AVALONBAY COMMUNITIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
6/30/2017
|
|
12/31/2016
|
|
(unaudited)
|
|
|
ASSETS
|
|
|
|
|
|
Real estate:
|
|
|
|
|
|
Land and improvements
|
$
|
3,990,033
|
|
|
$
|
3,941,250
|
|
Buildings and improvements
|
14,719,690
|
|
|
14,314,981
|
|
Furniture, fixtures and equipment
|
556,690
|
|
|
532,994
|
|
|
19,266,413
|
|
|
18,789,225
|
|
Less accumulated depreciation
|
(3,969,049
|
)
|
|
(3,743,632
|
)
|
Net operating real estate
|
15,297,364
|
|
|
15,045,593
|
|
Construction in progress, including land
|
1,736,367
|
|
|
1,882,262
|
|
Land held for development
|
86,016
|
|
|
84,293
|
|
Real estate assets held for sale, net
|
15,271
|
|
|
20,846
|
|
Total real estate, net
|
17,135,018
|
|
|
17,032,994
|
|
|
|
|
|
Cash and cash equivalents
|
53,477
|
|
|
214,994
|
|
Cash in escrow
|
239,676
|
|
|
114,983
|
|
Resident security deposits
|
33,654
|
|
|
32,071
|
|
Investments in unconsolidated real estate entities
|
169,854
|
|
|
175,116
|
|
Deferred development costs
|
45,157
|
|
|
40,179
|
|
Prepaid expenses and other assets
|
266,909
|
|
|
256,934
|
|
Total assets
|
$
|
17,943,745
|
|
|
$
|
17,867,271
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
Unsecured notes, net
|
$
|
5,405,897
|
|
|
$
|
4,463,302
|
|
Variable rate unsecured credit facility
|
105,000
|
|
|
—
|
|
Mortgage notes payable, net
|
1,480,862
|
|
|
2,567,578
|
|
Dividends payable
|
196,079
|
|
|
185,397
|
|
Payables for construction
|
94,535
|
|
|
100,998
|
|
Accrued expenses and other liabilities
|
275,940
|
|
|
274,676
|
|
Accrued interest payable
|
34,880
|
|
|
38,307
|
|
Resident security deposits
|
59,176
|
|
|
57,023
|
|
Liabilities related to real estate assets held for sale
|
122
|
|
|
808
|
|
Total liabilities
|
7,652,491
|
|
|
7,688,089
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
Redeemable noncontrolling interests
|
8,842
|
|
|
7,766
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
Preferred stock, $0.01 par value; $25 liquidation preference; 50,000,000 shares authorized at June 30, 2017 and December 31, 2016; zero shares issued and outstanding at June 30, 2017 and December 31, 2016
|
—
|
|
|
—
|
|
Common stock, $0.01 par value; 280,000,000 shares authorized at June 30, 2017 and December 31, 2016; 138,083,281 and 137,330,904 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively
|
1,381
|
|
|
1,373
|
|
Additional paid-in capital
|
10,221,474
|
|
|
10,105,654
|
|
Accumulated earnings less dividends
|
102,546
|
|
|
94,899
|
|
Accumulated other comprehensive loss
|
(42,989
|
)
|
|
(30,510
|
)
|
Total equity
|
10,282,412
|
|
|
10,171,416
|
|
Total liabilities and equity
|
$
|
17,943,745
|
|
|
$
|
17,867,271
|
|
See accompanying notes to Condensed Consolidated Financial Statements.
AVALONBAY COMMUNITIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(unaudited)
(Dollars in thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
6/30/2017
|
|
6/30/2016
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Rental and other income
|
$
|
529,414
|
|
|
$
|
500,840
|
|
|
$
|
1,050,539
|
|
|
$
|
1,007,814
|
|
Management, development and other fees
|
1,098
|
|
|
1,467
|
|
|
2,298
|
|
|
2,990
|
|
Total revenue
|
530,512
|
|
|
502,307
|
|
|
1,052,837
|
|
|
1,010,804
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
Operating expenses, excluding property taxes
|
126,687
|
|
|
118,903
|
|
|
249,730
|
|
|
235,530
|
|
Property taxes
|
53,566
|
|
|
51,107
|
|
|
106,497
|
|
|
101,174
|
|
Interest expense, net
|
50,102
|
|
|
46,581
|
|
|
99,397
|
|
|
89,991
|
|
Loss on extinguishment of debt, net
|
24,162
|
|
|
2,461
|
|
|
24,162
|
|
|
2,461
|
|
Depreciation expense
|
141,439
|
|
|
132,469
|
|
|
282,060
|
|
|
259,685
|
|
General and administrative expense
|
13,947
|
|
|
12,011
|
|
|
27,153
|
|
|
23,414
|
|
Expensed acquisition, development and other pursuit costs, net of recoveries
|
570
|
|
|
1,436
|
|
|
1,298
|
|
|
4,897
|
|
Casualty and impairment (gain) loss, net
|
—
|
|
|
(1,732
|
)
|
|
11,688
|
|
|
(3,935
|
)
|
Total expenses
|
410,473
|
|
|
363,236
|
|
|
801,985
|
|
|
713,217
|
|
|
|
|
|
|
|
|
|
Income before equity in income of unconsolidated real estate entities, gain on sale of communities and other real estate, and income taxes
|
120,039
|
|
|
139,071
|
|
|
250,852
|
|
|
297,587
|
|
|
|
|
|
|
|
|
|
Equity in income of unconsolidated real estate entities
|
1,146
|
|
|
27,151
|
|
|
17,819
|
|
|
55,120
|
|
Gain on sale of communities
|
44,067
|
|
|
30,990
|
|
|
132,016
|
|
|
82,420
|
|
Gain on sale of other real estate
|
—
|
|
|
143
|
|
|
366
|
|
|
143
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
165,252
|
|
|
197,355
|
|
|
401,053
|
|
|
435,270
|
|
Income tax expense
|
58
|
|
|
36
|
|
|
78
|
|
|
73
|
|
|
|
|
|
|
|
|
|
Net income
|
165,194
|
|
|
197,319
|
|
|
400,975
|
|
|
435,197
|
|
Net loss attributable to noncontrolling interests
|
31
|
|
|
125
|
|
|
125
|
|
|
180
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
$
|
165,225
|
|
|
$
|
197,444
|
|
|
$
|
401,100
|
|
|
$
|
435,377
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
|
Loss on cash flow hedges
|
(16,158
|
)
|
|
(26,788
|
)
|
|
(16,013
|
)
|
|
(74,545
|
)
|
Cash flow hedge losses reclassified to earnings
|
1,781
|
|
|
1,561
|
|
|
3,534
|
|
|
2,935
|
|
Comprehensive income
|
$
|
150,848
|
|
|
$
|
172,217
|
|
|
$
|
388,621
|
|
|
$
|
363,767
|
|
|
|
|
|
|
|
|
|
Earnings per common share - basic:
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
$
|
1.20
|
|
|
$
|
1.44
|
|
|
$
|
2.91
|
|
|
$
|
3.17
|
|
|
|
|
|
|
|
|
|
Earnings per common share - diluted:
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
$
|
1.20
|
|
|
$
|
1.44
|
|
|
$
|
2.91
|
|
|
$
|
3.17
|
|
|
|
|
|
|
|
|
|
Dividends per common share
|
$
|
1.42
|
|
|
$
|
1.35
|
|
|
$
|
2.84
|
|
|
$
|
2.70
|
|
See accompanying notes to Condensed Consolidated Financial Statements.
AVALONBAY COMMUNITIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
Cash flows from operating activities:
|
|
|
|
Net income
|
$
|
400,975
|
|
|
$
|
435,197
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
Depreciation expense
|
282,060
|
|
|
259,685
|
|
Amortization of deferred financing costs
|
3,873
|
|
|
3,827
|
|
Amortization of debt premium
|
(6,454
|
)
|
|
(9,436
|
)
|
Loss on extinguishment of debt, net
|
24,162
|
|
|
2,461
|
|
Amortization of stock-based compensation
|
9,658
|
|
|
8,482
|
|
Equity in (income) loss of, and return on, unconsolidated real estate entities and noncontrolling interests, net of eliminations
|
(4,473
|
)
|
|
7,255
|
|
Casualty and impairment loss (gain), net
|
11,688
|
|
|
(3,935
|
)
|
Abandonment of development pursuits
|
388
|
|
|
—
|
|
Cash flow hedge losses reclassified to earnings
|
3,534
|
|
|
2,935
|
|
Gain on sale of real estate assets
|
(141,079
|
)
|
|
(135,735
|
)
|
Increase in cash in operating escrows
|
(13,296
|
)
|
|
(2,221
|
)
|
Increase in resident security deposits, prepaid expenses and other assets
|
(13,174
|
)
|
|
(9,936
|
)
|
Increase (decrease) in accrued expenses, other liabilities and accrued interest payable
|
4,498
|
|
|
(5,401
|
)
|
Net cash provided by operating activities
|
562,360
|
|
|
553,178
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
Development/redevelopment of real estate assets including land acquisitions and deferred development costs
|
(495,868
|
)
|
|
(587,287
|
)
|
Acquisition of real estate assets, including partnership interest
|
—
|
|
|
(170,022
|
)
|
Capital expenditures - existing real estate assets
|
(22,415
|
)
|
|
(24,696
|
)
|
Capital expenditures - non-real estate assets
|
(6,334
|
)
|
|
(3,919
|
)
|
Proceeds from sale of real estate, net of selling costs
|
270,481
|
|
|
116,941
|
|
Increase in cash in deposit escrows
|
(112,890
|
)
|
|
—
|
|
Insurance proceeds for property damage claims
|
6,192
|
|
|
17,196
|
|
Mortgage note receivable lending
|
(11,069
|
)
|
|
—
|
|
(Decrease) increase in payables for construction
|
(6,463
|
)
|
|
2,074
|
|
Distributions from unconsolidated real estate entities
|
21,852
|
|
|
58,870
|
|
Investments in unconsolidated real estate entities
|
(10,100
|
)
|
|
(121,648
|
)
|
Net cash used in investing activities
|
(366,614
|
)
|
|
(712,491
|
)
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
Issuance of common stock, net
|
110,033
|
|
|
12,804
|
|
Dividends paid
|
(380,723
|
)
|
|
(356,235
|
)
|
Net borrowings under unsecured credit facility
|
105,000
|
|
|
—
|
|
Issuance of mortgage notes payable
|
185,100
|
|
|
—
|
|
Repayments of mortgage notes payable, including prepayment penalties
|
(1,285,555
|
)
|
|
(157,552
|
)
|
Issuance of unsecured notes
|
948,616
|
|
|
474,838
|
|
Payment of deferred financing costs
|
(11,466
|
)
|
|
(10,014
|
)
|
Payment of capital lease obligation
|
(18,422
|
)
|
|
—
|
|
Receipts (payments) for termination of forward interest rate swaps
|
391
|
|
|
(14,847
|
)
|
Payments related to tax withholding for share-based compensation
|
(10,441
|
)
|
|
(7,659
|
)
|
Distributions to DownREIT partnership unitholders
|
(21
|
)
|
|
(20
|
)
|
Contributions from joint venture and profit-sharing partners
|
1,038
|
|
|
—
|
|
Distributions to joint venture and profit-sharing partners
|
(213
|
)
|
|
(203
|
)
|
Preferred interest obligation redemption and dividends
|
(600
|
)
|
|
—
|
|
Net cash used in financing activities
|
(357,263
|
)
|
|
(58,888
|
)
|
|
|
|
|
Net decrease in cash and cash equivalents
|
(161,517
|
)
|
|
(218,201
|
)
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
214,994
|
|
|
400,507
|
|
Cash and cash equivalents, end of period
|
$
|
53,477
|
|
|
$
|
182,306
|
|
|
|
|
|
Cash paid during the period for interest, net of amount capitalized
|
$
|
102,624
|
|
|
$
|
90,355
|
|
See accompanying notes to Condensed Consolidated Financial Statements.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
Supplemental disclosures of non-cash investing and financing activities:
During the
six months ended June 30, 2017
:
|
|
•
|
As described in Note 4, "Equity,"
201,314
shares of common stock were issued as part of the Company's stock-based compensation plans, of which
128,482
shares related to the conversion of performance awards to restricted shares, and the remaining
72,832
shares valued at
$13,079,000
were issued in connection with new stock grants;
1,828
shares valued at
$331,000
were issued through the Company's dividend reinvestment plan;
59,019
shares valued at
$10,496,000
were withheld to satisfy employees' tax withholding and other liabilities; and
2,211
restricted shares with an aggregate value of
$381,000
previously issued in connection with employee compensation were canceled upon forfeiture.
|
|
|
•
|
Common stock dividends declared but not paid totaled
$196,079,000
.
|
|
|
•
|
The Company recorded an increase of
$397,000
in redeemable noncontrolling interest with a corresponding decrease to accumulated earnings less dividends to adjust the redemption value associated with the put options held by joint venture partners and DownREIT partnership units. For further discussion of the nature and valuation of these items, see Note 10, "Fair Value."
|
|
|
•
|
The Company recorded an increase in prepaid expenses and other assets of
$674,000
and an increase in accrued expenses and other liabilities of
$1,612,000
, and a corresponding adjustment to other comprehensive income, and reclassified
$3,534,000
of cash flow hedge losses from other comprehensive income to interest expense, net, to record the impact of the Company's derivative and hedge accounting activity.
|
|
|
•
|
As discussed in Note 5, "Investments in Real Estate Entities," the Company recognized a charge of
$16,361,000
to write-off the net book value of the fixed assets destroyed by the fire that occurred in February 2017 at the Company's Avalon Maplewood Development Community ("Maplewood"), and a receivable for the remaining
$10,951,000
of expected property damage insurance proceeds for the Maplewood casualty loss not received during the
six months ended June 30, 2017
.
|
During the
six months ended June 30, 2016
:
|
|
•
|
The Company issued
196,059
shares of common stock as part of the Company's stock-based compensation plans, of which
115,618
shares related to the conversion of performance awards to restricted shares, and the remaining
80,441
shares valued at
$13,049,000
were issued in connection with new stock grants;
44,327
shares valued at
$3,894,000
were issued in conjunction with the conversion of deferred stock awards;
1,041
shares valued at
$186,000
were issued through the Company's dividend reinvestment plan;
53,011
shares valued at
$8,280,000
were withheld to satisfy employees' tax withholding and other liabilities; and
2,243
restricted shares with an aggregate value of
$360,000
previously issued in connection with employee compensation were canceled upon forfeiture.
|
|
|
•
|
Common stock dividends declared but not paid totaled
$185,369,000
.
|
|
|
•
|
The Company recorded an increase of
$375,000
in redeemable noncontrolling interest with a corresponding decrease to accumulated earnings less dividends to adjust the redemption value associated with the put options held by joint venture partners and DownREIT partnership units.
|
|
|
•
|
The Company recorded a decrease in prepaid expenses and other assets of
$2,689,000
and an increase in accrued expenses and other liabilities of
$54,311,000
, and a corresponding loss to other comprehensive income of
$57,000,000
, and reclassified
$2,935,000
of cash flow hedge losses from other comprehensive income to interest expense, net, to record the impact of the Company's derivative and hedge accounting activity.
|
|
|
•
|
The Company assumed fixed rate indebtedness with a principal amount of
$67,904,000
in conjunction with the acquisition of Avalon Hoboken.
|
AVALONBAY COMMUNITIES, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1.
Organization, Basis of Presentation and Significant Accounting Policies
Organization and Basis of Presentation
AvalonBay Communities, Inc. (the "Company," which term, unless the context otherwise requires, refers to AvalonBay Communities, Inc. together with its subsidiaries), is a Maryland corporation that has elected to be treated as a real estate investment trust ("REIT") for federal income tax purposes under the Internal Revenue Code of 1986 (the "Code"). The Company focuses on the development, redevelopment, acquisition, ownership and operation of multifamily communities primarily in New England, the New York/New Jersey metro area, the Mid-Atlantic, the Pacific Northwest, and Northern and Southern California.
At
June 30, 2017
, the Company owned or held a direct or indirect ownership interest in
264
operating apartment communities containing
76,158
apartment homes in
10
states and the District of Columbia, of which
nine
communities containing
2,900
apartment homes were under redevelopment. In addition, the Company owned or held a direct or indirect ownership interest in
23
communities under development that are expected to contain an aggregate of
6,965
apartment homes when completed. The Company also owned or held a direct or indirect ownership interest in land or rights to land on which the Company expects to develop an additional
25
communities that, if developed as expected, will contain an estimated
8,329
apartment homes.
The interim unaudited financial statements have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP") for interim financial information and in conjunction with the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in financial statements required by GAAP have been condensed or omitted pursuant to such rules and regulations. These unaudited financial statements should be read in conjunction with the financial statements and notes included in the Company's
2016
Annual Report on Form 10-K. The results of operations for the
three and six
months ended
June 30, 2017
are not necessarily indicative of the operating results for the full year. Management believes the disclosures are adequate to ensure the information presented is not misleading. In the opinion of management, all adjustments and eliminations, consisting only of normal, recurring adjustments necessary for a fair presentation of the financial statements for the interim periods, have been included.
Capitalized terms used without definition have meanings provided elsewhere in this Form 10-Q.
Earnings per Common Share
Basic earnings per share is computed by dividing net income attributable to common stockholders 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 ("EPS"). Both the unvested 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. The Company's earnings per common share are determined as follows (dollars in thousands, except per share data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
6/30/2017
|
|
6/30/2016
|
Basic and diluted shares outstanding
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - basic
|
137,580,677
|
|
|
136,918,770
|
|
|
137,326,204
|
|
|
136,852,323
|
|
Weighted average DownREIT units outstanding
|
7,500
|
|
|
7,500
|
|
|
7,500
|
|
|
7,500
|
|
Effect of dilutive securities
|
584,974
|
|
|
511,463
|
|
|
519,921
|
|
|
550,564
|
|
Weighted average common shares - diluted
|
138,173,151
|
|
|
137,437,733
|
|
|
137,853,625
|
|
|
137,410,387
|
|
|
|
|
|
|
|
|
|
Calculation of Earnings per Share - basic
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
$
|
165,225
|
|
|
$
|
197,444
|
|
|
$
|
401,100
|
|
|
$
|
435,377
|
|
Net income allocated to unvested restricted shares
|
(468
|
)
|
|
(516
|
)
|
|
(1,122
|
)
|
|
(1,147
|
)
|
Net income attributable to common stockholders, adjusted
|
$
|
164,757
|
|
|
$
|
196,928
|
|
|
$
|
399,978
|
|
|
$
|
434,230
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - basic
|
137,580,677
|
|
|
136,918,770
|
|
|
137,326,204
|
|
|
136,852,323
|
|
|
|
|
|
|
|
|
|
Earnings per common share - basic
|
$
|
1.20
|
|
|
$
|
1.44
|
|
|
$
|
2.91
|
|
|
$
|
3.17
|
|
|
|
|
|
|
|
|
|
Calculation of Earnings per Share - diluted
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
$
|
165,225
|
|
|
$
|
197,444
|
|
|
$
|
401,100
|
|
|
$
|
435,377
|
|
Add: noncontrolling interests of DownREIT unitholders in consolidated partnerships
|
10
|
|
|
10
|
|
|
21
|
|
|
20
|
|
Adjusted net income attributable to common stockholders
|
$
|
165,235
|
|
|
$
|
197,454
|
|
|
$
|
401,121
|
|
|
$
|
435,397
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - diluted
|
138,173,151
|
|
|
137,437,733
|
|
|
137,853,625
|
|
|
137,410,387
|
|
|
|
|
|
|
|
|
|
Earnings per common share - diluted
|
$
|
1.20
|
|
|
$
|
1.44
|
|
|
$
|
2.91
|
|
|
$
|
3.17
|
|
All options to purchase shares of common stock outstanding as of
June 30, 2017
and
2016
are included in the computation of diluted earnings per share.
As discussed under "Recently Issued and Adopted Accounting Standards," as of January 1, 2017, the Company adopted the provision of ASU 2016-09 using the modified retrospective approach to recognize forfeitures as they occur. Prior to the adoption of this standard, the Company was required to estimate the forfeiture of stock options and recognized compensation cost net of the estimated forfeitures. The estimated forfeitures included in compensation cost were adjusted to reflect actual forfeitures at the end of the vesting period. This change in accounting principle had an immaterial effect on the Company's financial position and no adjustment to retained earnings or the Company's diluted shares outstanding, as prescribed under the modified retrospective approach, was required in the prior year period. Refer to "Change in Accounting Principle" for discussion of the impact to the accompanying Condensed Consolidated Statements of Cash Flows.
Derivative Instruments and Hedging Activities
The Company enters into interest rate swap and interest rate cap agreements (collectively, "Hedging Derivatives") for interest rate risk management purposes and in conjunction with certain variable rate secured debt to satisfy lender requirements. The Company does not enter into Hedging Derivative transactions for trading or other speculative purposes. The Company assesses the effectiveness of qualifying cash flow and fair value hedges, both at inception and on an on-going basis. Hedge ineffectiveness is reported as a component of general and administrative expenses. The fair values of Hedging Derivatives that are in an asset position are recorded in prepaid expenses and other assets. The fair value of Hedging Derivatives that are in a liability position are included in accrued expenses and other liabilities. The Company does not present or disclose the fair value of Hedging Derivatives on a net basis. Fair value changes for derivatives that are not in qualifying hedge relationships are reported as a component of interest expense, net. For the Hedging Derivative positions that the Company has determined qualify as effective cash flow hedges, the Company has recorded the effective portion of cumulative changes in the fair value of Hedging Derivatives in other comprehensive income (loss). Amounts recorded in other comprehensive income (loss) will be reclassified into earnings in the periods in which earnings are affected by the hedged cash flow. The effective portion of the change in fair value of the Hedging Derivatives that the Company has determined qualified as effective fair value hedges is reported as an adjustment to the carrying amount of the corresponding debt being hedged. See Note 10, "Fair Value," for further discussion of derivative financial instruments.
