4,064 | ) | (1,295 | ) | |||
Settlement of forward swaps | (1,547 | ) | — | ||||
Gain on sale of non-depreciable real estate assets | (48 | ) | (2,170 | ) | |||
Gain on sale of depreciable real estate assets | (201 | ) | (823 | ) | |||
Net casualty loss (gain) and other settlement proceeds | 331 | (813 | ) | ||||
Changes in assets and liabilities: | |||||||
Restricted cash | 2,146 | 951 | |||||
Other assets | (6,077 | ) | 4,130 | ||||
Accounts payable | 2,008 | 1,542 | |||||
Accrued expenses and other | (17,131 | ) | (7,567 | ) | |||
Security deposits | 806 | 702 | |||||
Net cash provided by operating activities | 321,788 | 238,216 | |||||
Cash flows from investing activities: | |||||||
Purchases of real estate and other assets | (62,817 | ) | (130,597 | ) | |||
Normal capital improvements | (50,890 | ) | (44,417 | ) | |||
Construction capital and other improvements | (5,453 | ) | (3,288 | ) | |||
Renovations to existing real estate assets | (20,309 | ) | (17,719 | ) | |||
Development | (109,720 | ) | (29,156 | ) | |||
Distributions from real estate joint ventures | — | 1,793 | |||||
Proceeds from disposition of real estate assets | 1,551 | 38,001 | |||||
Return of escrow for future acquisitions | 58,259 | — | |||||
Net cash used in investing activities | (189,379 | ) | (185,383 | ) | |||
Cash flows from financing activities: | |||||||
Net change in credit lines | (330,000 | ) | 105,000 | ||||
Proceeds from notes payable | 597,480 | — | |||||
Principal payments on notes payable | (178,164 | ) | (37,261 | ) | |||
Payment of deferred financing costs | (5,257 | ) | (141 | ) | |||
Repurchase of common stock | (4,782 | ) | (1,742 | ) | |||
Proceeds from issuances of common shares | 783 | 628 | |||||
Exercise of stock options | 432 | — | |||||
Distributions to noncontrolling interests | (7,332 | ) | (6,823 | ) | |||
Dividends paid on common shares | (197,602 | ) | (123,774 | ) | |||
Dividends paid on preferred shares | (1,844 | ) | — | ||||
Net cash used in financing activities | (126,286 | ) | (64,113 | ) | |||
Net increase (decrease) in cash and cash equivalents | 6,123 | (11,280 | ) | ||||
Cash and cash equivalents, beginning of period | 33,536 | 37,559 | |||||
Cash and cash equivalents, end of period | $ | 39,659 | $ | 26,279 | |||
Supplemental disclosure of cash flow information: | |||||||
Interest paid | $ | 79,981 | $ | 71,092 | |||
Income taxes paid | $ | 2,226 | $ | 1,544 | |||
Supplemental disclosure of noncash investing and financing activities: | |||||||
Conversion of OP Units to shares of common stock | $ | 265 | $ | 158 | |||
Accrued construction in progress | $ | 19,360 | $ | 10,781 | |||
Interest capitalized | $ | 4,227 | $ | 708 | |||
Mark-to-market adjustment on derivative instruments | $ | 6,757 | $ | (1,407 | ) |
June 30, 2017 | December 31, 2016 | ||||||
Assets: | |||||||
Real estate assets: | |||||||
Land | $ | 1,821,016 | $ | 1,816,008 | |||
Buildings and improvements | 10,641,003 | 10,523,762 | |||||
Furniture, fixtures and equipment | 323,155 | 298,204 | |||||
Development and capital improvements in progress | 258,047 | 231,224 | |||||
13,043,221 | 12,869,198 | ||||||
Less accumulated depreciation | (1,851,913 | ) | (1,656,071 | ) | |||
11,191,308 | 11,213,127 | ||||||
Undeveloped land | 64,790 | 71,464 | |||||
Corporate properties, net | 12,072 | 12,778 | |||||
Investments in real estate joint ventures | 44,839 | 44,493 | |||||
Assets held for sale | 31,366 | — | |||||
Real estate assets, net | 11,344,375 | 11,341,862 | |||||
Cash and cash equivalents | 39,659 | 33,536 | |||||