Legal and Other Contingencies
Maplewood Casualty Loss
In February 2017, a fire occurred at the Company's Avalon Maplewood Development Community, located in Maplewood, NJ, which was under construction and not yet occupied. The Company believes that liabilities to third parties resulting from the fire will not be material and will, in any event, be substantially covered by insurance subject to a deductible. The Company has commenced reconstruction of the damaged and destroyed portions of the community. See Note 5, "Investments in Real Estate Entities," for further discussion of the casualty gains and losses associated with the Maplewood casualty loss.
Edgewater Casualty Loss
In January 2015, a fire occurred at the Company's Avalon at Edgewater apartment community located in Edgewater, New Jersey ("Edgewater"). Edgewater consisted of
two
residential buildings.
One
building, containing
240
apartment homes, was destroyed. The second building, containing
168
apartment homes, suffered minimal damage and has been repaired.
The Company has established protocols for processing claims from third parties who suffered losses as a result of the fire, and many third parties have contacted the Company's insurance carrier and settled their claims. See Part II, Item 1, "Legal Proceedings," for further discussion of the lawsuits associated with the Edgewater casualty loss.
Three
class action lawsuits have been filed against the Company on behalf of occupants of the destroyed building and consolidated in the United States District Court for the District of New Jersey. The Company has agreed with class counsel to the terms of a settlement which provides a claims process (with agreed upon protocols for instructing the adjuster as to how to evaluate claims) and, if needed, an arbitration process to determine damage amounts to be paid to individual claimants covered by the class settlement. In July 2017 the District Court granted final approval of the settlement and all claims are required to be submitted to the independent claims adjuster by September 11, 2017. A total of
66
units (consisting of residents who did not previously settle their claims and who did not opt out of the class settlement) are included in the class action settlement and bound by its terms. A
fourth
class action, being heard in the same federal court, was filed against the Company on behalf of residents of the second Edgewater building that suffered minimal damage. In addition to the class action lawsuits described above,
20
lawsuits representing approximately
150
individual plaintiffs have been filed and are currently pending in the Superior Court of New Jersey Bergen County - Law Division. All of these state court cases, except for
one
that was recently filed, have been consolidated by the court. All of these plaintiffs, except for
two
, formally opted out of the class action settlement described above and have decided to continue their individual actions. The Company believes that it has meritorious defenses to the extent of damages claimed in all of the suits. The
19
consolidated lawsuits currently have a trial date of October 2, 2017. There are also
five
subrogation lawsuits that have been filed against the Company by insurers of Edgewater residents who obtained renters insurance; it is the Company's position that in the majority of the applicable leases the residents waived subrogation rights.
One
of these lawsuits has been dismissed on that basis and the other
four
have been consolidated and are currently pending in the United States District Court for the District of New Jersey. The District Court denied the Company's motions seeking dismissal on this basis. The Company will reassess the viability of this defense after conducting additional discovery.
Having settled many third party claims through the insurance claims process, the Company currently believes that any potential remaining liability to third parties (including any potential liability to third parties determined in accordance with the class settlement described above) will not be material to the Company and will in any event be substantially covered by the Company's insurance policies. However, the Company can give no assurances in this regard and continues to evaluate this matter. See Note 5, "Investments in Real Estate Entities," and Part II, Item 1, "Legal Proceedings," for further discussion of the casualty gains and losses and lawsuits associated with the Edgewater casualty loss.
Other Matters
The Company is involved in various other claims and/or administrative proceedings unrelated to the Edgewater casualty loss that arise in the ordinary course of its business. While no assurances can be given, the Company does not currently believe that any of these other outstanding litigation matters, individually or in the aggregate, will have a material adverse effect on its financial condition or results of operations.
Acquisitions of Investments in Real Estate
The Company accounts for acquisitions of investments in real estate in accordance with the authoritative guidance for the initial measurement, which requires the identifiable assets acquired, the liabilities assumed and any noncontrolling interest in the acquiree to be recognized at fair value. Typical assets and liabilities acquired include land, building, furniture, fixtures and equipment, debt and identified intangible assets and liabilities, consisting of the value of above or below market leases and in-place leases. In making estimates of fair values for purposes of allocating purchase price, the Company utilizes various sources, including its own analysis of recently acquired and existing comparable properties in its portfolio and other market data. Consideration for acquisitions is typically in the form of cash unless otherwise disclosed. For an acquisition of a business, the allocation of the purchase price is based on the fair value of the net assets, and for an asset acquisition, the allocation of the purchase price is based on the relative fair value of the net assets. Subsequent to the adoption of ASU 2017-01 on October 1, 2016, the Company expects that acquisitions of individual operating communities will generally be viewed as asset acquisitions.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make certain estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates.
Reclassifications
Certain reclassifications have been made to amounts in prior years' notes to financial statements to conform to current year presentations as a result of changes in held for sale classification and disposition activity.
Recently Issued Accounting Standards
In February 2017, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2017-05, Other Income-Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets. This ASU clarifies the scope of the nonfinancial asset guidance and the derecognition of all businesses and nonprofit activities (except those related to conveyances of oil and gas mineral rights or contracts with customers). In addition, the amendments eliminate the exception in the financial asset guidance for transfers of investments (including equity method investments) in real estate entities and supersede the guidance in the Exchanges of a Nonfinancial Asset for a Noncontrolling Ownership Interest. The amendments also provide guidance on the accounting of partial sales of nonfinancial assets and contributions of nonfinancial assets to a joint venture or other noncontrolled investee. The new standard allows for either a retrospective or modified retrospective approach. The guidance will be effective in the first quarter of 2018 and allows for early adoption. The Company is assessing whether the new standard will have a material effect on its financial position or results of operations.
In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments. This ASU addresses eight specific cash flow issues including debt prepayment or debt extinguishment costs, proceeds from the settlement of insurance claims, distributions received from equity method investees and separately identifiable cash flows and application of the predominance principle. The new standard requires a retrospective approach. The guidance will be effective in the first quarter of 2018 and allows for early adoption. The Company adopted this guidance as of January 1, 2017. The new standard did not have a material effect on the Company's Condensed Consolidated Statements of Cash Flows.
In March 2016, the FASB issued ASU 2016-09, Compensation-Stock Compensation: Improvements to Employee Share-Based Payment Accounting, which simplifies several aspects of share-based payment transactions, including income tax consequences, classification of awards as equity or liability, statement of cash flows classification and policy election options for forfeitures. Upon adoption of the standard, the Company elected to account for forfeitures when they occur instead of estimating the forfeitures. The Company adopted this guidance as of January 1, 2017, using the modified retrospective approach. The new standard did not have a material effect on the Company's financial position, results of operations or earnings per share as discussed in "Earnings per Common Share."
In February 2016, the FASB issued ASU 2016-02, Leases, amending the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets and making targeted changes to lessor accounting. The guidance will be effective in the first quarter of 2019 and allows for early adoption. The new standard requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief.
ASU 2016-02 provides for transition relief, which includes not electing to (i) reassess whether any expired or existing contract is a lease or contains a lease, (ii) reassess the lease classification of any expired or existing leases and (iii) expense any capitalized initial direct costs for any existing leases. The Company anticipates adoption of the standard to have a material impact on its financial position resulting from the recognition of the right to use asset and corresponding lease obligation for its long-term ground leases, currently accounted for as operating leases. The Company will continue to assess the impact of the new standard.
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers and in August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers-Deferral of the Effective Date, which defers the effective date of the new revenue recognition standard until the first quarter of 2018. Subsequently, the FASB has issued multiple ASUs clarifying ASU 2014-09 and ASU 2015-14. Under the new standard, revenue is recognized when persuasive evidence of an arrangement exists, delivery has occurred, the fee is fixed or determinable, and collectability is probable. Revenue is generally recognized net of allowances and any taxes collected from customers and subsequently remitted to governmental authorities. The majority of the Company's revenue is derived from rental income, which is scoped out from this standard and will be accounted for under ASU 2016-02, Leases, discussed above. The Company's other revenue streams, which are being evaluated under this ASU, include but are not limited to management fees, other income from residents determined not to be within the scope of ASU 2016-02 and gains and losses from real estate dispositions. The Company will continue to assess the impact of the new standard and anticipates adoption as of January 1, 2018 using the modified retrospective approach.
Change in Accounting Principle
As of January 1, 2017, the Company adopted ASU 2016-09, Compensation-Stock Compensation: Improvements to Employee Share-Based Payment Accounting, as discussed above. The guidance requires payments related to tax withholding for share-based compensation to be presented separately as a financing activity on the Condensed Consolidated Statements of Cash Flows, and was adopted retrospectively.
The impact of the change in accounting principle for the
six months ended June 30, 2016
on the accompanying Condensed Consolidated Statements of Cash Flows is (i) a reduction in decrease in accrued expenses, other liabilities and accrued interest payable of
$7,659,000
, and (ii) an associated increase in net cash provided by operating activities, as well as (iii) an increase in payments related to tax withholding for share-based compensation of
$7,659,000
, and (iv) an associated increase in net cash used in financing activities. For the
six months ended June 30, 2017
, payments related to tax withholding for share-based compensation were
$10,441,000
.
2.
Interest Capitalized
The Company capitalizes interest during the development and redevelopment of real estate assets. Capitalized interest associated with the Company's development or redevelopment activities totaled
$17,279,000
and
$20,024,000
for the three months ended
June 30, 2017
and
2016
, respectively, and
$35,100,000
and
$40,633,000
for the
six
months ended
June 30, 2017
and
2016
, respectively.
3.
Mortgage Notes Payable, Unsecured Notes and Credit Facility
The Company's mortgage notes payable, unsecured notes, variable rate unsecured term loans ("Term Loans") and Credit Facility, as defined below, as of
June 30, 2017
and
December 31, 2016
are summarized below. The following amounts and discussion do not include the mortgage notes related to the communities classified as held for sale, if any, as of
June 30, 2017
and
December 31, 2016
, as shown in the accompanying Condensed Consolidated Balance Sheets (dollars in thousands) (see Note 6, "Real Estate Disposition Activities").
|
|
|
|
|
|
|
|
|
|
6/30/2017
|
|
12/31/2016
|
|
|
|
|
Fixed rate unsecured notes (1)
|
$
|
4,900,000
|
|
|
$
|
4,200,000
|
|
Term Loans (1)
|
550,000
|
|
|
300,000
|
|
Fixed rate mortgage notes payable - conventional and tax-exempt (2)
|
618,809
|
|
|
1,668,496
|
|
Variable rate mortgage notes payable - conventional and tax-exempt (2)
|
889,683
|
|
|
908,262
|
|
Total mortgage notes payable, unsecured notes and Term Loans
|
6,958,492
|
|
|
7,076,758
|
|
Credit Facility
|
105,000
|
|
|
—
|
|
Total mortgage notes payable, unsecured notes, Term Loans and Credit Facility
|
$
|
7,063,492
|
|
|
$
|
7,076,758
|
|
_____________________________________
|
|
(1)
|
Balances at
June 30, 2017
and
December 31, 2016
exclude
$9,716
and
$8,930
, respectively, of debt discount, and
$34,387
and
$27,768
, respectively, of deferred financing costs, as reflected in unsecured notes, net on the accompanying Condensed Consolidated Balance Sheets.
|
|
|
(2)
|
Balances at
June 30, 2017
and
December 31, 2016
exclude
$16,156
of debt discount and
$1,866
of debt premium, respectively, and
$11,474
and
$11,046
, respectively, of deferred financing costs, as reflected in mortgage notes payable on the accompanying Condensed Consolidated Balance Sheets.
|
The following debt activity occurred during the
six
months ended
June 30, 2017
:
|
|
•
|
In February 2017, the Company repaid
$17,300,000
of variable rate debt secured by Avalon Mountain View at par at its scheduled maturity date.
|
|
|
•
|
In February 2017, the Company entered into a
$250,000,000
variable rate unsecured term loan (the "
$250 million
Term Loan"), of which
$100,000,000
matures in
February 2022
with stated pricing of
LIBOR
plus
0.90%
, and
$150,000,000
matures in
February 2024
with stated pricing of
LIBOR
plus
1.50%
. In April 2017, the Company borrowed the
$250,000,000
available under the
$250 million
Term Loan.
|
|
|
•
|
In May 2017, the Company repaid
$670,590,000
aggregate principal amount of
6.26%
fixed rate secured notes secured by
11
communities, representing the majority of the Fannie Mae pool 2 secured indebtedness assumed as part of the Archstone acquisition, which had a contractual maturity date of
November 2017
but opened for prepayment at par on April 30, 2017. In conjunction with the repayment, the Company recognized a gain of
$10,839,000
, primarily composed of the write-off of unamortized premium. The Company refinanced the secured borrowings for
three
of these communities for an aggregate principal amount of
$185,100,000
, with a contractual fixed interest rate of
3.61%
and maturity dates of
June 2027
.
|
|
|
•
|
In May 2017, the Company issued
$400,000,000
principal amount of unsecured notes in a public offering under its existing shelf registration statement for net proceeds of approximately
$396,016,000
. The notes mature in
May 2027
and were issued at a
3.35%
interest rate.
|
|
|
•
|
In June 2017, the Company issued
$300,000,000
principal amount of unsecured notes in a public offering under its existing shelf registration statement for net proceeds of approximately
$297,372,000
. The notes mature in
July 2047
and were issued at a
4.15%
interest rate.
|
|
|
•
|
In June 2017, the Company repaid
$556,313,000
aggregate principal amount of
5.86%
fixed rate secured notes secured by
12
wholly-owned operating communities, representing the remaining debt in the Company's Freddie Mac cross-collateralized pool financing originated in 2009, in advance of their
May 2019
maturity date. In conjunction with the repayment, the Company recognized a charge of
$34,965,000
, consisting of prepayment penalties of
$33,515,000
and the non-cash write-off of deferred financing costs of
$1,450,000
.
|
At
June 30, 2017
, the Company has a
$1,500,000,000
revolving variable rate unsecured credit facility with a syndicate of banks (the "Credit Facility") which matures in April 2020. The Company may extend the maturity for up to
nine months
, provided the Company is not in default and upon payment of a
$1,500,000
extension fee. The Credit Facility bears interest at varying levels based on the London Interbank Offered Rate ("LIBOR"), rating levels achieved on the Company's unsecured notes and on a maturity schedule selected by the Company. The current stated pricing is
LIBOR
plus
0.825%
per annum (
2.05%
at
June 30, 2017
), assuming a
one month
borrowing rate. The annual facility fee is
0.125%
(or approximately
$1,875,000
annually based on the
$1,500,000,000
facility size and based on the Company's current credit rating). The Company had
$105,000,000
outstanding under the Credit Facility as of
June 30, 2017
and no borrowings outstanding under the Credit Facility as of
December 31, 2016
. The Company had
$44,666,000
and
$46,711,000
outstanding in letters of credit that reduced the borrowing capacity as of
June 30, 2017
and
December 31, 2016
, respectively.
In the aggregate, secured notes payable mature at various dates from November 2017 through July 2066, and are secured by certain apartment communities (with a net carrying value of
$2,211,806,000
, excluding communities classified as held for sale, as of
June 30, 2017
). As of
June 30, 2017
, the Company has guaranteed a
$100,000,000
secured note payable held by a wholly-owned subsidiary; such secured note payable is consolidated for financial reporting purposes. The weighted average interest rate of the Company's fixed rate secured notes payable (conventional and tax-exempt) was
4.0%
and
4.4%
at
June 30, 2017
and
December 31, 2016
, respectively. The weighted average interest rate of the Company's variable rate secured notes payable (conventional and tax-exempt), the Term Loans and its Credit Facility, including the effect of certain financing related fees, was
2.6%
and
2.3%
at
June 30, 2017
and
December 31, 2016
, respectively.
Scheduled payments and maturities of secured notes payable and unsecured notes outstanding at
June 30, 2017
are as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
Secured notes payments
|
|
Secured notes maturities
|
|
Unsecured notes maturities
|
|
Stated interest rate of unsecured notes
|
2017
|
|
4,409
|
|
|
21,601
|
|
|
—
|
|
|
N/A
|
|
2018
|
|
7,258
|
|
|
76,667
|
|
|
—
|
|
|
N/A
|
|
2019
|
|
4,696
|
|
|
114,723
|
|
|
—
|
|
|
N/A
|
|
2020
|
|
3,624
|
|
|
118,729
|
|
|
250,000
|
|
|
6.100
|
%
|
|
|
|
|
|
|
|
|
400,000
|
|
|
3.625
|
%
|
2021
|
|
3,551
|
|
|
27,844
|
|
|
250,000
|
|
|
3.950
|
%
|
|
|
|
|
|
|
|
|
300,000
|
|
|
LIBOR + 1.450%
|
|
2022
|
|
3,795
|
|
|
—
|
|
|
450,000
|
|
|
2.950
|
%
|
|
|
|
|
|
|
100,000
|
|
|
LIBOR + .90%
|
|
2023
|
|
4,040
|
|
|
—
|
|
|
350,000
|
|
|
4.200
|
%
|
|
|
|
|
|
|
|
|
250,000
|
|
|
2.850
|
%
|
2024
|
|
4,310
|
|
|
—
|
|
|
300,000
|
|
|
3.500
|
%
|
|
|
|
|
|
|
150,000
|
|
|
LIBOR + 1.50%
|
|
2025
|
|
4,585
|
|
|
84,835
|
|
|
525,000
|
|
|
3.450
|
%
|
|
|
|
|
|
|
300,000
|
|
|
3.500
|
%
|
2026
|
|
4,894
|
|
|
—
|
|
|
475,000
|
|
|
2.950
|
%
|
|
|
|
|
|
|
300,000
|
|
|
2.900
|
%
|
Thereafter
|
|
213,751
|
|
|
805,180
|
|
|
350,000
|
|
|
3.900
|
%
|
|
|
|
|
|
|
400,000
|
|
|
3.350
|
%
|
|
|
|
|
|
|
300,000
|
|
|
4.150
|
%
|
|
|
$
|
258,913
|
|
|
$
|
1,249,579
|
|
|
$
|
5,450,000
|
|
|
|
|
The Company was in compliance at
June 30, 2017
with customary financial and other covenants under the Credit Facility, the Term Loans and the Company's fixed rate unsecured notes.
4.
Equity
The following summarizes the changes in equity for the
six
months ended
June 30, 2017
(dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Accumulated
earnings
less
dividends
|
|
Accumulated
other
comprehensive
loss
|
|
Total
equity
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2016
|
$
|
1,373
|
|
|
$
|
10,105,654
|
|
|
$
|
94,899
|
|
|
$
|
(30,510
|
)
|
|
$
|
10,171,416
|
|
Net income attributable to common stockholders
|
—
|
|
|
—
|
|
|
401,100
|
|
|
—
|
|
|
401,100
|
|
Loss on cash flow hedges, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,013
|
)
|
|
(16,013
|
)
|
Cash flow hedge loss reclassified to earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
3,534
|
|
|
3,534
|
|
Change in redemption value of redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
(397
|
)
|
|
—
|
|
|
(397
|
)
|
Dividends declared to common stockholders
|
—
|
|
|
—
|
|
|
(391,735
|
)
|
|
—
|
|
|
(391,735
|
)
|
Issuance of common stock, net of withholdings
|
8
|
|
|
100,652
|
|
|
(1,321
|
)
|
|
—
|
|
|
99,339
|
|
Amortization of deferred compensation
|
—
|
|
|
15,168
|
|
|
—
|
|
|
—
|
|
|
15,168
|
|
Balance at June 30, 2017
|
$
|
1,381
|
|
|
$
|
10,221,474
|
|
|
$
|
102,546
|
|
|
$
|
(42,989
|
)
|
|
$
|
10,282,412
|
|
As of
June 30, 2017
and
December 31, 2016
, the Company's charter authorized a total of
280,000,000
shares of common stock and
50,000,000
shares of preferred stock for issuance.
During the
six
months ended
June 30, 2017
, the Company:
|
|
i.
|
issued
36,169
shares of common stock in connection with stock options exercised;
|
|
|
ii.
|
issued
1,828
common shares through the Company's dividend reinvestment plan;
|
|
|
iii.
|
issued
201,314
common shares in connection with restricted stock grants and the conversion of performance awards to restricted shares;
|
|
|
iv.
|
issued
568,424
shares under CEP IV as discussed below;
|
|
|
v.
|
withheld
59,019
common shares to satisfy employees' tax withholding and other liabilities;
|
|
|
vi.
|
issued
5,872
common shares through the Employee Stock Purchase Plan; and
|
|
|
vii.
|
canceled
2,211
common shares of restricted stock upon forfeiture.
|
Any deferred compensation related to the Company's stock option, restricted stock and performance award grants during the
six
months ended
June 30, 2017
is not reflected on the accompanying Condensed Consolidated Balance Sheet as of
June 30, 2017
, and will not be reflected until recognized as compensation cost.
In December 2015, the Company commenced a fourth continuous equity program ("CEP IV") under which the Company may sell up to
$1,000,000,000
of its common stock from time to time. Actual sales will depend on a variety of factors to be determined by the Company, including market conditions, the trading price of the Company's common stock and determinations by the Company of the appropriate sources of funding for the Company. In conjunction with CEP IV, the Company engaged sales agents who will receive compensation of up to
2.0%
of the gross sales price for shares sold. CEP IV also allows the Company to enter into forward sale agreements up to
$1,000,000,000
in aggregate sales price of its common stock. The Company expects that, if entered into, it will physically settle each forward sale agreement on one or more dates specified by the Company on or prior to the maturity date of that particular forward sale agreement, in which case the Company will expect to receive aggregate net cash proceeds at settlement equal to the number of shares underlying the particular forward agreement multiplied by the relevant forward sale price. However, the Company may also elect to cash settle or net share settle a forward sale agreement. In connection with each forward sale agreement, the Company will pay the relevant forward seller, in the form of a reduced initial forward sale price, a commission of up to
2.0%
of the sales prices of all borrowed shares of common stock sold. As of
June 30, 2017
, there are no outstanding forward sales agreements. During the
three and six
months ended
June 30, 2017
, the Company sold
262,247
and
568,424
shares at an average sales price of
$190.66
and
$188.39
per share, for net proceeds of
$49,250,000
and
$105,478,000
, respectively. As of
June 30, 2017
, the Company had
$892,915,000
of shares remaining authorized for issuance under this program.
5.
Investments in Real Estate Entities
Investment in Unconsolidated Real Estate Entities
As of
June 30, 2017
, the Company had investments in
five
unconsolidated real estate entities with ownership interest percentages ranging from
20.0%
to
31.3%
, excluding development joint ventures and joint ventures formed with Equity Residential as part of the Archstone acquisition. The Company accounts for its investments in unconsolidated real estate entities under the equity method of accounting. The significant accounting policies of the Company's unconsolidated real estate entities are consistent with those of the Company in all material respects.
During the
six months ended June 30, 2017
, AvalonBay Value Added Fund II, L.P. ("Fund II") sold Eaves Gaithersburg, located in Gaithersburg, MD, containing
684
apartment homes, for
$117,000,000
. The Company's share of the gain in accordance with GAAP for the disposition was
$8,697,000
, which is reported as a component of equity in income of unconsolidated real estate entities on the accompanying Condensed Consolidated Statements of Comprehensive Income. In conjunction with the disposition of this community during the
six
months ended
June 30, 2017
, Fund II repaid
$63,200,000
of secured indebtedness at par in advance of its scheduled maturity date.
The Company has an equity interest of
31.3%
in Fund II, and upon achievement of a threshold return, the Company has a right to incentive distributions for its promoted interest based on the current returns earned by Fund II, which currently represents
20.0%
of further Fund II distributions, which is in addition to its proportionate share of the remaining
80.0%
of distributions. During the
six
months ended
June 30, 2017
, the Company recognized income of
$6,765,000
for its promoted interest, which is reported as a component of equity in income of unconsolidated real estate entities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
The following is a combined summary of the financial position of the entities accounted for using the equity method discussed above as of the dates presented (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
6/30/2017
|
|
12/31/2016
|
|
(unaudited)
|
|
(unaudited)
|
Assets:
|
|
|
|
|
|
Real estate, net
|
$
|
856,588
|
|
|
$
|
954,493
|
|
Other assets
|
48,248
|
|
|
49,519
|
|
Total assets
|
$
|
904,836
|
|
|
$
|
1,004,012
|
|
|
|
|
|
Liabilities and partners' capital:
|
|
|
|
|
|
Mortgage notes payable, net and credit facility
|
$
|
623,708
|
|
|
$
|
689,573
|
|
Other liabilities
|
14,230
|
|
|
16,537
|
|
Partners' capital
|
266,898
|
|
|
297,902
|
|
Total liabilities and partners' capital
|
$
|
904,836
|
|
|
$
|
1,004,012
|
|
The following is a combined summary of the operating results of the entities accounted for using the equity method discussed above for the periods presented (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
6/30/2017
|
|
6/30/2016
|
|
(unaudited)
|
|
(unaudited)
|
Rental and other income
|
$
|
26,789
|
|
|
$
|
33,808
|
|
|
$
|
55,432
|
|
|
$
|
70,763
|
|
Operating and other expenses
|
(9,914
|
)
|
|
(12,967
|
)
|
|
(21,009
|
)
|
|
(27,137
|
)
|
Gain on sale of communities
|
—
|
|
|
76,934
|
|
|
29,447
|
|
|
180,256
|
|
Interest expense, net (1)
|
(6,600
|
)
|
|
(9,938
|
)
|
|
(13,548
|
)
|
|
(29,938
|
)
|
Depreciation expense
|
(6,795
|
)
|
|
(8,707
|
)
|
|
(14,122
|
)
|
|
(17,947
|
)
|
Net income
|
$
|
3,480
|
|
|
$
|
79,130
|
|
|
$
|
36,200
|
|
|
$
|
175,997
|
|
_____________________________________
|
|
(1)
|
Amounts for the
three and six
months ended
June 30, 2016
include charges for prepayment penalties and write-offs of deferred financing costs of
$1,480
and
$12,321
, respectively.
|
In conjunction with the formation of Fund II and North Point II JV, LP ("AVA North Point"), and the acquisition of Archstone Multifamily Partners AC LP (the "U.S. Fund"), Multifamily Partners AC JV LP (the "AC JV") and Brandywine Apartments of Maryland, LLC ("Brandywine"), the Company incurred costs in excess of its equity in the underlying net assets of the respective investments. These costs represent
$36,789,000
and
$38,015,000
at
June 30, 2017
and
December 31, 2016
, respectively, of the Company's respective investment balances. These amounts are being amortized over the lives of the underlying assets as a component of equity in income of unconsolidated entities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
During the
three months ended June 30, 2017
, the Company acquired a parcel of land for an investment of
$19,200,000
from Sudbury Development, LLC (“Sudbury”), a joint venture in which the Company has a
60.0%
ownership interest. The Company has a continuing involvement with Sudbury, formed to pursue entitlements and conduct pre-development activity for a mixed-used development project, while the venture completes the planned infrastructure and site work.
Investments in Consolidated Real Estate Entities
In conjunction with the development of Avalon Brooklyn Bay, the Company entered into a joint venture agreement to construct a mixed-use building that will contain rental apartments, for-sale residential condominium units and related common elements. The Company owns a
70.0%
interest in the venture and will have all of the rights and obligations associated with the rental apartments, and the venture partner owns the remaining
30.0%
interest and will have all of the rights and obligations associated with the for-sale residential condominium units. The Company is responsible for the development and construction of the structure, and is providing a loan to the venture partner for the venture partner's share of costs. As of
June 30, 2017
, the Company has a receivable from the venture partner in the form of a variable rate mortgage note, secured by the for-sale residential condominium units under construction, in the amount of
$38,310,000
for outstanding principal and interest, reported as a component of prepaid expenses and other assets on the accompanying Condensed Consolidated Balance Sheets. The Company recognizes interest income on the accrual basis. The loan will be repaid by the venture partner with the proceeds the partner receives from the sales of the residential condominium units which are expected to occur during 2018. The venture is considered a VIE, and the Company consolidates its interest in the rental apartments and common areas.
Expensed Acquisition, Development and Other Pursuit Costs and Impairment of Long-Lived Assets
The Company capitalizes pre-development costs incurred in pursuit of new development opportunities for which the Company currently believes future development is probable ("Development Rights"). Future development of these Development Rights is dependent upon various factors, including zoning and regulatory approval, rental market conditions, construction costs and the availability of capital. Initial pre-development costs incurred for pursuits for which future development is not yet considered probable are expensed as incurred. In addition, if the status of a Development Right changes, making future development by the Company no longer probable, any capitalized pre-development costs are expensed. The Company expensed costs related to the abandonment of Development Rights as well as costs incurred in pursuing the acquisition of assets or costs incurred pursuing the disposition of assets for which such acquisition and disposition activity did not occur, in the amounts of
$570,000
and
$606,000
for the three months ended
June 30, 2017
and
2016
, respectively, and
$1,298,000
and
$1,352,000
for the six months ended
June 30, 2017
and
2016
, respectively. These costs are included in expensed acquisition, development and other pursuit costs, net of recoveries on the accompanying Condensed Consolidated Statements of Comprehensive Income. Abandoned pursuit costs can vary greatly, and the costs incurred in any given period may be significantly different in future periods.
The Company evaluates its real estate and other long-lived assets for impairment when potential indicators of impairment exist. Such assets are stated at cost, less accumulated depreciation and amortization, unless the carrying amount of the asset is not recoverable. If events or circumstances indicate that the carrying amount of a property or long-lived asset may not be recoverable, the Company assesses its recoverability by comparing the carrying amount of the property or long-lived asset to its estimated undiscounted future cash flows. If the carrying amount exceeds the aggregate undiscounted future cash flows, the Company recognizes an impairment loss to the extent the carrying amount exceeds the estimated fair value of the property or long-lived asset. Based on periodic tests of recoverability of long-lived assets for the
three and six
months ended
June 30, 2017
and
2016
, the Company did not recognize any impairment losses for wholly-owned operating real estate assets.
The Company assesses its portfolio of land held for both development and investment for impairment if the intent of the Company changes with respect to either the development of, or the expected holding period for, the land. During the
six
months ended
June 30, 2017
, the Company recognized an impairment charge of
$9,350,000
relating to a land parcel which the Company had acquired for development in 2004, which was classified as held for sale as of
June 30, 2017
. During the
three and six
months ended
June 30, 2016
, the Company recognized
$4,000,000
and
$10,500,000
, respectively, of aggregate impairment charges related to
one
and
three
ancillary land parcels, respectively. These charges were determined as the excess of the Company's carrying basis over the expected sales price for each parcel, and these charges are included in casualty and impairment (gain) loss, net on the accompanying Condensed Consolidated Statements of Comprehensive Income.
The Company evaluates its unconsolidated investments for other than temporary impairment, considering both the extent and amount by which the carrying value of the investment exceeds the fair value, and the Company's intent and ability to hold the investment to recover its carrying value. The Company also evaluates its proportionate share of any impairment of assets held by unconsolidated investments. There were no other than temporary impairment losses recognized by any of the Company's investments in unconsolidated real estate entities during the
three and six
months ended
June 30, 2017
and
2016
.
Casualty Gains and Losses
During the
six
months ended
June 30, 2017
, the Company recorded a casualty loss of
$19,481,000
composed of a charge of
$16,361,000
to write-off the net book value of the fixed assets destroyed in the Maplewood casualty loss, and demolition and additional incident expenses of
$3,120,000
. The casualty loss was partially offset by
$17,143,000
of expected third-party property damage insurance proceeds, of which
$1,647,000
and
$6,192,000
were received during the
three and six
months ended
June 30, 2017
, respectively. The receivable for the remaining
$10,951,000
of expected property damage insurance proceeds as of
June 30, 2017
is included in prepaid expenses and other assets on the accompanying Condensed Consolidated Balance Sheets. The net casualty loss of
$2,338,000
for the
six
months ended
June 30, 2017
is included in casualty and impairment (gain) loss, net on the accompanying Condensed Consolidated Statements of Comprehensive Income. See discussion in Note 1, "Organization, Basis of Presentation and Significant Accounting Policies, Legal and Other Contingencies," for further discussion of the Maplewood casualty loss.
During the
six
months ended
June 30, 2016
, the Company reached a final insurance settlement for the property damage and lost income for the Edgewater casualty loss. In 2015 and 2016, the Company received aggregate insurance proceeds for Edgewater of
$73,150,000
, after self-insurance and deductibles. During the
six
months ended
June 30, 2016
, the Company received the final
$29,008,000
of insurance proceeds, of which
$8,702,000
was recognized as casualty and impairment (gain) loss, net on the accompanying Condensed Consolidated Statements of Comprehensive Income, and
$20,306,000
as business interruption insurance proceeds, which is recorded as a component of rental and other income on the accompanying Condensed Consolidated Statements of Comprehensive Income. See discussion in Note 1, "Organization, Basis of Presentation and Significant Accounting Policies, Legal and Other Contingencies," and Part II, Item 1, "Legal Proceedings," for further discussion of the Edgewater casualty loss.
During the three and six months ended June 30, 2016, the Company recorded a net casualty gain of
$5,732,000
related to the severe winter storms that occurred in the Company’s Northeast markets in 2015, which is comprised of
$8,493,000
in third-party insurance proceeds received, partially offset by incremental costs of
$2,761,000
. These amounts are included in casualty and impairment (gain) loss, net on the accompanying Condensed Consolidated Statements of Comprehensive Income.
6.
Real Estate Disposition Activities
The following real estate sales occurred during the
six
months ended
June 30, 2017
:
|
|
•
|
In January 2017, the Company sold
two
undeveloped land parcels, located in Newcastle, WA, that are adjacent to
one
of the Company's Development Communities, and 421-a tax certificates, representing the right to qualify for certain property tax exemptions in New York City, for an aggregate sales price of
$22,286,000
. The Company's gain in accordance with GAAP on the dispositions was
$366,000
, reported in gain on sale of other real estate on the accompanying Condensed Consolidated Statements of Comprehensive Income.
|
|
|
•
|
In March 2017, the Company sold Avalon Pines, located in Coram, NY, containing
450
homes, and the adjacent golf course for
$140,000,000
. The Company's gain in accordance with GAAP on the disposition was
$87,949,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income. The sale of Avalon Pines is expected to be part of a tax deferred exchange under which the Company has restricted the cash proceeds in an escrow account, classified as cash in escrow on the accompanying Condensed Consolidated Balance Sheet.
|
|
|
•
|
In June 2017, the Company sold AVA University District, located in Seattle, WA, containing
283
homes, for
$112,500,000
. The Company's gain in accordance with GAAP on the disposition was
$42,596,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
|
At
June 30, 2017
, the Company had
one
ancillary land parcel that qualified as held for sale.
7.
Segment Reporting
The Company's reportable operating segments include Established Communities, Other Stabilized Communities, and Development/Redevelopment Communities. Annually as of January 1, the Company determines which of its communities fall into each of these categories and generally maintains that classification throughout the year for the purpose of reporting segment operations, unless disposition or redevelopment plans regarding a community change.
In addition, the Company owns land for future development and has other corporate assets that are not allocated to an operating segment.
The Company's segment disclosures present the measure(s) used by the chief operating decision maker for purposes of assessing each segment's performance. The Company's chief operating decision maker is comprised of several members of its executive management team who use net operating income ("NOI") as the primary financial measure for Established Communities and Other Stabilized Communities. NOI is defined by the Company as total property revenue less direct property operating expenses (including property taxes), and excluding corporate-level income (including management, development and other fees), corporate-level property management and other indirect operating expenses, investments and investment management expenses, expensed acquisition, development and other pursuit costs, net of recoveries, interest expense, net, loss (gain) on extinguishment of debt, net, general and administrative expense, equity in (loss) income of unconsolidated real estate entities, depreciation expense, corporate income tax expense, casualty and impairment (gain) loss, net, gain on sale of real estate assets and net operating income from real estate assets sold or held for sale. Although the Company considers NOI a useful measure of a community's or communities' operating performance, NOI should not be considered an alternative to net income or net cash flow from operating activities, as determined in accordance with GAAP. NOI excludes a number of income and expense categories as detailed in the reconciliation of NOI to net income.
A reconciliation of NOI to net income for the
three and six
months ended
June 30, 2017
and
2016
is as follows (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
6/30/2017
|
|
6/30/2016
|
Net income
|
$
|
165,194
|
|
|
$
|
197,319
|
|
|
$
|
400,975
|
|
|
$
|
435,197
|
|
Indirect operating expenses, net of corporate income
|
16,423
|
|
|
15,477
|
|
|
32,720
|
|
|
32,015
|
|
Investments and investment management expense
|
1,455
|
|
|
1,194
|
|
|
2,776
|
|
|
2,340
|
|
Expensed acquisition, development and other pursuit costs, net of recoveries
|
570
|
|
|
1,436
|
|
|
1,298
|
|
|
4,897
|
|
Interest expense, net
|
50,102
|
|
|
46,581
|
|
|
99,397
|
|
|
89,991
|
|
Loss on extinguishment of debt, net
|
24,162
|
|
|
2,461
|
|
|
24,162
|
|
|
2,461
|
|
General and administrative expense
|
13,947
|
|
|
12,011
|
|
|
27,153
|
|
|
23,414
|
|
Equity in income of unconsolidated real estate entities
|
(1,146
|
)
|
|
(27,151
|
)
|
|
(17,819
|
)
|
|
(55,120
|
)
|
Depreciation expense
|
141,439
|
|
|
132,469
|
|
|
282,060
|
|
|
259,685
|
|
Income tax expense
|
58
|
|
|
36
|
|
|
78
|
|
|
73
|
|
Casualty and impairment (gain) loss, net
|
—
|
|
|
(1,732
|
)
|
|
11,688
|
|
|
(3,935
|
)
|
Gain on sale of real estate
|
(44,067
|
)
|
|
(31,133
|
)
|
|
(132,382
|
)
|
|
(82,563
|
)
|
Net operating income from real estate assets sold or held for sale
|
(1,038
|
)
|
|
(9,345
|
)
|
|
(3,900
|
)
|
|
(19,321
|
)
|
Net operating income
|
$
|
367,099
|
|
|
$
|
339,623
|
|
|
$
|
728,206
|
|
|
$
|
689,134
|
|
The following is a summary of NOI from real estate assets sold or held for sale for the periods presented (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
6/30/2017
|
|
6/30/2016
|
Rental income from real estate assets sold or held for sale
|
$
|
1,664
|
|
|
$
|
15,277
|
|
|
$
|
6,376
|
|
|
$
|
31,188
|
|
Operating expenses from real estate assets sold or held for sale
|
(626
|
)
|
|
(5,932
|
)
|
|
(2,476
|
)
|
|
(11,867
|
)
|
Net operating income from real estate assets sold or held for sale
|
$
|
1,038
|
|
|
$
|
9,345
|
|
|
$
|
3,900
|
|
|
$
|
19,321
|
|
The primary performance measure for communities under development or redevelopment depends on the stage of completion. While under development, management monitors actual construction costs against budgeted costs as well as lease-up pace and rent levels compared to budget.
The following table provides details of the Company's segment information as of the dates specified (dollars in thousands). The segments are classified based on the individual community's status at the beginning of the given calendar year. Therefore, each year the composition of communities within each business segment is adjusted. Accordingly, the amounts between years are not directly comparable. Segment information for total revenue and NOI for the
three and six
months ended
June 30, 2017
and
2016
has been adjusted to exclude the real estate assets that were sold from January 1, 2016 through
June 30, 2017
, or otherwise qualify as held for sale as of
June 30, 2017
, as described in Note 6, "Real Estate Disposition Activities." Segment information for gross real estate as of
June 30, 2017
and
2016
has not been adjusted to exclude real estate assets that were sold or otherwise qualified as held for sale subsequent to the respective balance sheet dates.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
|
|
Total
revenue
|
|
NOI
|
|
% NOI change from prior year
|
|
Total
revenue
|
|
NOI
|
|
% NOI change from prior year
|
|
Gross real estate (1)
|
For the period ended June 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
Established
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New England
|
$
|
59,292
|
|
|
$
|
37,658
|
|
|
1.3
|
%
|
|
$
|
117,898
|
|
|
$
|
75,474
|
|
|
2.3
|
%
|
|
$
|
1,879,079
|
|
Metro NY/NJ
|
90,402
|
|
|
61,538
|
|
|
0.9
|
%
|
|
179,564
|
|
|
122,502
|
|
|
2.3
|
%
|
|
2,967,335
|
|
Mid-Atlantic
|
56,022
|
|
|
38,343
|
|
|
—
|
%
|
|
111,777
|
|
|
77,490
|
|
|
1.8
|
%
|
|
2,064,723
|
|
Pacific Northwest
|
20,791
|
|
|
15,017
|
|
|
5.9
|
%
|
|
41,245
|
|
|
29,832
|
|
|
5.6
|
%
|
|
732,351
|
|
Northern California
|
84,028
|
|
|
64,587
|
|
|
2.3
|
%
|
|
167,351
|
|
|
128,304
|
|
|
2.1
|
%
|
|
2,819,965
|
|
Southern California
|
83,778
|
|
|
59,808
|
|
|
4.2
|
%
|
|
167,003
|
|
|
120,359
|
|
|
5.2
|
%
|
|
3,008,947
|
|
Total Established
|
394,313
|
|
|
276,951
|
|
|
2.1
|
%
|
|
784,838
|
|
|
553,961
|
|
|
3.0
|
%
|
|
13,472,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Stabilized
|
70,907
|
|
|
50,009
|
|
|
N/A
|
|
|
141,248
|
|
|
99,200
|
|
|
N/A
|
|
|
2,903,017
|
|
Development / Redevelopment
|
62,530
|
|
|
40,139
|
|
|
N/A
|
|
|
118,077
|
|
|
75,045
|
|
|
N/A
|
|
|
4,533,086
|
|
Land Held for Development
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
86,016
|
|
Non-allocated (2)
|
1,098
|
|
|
N/A
|
|
|
N/A
|
|
|
2,298
|
|
|
N/A
|
|
|
N/A
|
|
|
94,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
$
|
528,848
|
|
|
$
|
367,099
|
|
|
8.1
|
%
|
|
$
|
1,046,461
|
|
|
$
|
728,206
|
|
|
5.7
|
%
|
|
$
|
21,088,796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the period ended June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
Established
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New England
|
$
|
59,288
|
|
|
$
|
37,977
|
|
|
2.9
|
%
|
|
$
|
117,854
|
|
|
$
|
75,415
|
|
|
9.0
|
%
|
|
$
|
1,841,109
|
|
Metro NY/NJ
|
85,021
|
|
|
58,778
|
|
|
2.3
|
%
|
|
168,099
|
|
|
115,480
|
|
|
2.7
|
%
|
|
2,889,770
|
|
Mid-Atlantic
|
58,464
|
|
|
40,530
|
|
|
2.5
|
%
|
|
115,994
|
|
|
80,593
|
|
|
1.9
|
%
|
|
2,331,290
|
|
Pacific Northwest
|
17,968
|
|
|
12,866
|
|
|
5.4
|
%
|
|
35,458
|
|
|
25,624
|
|
|
6.2
|
%
|
|
795,977
|
|
Northern California
|
79,632
|
|
|
60,850
|
|
|
6.8
|
%
|
|
158,084
|
|
|
121,097
|
|
|
9.1
|
%
|
|
2,653,785
|
|
Southern California
|
71,612
|
|
|
50,933
|
|
|
10.3
|
%
|
|
142,869
|
|
|
101,975
|
|
|
10.1
|
%
|
|
2,635,803
|
|
Total Established
|
371,985
|
|
|
261,934
|
|
|
5.1
|
%
|
|
738,358
|
|
|
520,184
|
|
|
6.5
|
%
|
|
13,147,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Stabilized (3)
|
53,118
|
|
|
35,784
|
|
|
N/A
|
|
|
124,557
|
|
|
91,718
|
|
|
N/A
|
|
|
2,166,893
|
|
Development / Redevelopment
|
60,460
|
|
|
41,905
|
|
|
N/A
|
|
|
113,711
|
|
|
77,232
|
|
|
N/A
|
|
|
4,065,071
|
|
Land Held for Development
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
511,797
|
|
Non-allocated (2)
|
1,467
|
|
|
N/A
|
|
|
N/A
|
|
|
2,990
|
|
|
N/A
|
|
|
N/A
|
|
|
81,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
$
|
487,030
|
|
|
$
|
339,623
|
|
|
12.0
|
%
|
|
$
|
979,616
|
|
|
$
|
689,134
|
|
|
16.8
|
%
|
|
$
|
19,972,681
|
|
__________________________________
|
|
(1)
|
Does not include gross real estate assets held for sale of
$15,271
and
$77,943
as of
June 30, 2017
and
2016
, respectively.
|
|
|
(2)
|
Revenue represents third-party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.
|
|
|
(3)
|
Total revenue and NOI for the
six
months ended
June 30, 2016
includes
$20,306
in business interruption insurance proceeds related to the Edgewater casualty loss.
|
8.