Restricted cash | 27,859 | 88,264 | |||||
Deferred financing costs, net | 4,292 | 5,065 | |||||
Other assets | 116,705 | 134,525 | |||||
Goodwill | 1,239 | 1,239 | |||||
Total assets | $ | 11,534,129 | $ | 11,604,491 | |||
Liabilities and Capital: | |||||||
Liabilities: | |||||||
Unsecured notes payable | $ | 3,443,056 | $ | 3,180,624 | |||
Secured notes payable | 1,129,996 | 1,319,088 | |||||
Accounts payable | 13,932 | 11,970 | |||||
Fair market value of interest rate swaps | 3,626 | 7,562 | |||||
Accrued expenses and other liabilities | 381,232 | 414,244 | |||||
Security deposits | 19,637 | 18,829 | |||||
Due to general partner | 19 | 19 | |||||
Total liabilities | 4,991,498 | 4,952,336 | |||||
Redeemable common units | 10,408 | 10,073 | |||||
Operating Partnership Capital: | |||||||
Preferred Units: 867,846 Preferred Units outstanding at June 30, 2017 and at December 31, 2016 | 66,840 | 64,833 | |||||
Common Units: | |||||||
General partner: 113,607,734 OP Units outstanding at June 30, 2017 and 113,518,212 OP Units outstanding at December 31, 2016 (1) | 6,230,661 | 6,337,721 | |||||
Limited partners: 4,215,678 OP Units outstanding at June 30, 2017 and 4,220,403 OP Units outstanding at December 31, 2016 (1) | 231,595 | 235,976 | |||||
Accumulated other comprehensive income | 821 | 1,246 | |||||
Total operating partners' capital | 6,529,917 | 6,639,776 | |||||
Noncontrolling interests - consolidated real estate entity | 2,306 | 2,306 | |||||
Total capital | 6,532,223 | 6,642,082 | |||||
Total liabilities and capital | $ | 11,534,129 | $ | 11,604,491 |
(1) | Number of units outstanding represents total OP Units regardless of classification on the condensed consolidated balance sheets. The number of OP Units classified as redeemable units on the condensed consolidated balance sheets at June 30, 2017 and December 31, 2016 are 98,771 and 103,578, respectively. |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Operating revenues: | |||||||||||||||
Rental revenues | $ | 355,832 | $ | 249,326 | $ | 707,009 | $ | 494,991 | |||||||
Other property revenues | 26,959 | 22,910 | 54,690 | 46,261 | |||||||||||
Total operating revenues | 382,791 | 272,236 | 761,699 | 541,252 | |||||||||||
Property operating expenses: | |||||||||||||||
Personnel | 34,642 | 25,858 | 68,015 | 51,055 | |||||||||||
Building repairs and maintenance | 11,811 | 7,680 | 21,624 | 13,779 | |||||||||||
Real estate taxes and insurance | 54,163 | 34,729 | 108,136 | 69,900 | |||||||||||
Utilities | 27,527 | 22,244 | 54,424 | 44,380 | |||||||||||
Landscaping | 7,045 | 5,673 | 13,567 | 10,994 | |||||||||||
Other operating | 10,781 | 6,771 | 21,476 | 13,728 | |||||||||||
Depreciation and amortization | 126,360 | 75,742 | 256,357 | 150,870 | |||||||||||
Total property operating expenses | 272,329 | 178,697 | 543,599 | 354,706 | |||||||||||
Acquisition expenses | — | 421 | — | 1,134 | |||||||||||
Property management expenses | 10,745 | 8,310 | 21,726 | 17,313 | |||||||||||
General and administrative expenses | 9,534 | 7,014 | 22,374 | 13,596 | |||||||||||
Merger related expenses | 978 | — | 3,849 | — | |||||||||||
Integration related expenses | 3,229 | — | 6,519 | — | |||||||||||
Income from continuing operations before non-operating items | 85,976 | 77,794 | 163,632 | 154,503 | |||||||||||
Interest and other non-property income | 650 | 62 | 3,329 | 94 | |||||||||||
Interest expense | (38,481 | ) | (32,039 | ) | (75,065 | ) | (64,250 | ) | |||||||
Gain on debt extinguishment | 2,217 | — | 2,340 | 3 | |||||||||||