Stock-Based Compensation Plans
As part of its long term compensation plans, the Company has granted stock options, performance awards and restricted stock. Detail of the outstanding awards and activity is presented below.
Information with respect to stock options granted under the Company's 1994 Stock Option and Incentive Plan (the "1994 Plan") and its Second Amended and Restated 2009 Stock Option and Incentive Plan (the "2009 Plan") is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 Plan
shares
|
|
Weighted average
exercise price
per share
|
|
1994 Plan
shares
|
|
Weighted average
exercise price
per share
|
Options Outstanding, December 31, 2016
|
|
177,333
|
|
|
$
|
124.25
|
|
|
22,541
|
|
|
$
|
77.91
|
|
Exercised
|
|
(25,426
|
)
|
|
108.88
|
|
|
(10,743
|
)
|
|
99.47
|
|
Forfeited
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Options Outstanding, June 30, 2017 (1)
|
|
151,907
|
|
|
$
|
126.83
|
|
|
11,798
|
|
|
$
|
58.28
|
|
__________________________________
|
|
(1)
|
All options outstanding are exercisable as of
June 30, 2017
.
|
Information with respect to performance awards granted is as follows:
|
|
|
|
|
|
|
|
|
|
|
Performance awards
|
|
Weighted average grant date fair value per award
|
Outstanding at December 31, 2016
|
|
251,163
|
|
|
$
|
136.74
|
|
Granted (1)
|
|
81,708
|
|
|
176.59
|
|
Change in awards based on performance (2)
|
|
49,323
|
|
|
119.26
|
|
Converted to restricted stock
|
|
(128,482
|
)
|
|
118.75
|
|
Forfeited
|
|
(1,529
|
)
|
|
158.40
|
|
Outstanding at June 30, 2017
|
|
252,183
|
|
|
$
|
155.27
|
|
__________________________________
|
|
(1)
|
The amount of restricted stock that ultimately may be earned is based on the total shareholder return metrics related to the Company's common stock for
49,374
performance awards and financial metrics related to operating performance and leverage metrics of the Company for
32,334
performance awards.
|
|
|
(2)
|
Represents the change in the number of performance awards earned based on performance achievement.
|
The Company used a Monte Carlo model to assess the compensation cost associated with the portion of the performance awards granted in
2017
for which achievement will be determined by using total shareholder return measures. The assumptions used are as follows:
|
|
|
|
|
|
2017
|
Dividend yield
|
|
3.2%
|
Estimated volatility over the life of the plan (1)
|
|
15.3% - 19.7%
|
Risk free rate
|
|
0.69% - 1.61%
|
Estimated performance award value based on total shareholder return measure
|
|
$175.86
|
__________________________________
|
|
(1)
|
Estimated volatility over the life of the plan is using
50%
historical volatility and
50%
implied volatility.
|
For the portion of the performance awards granted in
2017
, for which achievement will be determined by using financial metrics, the compensation cost was based on the grant date value of
$179.07
, and the Company's estimate of corporate achievement for the financial metrics.
Information with respect to restricted stock granted is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock shares
|
|
Restricted stock shares weighted average grant date fair value per share
|
|
Restricted stock shares converted from performance awards
|
Outstanding at December 31, 2016
|
|
136,705
|
|
|
$
|
158.51
|
|
|
176,698
|
|
Granted - restricted stock shares
|
|
72,832
|
|
|
179.58
|
|
|
128,482
|
|
Vested - restricted stock shares
|
|
(71,374
|
)
|
|
152.88
|
|
|
(70,595
|
)
|
Forfeited
|
|
(1,554
|
)
|
|
171.73
|
|
|
(657
|
)
|
Outstanding at June 30, 2017
|
|
136,609
|
|
|
$
|
172.53
|
|
|
233,928
|
|
Total employee stock-based compensation cost recognized in income was
$8,950,000
and
$8,045,000
for the
six
months ended
June 30, 2017
and
2016
, respectively, and total capitalized stock-based compensation cost was
$4,979,000
and
$6,052,000
for the
six
months ended
June 30, 2017
and
2016
, respectively. At
June 30, 2017
, there was a total unrecognized compensation cost of
$37,923,000
for unvested restricted stock and performance awards, which does not include forfeitures, and is expected to be recognized over a weighted average period of
3.8
years.
9.
Related Party Arrangements
Unconsolidated Entities
The Company manages unconsolidated real estate entities for which it receives asset management, property management, development and redevelopment fee revenue. From these entities, the Company earned fees of
$1,098,000
and
$1,467,000
during the three months ended
June 30, 2017
and
2016
, respectively, and
$2,298,000
and
$2,990,000
for the
six
months ended
June 30, 2017
and
2016
, respectively. These fees are recognized on an accrual basis when earned in accordance with the accounting guidance applicable to revenue recognition, and are included in management, development and other fees on the accompanying Condensed Consolidated Statements of Comprehensive Income. In addition, the Company has outstanding receivables associated with its property and construction management role of
$2,676,000
and
$5,239,000
as of
June 30, 2017
and
December 31, 2016
, respectively.
Director Compensation
The Company recorded non-employee director compensation expense relating to restricted stock grants and deferred stock awards in the amount of
$388,000
and
$277,000
in the three months ended
June 30, 2017
and
2016
, respectively, and
$759,000
and
$618,000
in the
six
months ended
June 30, 2017
and
2016
, respectively, as a component of general and administrative expense. Deferred compensation relating to these restricted stock grants and deferred stock awards to non-employee directors was
$1,093,000
and
$531,000
on
June 30, 2017
and
December 31, 2016
, respectively.
10.
Fair Value
Financial Instruments Carried at Fair Value
Derivative Financial Instruments
Currently, the Company uses interest rate swap and interest rate cap agreements to manage its interest rate risk. These instruments are carried at fair value in the Company's financial statements. In adjusting the fair value of its derivative contracts for the effect of counterparty nonperformance risk, the Company has considered the impact of its net position with a given counterparty, as well as any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees. The Company minimizes its credit risk on these transactions by dealing with major, creditworthy financial institutions which have an A or better credit rating by the Standard & Poor's Ratings Group. As part of its on-going control procedures, the Company monitors the credit ratings of counterparties and the exposure of the Company to any single entity, thus reducing credit risk concentration. The Company believes the likelihood of realizing losses from counterparty nonperformance is remote. Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, such as interest rate, term to maturity and volatility, the credit valuation adjustments associated with its derivatives use Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by itself and its counterparties. As of
June 30, 2017
, the Company assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined it is not significant. As a result, the Company has determined that its derivative valuations are classified in Level 2 of the fair value hierarchy.
The Company recognized a gain of
$753,000
for hedge ineffectiveness for the
three and six
months ended
June 30, 2017
, included as a component of interest expense, net on the Condensed Consolidated Statements of Comprehensive Income. Hedge ineffectiveness did not have a material impact on earnings of the Company for any prior period.
The following table summarizes the consolidated derivative positions at
June 30, 2017
(dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-designated
Hedges
Interest Rate Caps
|
|
Cash Flow
Hedges
Interest Rate Caps
|
|
Cash Flow
Hedges
Interest Rate Swaps
|
|
|
|
|
|
|
Notional balance
|
$
|
695,642
|
|
|
$
|
35,471
|
|
|
$
|
250,000
|
|
Weighted average interest rate (1)
|
2.7
|
%
|
|
3.2
|
%
|
|
N/A
|
|
Weighted average swapped/capped interest rate
|
6.1
|
%
|
|
5.9
|
%
|
|
2.4
|
%
|
Earliest maturity date
|
Aug 2017
|
|
|
Apr 2019
|
|
|
May 2018
|
|
Latest maturity date
|
Nov 2021
|
|
|
Apr 2019
|
|
|
May 2018
|
|
____________________________________
|
|
(1)
|
For interest rate caps, represents the weighted average interest rate on the hedged debt.
|
During the
three and six
months ended
June 30, 2017
, the Company entered into
$150,000,000
and
$250,000,000
, respectively, of forward interest rate swap agreements executed to reduce the impact of variability in interest rates on a portion of the Company's expected debt issuance activity in 2018. As of
June 30, 2017
, the Company has
$250,000,000
in aggregate outstanding forward interest rate swap agreements. At maturity of the remaining outstanding swap agreements, the Company expects to cash settle the contracts and either pay or receive cash for the then current fair value. Assuming that the Company issues the debt as expected, the hedging impact from these positions will then be recognized over the life of the issued debt as a yield adjustment.
During the
three and six
months ended
June 30, 2017
, the Company settled an aggregate of
$800,000,000
of forward interest rate swap agreements, receiving net aggregate payments of
$391,000
. In conjunction with the refinancing of
three
secured borrowings in May 2017, in April 2017, the Company settled
$185,100,000
of forward interest rate swap agreements designated as cash flow hedges of the interest rate variability of the secured notes, making a payment of
$2,326,000
. In conjunction with the Company's May 2017 unsecured note issuance, the Company settled
$400,000,000
of forward interest rate swap agreements designated as cash flow hedges of the interest rate variability on the forecasted issuance of the unsecured notes, making a payment of
$1,361,000
. In conjunction with the Company's June 2017 unsecured note issuance, the Company settled
$214,900,000
of forward interest rate swap agreements designated as cash flow hedges of the interest rate variability on the forecasted issuance of the unsecured notes, receiving
$4,078,000
. The Company has deferred
$376,000
, the effective portion of the fair value change of these swaps, in accumulated other comprehensive loss on the accompanying Condensed Consolidated Balance Sheets, and will recognize the impact as a component of interest expense, net, over the
10
year period of interest payments hedged.
Excluding derivatives executed to hedge secured debt on communities classified as held for sale, the Company had
six
derivatives designated as cash flow hedges and
14
derivatives not designated as hedges at
June 30, 2017
. Fair value changes for derivatives not in qualifying hedge relationships for the
three and six
months ended
June 30, 2017
and
2016
were not material. During the
three and six
months ended
June 30, 2017
, the Company deferred
$16,158,000
and
$16,013,000
, respectively, of losses for cash flow hedges reported as a component of other comprehensive loss.
The following table summarizes the deferred losses reclassified from accumulated other comprehensive income as a component of interest expense, net (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
6/30/2017
|
|
6/30/2016
|
|
|
|
|
|
|
|
|
Cash flow hedge losses reclassified to earnings
|
$
|
1,781
|
|
|
$
|
1,561
|
|
|
$
|
3,534
|
|
|
$
|
2,935
|
|
The Company anticipates reclassifying approximately
$7,012,000
of hedging losses from accumulated other comprehensive loss into earnings within the next 12 months to offset the variability of cash flows of the hedged item during this period. The Company did not have any derivatives designated as fair value hedges as of
June 30, 2017
and
2016
.
Redeemable Noncontrolling Interests
The Company provided redemption options (the "Puts") that allow joint venture partners of the Company to require the Company to purchase their interests in the investment at a guaranteed minimum amount related to
three
ventures. The Puts are payable in cash. The Company determines the fair value of the Puts based on unobservable inputs considering the assumptions that market participants would make in pricing the obligations, applying a guaranteed rate of return to the joint venture partners' net capital contribution balances as of period end. Given the significance of the unobservable inputs, the valuations are classified in Level 3 of the fair value hierarchy.
The Company issued units of limited partnership interest in DownREITs which provide the DownREIT limited partners the ability to present all or some of their units for redemption for cash as determined by the partnership agreement. Under the DownREIT agreements, for each limited partnership unit, the limited partner is entitled to receive cash in the amount equal to the fair value of the Company's common stock on or about the date of redemption. In lieu of cash redemption, the Company may elect to exchange such units for an equal number of shares of the Company's common stock. The limited partnership units in the DownREITs are valued using the market price of the Company's common stock, a Level 1 price under the fair value hierarchy.
Financial Instruments Not Carried at Fair Value
Cash and Cash Equivalents
Cash and cash equivalent balances are held with various financial institutions within principal protected accounts. The Company monitors credit ratings of these financial institutions and the concentration of cash and cash equivalent balances with any one financial institution and believes the likelihood of realizing material losses related to cash and cash equivalent balances is remote. Cash and cash equivalents are carried at their face amounts, which reasonably approximate their fair values and are Level 1 within the fair value hierarchy.
Other Financial Instruments
Rents and other receivables and prepaids, accounts and construction payable and accrued expenses and other liabilities are carried at their face amounts, which reasonably approximate their fair values.
The Company values its unsecured notes using quoted market prices, a Level 1 price within the fair value hierarchy. The Company values its notes payable and outstanding amounts under the Credit Facility and Term Loan using a discounted cash flow analysis on the expected cash flows of each instrument. This analysis reflects the contractual terms of the instrument, including the period to maturity, and uses observable market-based inputs, including interest rate curves. The process also considers credit valuation adjustments to appropriately reflect the Company's nonperformance risk. The Company has concluded that the value of its notes payable and amounts outstanding under its Credit Facility and Term Loan are Level 2 prices as the majority of the inputs used to value its positions fall within Level 2 of the fair value hierarchy.
Financial Instruments Measured/Disclosed at Fair Value on a Recurring Basis
The following tables summarize the classification between the three levels of the fair value hierarchy of the Company's financial instruments measured/disclosed at fair value on a recurring basis (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
Total Fair Value
|
|
Quoted Prices
in Active
Markets for Identical Asset
(Level 1)
|
|
Significant
Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
|
|
|
|
|
|
6/30/2017
|
Non-Designated Hedges
|
|
|
|
|
|
|
|
|
Interest Rate Caps
|
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
15
|
|
|
$
|
—
|
|
Cash Flow Hedges
|
|
|
|
|
|
|
|
|
Interest Rate Swaps - Assets
|
|
674
|
|
|
—
|
|
|
674
|
|
|
—
|
|
Interest Rate Swaps - Liabilities
|
|
(1,612
|
)
|
|
—
|
|
|
(1,612
|
)
|
|
—
|
|
Puts
|
|
(5,928
|
)
|
|
—
|
|
|
—
|
|
|
(5,928
|
)
|
DownREIT units
|
|
(1,441
|
)
|
|
(1,441
|
)
|
|
—
|
|
|
—
|
|
Indebtedness
|
|
|
|
|
|
|
|
|
Unsecured notes
|
|
(4,972,604
|
)
|
|
(4,972,604
|
)
|
|
—
|
|
|
—
|
|
Secured notes payable and unsecured term loan
|
|
(1,984,423
|
)
|
|
—
|
|
|
(1,984,423
|
)
|
|
—
|
|
Total
|
|
$
|
(6,965,319
|
)
|
|
$
|
(4,974,045
|
)
|
|
$
|
(1,985,346
|
)
|
|
$
|
(5,928
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
Total Fair Value
|
|
Quoted Prices
in Active
Markets for Identical Asset
(Level 1)
|
|
Significant
Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
|
|
|
|
|
|
12/31/2016
|
Non-Designated Hedges
|
|
|
|
|
|
|
|
|
Interest Rate Caps
|
|
$
|
79
|
|
|
$
|
—
|
|
|
$
|
79
|
|
|
$
|
—
|
|
Cash Flow Hedges
|
|
|
|
|
|
|
|
|
Interest Rate Caps
|
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
Interest Rate Swaps - Assets
|
|
14,775
|
|
|
—
|
|
|
14,775
|
|
|
—
|
|
Puts
|
|
(6,002
|
)
|
|
—
|
|
|
—
|
|
|
(6,002
|
)
|
DownREIT units
|
|
(1,329
|
)
|
|
(1,329
|
)
|
|
—
|
|
|
—
|
|
Indebtedness
|
|
|
|
|
|
|
|
|
Unsecured notes
|
|
(4,218,627
|
)
|
|
(4,218,627
|
)
|
|
—
|
|
|
—
|
|
Secured notes payable and unsecured term loan
|
|
(2,744,462
|
)
|
|
—
|
|
|
(2,744,462
|
)
|
|
—
|
|
Total
|
|
$
|
(6,955,564
|
)
|
|
$
|
(4,219,956
|
)
|
|
$
|
(2,729,606
|
)
|
|
$
|
(6,002
|
)
|
11.
Subsequent Events
The Company has evaluated subsequent events through the date on which this Form 10-Q was filed, the date on which these financial statements were issued, and identified the items below for discussion.
In July 2017, Fund II sold Briarwood Apartments, located in Owings Mills, MD, containing
348
apartment homes for a sales price of
$64,750,000
. In conjunction with the disposition of this community, Fund II repaid
$24,963,000
of secured indebtedness at par in advance of the scheduled maturity date.
In July 2017, the Company entered into an agreement to sell an operating community containing
234
apartment homes and net real estate of
$23,404,000
as of June 30, 2017, resulting in the community qualifying as held for sale. The Company expects to complete the sale in the third quarter of 2017.
As of August 4, 2017, the Company has
$197,000,000
outstanding under the Credit Facility.
|
|
ITEM 2.
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") is intended to help provide an understanding of our business, financial condition and results of operations. This MD&A should be read in conjunction with our Condensed Consolidated Financial Statements and the accompanying Notes to Condensed Consolidated Financial Statements included elsewhere in this report. This report, including the following MD&A, contains forward-looking statements regarding future events or trends that should be read in conjunction with the factors described under "Forward-Looking Statements" included in this report. Actual results or developments could differ materially from those projected in such statements as a result of the factors described under "Forward-Looking Statements" as well as the risk factors described in Item 1A. "Risk Factors" of our Form 10-K for the year ended
December 31, 2016
(the "Form 10-K").
Capitalized terms used without definition have the meanings provided elsewhere in this Form 10-Q.
Executive Overview
Business Description
We develop, redevelop, acquire, own and operate multifamily apartment communities primarily in New England, the New York/New Jersey metro area, the Mid-Atlantic, the Pacific Northwest, and Northern and Southern California. We focus on leading metropolitan areas that we believe are characterized by growing employment in high wage sectors of the economy, lower housing affordability and a diverse and vibrant quality of life. We believe these market characteristics offer the opportunity for superior risk-adjusted returns on apartment community investments relative to other markets that do not have these characteristics. We seek to create long-term shareholder value by accessing capital on cost effective terms; deploying that capital to develop, redevelop and acquire apartment communities in our selected markets; operating apartment communities; and selling communities when they no longer meet our long-term investment strategy or when pricing is attractive.
Our strategic vision is to be the leading apartment company in select US markets, providing a range of distinctive living experiences that customers value. We pursue this vision by targeting what we believe are among the best markets and submarkets, leveraging our strategic capabilities in market research and consumer insight and being disciplined in our capital allocation and balance sheet management. Our communities are predominately upscale and generally command among the highest rents in their markets. However, we also pursue the ownership and operation of apartment communities that target a variety of customer segments and price points, consistent with our goal of offering a broad range of products and services. We regularly evaluate the allocation of our investments by the amount of invested capital and by product type within our individual markets.
Second Quarter
2017
Highlights
|
|
•
|
Net income attributable to common stockholders for the
three months ended June 30, 2017
was
$165,225,000
, a decrease of
$32,219,000
, or
16.3%
, as compared to the prior year period. The decrease is primarily due to an increase in debt extinguishment losses over the prior year period, as well as a decrease in joint venture real estate sales and related gains.
|
|
|
•
|
Established Communities NOI for the
three months ended June 30, 2017
was
$276,951,000
, an increase of
$5,727,000
, or
2.1%
, over the prior year period. This increase was driven by an increase in rental revenue of
2.5%
, partially offset by an increase in operating expenses of
3.5%
compared to the prior year period.
|
During the
three months ended June 30, 2017
, we completed the construction of
four
communities, containing an aggregate of
1,489
apartment homes for an aggregate total capitalized cost of
$400,000,000
. At
June 30, 2017
, we owned or held a direct or indirect interest in
23
communities under construction expected to contain
6,965
apartment homes with a projected total capitalized cost of
$3,241,700,000
, including the total projected capitalized cost for one community being developed within an unconsolidated joint venture in which we own a 55.0% interest. In addition, as of
June 30, 2017
, we held a direct or indirect ownership interest in land or rights to land on which we expect to develop an additional
25
apartment communities that, if developed as expected, will contain
8,329
apartment homes, and will be developed for an aggregate total capitalized cost of
$3,154,000,000
, a decrease of
$219,000,000
from our position as of
March 31, 2017
.
During the
three months ended June 30, 2017
, we sold
one
wholly-owned operating community. AVA University District, located in Seattle, WA, containing
283
apartment homes, was sold for
$112,500,000
. Our gain in accordance with GAAP on the disposition was
$42,596,000
.
We expect to be able to meet our reasonably foreseeable liquidity needs, as they arise, through a combination of one or more of the following sources: existing cash on hand; operating cash flows; borrowings under our Credit Facility; secured debt; the issuance of corporate securities (which could include unsecured debt, preferred equity and/or common equity); the sale of apartment communities; or through the formation of joint ventures. See the discussion under "Liquidity and Capital Resources".
Communities Overview
Our real estate investments consist primarily of current operating apartment communities, communities in various stages of development ("Development Communities") and Development Rights (as defined below). Our current operating communities are further distinguished as Established Communities, Other Stabilized Communities, Lease-Up Communities, Redevelopment Communities and Unconsolidated Communities. While we generally establish the classification of communities on an annual basis, we intend to update the classification of communities during the calendar year to the extent that our plans with regard to the disposition or redevelopment of a community change during the year. The following is a description of each category:
Current Communities
are categorized as Established, Other Stabilized, Lease-Up, Redevelopment, or Unconsolidated according to the following attributes:
|
|
•
|
Established Communities (also known as Same Store Communities)
are consolidated communities where a comparison of operating results from the prior year to the current year is meaningful, as these communities were owned and had stabilized occupancy as of the beginning of the respective prior year period. For the
six
month periods ended
June 30, 2017
and
2016
, the Established Communities are communities that are consolidated for financial reporting purposes, had stabilized occupancy as of January 1, 2016, are not conducting or planning to conduct substantial redevelopment activities and are not held for sale or planned for disposition within the current year. A community is considered to have stabilized occupancy at the earlier of (i) attainment of
95%
physical occupancy or (ii) the
one
-year anniversary of completion of development or redevelopment.
|
|
|
•
|
Other Stabilized Communities
are all other completed consolidated communities that have stabilized occupancy, as defined above, as of the beginning of the current calendar year. Other Stabilized Communities do not include communities that are conducting or planning to conduct substantial redevelopment activities within the current year.
|
|
|
•
|
Lease-Up Communities
are consolidated communities where construction has been complete for less than
one
year and where physical occupancy has not reached
95%
.
|
|
|
•
|
Redevelopment Communities
are consolidated communities where substantial redevelopment is in progress or is planned to begin during the current year. Redevelopment is considered substantial when capital invested during the reconstruction effort is expected to exceed the lesser of
$5,000,000
or
10%
of the community's pre-redevelopment basis and is expected to have a material impact on the operations of the community, including occupancy levels and future rental rates.
|
|
|
•
|
Unconsolidated Communities
are communities that we have an indirect ownership interest in through our investment interest in an unconsolidated joint venture.
|
Development Communities
are communities that are under construction and for which a certificate or certificates of occupancy for the entire community have not been received. These communities may be partially complete and operating.
Development Rights
are development opportunities in the early phase of the development process where we either have an option to acquire land or enter into a leasehold interest, where we are the buyer under a long-term conditional contract to purchase land, where we control the land through a ground lease or own land to develop a new community, or where we are the designated developer in a public-private partnership. We capitalize related pre-development costs incurred in pursuit of new developments for which we currently believe future development is probable.
We currently lease our corporate headquarters located in Arlington, Virginia, as well as our other regional and administrative offices under operating leases.
As of
June 30, 2017
, communities that we owned or held a direct or indirect interest in were classified as follows:
|
|
|
|
|
|
|
|
|
|
Number of
communities
|
|
Number of
apartment homes
|
|
|
|
|
|
Current Communities
|
|
|
|
|
|
|
|
|
|
|
|
Established Communities:
|
|
|
|
|
|
|
New England
|
|
38
|
|
|
8,631
|
|
Metro NY/NJ
|
|
35
|
|
|
10,371
|
|
Mid-Atlantic
|
|
26
|
|
|
9,123
|
|
Pacific Northwest
|
|
13
|
|
|
3,305
|
|
Northern California
|
|
35
|
|
|
10,321
|
|
Southern California
|
|
45
|
|
|
13,330
|
|
Total Established
|
|
192
|
|
|
55,081
|
|
|
|
|
|
|
Other Stabilized Communities:
|
|
|
|
|
|
|
New England
|
|
7
|
|
|
1,868
|
|
Metro NY/NJ
|
|
10
|
|
|
2,672
|
|
Mid-Atlantic
|
|
8
|
|
|
3,285
|
|
Pacific Northwest
|
|
2
|
|
|
373
|
|
Northern California
|
|
4
|
|
|
1,279
|
|
Southern California
|
|
8
|
|
|
1,659
|
|
Non Core
|
|
3
|
|
|
1,014
|
|
Total Other Stabilized
|
|
42
|
|
|
12,150
|
|
|
|
|
|
|
Lease-Up Communities
|
|
7
|
|
|
2,537
|
|
|
|
|
|
|
Redevelopment Communities (1)
|
|
9
|
|
|
2,900
|
|
|
|
|
|
|
Unconsolidated Communities
|
|
14
|
|
|
3,490
|
|
|
|
|
|
|
Total Current Communities
|
|
264
|
|
|
76,158
|
|
|
|
|
|
|
Development Communities (2)
|
|
23
|
|
|
6,965
|
|
|
|
|
|
|
Total Communities
|
|
287
|
|
|
83,123
|
|
|
|
|
|
|
Development Rights
|
|
25
|
|
|
8,329
|
|
_________________________
|
|
(1)
|
Redevelopment Communities includes the reconstruction of the building destroyed in the Edgewater casualty loss. Due to the nature of this reconstruction, the 240 apartment homes we expect the new building to contain upon completion are not included in the apartment home count presented, and will be included upon completion.
|
|
|
(2)
|
Development Communities includes AVA North Point, expected to contain 265 apartment homes, which is being developed within an unconsolidated joint venture.
|
Results of Operations
Our year-over-year operating performance is primarily affected by both overall and individual geographic market conditions and apartment fundamentals and is reflected in changes in NOI of our Established Communities; NOI derived from acquisitions and development completions; the loss of NOI related to disposed communities; and capital market and financing activity. A comparison of our operating results for the
three and six
months ended
June 30, 2017
and
2016
follows (unaudited, dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
$ Change
|
|
% Change
|
|
6/30/2017
|
|
6/30/2016
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental and other income
|
$
|
529,414
|
|
|
$
|
500,840
|
|
|
$
|
28,574
|
|
|
5.7
|
%
|
|
$
|
1,050,539
|
|
|
$
|
1,007,814
|
|
|
$
|
42,725
|
|
|
4.2
|
%
|
Management, development and other fees
|
1,098
|
|
|
1,467
|
|
|
(369
|
)
|
|
(25.2
|
)%
|
|
2,298
|
|
|
2,990
|
|
|
(692
|
)
|
|
(23.1
|
)%
|
Total revenue
|
530,512
|
|
|
502,307
|
|
|
28,205
|
|
|
5.6
|
%
|
|
1,052,837
|
|
|
1,010,804
|
|
|
42,033
|
|
|
4.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct property operating expenses, excluding property taxes
|
107,702
|
|
|
100,739
|
|
|
6,963
|
|
|
6.9
|
%
|
|
211,934
|
|
|
198,126
|
|
|
13,808
|
|
|
7.0
|
%
|
Property taxes
|
53,566
|
|
|
51,107
|
|
|
2,459
|
|
|
4.8
|
%
|
|
106,497
|
|
|
101,174
|
|
|
5,323
|
|
|
5.3
|
%
|
Total community operating expenses
|
161,268
|
|
|
151,846
|
|
|
9,422
|
|
|
6.2
|
%
|
|
318,431
|
|
|
299,300
|
|
|
19,131
|
|
|
6.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate-level property management and other indirect operating expenses
|
17,530
|
|
|
16,970
|
|
|
560
|
|
|
3.3
|
%
|
|
35,020
|
|
|
35,064
|
|
|
(44
|
)
|
|
(0.1
|
)%
|
Investments and investment management expense
|
1,455
|
|
|
1,194
|
|
|
261
|
|
|
21.9
|
%
|
|
2,776
|
|
|
2,340
|
|
|
436
|
|
|
18.6
|
%
|
Expensed acquisition, development and other pursuit costs, net of recoveries
|
570
|
|
|
1,436
|
|
|
(866
|
)
|
|
(60.3
|
)%
|
|
1,298
|
|
|
4,897
|
|
|
(3,599
|
)
|
|
(73.5
|
)%
|
Interest expense, net
|
50,102
|
|
|
46,581
|
|
|
3,521
|
|
|
7.6
|
%
|
|
99,397
|
|
|
89,991
|
|
|
9,406
|
|
|
10.5
|
%
|
Loss on extinguishment of debt, net
|
24,162
|
|
|
2,461
|
|
|
21,701
|
|
|
881.8
|
%
|
|
24,162
|
|
|
2,461
|
|
|
21,701
|
|
|
881.8
|
%
|
Depreciation expense
|
141,439
|
|
|
132,469
|
|
|
8,970
|
|
|
6.8
|
%
|
|
282,060
|
|
|
259,685
|
|
|
22,375
|
|
|
8.6
|
%
|
General and administrative expense
|
13,947
|
|
|
12,011
|
|
|
1,936
|
|
|
16.1
|
%
|
|
27,153
|
|
|
23,414
|
|
|
3,739
|
|
|
16.0
|
%
|
Casualty and impairment (gain) loss, net
|
—
|
|
|
(1,732
|
)
|
|
1,732
|
|
|
(100.0
|
)%
|
|
11,688
|
|
|
(3,935
|
)
|
|
15,623
|
|
|
N/A (1)
|
|
Total other expenses
|
249,205
|
|
|
211,390
|
|
|
37,815
|
|
|
17.9
|
%
|
|
483,554
|
|
|
413,917
|
|
|
69,637
|
|
|
16.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in income of unconsolidated real estate entities
|
1,146
|
|
|
27,151
|
|
|
(26,005
|
)
|
|
(95.8
|
)%
|
|
17,819
|
|
|
55,120
|
|
|
(37,301
|
)
|
|
(67.7
|
)%
|
Gain on sale of communities
|
44,067
|
|
|
30,990
|
|
|
13,077
|
|
|
42.2
|
%
|
|
132,016
|
|
|
82,420
|
|
|
49,596
|
|
|
60.2
|
%
|
Gain on sale of other real estate
|
—
|
|
|
143
|
|
|
(143
|
)
|
|
(100.0
|
)%
|
|
366
|
|
|
143
|
|
|
223
|
|
|
155.9
|
%
|
Income before income taxes
|
165,252
|
|
|
197,355
|
|
|
(32,103
|
)
|
|
(16.3
|
)%
|
|
401,053
|
|
|
435,270
|
|
|
(34,217
|
)
|
|
(7.9
|
)%
|
Income tax expense
|
58
|
|
|
36
|
|
|
22
|
|
|
61.1
|
%
|
|
78
|
|
|
73
|
|
|
5
|
|
|
6.8
|
%
|
Net income
|
165,194
|
|
|
197,319
|
|
|
(32,125
|
)
|
|
(16.3
|
)%
|
|
400,975
|
|
|
435,197
|
|
|
(34,222
|
)
|
|
(7.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to noncontrolling interests
|
31
|
|
|
125
|
|
|
(94
|
)
|
|
(75.2
|
)%
|
|
125
|
|
|
180
|
|
|
(55
|
)
|
|
(30.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
$
|
165,225
|
|
|
$
|
197,444
|
|
|
$
|
(32,219
|
)
|
|
(16.3
|
)%
|
|
$
|
401,100
|
|
|
$
|
435,377
|
|
|
$
|
(34,277
|
)
|
|
(7.9
|
)%
|
_________________________
|
|
(1)
|
Percent change is not meaningful.
|
Net income attributable to common stockholders
decreased
$32,219,000
, or
16.3%
, to
$165,225,000
for the three months ended
June 30, 2017
and
$34,277,000
, or
7.9%
, to
$401,100,000
for the
six
months ended
June 30, 2017
as compared to the respective prior year periods. The decreases for the
three and six
months ended
June 30, 2017
are primarily due to increases in debt extinguishment losses, as well as increased depreciation and interest expense over the prior year periods. The decrease for the three months ended
June 30, 2017
is also due to a decrease in joint venture real estate sales and related gains from the prior year period. The decrease for the
six
months ended
June 30, 2017
is also due to a casualty and impairment loss in the current year period as compared to a gain in the prior year period.
NOI
is considered by management to be an important and appropriate supplemental performance measure to net income because it helps both investors and management to understand the core operations of a community or communities prior to the allocation of any corporate-level or financing-related costs. NOI reflects the operating performance of a community and allows for an easier comparison of the operating performance of individual assets or groups of assets. In addition, because prospective buyers of real estate have different financing and overhead structures, with varying marginal impact to overhead as a result of acquiring real estate, NOI is considered by many in the real estate industry to be a useful measure for determining the value of a real estate asset or group of assets. We define NOI as total property revenue less direct property operating expenses (including property taxes), and excluding corporate-level income (including management, development and other fees), corporate-level property management and other indirect operating expenses, investments and investment management expenses, expensed acquisition, development and other pursuit costs, net of recoveries, interest expense, net, loss (gain) on extinguishment of debt, net, general and administrative expense, equity in (loss) income of unconsolidated real estate entities, depreciation expense, corporate income tax expense, casualty and impairment (gain) loss, net, gain on sale of real estate assets and net operating income from real estate assets sold or held for sale.
NOI does not represent cash generated from operating activities in accordance with GAAP, and NOI should not be considered an alternative to net income as an indication of our performance. NOI should also not be considered an alternative to net cash flow from operating activities, as determined by GAAP, as a measure of liquidity, nor is NOI indicative of cash available to fund cash needs. Reconciliations of NOI for the
three and six
months ended
June 30, 2017
and
2016
to net income for each period are as follows (unaudited, dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
6/30/2017
|
|
6/30/2016
|
|
|
|
|
|
|
|
|
Net income
|
$
|
165,194
|
|
|
$
|
197,319
|
|
|
$
|
400,975
|
|
|
$
|
435,197
|
|
Indirect operating expenses, net of corporate income
|
16,423
|
|
|
15,477
|
|
|
32,720
|
|
|
32,015
|
|
Investments and investment management expense
|
1,455
|
|
|
1,194
|
|
|
2,776
|
|
|
2,340
|
|
Expensed acquisition, development and other pursuit costs, net of recoveries
|
570
|
|
|
1,436
|
|
|
1,298
|
|
|
4,897
|
|
Interest expense, net
|
50,102
|
|
|
46,581
|
|
|
99,397
|
|
|
89,991
|
|
Loss on extinguishment of debt, net
|
24,162
|
|
|
2,461
|
|
|
24,162
|
|
|
2,461
|
|
General and administrative expense
|
13,947
|
|
|
12,011
|
|
|
27,153
|
|
|
23,414
|
|
Equity in income of unconsolidated real estate entities
|
(1,146
|
)
|
|
(27,151
|
)
|
|
(17,819
|
)
|
|
(55,120
|
)
|
Depreciation expense
|
141,439
|
|
|
132,469
|
|
|
282,060
|
|
|
259,685
|
|
Income tax expense
|
58
|
|
|
36
|
|
|
78
|
|
|
73
|
|
Casualty and impairment (gain) loss, net
|
—
|
|
|
(1,732
|
)
|
|
11,688
|
|
|
(3,935
|
)
|
Gain on sale of real estate assets
|
(44,067
|
)
|
|
(31,133
|
)
|
|
(132,382
|
)
|
|
(82,563
|
)
|
Net operating income from real estate assets sold or held for sale
|
(1,038
|
)
|
|
(9,345
|
)
|
|
(3,900
|
)
|
|
(19,321
|
)
|
Net operating income
|
$
|
367,099
|
|
|
$
|
339,623
|
|
|
$
|
728,206
|
|
|
$
|
689,134
|
|
The NOI changes for the
three and six
months ended
June 30, 2017
, compared to the prior year periods, consist of changes in the following categories (unaudited, dollars in thousands):
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2017
|
|
|
|
|
|
Established Communities
|
$
|
5,727
|
|
|
$
|
16,026
|
|
Other Stabilized Communities (1)
|
11,591
|
|
|
8,483
|
|
Development and Redevelopment Communities
|
10,158
|
|
|
14,563
|
|
Total
|
$
|
27,476
|
|
|
$
|
39,072
|
|
____________________________
|
|
(1)
|
NOI for the
six
months ended
June 30, 2016
includes
$20,306
in business interruption insurance proceeds related to the Edgewater casualty loss.
|
Rental and other income
increased in the
three and six
months ended
June 30, 2017
compared to the prior year periods due to additional rental income generated from newly developed, acquired and existing operating communities and an increase in rental rates at our Established Communities, discussed below.
Consolidated Communities — The weighted average number of occupied apartment homes increased to
69,159
apartment homes for the
six
months ended
June 30, 2017
, compared to
67,450
homes for the prior year period. The weighted average monthly revenue per occupied apartment home increased to
$2,530
for the
six
months ended
June 30, 2017
compared to
$2,436
in the prior year period.
Established Communities — Rental revenue increased
$9,687,000
, or
2.5%
, for the three months ended
June 30, 2017
compared to the prior year period due to an increase in average rental rates of
2.5%
to
$2,499
per apartment home, while maintaining economic occupancy at
95.4%
. Rental revenue increased
$21,593,000
, or
2.8%
, for the
six
months ended
June 30, 2017
compared to the prior year period due to an increase in average rental rates of
2.7%
to
$2,483
per apartment home and an increase in economic occupancy of
0.1%
to
95.6%
. Economic occupancy takes into account the fact that apartment homes of different sizes and locations within a community have different economic impacts on a community's gross revenue. Economic occupancy is defined as gross potential revenue less vacancy loss, as a percentage of gross potential revenue. Gross potential revenue is determined by valuing occupied homes at leased rates and vacant homes at market rents.
The Metro New York/New Jersey region accounted for approximately
22.9%
of Established Community rental revenue for the
six
months ended
June 30, 2017
, and experienced an increase in rental revenue of
2.4%
compared to the prior year period. Average rental rates increased
2.5%
to
$3,018
per apartment home, and were partially offset by a
0.1%
decrease in economic occupancy to
95.6%
for the
six
months ended
June 30, 2017
, compared to the prior year period. We expect operating conditions in the Metro New York/New Jersey region to remain bifurcated between New York City and surrounding suburban submarkets. Elevated levels of new apartment deliveries in New York City are limiting our ability to increase rental rates, while surrounding suburban submarkets are more insulated from this new competition.
The Northern California region accounted for approximately
21.3%
of Established Community rental revenue for the
six
months ended
June 30, 2017
, and experienced an increase in rental revenue of
1.9%
compared to the prior year period. Average rental rates increased
1.5%
to
$2,820
per apartment home, and economic occupancy increased
0.4%
to
95.8%
for the
six
months ended
June 30, 2017
, compared to the prior year period. We expect operating conditions to remain challenged in the Northern California region due to slowing job growth and an increase in competition from new apartment deliveries.
The Southern California region accounted for approximately
21.3%
of Established Community rental revenue for the
six
months ended
June 30, 2017
, and experienced an increase in rental revenue of
4.0%
compared to the prior year period. Average rental rates increased
4.2%
to
$2,185
per apartment home, and were partially offset by a
0.2%
decrease in economic occupancy to
95.5%
for the
six
months ended
June 30, 2017
, compared to the prior year period. We believe stable job and income growth, combined with a modest level of new apartment deliveries, will continue to support a favorable operating environment in the Southern California region.
The New England region accounted for approximately
15.0%
of Established Community rental revenue for the
six
months ended
June 30, 2017
, and experienced an increase in rental revenue of
2.9%
compared to the prior year period. Average rental rates increased
2.5%
to
$2,376
per apartment home, and economic occupancy increased
0.4%
to
95.8%
for the
six
months ended
June 30, 2017
, compared to the prior year period. We expect the operating environment to be more favorable in the suburban submarkets than the operating environment in the urban submarkets due to higher levels of new apartment deliveries in the urban submarkets.
The Mid-Atlantic region accounted for approximately
14.2%
of Established Community rental revenue for the
six
months ended
June 30, 2017
, and experienced an increase in rental revenue of
2.2%
compared to the prior year period. Average rental rates increased
2.3%
to
$2,143
per apartment home, and were partially offset by a
0.1%
decrease in economic occupancy to
95.2%
for the
six
months ended
June 30, 2017
, compared to the prior year period. Operating conditions in the Mid-Atlantic region are improving, but we believe elevated levels of new apartment deliveries will continue to affect our ability to increase rental rates in select submarkets.
The Pacific Northwest region accounted for approximately
5.3%
of Established Community rental revenue for the
six
months ended
June 30, 2017
, and experienced an increase in rental revenue of
5.5%
compared to the prior year period. Average rental rates increased
5.7%
to
$2,177
per apartment home, and were partially offset by a
0.2%
decrease in economic occupancy to
95.4%
for the
six
months ended
June 30, 2017
, compared to the prior year period. We expect strong job and income growth in the Pacific Northwest region will continue to produce healthy apartment demand.
Management, development and other fees
decreased
$369,000
, or
25.2%
, and
$692,000
, or
23.1%
, for the
three and six
months ended
June 30, 2017
, respectively, as compared to the prior year periods. The decreases for the
three and six
months ended
June 30, 2017
are primarily due to lower property and asset management fees earned as a result of dispositions from AvalonBay Value Added Fund II, L.P. ("Fund II") and the Archstone Multifamily Partners AC LP (the "U.S. Fund").
Direct property operating expenses, excluding property taxes
increased
$6,963,000
, or
6.9%
, and
$13,808,000
, or
7.0%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods. The increases for the
three and six
months ended
June 30, 2017
are primarily due to the addition of newly developed and acquired apartment communities.
For Established Communities, direct property operating expenses, excluding property taxes, increased
$3,108,000
, or
4.1%
, and
$4,532,000
, or
3.0%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods. The increases for the
three and six
months ended
June 30, 2017
are primarily due to increased compensation expense, turnover and maintenance costs and bad debt expense, partially offset by decreased property insurance costs.
Property taxes
increased
$2,459,000
, or
4.8%
, and
$5,323,000
, or
5.3%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods. The increases for the
three and six
months ended
June 30, 2017
are primarily due to the addition of newly developed and acquired apartment communities, coupled with increased assessments across our portfolio.
For Established Communities, property taxes increased
$858,000
, or
2.2%
, and
$1,041,000
, or
1.4%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods. The increases for the
three and six
months ended
June 30, 2017
are primarily due to increased assessments, partially offset by successful appeals in the current year period. For communities in California, property tax changes are determined by the change in the California Consumer Price Index, with increases limited by law (Proposition 13). Massachusetts also has laws in place to limit property tax increases. We evaluate property tax increases internally and also engage third-party consultants to assist in our evaluations. We appeal property tax increases when appropriate.
Corporate-level property management and other indirect operating expenses
increased
$560,000
, or
3.3%
, and decreased
$44,000
, or
0.1%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods. The increase for the three months ended
June 30, 2017
is primarily due to increased compensation related costs in the current year period. The decrease for the
six
months ended
June 30, 2017
is primarily due to severance costs in the prior year period not present in current year period, coupled with decreased incentive compensation.