Net casualty (loss) gain after insurance and other settlement proceeds | (240 | ) | 1,760 | (331 | ) | 813 | |||||||||
Gain on sale of depreciable real estate assets | 274 | 68 | 201 | 823 | |||||||||||
Gain on sale of non-depreciable real estate assets | 48 | 543 | 48 | 2,170 | |||||||||||
Income before income tax expense | 50,444 | 48,188 | 94,154 | 94,156 | |||||||||||
Income tax expense | (618 | ) | (457 | ) | (1,269 | ) | (745 | ) | |||||||
Income from continuing operations before joint venture activity | 49,826 | 47,731 | 92,885 | 93,411 | |||||||||||
Gain (loss) from real estate joint ventures | 329 | (101 | ) | 686 | 27 | ||||||||||
Net income | 50,155 | 47,630 | 93,571 | 93,438 | |||||||||||
Dividends to preferred unitholders | 922 | — | 1,844 | — | |||||||||||
Net income available for Mid-America Apartments, L.P. common unitholders | $ | 49,233 | $ | 47,630 | $ | 91,727 | $ | 93,438 | |||||||
Earnings per common unit - basic: | |||||||||||||||
Net income available for common unitholders | $ | 0.42 | $ | 0.60 | $ | 0.78 | $ | 1.17 | |||||||
Earnings per common unit - diluted: | |||||||||||||||
Net income available for common unitholders | $ | 0.42 | $ | 0.60 | $ | 0.78 | $ | 1.17 | |||||||
Distributions declared per common unit | $ | 0.87 | $ | 0.82 | $ | 1.74 | $ | 1.64 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income | $ | 50,155 | $ | 47,630 | $ | 93,571 | $ | 93,438 | |||||||
Other comprehensive income: | |||||||||||||||
Unrealized loss from the effective portion of derivative instruments | (3,863 | ) | (1,314 | ) | (1,343 | ) | (5,019 | ) | |||||||
Reclassification adjustment for net losses included in net income for the effective portion of derivative instruments | 246 | 1,131 | 918 | 2,317 | |||||||||||
Comprehensive income attributable to Mid-America Apartments, L.P. | $ | 46,538 | $ | 47,447 | $ | 93,146 | $ | 90,736 | |||||||
See accompanying notes to condensed consolidated financial statements. |
Six months ended June 30, | |||||||
2017 | 2016 | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 93,571 | $ | 93,438 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Retail revenue accretion | (196 | ) | (110 | ) | |||
Depreciation and amortization | 256,872 | 151,114 | |||||
Stock compensation expense | 5,618 | 3,958 | |||||
Redeemable units expense | 330 | 282 | |||||
Amortization of debt premium and debt issuance costs | (6,023 | ) | (5,096 | ) | |||
Gain from investments in real estate joint ventures | (686 | ) | (27 | ) | |||
Gain on debt extinguishment | (3,921 | ) | — | ||||
Derivative interest credit | (4,064 | ) | (1,295 | ) | |||
Settlement of forward swaps | (1,547 | ) | — | ||||
Gain on sale of non-depreciable real estate assets | (48 | ) | (2,170 | ) | |||
Gain on sale of depreciable real estate assets | (201 | ) | (823 | ) | |||
Net casualty loss (gain) and other settlement proceeds | 331 | (813 | ) | ||||
Changes in assets and liabilities: | |||||||
Restricted cash | 2,146 | 951 | |||||
Other assets | (6,077 | ) | 4,130 | ||||
Accounts payable | 2,008 | 1,542 | |||||
Accrued expenses and other | (17,131 | ) | (7,567 | ) | |||
Security deposits | 806 | 702 | |||||
Net cash provided by operating activities | 321,788 | 238,216 | |||||
Cash flows from investing activities: | |||||||
Purchases of real estate and other assets | (62,817 | ) | (130,597 | ) | |||
Normal capital improvements | (50,890 | ) | (44,417 | ) | |||
Construction capital and other improvements | (5,453 | ) | (3,288 | ) | |||