Expensed acquisition, development and other pursuit costs, net of recoveries
primarily reflect abandoned pursuit costs as well as acquisition costs related to business acquisitions that occurred prior to the adoption of ASU 2017-01 as of October 1, 2016. Subsequent to the adoption of ASU 2017-01, we expect that acquisitions of individual operating communities will generally be viewed as asset acquisitions, and result in acquisition costs being capitalized instead of expensed. Abandoned pursuit costs include costs incurred for development pursuits not yet considered probable for development, as well as the abandonment of Development Rights and disposition pursuits, and also includes costs related to abandoned acquisition pursuits. These costs can be volatile, particularly in periods of increased acquisition pursuit activity, periods of economic downturn or when there is limited access to capital, and the costs may vary significantly from period to period. These costs decreased
$866,000
, or
60.3%
, and
$3,599,000
, or
73.5%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods. The decreases for the
three and six
months ended
June 30, 2017
are primarily due to acquisition costs related to communities acquired during the prior year periods that were expensed prior to the adoption of ASU 2017-01. The decrease for the
six
months ended
June 30, 2017
, is also due to the non-cash write-off of asset management fee intangibles associated with the disposition of communities in the U.S. Fund in the prior year period.
Interest expense, net
increased
$3,521,000
, or
7.6%
, and
$9,406,000
, or
10.5%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods. This category includes interest costs offset by capitalized interest pertaining to development and redevelopment activity, amortization of premium/discount on debt, and interest income. The increases for the
three and six
months ended
June 30, 2017
are due to an increase in outstanding unsecured indebtedness, as well as a decrease in amounts of interest capitalized.
Loss on extinguishment of debt, net
reflects prepayment penalties, the write-off of unamortized deferred financing costs and premiums from our debt repurchase and retirement activity, and payments to acquire our outstanding debt at amounts above or below the carrying basis of the debt acquired, excluding costs related to debt secured by assets sold or held for sale. The loss of
$24,162,000
for the
three and six
months ended
June 30, 2017
was due to prepayment penalties of
$33,515,000
and the non-cash write-off of deferred financing costs of
$1,450,000
associated with the repayment of
$556,313,000
aggregate principal amount of fixed rate mortgage notes secured by
12
wholly-owned operating communities in advance of their
May 2019
maturity dates. This was partially offset by a gain of
$10,839,000
, primarily composed of the write-off of unamortized premium on the repayment of
$670,590,000
principal amount of fixed rate mortgage notes secured by
11
wholly-owned operating communities in advance of their
November 2017
maturity dates.
Depreciation expense
increased
$8,970,000
, or
6.8%
, and
$22,375,000
, or
8.6%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods, primarily due to the addition of newly developed and acquired apartment communities.
General and administrative expense
("G&A") increased
$1,936,000
, or
16.1%
, and
$3,739,000
, or
16.0%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods. The increases for the
three and six
months ended
June 30, 2017
are primarily due to an increase in compensation related expenses, legal and professional fees, and sales and use tax expense.
Casualty and impairment (gain) loss, net
for the
six
months ended
June 30, 2017
consists of an impairment charge recognized for a land parcel we had acquired for development and sold in July 2017, as well as the Maplewood casualty loss, which was partially offset by expected insurance proceeds, a portion of which were received during the
three and six
months ended
June 30, 2017
. Casualty and impairment (gain) loss, net for the three and
six
months ended
June 30, 2016
, consists of net third-party insurance proceeds related to severe winter storms that occurred in 2015 in our Northeast markets, partially offset by impairment charges recognized for ancillary land parcels. For the
six
months ended
June 30, 2016
, casualty and impairment (gain) loss, net also includes property damage insurance proceeds from the final insurance settlement for the Edgewater casualty loss.
Equity in income of unconsolidated real estate entities
decreased
$26,005,000
, or
95.8%
, and
$37,301,000
, or
67.7%
, for the
three and six
months ended
June 30, 2017
, respectively, compared to the prior year periods. The decreases for the
three and six
months ended
June 30, 2017
are primarily due to gains on the sale of communities in various ventures in the prior year periods, as well as decreased NOI from the ventures due to disposition activity in 2016 and 2017.
Gain on sale of communities
increased for the
three and six
months ended
June 30, 2017
compared to the prior year periods. The amount of gain realized in a given period depends on many factors, including the number of communities sold, the size and carrying value of the communities sold and the market conditions in the local area.
Reconciliation of Non-GAAP Financial Measures
Consistent with the definition adopted by the Board of Governors of the National Association of Real Estate Investment Trusts® ("NAREIT"), we calculate Funds from Operations Attributable to Common Stockholders ("FFO") as net income or loss attributable to common stockholders computed in accordance with GAAP, adjusted for:
|
|
•
|
gains or losses on sales of previously depreciated operating communities;
|
|
|
•
|
cumulative effect of change in accounting principle;
|
|
|
•
|
impairment write-downs of depreciable real estate assets;
|
|
|
•
|
write-downs of investments in affiliates due to a decrease in the value of depreciable real estate assets held by those affiliates;
|
|
|
•
|
depreciation of real estate assets; and
|
|
|
•
|
adjustments for unconsolidated partnerships and joint ventures.
|
FFO and FFO adjusted for non-core items, or "Core FFO," as defined below, are generally considered by management to be appropriate supplemental measures of our operating and financial performance. In calculating FFO, we exclude gains or losses related to dispositions of previously depreciated property and exclude real estate depreciation, which can vary among owners of identical assets in similar condition based on historical cost accounting and useful life estimates. FFO can help one compare the operating performance of a real estate company between periods or as compared to different companies. By further adjusting for items that are not considered part of our core business operations, Core FFO allows one to compare the core operating performance of the Company between periods. We believe that in order to understand our operating results, FFO and Core FFO should be examined with net income as presented in our Condensed Consolidated Financial Statements included elsewhere in this report.
We calculate Core FFO as FFO, adjusted for:
|
|
•
|
joint venture gains, costs, and promoted interests;
|
|
|
•
|
casualty and impairment losses or gains, net;
|
|
|
•
|
gains or losses from early extinguishment of consolidated borrowings;
|
|
|
•
|
business interruption insurance proceeds and the related lost NOI that is covered by the business interruption insurance proceeds;
|
|
|
•
|
property and casualty insurance proceeds and legal settlements;
|
|
|
•
|
gains or losses on sales of assets not subject to depreciation;
|
|
|
•
|
severance related costs;
|
|
|
•
|
expensed acquisition costs related to business acquisitions that occurred prior to the adoption of ASU 2017-01 as of October 1, 2016; and
|
FFO and Core FFO do not represent net income in accordance with GAAP, and therefore should not be considered an alternative to net income, which remains the primary measure, as an indication of our performance. In addition, FFO and Core FFO as calculated by other REITs may not be comparable to our calculations of FFO and Core FFO.
The following is a reconciliation of net income attributable to common stockholders to FFO attributable to common stockholders and to Core FFO attributable to common stockholders (unaudited, dollars in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
6/30/2017
|
|
6/30/2016
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders
|
$
|
165,225
|
|
|
$
|
197,444
|
|
|
$
|
401,100
|
|
|
$
|
435,377
|
|
Depreciation - real estate assets, including joint venture adjustments
|
141,128
|
|
|
134,858
|
|
|
282,085
|
|
|
262,558
|
|
Distributions to noncontrolling interests
|
10
|
|
|
10
|
|
|
21
|
|
|
20
|
|
Gain on sale of unconsolidated entities holding previously depreciated real estate
|
—
|
|
|
(23,547
|
)
|
|
(8,697
|
)
|
|
(53,172
|
)
|
Gain on sale of previously depreciated real estate
|
(44,067
|
)
|
|
(30,990
|
)
|
|
(132,016
|
)
|
|
(82,420
|
)
|
Casualty and impairment (recovery) loss, net on real estate (1)(6)
|
—
|
|
|
(4,195
|
)
|
|
—
|
|
|
(4,195
|
)
|
FFO attributable to common stockholders
|
262,296
|
|
|
273,580
|
|
|
542,493
|
|
|
558,168
|
|
|
|
|
|
|
|
|
|
Adjusting items:
|
|
|
|
|
|
|
|
Joint venture losses (2)
|
115
|
|
|
574
|
|
|
381
|
|
|
5,568
|
|
Joint venture promote (3)
|
—
|
|
|
(3,447
|
)
|
|
(6,765
|
)
|
|
(3,447
|
)
|
Impairment loss on real estate (4)(6)
|
—
|
|
|
4,000
|
|
|
9,350
|
|
|
10,500
|
|
Casualty (gain) loss, net on real estate (5)(6)
|
—
|
|
|
(1,537
|
)
|
|
2,338
|
|
|
(10,239
|
)
|
Business interruption insurance proceeds (7)
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
(20,344
|
)
|
Lost NOI from casualty losses covered by business interruption insurance (8)
|
2,062
|
|
|
1,833
|
|
|
3,867
|
|
|
3,703
|
|
Loss on extinguishment of consolidated debt
|
24,162
|
|
|
2,461
|
|
|
24,162
|
|
|
2,461
|
|
Hedge ineffectiveness
|
(753
|
)
|
|
—
|
|
|
(753
|
)
|
|
—
|
|
Severance related costs
|
11
|
|
|
(24
|
)
|
|
135
|
|
|
561
|
|
Development pursuit and other write-offs
|
412
|
|
|
338
|
|
|
835
|
|
|
771
|
|
Gain on sale of other real estate
|
—
|
|
|
(143
|
)
|
|
(366
|
)
|
|
(143
|
)
|
Acquisition costs
|
—
|
|
|
829
|
|
|
—
|
|
|
1,929
|
|
Legal settlements
|
84
|
|
|
—
|
|
|
84
|
|
|
—
|
|
Core FFO attributable to common stockholders
|
$
|
288,389
|
|
|
$
|
278,454
|
|
|
$
|
575,761
|
|
|
$
|
549,488
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - diluted
|
138,173,151
|
|
|
137,437,733
|
|
|
137,853,625
|
|
|
137,410,387
|
|
|
|
|
|
|
|
|
|
EPS per common share - diluted
|
$
|
1.20
|
|
|
$
|
1.44
|
|
|
$
|
2.91
|
|
|
$
|
3.17
|
|
FFO per common share - diluted
|
$
|
1.90
|
|
|
$
|
1.99
|
|
|
$
|
3.94
|
|
|
$
|
4.06
|
|
Core FFO per common share - diluted
|
$
|
2.09
|
|
|
$
|
2.03
|
|
|
$
|
4.18
|
|
|
$
|
4.00
|
|
_________________________
|
|
(1)
|
During the three months ended
June 30, 2016
, we received insurance proceeds, net of additional costs incurred, of $5,732 related to the severe winter storms that occurred in our Northeast markets in 2015. For the three and
six
months ended
June 30, 2016
, we recognized $4,195 of this recovery as an offset to the impairment on depreciable real estate of $4,195 recognized in the prior year period. The balance of the net insurance proceeds received in 2016 of $1,537 is recognized as a casualty gain and is included in the reconciliation of FFO to Core FFO.
|
|
|
(2)
|
Amounts for the three and
six
months ended
June 30, 2016
, are primarily composed of our proportionate share of yield maintenance charges incurred for the early repayment of debt associated with joint venture disposition activity and the write-off of asset management fee intangibles primarily associated with the disposition of communities in the U.S. Fund. Amounts for the three and
six
months ended
June 30, 2017
, are primarily composed of our proportionate share of operating results for joint ventures formed with Equity Residential as part of the Archstone acquisition.
|
|
|
(3)
|
Amounts are composed of our recognition of our promoted interest in Fund II.
|
|
|
(4)
|
Amount for the
six
months ended
June 30, 2017
includes an impairment charge for a land parcel we had acquired for development and sold in July 2017. Amounts for the three and
six
months ended
June 30, 2016
include impairment charges relating to ancillary land parcels.
|
|
|
(5)
|
Amount for the
six
months ended
June 30, 2017
includes
$19,481
for the Maplewood casualty loss, partially offset by
$17,143
of expected property damage insurance proceeds, a portion of which was received during the period. Amounts for the three and
six
months ended
June 30, 2016
includes $1,537 in insurance proceeds in excess of the total recognized loss related to severe winter storms in
|
our Northeast markets that occurred in 2015. Amount for the
six
months ended
June 30, 2016
also includes
$8,702
in property damage insurance proceeds for the Edgewater casualty loss.
|
|
(6)
|
The aggregate impact of (i) casualty and impairment (recovery) loss, net on real estate, (ii) impairment loss on real estate and (iii) casualty (gain) loss, net on real estate, is a loss of
$11,688
for the
six
months ended
June 30, 2017
, and gains of
$1,732
and
$3,935
for the three and
six
months ended
June 30, 2016
, respectively.
|
|
|
(7)
|
Amount for the
six
months ended
June 30, 2016
is primarily composed of business interruption insurance proceeds resulting from the final insurance settlement of the Edgewater casualty loss.
|
|
|
(8)
|
Amounts primarily relate to lost NOI resulting from the Edgewater casualty loss, for which we received
$20,306
in business interruption insurance proceeds in the first quarter of 2016. Amounts for the three and
six
months ended
June 30, 2017
also include $292 related to the Maplewood casualty loss in the first quarter of 2017.
|
FFO and Core FFO also do not represent cash generated from operating activities in accordance with GAAP, and therefore should not be considered an alternative to net cash flows from operating activities, as determined by GAAP, as a measure of liquidity. Additionally, it is not necessarily indicative of cash available to fund cash needs.
A presentation of GAAP based cash flow metrics is as follows (unaudited, dollars in thousands) and a discussion of "Liquidity and Capital Resources" can be found later in this report:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended
|
|
For the six months ended
|
|
6/30/2017
|
|
6/30/2016
|
|
6/30/2017
|
|
6/30/2016
|
Net cash provided by operating activities (1)
|
$
|
268,898
|
|
|
$
|
275,396
|
|
|
$
|
562,360
|
|
|
$
|
553,178
|
|
Net cash used in investing activities
|
$
|
(131,267
|
)
|
|
$
|
(327,764
|
)
|
|
$
|
(366,614
|
)
|
|
$
|
(712,491
|
)
|
Net cash (used in) provided by financing activities (1)
|
$
|
(205,859
|
)
|
|
$
|
137,133
|
|
|
$
|
(357,263
|
)
|
|
$
|
(58,888
|
)
|
_________________________
|
|
(1)
|
2016 amounts reflect certain reclassifications as a result of the retrospective adjustment of the presentation of payments related to tax withholding for share-based compensation. Refer to Note 1, "Organization, Basis of Presentation and Significant Accounting Policies, Change in Accounting Principle," of the Condensed Consolidated Financial Statements included elsewhere in this report.
|
Liquidity and Capital Resources
We employ a disciplined approach to our liquidity and capital management. When we source capital, we take into account both our view of the most cost effective alternative then available and our desire to maintain a balance sheet that provides us with flexibility. Our principal short-term liquidity needs are to fund:
|
|
•
|
development and redevelopment activity in which we are currently engaged;
|
|
|
•
|
the minimum dividend payments on our common stock required to maintain our REIT qualification under the Code;
|
|
|
•
|
debt service and principal payments either at maturity or opportunistically before maturity; and
|
|
|
•
|
normal recurring operating expenses and corporate overhead expenses.
|
Factors affecting our liquidity and capital resources are our cash flows from operations, financing activities and investing activities (including dispositions) as well as general economic and market conditions. Operating cash flow has historically been determined by: (i) the number of apartment homes currently owned, (ii) rental rates, (iii) occupancy levels and (iv) operating expenses with respect to apartment homes. The timing and type of capital markets activity in which we engage, as well as our plans for development, redevelopment, acquisition and disposition activity, are affected by changes in the capital markets environment, such as changes in interest rates or the availability of cost-effective capital. We regularly review our liquidity needs, the adequacy of cash flows from operations and other expected liquidity sources to meet these needs.
We had unrestricted cash and cash equivalents of
$53,477,000
at
June 30, 2017
, a decrease of
$161,517,000
from
$214,994,000
at
December 31, 2016
. As presented in our Condensed Consolidated Statements of Cash Flows included elsewhere in this report, the following discussion relates to changes in cash due to operating, investing and financing activities.
Operating Activities — Net cash provided by operating activities increased to
$562,360,000
for the
six months ended June 30, 2017
from
$553,178,000
for the
six months ended June 30, 2016
. The change was driven primarily by increased NOI from existing, acquired and newly developed communities.
Investing Activities — Net cash used in investing activities totaled
$366,614,000
for the
six months ended June 30, 2017
. The net cash used was primarily due to:
|
|
•
|
investment of
$495,868,000
in the development and redevelopment of communities; and
|
|
|
•
|
capital expenditures of
$28,749,000
for our operating communities and non-real estate assets.
|
These amounts are partially offset by:
|
|
•
|
proceeds from dispositions, net of amounts held in escrow related to a planned tax deferred exchange, of
$157,591,000
; and
|
|
|
•
|
net distributions from unconsolidated real estate entities of
$11,752,000
.
|
Financing Activities — Net cash used in financing activities totaled
$357,263,000
for the
six months ended June 30, 2017
. The net cash used was primarily due to:
|
|
•
|
the repayment of secured notes in the amount of
$1,285,555,000
; and
|
|
|
•
|
payment of cash dividends in the amount of
$380,723,000
.
|
These amounts are partially offset by:
|
|
•
|
proceeds from the issuance of unsecured notes and borrowing under the $250 million Term Loan in the aggregate amount of
$948,616,000
;
|
|
|
•
|
the issuance of secured notes in the amount of
$185,100,000
;
|
|
|
•
|
the issuance of common stock in the amount of
$110,033,000
, primarily through CEP IV; and
|
|
|
•
|
borrowings under the Credit Facility of
$105,000,000
.
|
Variable Rate Unsecured Credit Facility
We have a
$1,500,000,000
revolving variable rate unsecured credit facility with a syndicate of banks (the "Credit Facility") which matures in April 2020. We may extend the maturity for up to
nine months
, provided we are not in default and upon payment of a
$1,500,000
extension fee. The Credit Facility bears interest at varying levels based on the London Interbank Offered Rate ("LIBOR"), rating levels achieved on our unsecured notes and on a maturity schedule selected by us. The current stated pricing is
LIBOR
plus
0.825%
per annum (
2.06%
at
July 31, 2017
), assuming a
one month
borrowing rate. The annual facility fee is
0.125%
(or approximately
$1,875,000
annually based on the
$1,500,000,000
facility size and based on our current credit rating).
We had
$271,000,000
outstanding under the Credit Facility and had
$46,870,000
outstanding in letters of credit that reduced our borrowing capacity as of
July 31, 2017
.
Financial Covenants
We are subject to financial and other covenants contained in the Credit Facility, the Term Loans and the indenture under which our unsecured notes were issued. The principal financial covenants include the following:
|
|
•
|
limitations on the amount of total and secured debt in relation to our overall capital structure;
|
|
|
•
|
limitations on the amount of our unsecured debt relative to the undepreciated basis of real estate assets that are not encumbered by property-specific financing; and
|
|
|
•
|
minimum levels of debt service coverage.
|
We were in compliance with these covenants at
June 30, 2017
.
In addition, our secured borrowings may include yield maintenance, defeasance, or prepayment penalty provisions, which would result in us incurring an additional charge in the event of a full or partial prepayment of outstanding principal before the scheduled maturity. These provisions in our secured borrowings are generally consistent with other similar types of debt instruments issued during the same time period in which our borrowings were secured.
Continuous Equity Offering Program
In December 2015, we commenced a fourth continuous equity program ("CEP IV") under which we may sell up to
$1,000,000,000
of our common stock from time to time. Actual sales will depend on a variety of factors to be determined, including market conditions, the trading price of our common stock and determinations of the appropriate sources of funding. In conjunction with CEP IV, we engaged sales agents who will receive compensation of up to
2.0%
of the gross sales price for shares sold. CEP IV also allows us to enter into forward sale agreements up to
$1,000,000,000
in aggregate sales price of our common stock. We expect that, if entered into, we will physically settle each forward sale agreement on one or more dates prior to the maturity date of that particular forward sale agreement, in which case we will expect to receive aggregate net cash proceeds at settlement equal to the number of shares underlying the particular forward agreement multiplied by the relevant forward sale price. However, we may also elect to cash settle or net share settle a forward sale agreement. In connection with each forward sale agreement, we will pay the relevant forward seller, in the form of a reduced initial forward sale price, a commission of up to
2.0%
of the sales prices of all borrowed shares of common stock sold. As of
July 31, 2017
, there are no outstanding forward sales agreements. During the
three and six
months ended
June 30, 2017
, we sold
262,247
and
568,424
shares at an average sales price of
$190.66
and
$188.39
per share, for net proceeds of
$49,250,000
and
$105,478,000
, respectively. As of
July 31, 2017
, we had
$892,915,000
of shares remaining authorized for issuance under this program.
Forward Interest Rate Swap Agreements
During the
three and six
months ended
June 30, 2017
, we entered into
$150,000,000
and
$250,000,000
, respectively, of forward interest rate swap agreements executed to reduce the impact of variability in interest rates on a portion of our expected debt issuance activity in 2018.
During the
three and six
months ended
June 30, 2017
, we settled an aggregate of
$800,000,000
of forward interest rate swap agreements, receiving net aggregate payments of
$391,000
. In conjunction with the refinancing of three secured borrowings in May 2017, in April 2017, we settled
$185,100,000
of forward interest rate swap agreements designated as cash flow hedges of the interest rate variability of the secured notes, making a payment of
$2,326,000
. In conjunction with our May 2017 unsecured note issuance, we settled
$400,000,000
of forward interest rate swap agreements designated as cash flow hedges of the interest rate variability on the forecasted issuance of the unsecured notes, making a payment of
$1,361,000
. In conjunction with our June 2017 unsecured note issuance, we settled
$214,900,000
of forward interest rate swap agreements designated as cash flow hedges of the interest rate variability on the forecasted issuance of the unsecured notes, receiving
$4,078,000
.
As of
June 30, 2017
, we have
$250,000,000
in aggregate outstanding forward interest rate swap agreements. At maturity of the remaining outstanding swap agreements, we expect to cash settle the contracts and either pay or receive cash for the then current fair value. Assuming that we issue the debt as expected, the hedging impact from these positions will then be recognized over the life of the issued debt as a yield adjustment.
Future Financing and Capital Needs — Debt Maturities
One of our principal long-term liquidity needs is the repayment of long-term debt at maturity. For both our unsecured and secured notes, a portion of the principal of these notes may be repaid prior to maturity. Early retirement of our unsecured or secured notes could result in gains or losses on extinguishment. If we do not have funds on hand sufficient to repay our indebtedness as it becomes due, it will be necessary for us to refinance or otherwise provide liquidity to satisfy the debt at maturity. This refinancing may be accomplished by uncollateralized private or public debt offerings, equity issuances, additional debt financing that is secured by mortgages on individual communities or groups of communities or borrowings under our Credit Facility. Although we believe we will have the capacity to meet our currently anticipated liquidity needs, we cannot assure you that additional debt financing or debt or equity offerings will be available or, if available, that they will be on terms we consider satisfactory.
The following debt activity occurred during the
six
months ended
June 30, 2017
:
|
|
•
|
In February 2017, we repaid
$17,300,000
of variable rate debt secured by Avalon Mountain View at par at its scheduled maturity date.
|
|
|
•
|
In February 2017, we entered into a
$250,000,000
variable rate unsecured term loan (the "$250 million Term Loan"), of which
$100,000,000
matures in
February 2022
with stated pricing of LIBOR plus 0.90%, and
$150,000,000
matures in
February 2024
with stated pricing of LIBOR plus 1.50%. In April 2017, we drew the
$250,000,000
available balance.
|
|
|
•
|
In May 2017, we repaid
$670,590,000
aggregate principal amount of
6.26%
fixed rate secured notes, secured by
11
communities, representing the majority of the Fannie Mae pool 2 secured indebtedness assumed as part of the Archstone acquisition, which had a contractual maturity date of
November 2017
but opened for prepayment at par on April 30, 2017. In conjunction with the repayment, we recognized a gain of
$10,839,000
, primarily composed of the write-off of unamortized premium. We refinanced the secured borrowings for
three
of these communities for an aggregate principal amount of
$185,100,000
, with a contractual fixed interest rate of
3.61%
and maturity dates of
June 2027
.
|
|
|
•
|
In May 2017, we issued
$400,000,000
principal amount of unsecured notes in a public offering under our existing shelf registration statement for net proceeds of approximately
$396,016,000
. The notes mature in
May 2027
and were issued at a
3.35%
interest rate.
|
|
|
•
|
In June 2017, we issued
$300,000,000
principal amount of unsecured notes in a public offering under our existing shelf registration statement for net proceeds of approximately
$297,372,000
. The notes mature in
July 2047
and were issued at a
4.15%
interest rate.
|
|
|
•
|
In June 2017, we repaid
$556,313,000
aggregate principal amount of
5.86%
fixed rate secured notes, secured by
12
wholly-owned operating communities, representing the remaining debt in the Company's Freddie Mac cross-collateralized pool financing originated in 2009, in advance of their
May 2019
maturity dates. In conjunction with the repayment, we recognized a charge of
$34,965,000
, consisting of prepayment penalties of
$33,515,000
and the non-cash write-off of deferred financing costs of
$1,450,000
.
|
The following table details our consolidated debt maturities for the next five years, excluding our Credit Facility and amounts outstanding related to communities classified as held for sale, for debt outstanding at
June 30, 2017
and
December 31, 2016
(dollars in thousands). We are not directly or indirectly (as borrower or guarantor) obligated in any material respect to pay principal or interest on the indebtedness of any unconsolidated entities in which we have an equity or other interest.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
All-In
interest
rate (1)
|
|
Principal
maturity
date
|
|
Balance Outstanding
|
|
Scheduled Maturities
|
Community
|
|
|
|
12/31/2016
|
|
6/30/2017
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
Tax-exempt bonds (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avalon Oaks West
|
|
7.55
|
%
|
|
Apr-2043
|
|
$
|
15,420
|
|
|
$
|
15,327
|
|
|
$
|
115
|
|
|
$
|
241
|
|
|
$
|
257
|
|
|
$
|
275
|
|
|
$
|
293
|
|
|
$
|
14,146
|
|
Avalon at Chestnut Hill
|
|
6.16
|
%
|
|
Oct-2047
|
|
38,564
|
|
|
38,355
|
|
|
258
|
|
|
536
|
|
|
566
|
|
|
596
|
|
|
629
|
|
|
35,770
|
|
Avalon Westbury
|
|
3.81
|
%
|
|
Nov-2036
|
(3)
|
62,200
|
|
|
62,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,200
|
|
|
|
|
|
|
|
|
116,184
|
|
|
115,882
|
|
|
373
|
|
|
777
|
|
|
823
|
|
|
871
|
|
|
922
|
|
|
112,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avalon Mountain View
|
|
1.42
|
%
|
|
Feb-2017
|
(5)
|
17,300
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Eaves Mission Viejo
|
|
1.94
|
%
|
|
Jun-2025
|
(6)
|
7,635
|
|
|
7,635
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,635
|
|
AVA Nob Hill
|
|
1.94
|
%
|
|
Jun-2025
|
(6)
|
20,800
|
|
|
20,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,800
|
|
Avalon Campbell
|
|
2.26
|
%
|
|
Jun-2025
|
(6)
|
38,800
|
|
|
38,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38,800
|
|
Eaves Pacifica
|
|
2.28
|
%
|
|
Jun-2025
|
(6)
|
17,600
|
|
|
17,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,600
|
|
Avalon Bowery Place I
|
|
3.78
|
%
|
|
Nov-2037
|
(6)
|
93,800
|
|
|
93,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93,800
|
|
Avalon Acton
|
|
2.33
|
%
|
|
Jul-2040
|
(6)
|
45,000
|
|
|
45,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45,000
|
|
Avalon Morningside Park
|
|
2.01
|
%
|
|
May-2046
|
(3)
|
100,000
|
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
345
|
|
|
99,655
|
|
Avalon Clinton North
|
|
2.60
|
%
|
|
Nov-2038
|
(6)
|
147,000
|
|
|
147,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,000
|
|
Avalon Clinton South
|
|
2.60
|
%
|
|
Nov-2038
|
(6)
|
121,500
|
|
|
121,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
121,500
|
|
Avalon Midtown West
|
|
2.51
|
%
|
|
May-2029
|
(6)
|
100,500
|
|
|
100,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,500
|
|
Avalon San Bruno I
|
|
2.49
|
%
|
|
Dec-2037
|
(6)
|
64,450
|
|
|
64,450
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
64,450
|
|
Avalon Calabasas
|
|
2.44
|
%
|
|
Apr-2028
|
(6)
|
44,410
|
|
|
44,410
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,410
|
|
|
|
|
|
|
|
818,795
|
|
|
801,495
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
345
|
|
|
801,150
|
|
Conventional loans (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$250 million unsecured notes
|
|
6.19
|
%
|
|
Mar-2020
|
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
$250 million unsecured notes
|
|
4.04
|
%
|
|
Jan-2021
|
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
|
—
|
|
$450 million unsecured notes
|
|
4.30
|
%
|
|
Sep-2022
|
|
450,000
|
|
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
$250 million unsecured notes
|
|
3.00
|
%
|
|
Mar-2023
|
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
$400 million unsecured notes
|
|
3.78
|
%
|
|
Oct-2020
|
|
400,000
|
|
|
400,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400,000
|
|
|
—
|
|
|
—
|
|
$350 million unsecured notes
|
|
4.30
|
%
|
|
Dec-2023
|
|
350,000
|
|
|
350,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
350,000
|
|
$300 million unsecured notes
|
|
3.66
|
%
|
|
Nov-2024
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
$525 million unsecured notes
|
|
3.55
|
%
|
|
Jun-2025
|
|
525,000
|
|
|
525,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
525,000
|
|
$300 million unsecured notes
|
|
3.62
|
%
|
|
Nov-2025
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
$475 million unsecured notes
|
|
3.35
|
%
|
|
May-2026
|
|
475,000
|
|
|
475,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
475,000
|
|
$300 million unsecured notes
|
|
3.01
|
%
|
|
Oct-2026
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
$350 million unsecured notes
|
|
3.95
|
%
|
|
Oct-2046
|
|
350,000
|
|
|
350,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
350,000
|
|
$400 million unsecured notes
|
|
3.50
|
%
|
|
May-2027
|
|
—
|
|
|
400,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400,000
|
|
$300 million unsecured notes
|
|
4.09
|
%
|
|
Jul-2047
|
|
—
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
Avalon Orchards
|
|
7.80
|
%
|
|
Jul-2033
|
|
16,075
|
|
|
15,853
|
|
|
274
|
|
|
577
|
|
|
619
|
|
|
663
|
|
|
710
|
|
|
13,010
|
|
Avalon Walnut Creek
|
|
4.00
|
%
|
|
Jul-2066
|
|
3,420
|
|
|
3,420
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,420
|
|
Avalon Mission Oaks
|
|
6.04
|
%
|
|
May-2019
|
(7)
|
19,545
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Stratford
|
|
6.02
|
%
|
|
May-2019
|
(7)
|
38,221
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
AVA Belltown
|
|
6.00
|
%
|
|
May-2019
|
(7)
|
60,766
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Encino
|
|
6.06
|
%
|
|
May-2019
|
(7)
|
33,882
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Run East
|
|
5.95
|
%
|
|
May-2019
|
(7)
|
36,305
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Wilshire
|
|
6.18
|
%
|
|
May-2019
|
(7)
|
61,268
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon at Foxhall
|
|
6.06
|
%
|
|
May-2019
|
(7)
|
54,583
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon at Gallery Place
|
|
6.06
|
%
|
|
May-2019
|
(7)
|
42,410
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon at Traville
|
|
5.91
|
%
|
|
May-2019
|
(7)
|
71,871
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Bellevue
|
|
5.92
|
%
|
|
May-2019
|
(7)
|
24,695
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon on the Alameda
|
|
5.91
|
%
|
|
May-2019
|
(7)
|
49,930
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon at Mission Bay I
|
|
5.90
|
%
|
|
May-2019
|
(7)
|
67,772
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
AVA Pasadena
|
|
4.06
|
%
|
|
Jun-2018
|
|
11,287
|
|
|
11,180
|
|
|
106
|
|
|
11,074
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon La Jolla Colony
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
26,682
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Eaves Old Town Pasadena
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
14,120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Eaves Thousand Oaks
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
26,392
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Archstone Lexington
|
|
3.36
|
%
|
|
Nov-2017
|
|
21,601
|
|
|
21,601
|
|
|
21,601
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Eaves Los Feliz
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
41,302
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Oak Creek
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
69,696
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Del Mar Station
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
70,854
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Courthouse Place
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
118,112
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Pasadena
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
25,805
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Eaves West Valley
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
146,696
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Eaves Woodland Hills
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
98,732
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Russett
|
|
3.36
|
%
|
|
Nov-2017
|
(7)
|
32,199
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Eaves Los Feliz
|
|
3.71
|
%
|
|
Jun-2027
|
(8)
|
—
|
|
|
41,400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,400
|
|
Eaves Woodland Hills
|
|
3.69
|
%
|
|
Jun-2027
|
(8)
|
—
|
|
|
111,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
111,500
|
|
Avalon Russett
|
|
3.84
|
%
|
|
Jun-2027
|
(8)
|
—
|
|
|
32,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,200
|
|
Avalon San Bruno II
|
|
3.85
|
%
|
|
Apr-2021
|
|
30,001
|
|
|
29,787
|
|
|
254
|
|
|
534
|
|
|
564
|
|
|
591
|
|
|
27,844
|
|
|
—
|
|
Avalon Westbury
|
|
4.88
|
%
|
|
Nov-2036
|
(3)
|
17,745
|
|
|
17,105
|
|
|
654
|
|
|
1,358
|
|
|
1,426
|
|
|
1,499
|
|
|
1,574
|
|
|
10,594
|
|
Avalon San Bruno III
|
|
3.18
|
%
|
|
Jun-2020
|
|
54,408
|
|
|
53,912
|
|
|
597
|
|
|
1,226
|
|
|
1,264
|
|
|
50,825
|
|
|
—
|
|
|
—
|
|
Avalon Andover
|
|
3.29
|
%
|
|
Apr-2018
|
|
13,844
|
|
|
13,672
|
|
|
175
|
|
|
13,497
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Natick
|
|
3.14
|
%
|
|
Apr-2019
|
|
14,170
|
|
|
14,002
|
|
|
171
|
|
|
349
|
|
|
13,482
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Hoboken
|
|
3.55
|
%
|
|
Dec-2020
|
|
67,904
|
|
|
67,904
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
67,904
|
|
|
—
|
|
|
—
|
|
Avalon Columbia Pike
|
|
3.24
|
%
|
|
Nov-2019
|
|
70,019
|
|
|
69,391
|
|
|
753
|
|
|
1,553
|
|
|
67,085
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
5,752,312
|
|
|
5,402,927
|
|
|
24,585
|
|
|
30,168
|
|
|
84,440
|
|
|
771,482
|
|
|
280,128
|
|
|
4,212,124
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avalon Calabasas
|
|
2.41
|
%
|
|
Aug-2018
|
(6)
|
53,570
|
|
|
52,717
|
|
|
621
|
|
|
52,096
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Avalon Natick
|
|
3.15
|
%
|
|
Apr-2019
|
(6)
|
35,897
|
|
|
35,471
|
|
|
431
|
|
|
884
|
|
|
34,156
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Term Loan - $300 million
|
|
2.58
|
%
|
|
Mar-2021
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
|
—
|
|
Term Loan - $100 million
|
|
2.14
|
%
|
|
Feb-2022
|
|
—
|
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
Term Loan - $150 million
|
|
2.68
|
%
|
|
Feb-2024
|
|
—
|
|
|
150,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
150,000
|
|
|
|
|
|
|
|
|
389,467
|
|
|
638,188
|
|
|
1,052
|
|
|
52,980
|
|
|
34,156
|
|
|
—
|
|
|
300,000
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total indebtedness - excluding Credit Facility
|
|
|
|
|
|
|
$
|
7,076,758
|
|
|
$
|
6,958,492
|
|
|
$
|
26,010
|
|
|
$
|
83,925
|
|
|
$
|
119,419
|
|
|
$
|
772,353
|
|
|
$
|
581,395
|
|
|
$
|
5,375,390
|
|
_________________________
|
|
(1)
|
Includes credit enhancement fees, facility fees, trustees' fees, the impact of interest rate hedges, offering costs, mark to market amortization and other fees.
|
|
|
(2)
|
Balances outstanding represent total amounts due at maturity, and exclude deferred financing costs and debt discount for the unsecured notes of
$44,103
and
$36,698
as of
June 30, 2017
and
December 31, 2016
, respectively, and deferred financing costs and debt discount associated with secured notes of
$27,630
as of
June 30, 2017
, and deferred financing costs net of premium of
$9,180
as of
December 31, 2016
, as reflected on our Condensed Consolidated Balance Sheets included elsewhere in this report.
|
|
|
(3)
|
Maturity date reflects the contractual maturity of the underlying bond. There is also an associated earlier credit enhancement maturity date.
|
|
|
(4)
|
Variable rates are given as of
June 30, 2017
.
|
|
|
(5)
|
In February 2017, we repaid this borrowing at par at its scheduled maturity date.
|
|
|
(6)
|
Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement.
|
|
|
(7)
|
During the three months ended
June 30, 2017
, we repaid this borrowing in advance of its scheduled maturity date.
|
|
|
(8)
|
In May 2017, we repaid a borrowing secured by this community, as discussed in note (7), and subsequently refinanced the secured borrowing.
|
Future Financing and Capital Needs — Portfolio and Capital Markets Activity
During the remainder of
2017
, we expect to meet our liquidity needs from a variety of internal and external sources, including (i) real estate dispositions, (ii) cash balances on hand as well as cash generated from our operating activities, (iii) borrowing capacity under our Credit Facility and (iv) secured and unsecured debt financings. Additional sources of liquidity in 2017 may include the issuance of common and preferred equity. Our ability to obtain additional financing will depend on a variety of factors, such as market conditions, the general availability of credit, the overall availability of credit to the real estate industry, our credit ratings and credit capacity, as well as the perception of lenders regarding our long or short-term financial prospects.
Before beginning new construction or reconstruction activity, including activity related to communities owned by unconsolidated joint ventures, we intend to plan adequate financing to complete these undertakings, although we cannot assure you that we will be able to obtain such financing. In the event that financing cannot be obtained, we may have to abandon Development Rights, write off associated pre-development costs that were capitalized and/or forego reconstruction activity. In such instances, we will not realize the increased revenues and earnings that we expected from such Development Rights or reconstruction activity and significant losses could be incurred.
From time to time we use joint ventures to hold or develop individual real estate assets. We generally employ joint ventures primarily to mitigate asset concentration or market risk and secondarily as a source of liquidity. We may also use joint ventures related to mixed-use land development opportunities where our partners bring development and operational expertise to the venture. Each joint venture or partnership agreement has been individually negotiated, and our ability to operate and/or dispose of a community in our sole discretion may be limited to varying degrees depending on the terms of the joint venture or partnership agreement. We cannot assure you that we will achieve our objectives through joint ventures.
In evaluating our allocation of capital within our markets, we sell assets that do not meet our long-term investment criteria or when capital and real estate markets allow us to realize a portion of the value created over the past business cycle and redeploy the proceeds from those sales to develop and redevelop communities. Because the proceeds from the sale of communities may not be immediately redeployed into revenue generating assets that we develop, redevelop or acquire, the immediate effect of a sale of a community for a gain is to increase net income, but reduce future total revenues, total expenses and NOI until such time as the proceeds have been redeployed into revenue generating assets. We believe that the temporary absence of future cash flows from communities sold will not have a material impact on our ability to fund future liquidity and capital resource needs.
Unconsolidated Real Estate Investments and Off-Balance Sheet Arrangements
Unconsolidated Investments
Fund II was established to engage in a real estate acquisition program through a discretionary investment fund. We believe this investment format provides the following attributes: (i) third-party joint venture equity as an additional source of financing to expand and diversify our portfolio; (ii) additional sources of income in the form of property management and asset management fees and, potentially, incentive distributions if the performance exceeds certain thresholds; and (iii) additional visibility into the transactions occurring in multifamily assets that helps us with other investment decisions related to our wholly-owned portfolio.
Fund II has
six
institutional investors, including us.
One
of our wholly-owned subsidiaries is the general partner of Fund II and, excluding costs incurred in excess of our equity in the underlying net assets of Fund II, we have an equity investment of
$13,113,000
(net of distributions), representing a
31.3%
combined general partner and limited partner equity interest. Upon achievement of a threshold return, we have a right to incentive distributions for our promoted interest based on the current returns earned by Fund II, which currently represents the first
20.0%
of further Fund II distributions, which are in addition to our share of the remaining
80.0%
of distributions. During the
six months ended June 30, 2017
, we recognized income of
$6,765,000
for our promoted interest. Fund II served as the exclusive vehicle for acquiring apartment communities from its formation in 2008 through the close of its investment period in August 2011. Fund II has a term that expires in
August 2020
, assuming the exercise of
two
,
one
-year extension options.
During the
six months ended June 30, 2017
, Fund II sold
one
community containing
684
apartment homes for a sales price of
$117,000,000
. Our share of the gain in accordance with GAAP was
$8,697,000
. In conjunction with the disposition of this community, Fund II repaid
$63,200,000
of secured indebtedness at par in advance of the scheduled maturity date.
In July 2017, Fund II sold Briarwood Apartments, located in Owings Mills, MD, containing
348
apartment homes for a sales price of
$64,750,000
. In conjunction with the disposition of this community, Fund II repaid
$24,963,000
of secured indebtedness at par in advance of the scheduled maturity date.
The U.S. Fund has
six
institutional investors, including us. We are the general partner of the U.S. Fund and, excluding costs incurred in excess of our equity in the underlying net assets of the U.S. Fund, we have an equity investment of
$47,858,000
(net of distributions), representing a
28.6%
combined equity interest. The U.S. Fund was formed in July 2011 and is fully invested. The U.S. Fund has a term that expires in
July 2023
, assuming the exercise of two, one-year extension options.
The AC JV has
four
institutional investors, including us. Excluding costs incurred in excess of our equity in the underlying net assets of the AC JV, we have an equity investment of
$50,142,000
(net of distributions), representing a
20.0%
equity interest. The AC JV was formed in 2011.