Renovations to existing real estate assets | (20,309 | ) | (17,719 | ) | |||
Development | (109,720 | ) | (29,156 | ) | |||
Distributions from real estate joint ventures | — | 1,793 | |||||
Proceeds from disposition of real estate assets | 1,551 | 38,001 | |||||
Return of escrow for future acquisitions | 58,259 | — | |||||
Net cash used in investing activities | (189,379 | ) | (185,383 | ) | |||
Cash flows from financing activities: | |||||||
Net change in credit lines | (330,000 | ) | 105,000 | ||||
Proceeds from notes payable | 597,480 | — | |||||
Principal payments on notes payable | (178,164 | ) | (37,261 | ) | |||
Payment of deferred financing costs | (5,257 | ) | (141 | ) | |||
Repurchase of common units | (4,782 | ) | (1,742 | ) | |||
Distributions paid on preferred units | (1,844 | ) | — | ||||
Proceeds from issuances of common units | 783 | 628 | |||||
Exercise of unit options | 432 | — | |||||
Distributions paid on common units | (204,934 | ) | (130,597 | ) | |||
Net cash used in financing activities | (126,286 | ) | (64,113 | ) | |||
Net increase (decrease) in cash and cash equivalents | 6,123 | (11,280 | ) | ||||
Cash and cash equivalents, beginning of period | 33,536 | 37,559 | |||||
Cash and cash equivalents, end of period | $ | 39,659 | $ | 26,279 | |||
Supplemental disclosure of cash flow information: | |||||||
Interest paid | $ | 79,981 | $ | 71,092 | |||
Income taxes paid | $ | 2,226 | $ | 1,544 | |||
Supplemental disclosure of noncash investing and financing activities: | |||||||
Accrued construction in progress | $ | 19,360 | $ | 10,781 | |||
Interest capitalized | $ | 4,227 | $ | 708 | |||
Mark-to-market adjustment on derivative instruments | $ | 6,757 | $ | (1,407 | ) |
• | 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; and |
• | 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. |
Land | $ | 875,332 | |
Buildings and improvements | 3,397,496 | ||
Furniture, fixtures and equipment | 81,243 | ||
Development and capital improvements in progress | 183,881 | ||
Undeveloped land | 24,200 | ||
Commercial properties, net | 3,610 | ||
Investment in real estate joint venture | 44,435 | ||
Lease intangible assets | 53,192 | ||
Cash and cash equivalents | 34,292 | ||
Restricted cash | 3,608 | ||
Deferred costs and other assets, excluding lease intangible assets | 42,052 | ||
Total assets acquired | 4,743,341 | ||
Notes payable | (595,609) | ||
Fair market value of interest rate swaps | (2,118) | ||
Lease intangible liabilities | (1,661) | ||
Accounts payable, accrued expenses, and other liabilities | (133,054) | ||
Total liabilities assumed, including debt | (732,442 | ) | |
Noncontrolling interests - consolidated real estate entity | (2,306 | ) | |
Total purchase price | $ | 4,008,593 |
(dollars and shares in thousands, except per share amounts) | Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Shares Outstanding | ||||||||||||||||
Weighted average common shares - basic | 113,403 | 75,277 | 113,371 | 75,263 | ||||||||||||
Weighted average partnership units outstanding | — | (1) | — | (1) | — | (1) | — | (1) | ||||||||
Effect of dilutive securities | 211 | — | (2) | 279 | 239 | |||||||||||
Weighted average common shares - diluted | 113,614 | 75,277 | 113,650 | 75,502 | ||||||||||||
Calculation of Earnings per Share - basic | ||||||||||||||||
Net Income | $ | 50,155 | $ | 47,630 | $ | 93,571 | $ | 93,438 | ||||||||
Net Income attributable to noncontrolling interests | (1,840 | ) | (2,486 | ) | (3,351 | ) | (4,881 | ) | ||||||||
Unvested restricted stock (allocation of earnings) | (76 | ) | (134 | ) | (149 | ) | (237 | ) | ||||||||
Preferred dividends | (922 | ) | — | (1,844 | ) | — | ||||||||||
Net income available for common shareholders, adjusted | $ | 47,317 | $ | 45,010 | $ | 88,227 | $ | 88,320 | ||||||||
Weighted average common shares - basic | 113,403 | 75,277 | 113,371 | 75,263 | ||||||||||||
Earnings per share - basic | $ | 0.42 | $ | 0.60 | $ | 0.78 | $ | 1.17 | ||||||||
Calculation of Earnings per Share - diluted | ||||||||||||||||
Net Income | $ | 50,155 | $ | 47,630 | $ | 93,571 | $ | 93,438 | ||||||||
Net income attributable to noncontrolling interests | (1,840 | ) | (1) | (2,486 | ) | (1) | (3,351 | ) | (1) | (4,881 | ) | (1) | ||||
Unvested restricted stock (allocation of earnings) | — | (134 | ) | (2) | — | — | ||||||||||
Preferred dividends | (922 | ) | — | (1,844 | ) | — | ||||||||||
Net income available for common shareholders, adjusted | $ | 47,393 | $ | 45,010 | $ | 88,376 | $ | 88,557 | ||||||||
Weighted average common shares - diluted | 113,614 | 75,277 | 113,650 | 75,502 | ||||||||||||
Earnings per share - diluted | $ | 0.42 | $ | 0.60 | $ | 0.78 | $ | 1.17 |
(dollars and units in thousands, except per unit amounts) | Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Units Outstanding | ||||||||||||||||
Weighted average common units - basic | 117,619 | 79,436 | 117,589 | 79,424 | ||||||||||||
Effect of dilutive securities | 211 | — | (1) | 279 | 239 | |||||||||||
Weighted average common units - diluted | 117,830 | 79,436 | 117,868 | 79,663 | ||||||||||||
Calculation of Earnings per Unit - basic | ||||||||||||||||
Net Income | $ | 50,155 | $ | 47,630 | $ | 93,571 | $ | 93,438 | ||||||||
Unvested restricted stock (allocation of earnings) | (76 | ) | (134 | ) | (149 | ) | (237 | ) | ||||||||
Preferred unit distributions | (922 | ) | — | (1,844 | ) | — | ||||||||||
Net income available for common unitholders, adjusted | $ | 49,157 | $ | 47,496 | $ | 91,578 | $ | 93,201 | ||||||||
Weighted average common units - basic | 117,619 | 79,436 | 117,589 | 79,424 | ||||||||||||
Earnings per common unit - basic | $ | 0.42 | $ | 0.60 | $ | 0.78 | $ | 1.17 | ||||||||
Calculation of Earnings per Unit - diluted | ||||||||||||||||
Net Income | $ | 50,155 | $ | 47,630 | $ | 93,571 | $ | 93,438 | ||||||||
Unvested restricted stock (allocation of earnings) | — | (134 | ) | (1) | — | — | ||||||||||
Preferred unit distributions | (922 | ) | — | (1,844 | ) | — | ||||||||||
Net income available for common unitholders, adjusted | $ | 49,233 | $ | 47,496 | $ | 91,727 | $ | 93,438 | ||||||||
Weighted average common units - diluted | 117,830 | 79,436 | 117,868 | 79,663 | ||||||||||||
Earnings per common unit - diluted | $ | 0.42 | $ | 0.60 | $ | 0.78 | $ | 1.17 |
Mid-America Apartment Communities, Inc. Shareholders' Equity | |||||||||||||||||||||||||||||||
Preferred Stock Amount | Common Stock Amount | Additional Paid-In Capital | Accumulated Distributions in Excess of Net Income | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interest Operating Partnership | Noncontrolling Interest - Consolidated Real Estate Entity | Total Equity | ||||||||||||||||||||||||
EQUITY BALANCE DECEMBER 31, 2016 | $ | 9 | $ | 1,133 | $ | 7,109,012 | $ | (707,479 | ) | $ | 1,144 | $ | 235,976 | $ | 2,306 | $ | 6,642,101 | ||||||||||||||
Net income attributable to controlling interest | — | — | — | 90,220 | — | 3,351 | — | 93,571 | |||||||||||||||||||||||
Other comprehensive income - derivative instruments (cash flow hedges) | — | — | — | — | (409 | ) | (16 | ) | — | (425 | ) | ||||||||||||||||||||
Issuance and registration of common shares | — | 1 | 15 | — | — | — | — | 16 | |||||||||||||||||||||||
Issuance and registration of preferred shares | — | — | 2,007 | — | — | — | — | 2,007 | |||||||||||||||||||||||
Shares repurchased and retired | — | — | (4,782 | ) | — | — | — | — | (4,782 | ) | |||||||||||||||||||||
Exercise of stock options | — | — | 218 | — | — | — | — | 218 | |||||||||||||||||||||||
Shares issued in exchange for common units | — | — | 265 | — | — | (265 | ) | — | — | ||||||||||||||||||||||
Shares issued in exchange for redeemable stock | — | — | 1,482 | — | — | — | — | 1,482 | |||||||||||||||||||||||
Redeemable stock fair market value adjustment | — | — | — | (719 | ) | — | — | — | (719 | ) | |||||||||||||||||||||
Adjustment for noncontrolling interest ownership in operating partnership | — | — | 123 | — | — | (123 | ) | — | — | ||||||||||||||||||||||
Amortization of unearned compensation | — | — | 5,739 | (114 | ) | — | — | — | 5,625 | ||||||||||||||||||||||
Dividends on preferred stock | — | — | — | (1,844 | ) | — | — | — | (1,844 | ) | |||||||||||||||||||||
Dividends on common stock ($1.74 per share) | — | — | — | (197,680 | ) | — | — | — | (197,680 | ) | |||||||||||||||||||||
Dividends on noncontrolling interest units ($1.74 per unit) | — | — | — | — | — | (7,328 | ) | — | (7,328 | ) | |||||||||||||||||||||
EQUITY BALANCE JUNE 30, 2017 | $ | 9 | $ | 1,134 | $ | 7,114,079 | $ | (817,616 | ) | $ | 735 | $ | 231,595 | $ | 2,306 | $ | 6,532,242 |
Mid-America Apartment Communities, Inc. Shareholders' Equity | ||||||||||||||||||||||||||||||||
Preferred Stock Amount | Common Stock Amount | Additional Paid-In Capital | Accumulated Distributions in Excess of Net Income | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interest Operating Partnership | Noncontrolling Interest - Consolidated Real Estate Entity | Total Equity | |||||||||||||||||||||||||
EQUITY BALANCE DECEMBER 31, 2015 | $ | — | $ | 753 | $ | 3,627,074 | $ | (634,141 | ) | $ | (1,589 | ) | $ | 165,726 | $ | — | $ | 3,157,823 | ||||||||||||||
Net income attributable to controlling interest | — | — | — | 88,557 | — | 4,881 | — | 93,438 | ||||||||||||||||||||||||
Other comprehensive loss - derivative instruments (cash flow hedges) | — | — | — | — | (2,561 | ) | (141 | ) | — | (2,702 | ) | |||||||||||||||||||||
Issuance and registration of common shares | — | 1 | 185 | — | — | — | — | 186 | ||||||||||||||||||||||||
Shares repurchased and retired | — | — | (1,742 | ) | — | — | — | — | (1,742 | ) | ||||||||||||||||||||||
Shares issued in exchange for common units | — | — | 158 | — | — | (158 | ) | — | — | |||||||||||||||||||||||
Shares issued in exchange for redeemable stock | — | — | 123 | — | — | — | — | 123 | ||||||||||||||||||||||||
Redeemable stock fair market value adjustment | — | — | — | (1,518 | ) | — | — | — | (1,518 | ) | ||||||||||||||||||||||
Adjustment for noncontrolling interest ownership in operating partnership | — | — | (87 | ) | — | — | 87 | — | — | |||||||||||||||||||||||
Amortization of unearned compensation | — | — | 4,383 | — | — | — | — | 4,383 | ||||||||||||||||||||||||
Dividends on common stock ($1.64 per share) | — | — | — | (123,852 | ) | — | — | — | (123,852 | ) | ||||||||||||||||||||||
Dividends on noncontrolling interest units ($1.64 per unit) | — | — | — | — | — | (6,820 | ) | — | (6,820 | ) | ||||||||||||||||||||||
EQUITY BALANCE JUNE 30, 2016 | $ | — | $ | 754 | $ | 3,630,094 | $ | (670,954 | ) | $ | (4,150 | ) | $ | 163,575 | $ | — | $ | 3,119,319 |