As of
June 30, 2017
, we had investments in unconsolidated real estate accounted for under the equity method of accounting shown in the following table, excluding development joint ventures. Refer to Note 5, "Investments in Real Estate Entities," of the Condensed Consolidated Financial Statements included elsewhere in this report, which includes information on the aggregate assets, liabilities and equity, as well as operating results, and our proportionate share of their operating results. For ventures holding operating apartment communities as of
June 30, 2017
, detail of the real estate and associated funding underlying our unconsolidated investments is presented in the following table (dollars in thousands).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
ownership percentage
|
|
# of Apartment homes
|
|
Total capitalized cost (1)
|
|
Debt (2)
|
|
|
|
|
|
|
|
|
|
Interest rate (3)
|
|
Maturity date
|
Unconsolidated Real Estate Investments
|
|
|
|
|
Amount
|
|
Type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fund II
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Briarwood Apartments - Owings Mills, MD (4)
|
|
|
|
|
348
|
|
|
$
|
46,114
|
|
|
$
|
25,010
|
|
|
Fixed
|
|
3.64
|
%
|
|
Nov 2017
|
2. Avalon Watchung - Watchung, NJ
|
|
|
|
|
334
|
|
|
66,700
|
|
|
39,221
|
|
|
Fixed
|
|
3.37
|
%
|
|
Apr 2019
|
Total Fund II
|
|
31.3
|
%
|
|
682
|
|
|
112,814
|
|
|
64,231
|
|
|
|
|
3.48
|
%
|
|
|
U.S. Fund
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Eaves Sunnyvale - Sunnyvale, CA (5)
|
|
|
|
|
192
|
|
|
67,293
|
|
|
32,626
|
|
|
Fixed
|
|
5.33
|
%
|
|
Nov 2019
|
2. Avalon Studio 4121 - Studio City, CA
|
|
|
|
|
149
|
|
|
57,010
|
|
|
29,222
|
|
|
Fixed
|
|
3.34
|
%
|
|
Nov 2022
|
3. Avalon Marina Bay - Marina del Rey, CA (6)
|
|
|
|
|
205
|
|
|
77,146
|
|
|
51,300
|
|
|
Fixed
|
|
1.56
|
%
|
|
Dec 2020
|
4. Avalon Venice on Rose - Venice, CA
|
|
|
|
|
70
|
|
|
57,238
|
|
|
29,443
|
|
|
Fixed
|
|
3.28
|
%
|
|
Jun 2020
|
5. Avalon Station 250 - Dedham, MA
|
|
|
|
|
285
|
|
|
96,453
|
|
|
56,943
|
|
|
Fixed
|
|
3.73
|
%
|
|
Sep 2022
|
6. Avalon Grosvenor Tower - Bethesda, MD
|
|
|
|
|
237
|
|
|
79,951
|
|
|
44,135
|
|
|
Fixed
|
|
3.74
|
%
|
|
Sep 2022
|
7. Avalon Kirkland at Carillon - Kirkland, WA
|
|
|
|
|
131
|
|
|
60,711
|
|
|
28,706
|
|
|
Fixed
|
|
3.75
|
%
|
|
Feb 2019
|
Total U.S. Fund
|
|
28.6
|
%
|
|
1,269
|
|
|
495,802
|
|
|
272,375
|
|
|
|
|
3.43
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AC JV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Avalon North Point - Cambridge, MA (7)
|
|
|
|
|
426
|
|
|
187,377
|
|
|
111,653
|
|
|
Fixed
|
|
6.00
|
%
|
|
Aug 2021
|
2. Avalon Woodland Park - Herndon, VA (7)
|
|
|
|
|
392
|
|
|
85,828
|
|
|
50,647
|
|
|
Fixed
|
|
6.00
|
%
|
|
Aug 2021
|
3. Avalon North Point Lofts - Cambridge, MA
|
|
|
|
103
|
|
|
26,805
|
|
|
—
|
|
|
N/A
|
|
N/A
|
|
|
N/A
|
Total AC JV
|
|
20.0
|
%
|
|
921
|
|
|
300,010
|
|
|
162,300
|
|
|
|
|
6.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Operating Joint Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. MVP I, LLC
|
|
25.0
|
%
|
|
313
|
|
|
125,154
|
|
|
103,000
|
|
|
Fixed
|
|
3.24
|
%
|
|
Jul 2025
|
2. Brandywine Apartments of Maryland, LLC
|
|
28.7
|
%
|
|
305
|
|
|
19,305
|
|
|
23,036
|
|
|
Fixed
|
|
3.40
|
%
|
|
Jun 2028
|
Total Other Joint Ventures
|
|
|
|
618
|
|
|
144,459
|
|
|
126,036
|
|
|
|
|
3.27
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Unconsolidated Investments
|
|
|
|
3,490
|
|
|
$
|
1,053,085
|
|
|
$
|
624,942
|
|
|
|
|
4.07
|
%
|
|
|
_____________________________
|
|
(1)
|
Represents total capitalized cost as of
June 30, 2017
.
|
|
|
(2)
|
We have not guaranteed the debt of unconsolidated investees and bear no responsibility for the repayment.
|
|
|
(3)
|
Represents weighted average rate on outstanding debt as of
June 30, 2017
.
|
|
|
(4)
|
In July 2017, this community was sold for a sales price of
$64,750
, a portion of which was used to repay the outstanding indebtedness.
|
|
|
(5)
|
Borrowing on this community is comprised of two mortgage loans.
|
|
|
(6)
|
Borrowing on this community is a variable rate loan which has been converted to a fixed rate borrowing with an interest rate swap.
|
|
|
(7)
|
Borrowing is comprised of
four
mortgage loans made by the equity investors in the venture in proportion to their equity interests.
|
Off-Balance Sheet Arrangements
In addition to our investment interests in consolidated and unconsolidated real estate entities, we have certain off-balance sheet arrangements with the entities in which we invest. Additional discussion of these entities can be found in Note 5, "Investments in Real Estate Entities," of our Condensed Consolidated Financial Statements included elsewhere in this report.
We have not guaranteed the debt of our unconsolidated real estate entities, as referenced in the table above, nor do we have any obligation to fund this debt should the unconsolidated real estate entities be unable to do so. In the future, in the event the unconsolidated real estate entities were unable to meet their obligations under a loan, we cannot predict at this time whether we would provide any voluntary support, or take any other action, as any such action would depend on a variety of factors, including the amount of support required and the possibility that such support could enhance the return of the unconsolidated real estate entities and/or our returns by providing time for performance to improve.
With respect to Fund II, each individual mortgage loan was made to a special purpose, single asset subsidiary of Fund II. Each mortgage loan provides that it is the obligation of the respective subsidiary only, except under exceptional circumstances (such as fraud or misapplication of funds) in which case Fund II could also have obligations with respect to the mortgage loan. In no event do the mortgage loans provide for recourse against investors in Fund II, including against us or our wholly-owned subsidiaries that invest in Fund II. A default by Fund II or a Fund II subsidiary on any loan to it would not constitute a default under any of our loans or any loans of our other non-Fund subsidiaries or affiliates. If Fund II or a subsidiary of Fund II were unable to meet its obligations under a loan, the value of our investment in Fund II would likely decline. If a Fund II subsidiary or Fund II were unable to meet its obligations under a loan, we and/or the other investors might evaluate whether it was in our respective interests to voluntarily support Fund II through additional equity contributions and/or take other actions to avoid a default under a loan or the consequences of a default (such as foreclosure of a Fund II asset).
There are no other material lines of credit, side agreements, financial guarantees or any other derivative financial instruments related to or between our unconsolidated real estate entities and us. In evaluating our capital structure and overall leverage, management takes into consideration our proportionate share of the indebtedness of unconsolidated entities in which we have an interest.
Contractual Obligations
We currently have contractual obligations consisting primarily of long-term debt obligations and lease obligations for certain land parcels and regional and administrative office space. As of
June 30, 2017
, other than as discussed in this Form 10-Q, there have been no other material changes in our scheduled contractual obligations as disclosed in our Form 10-K.
Development Communities
As of
June 30, 2017
, we owned or held a direct or indirect interest in
23
Development Communities under construction. We expect these Development Communities, when completed, to add a total of
6,965
apartment homes to our portfolio for a total capitalized cost, including land acquisition costs, of approximately
$3,241,700,000
, including the total projected capitalized cost for one community being developed within an unconsolidated joint venture in which we own a 55.0% interest. We cannot assure you that we will meet our schedule for construction completion or that we will meet our budgeted costs, either individually or in the aggregate. You should carefully review Item 1A. "Risk Factors" of our Form 10-K for a discussion of the risks associated with development activity.
The following table presents a summary of the Development Communities. We hold a fee simple ownership interest in these communities (directly or through a wholly-owned subsidiary) unless otherwise noted in the table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
apartment
homes
|
|
Projected total
capitalized cost (1)
($ millions)
|
|
Construction
start
|
|
Initial projected occupancy (2)
|
|
Estimated
completion
|
|
Estimated
stabilized operations (3)
|
1.
|
|
Avalon West Hollywood (4)
West Hollywood, CA
|
294
|
|
|
$
|
153.6
|
|
|
Q2 2014
|
|
Q1 2017
|
|
Q1 2018
|
|
Q2 2018
|
2.
|
|
Avalon North Station
Boston, MA
|
503
|
|
|
271.2
|
|
|
Q3 2014
|
|
Q4 2016
|
|
Q1 2018
|
|
Q3 2018
|
3.
|
|
AVA NoMa
Washington, D.C.
|
438
|
|
|
148.3
|
|
|
Q2 2015
|
|
Q1 2017
|
|
Q1 2018
|
|
Q3 2018
|
4.
|
|
Avalon Great Neck
Great Neck, NY
|
191
|
|
|
79.6
|
|
|
Q2 2015
|
|
Q2 2017
|
|
Q4 2017
|
|
Q2 2018
|
5.
|
|
Avalon Brooklyn Bay (5)
Brooklyn, NY
|
180
|
|
|
89.7
|
|
|
Q3 2015
|
|
Q3 2017
|
|
Q4 2017
|
|
Q3 2018
|
6.
|
|
Avalon Newcastle Commons I (4)
Newcastle, WA
|
378
|
|
|
116.3
|
|
|
Q3 2015
|
|
Q4 2016
|
|
Q4 2017
|
|
Q3 2018
|
7.
|
|
Avalon Chino Hills
Chino Hills, CA
|
331
|
|
|
96.6
|
|
|
Q3 2015
|
|
Q4 2016
|
|
Q3 2017
|
|
Q4 2017
|
8.
|
|
Avalon Maplewood (6)
Maplewood, NJ
|
235
|
|
|
65.4
|
|
|
Q4 2015
|
|
Q1 2018
|
|
Q4 2018
|
|
Q2 2019
|
9.
|
|
Avalon Rockville Centre II
Rockville Centre, NY
|
165
|
|
|
57.8
|
|
|
Q4 2015
|
|
Q3 2017
|
|
Q1 2018
|
|
Q3 2018
|
10.
|
|
AVA Wheaton
Wheaton, MD
|
319
|
|
|
75.6
|
|
|
Q4 2015
|
|
Q3 2017
|
|
Q2 2018
|
|
Q4 2018
|
11.
|
|
Avalon Dogpatch
San Francisco, CA
|
326
|
|
|
203.4
|
|
|
Q4 2015
|
|
Q3 2017
|
|
Q3 2018
|
|
Q1 2019
|
12.
|
|
Avalon Easton
Easton, MA
|
290
|
|
|
64.0
|
|
|
Q1 2016
|
|
Q1 2017
|
|
Q1 2018
|
|
Q3 2018
|
13.
|
|
Avalon Somers
Somers, NY
|
152
|
|
|
45.1
|
|
|
Q2 2016
|
|
Q2 2017
|
|
Q1 2018
|
|
Q3 2018
|
14.
|
|
AVA North Point (7)
Cambridge, MA
|
265
|
|
|
113.9
|
|
|
Q2 2016
|
|
Q1 2018
|
|
Q4 2018
|
|
Q2 2019
|
15.
|
|
Avalon Boonton
Boonton, NJ
|
350
|
|
|
91.2
|
|
|
Q3 2016
|
|
Q2 2019
|
|
Q1 2020
|
|
Q3 2020
|
16.
|
|
11 West 61st Street (4)
New York, NY
|
172
|
|
|
603.7
|
|
|
Q4 2016
|
|
Q2 2019
|
|
Q4 2019
|
|
Q2 2020
|
17
|
|
Avalon Belltown Towers (4)
Seattle, WA
|
275
|
|
|
146.9
|
|
|
Q4 2016
|
|
Q3 2019
|
|
Q4 2019
|
|
Q2 2020
|
18.
|
|
Avalon Public Market
Emeryville, CA
|
285
|
|
|
139.6
|
|
|
Q4 2016
|
|
Q3 2018
|
|
Q1 2019
|
|
Q3 2019
|
19.
|
|
Avalon Teaneck
Teaneck, NJ
|
248
|
|
|
70.4
|
|
|
Q4 2016
|
|
Q4 2018
|
|
Q2 2019
|
|
Q4 2019
|
20.
|
|
AVA Hollywood (4)
Hollywood, CA
|
695
|
|
|
365.1
|
|
|
Q4 2016
|
|
Q2 2019
|
|
Q2 2020
|
|
Q4 2020
|
21.
|
|
AVA Esterra Park
Redmond, WA
|
323
|
|
|
90.9
|
|
|
Q2 2017
|
|
Q4 2018
|
|
Q3 2019
|
|
Q1 2020
|
22.
|
|
Avalon at the Hingham Shipyard II
Hingham, MA
|
190
|
|
|
64.2
|
|
|
Q2 2017
|
|
Q4 2018
|
|
Q2 2019
|
|
Q4 2019
|
23.
|
|
Avalon Piscataway
Piscataway, NJ
|
360
|
|
|
89.2
|
|
|
Q2 2017
|
|
Q3 2018
|
|
Q2 2019
|
|
Q4 2019
|
|
|
Total
|
6,965
|
|
|
$
|
3,241.7
|
|
|
|
|
|
|
|
|
|
_________________________________
|
|
(1)
|
Projected total capitalized cost includes all capitalized costs projected to be or actually incurred to develop the respective Development Community, determined in accordance with GAAP, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees. Projected total capitalized cost for communities identified as having joint venture ownership, either during construction or upon construction completion, represents the total projected joint venture contribution amount.
|
|
|
(2)
|
Initial projected occupancy dates are estimates. There can be no assurance that we will pursue to completion any or all of these proposed developments.
|
|
|
(3)
|
Stabilized operations is defined as the earlier of (i) attainment of
95%
or greater physical occupancy or (ii) the
one
-year anniversary of completion of development.
|
|
|
(4)
|
Development communities containing at least 10,000 square feet of retail space include Avalon West Hollywood (32,000 square feet), Avalon Newcastle Commons I (15,000 square feet), 11 West 61st Street (67,000 square feet), Avalon Belltown Towers (11,000 square feet) and AVA Hollywood (19,000 square feet).
|
|
|
(5)
|
We are developing this project with a private development partner. We will own the rental portion of the development on floors 3 through19 and the partner will own the for-sale condominium portion of the development on floors 20 through 30. The information above represents only our portion of the project. We are providing a construction loan to the development partner, expected to be $48,800,000, which together with the partner's contributed equity is expected to fund the condominium portion of the project.
|
|
|
(6)
|
In February 2017, a fire occurred at Maplewood. See Note 1, "Organization, Basis and Presentation and Significant Accounting Policies - Legal and Other Contingencies," and Note 5, "Investments in Real Estate Entities - Casualty Gains and Losses," in the accompanying Condensed Consolidated Financial Statements for additional discussions related to the Maplewood casualty loss.
|
|
|
(7)
|
We are developing this project within an unconsolidated joint venture that was formed in July 2016, in which we own a
55.0%
interest. The projected total capitalized cost above represents the total cost for the venture.
|
During the three months ended
June 30, 2017
, we completed the development of the following communities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
apartment
homes
|
|
Total capitalized
cost (1)
($ millions)
|
|
Approximate rentable area
(sq. ft.)
|
|
Total capitalized cost per sq. ft.
|
1.
|
|
Avalon Esterra Park (2)
Redmond, WA
|
482
|
|
|
$
|
137.8
|
|
|
440,848
|
|
|
$
|
313
|
|
2.
|
|
Avalon Quincy
Quincy, MA
|
395
|
|
|
93.4
|
|
|
372,683
|
|
|
$
|
251
|
|
3.
|
|
Avalon Princeton
Princeton, NJ
|
280
|
|
|
94.8
|
|
|
287,386
|
|
|
$
|
330
|
|
4.
|
|
Avalon Hunt Valley
Hunt Valley, MD
|
332
|
|
|
74.0
|
|
|
320,968
|
|
|
$
|
231
|
|
|
|
Total
|
1,489
|
|
|
$
|
400.0
|
|
|
|
|
|
|
__________________________________
|
|
(1)
|
Total capitalized cost is as of
June 30, 2017
. We generally anticipate incurring additional costs associated with these communities that are customary for new developments.
|
|
|
(2)
|
Avalon Esterra Park contains 17,000 square feet of retail space.
|
We anticipate commencing the construction of
five
apartment communities during the balance of
2017
, which, if completed as expected, will contain
1,709
apartment homes and be constructed for a total capitalized cost of
$559,300,000
.
Redevelopment Communities
As of
June 30, 2017
, there were
nine
communities under active redevelopment. We expect the total capitalized cost to redevelop these communities to be
$168,300,000
, excluding costs incurred prior to redevelopment. We have found that the cost to redevelop an existing apartment community is more difficult to budget and estimate than the cost to develop a new community. Accordingly, we expect that actual costs may vary from our budget by a wider range than for a new development community. We cannot assure you that we will meet our schedule for reconstruction completion or for attaining restabilized operations, or that we will meet our budgeted costs, either individually or in the aggregate. We anticipate maintaining or increasing our current level of redevelopment activity related to communities in our current operating portfolio for the remainder of
2017
. You should carefully review Item 1A. "Risk Factors" of our Form 10-K for a discussion of the risks associated with redevelopment activity.
The following presents a summary of these Redevelopment Communities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
apartment
homes
|
|
Projected total
capitalized cost (1)
($ millions)
|
|
Reconstruction
start
|
|
Estimated
reconstruction
completion
|
|
Estimated
restabilized
operations (2)
|
1.
|
|
Avalon on the Alameda
San Jose, CA
|
|
305
|
|
|
$
|
6.2
|
|
|
Q1 2017
|
|
Q1 2018
|
|
Q3 2018
|
2.
|
|
Eaves Old Town Pasadena
Pasadena, CA
|
|
96
|
|
|
5.7
|
|
|
Q1 2017
|
|
Q3 2017
|
|
Q1 2018
|
3.
|
|
Toluca Hills Apartments by Avalon
Los Angeles, CA
|
|
1,151
|
|
|
40.0
|
|
|
Q1 2017
|
|
Q1 2020
|
|
Q3 2020
|
4.
|
|
Avalon at Chestnut Hill
Chestnut Hill, MA
|
|
204
|
|
|
9.2
|
|
|
Q1 2017
|
|
Q4 2017
|
|
Q2 2018
|
5.
|
|
Avalon Prudential Center II
Boston, MA
|
|
266
|
|
|
18.7
|
|
|
Q1 2017
|
|
Q3 2019
|
|
Q1 2020
|
6.
|
|
Avalon Midtown West
New York, NY
|
|
550
|
|
|
9.6
|
|
|
Q1 2017
|
|
Q4 2017
|
|
Q2 2018
|
7.
|
|
Avalon Willow
Mamaroneck, NY
|
|
227
|
|
|
13.1
|
|
|
Q2 2017
|
|
Q1 2018
|
|
Q3 2018
|
8.
|
|
Avalon at Edgewater II (3)
Edgewater, NJ
|
|
240
|
|
|
60.0
|
|
|
Q2 2017
|
|
Q1 2019
|
|
Q3 2019
|
9.
|
|
AVA Studio City II
Studio City, CA
|
|
101
|
|
|
5.8
|
|
|
Q2 2017
|
|
Q4 2017
|
|
Q2 2018
|
|
|
Total
|
|
3,140
|
|
|
$
|
168.3
|
|
|
|
|
|
|
|
____________________________________
|
|
(1)
|
Projected total capitalized cost does not include capitalized costs incurred prior to redevelopment.
|
|
|
(2)
|
Restabilized operations is defined as the earlier of (i) attainment of 95% or greater physical occupancy or (ii) the one-year anniversary of completion of redevelopment.
|
|
|
(3)
|
Redevelopment Communities includes the reconstruction of the building destroyed in the Edgewater casualty loss. Due to the nature of this reconstruction, the 240 apartment homes that we expect the new building to contain upon completion are not included in the apartment home count presented elsewhere in this Form 10-Q, and will be included upon completion.
|
Development Rights
At
June 30, 2017
, we had
$86,016,000
in acquisition and related capitalized costs for direct interests in land parcels we own, and
$45,157,000
in capitalized costs (including legal fees, design fees and related overhead costs) related to Development Rights for which we control the land parcel, typically through a conditional agreement or option to purchase or lease the land. Collectively, the land held for development and associated costs for deferred development rights relate to
25
Development Rights for which we expect to develop new apartment communities in the future. The cumulative capitalized costs for land held for development as of
June 30, 2017
includes
$68,146,000
in original land acquisition costs. The Development Rights range from those beginning design and architectural planning to those that have completed site plans and drawings and can begin construction almost immediately. We estimate that the successful completion of all of these communities would ultimately add approximately
8,329
apartment homes to our portfolio. Substantially all of these apartment homes will offer features like those offered by the communities we currently own.
For
18
Development Rights, we control the land through a conditional agreement or option to purchase or lease the parcel. While we generally prefer to hold Development Rights through conditional agreements or options to acquire land, for
five
Development Rights we either currently own the land, have an ownership interest in a joint venture that owns the land or have executed a long term land lease for the parcel of land on which a community would be built if we proceeded with development. In addition,
two
Development Rights are additional development phases of existing stabilized operating communities we own, and will be constructed on land currently associated with those operating communities. During the next 12 months we expect to commence construction of apartment communities on
four
of the Development Rights for which we currently own the land, with a carrying basis of
$73,080,000
.
The properties comprising the Development Rights are in different stages of the due diligence and regulatory approval process. The decisions as to which of the Development Rights to invest in, if any, or to continue to pursue once an investment in a Development Right is made, are business judgments that we make after we perform financial, demographic and other analyses. In the event that we do not proceed with a Development Right, we generally would not recover any of the capitalized costs incurred in the pursuit of those communities, unless we were to recover amounts in connection with the sale of land; however, we cannot guarantee a recovery. Pre-development costs incurred in the pursuit of Development Rights for which future development is not yet considered probable are expensed as incurred. In addition, if the status of a Development Right changes, making future development no longer probable, any capitalized pre-development costs are charged to expense. During the
six
months ended
June 30, 2017
, we incurred a charge of approximately
$1,298,000
for development pursuits that were not yet probable of future development at the time incurred, or for pursuits that we determined would not likely be developed.
You should carefully review Item 1A. "Risk Factors" of our Form 10-K for a discussion of the risks associated with Development Rights.
The following presents a summary of the Development Rights as of
June 30, 2017
:
|
|
|
|
|
|
|
|
|
|
|
|
Market
|
|
Number of rights
|
|
Estimated
number of homes
|
|
Projected total
capitalized cost ($ millions) (1)
|
|
|
|
|
|
|
|
New England
|
|
5
|
|
|
1,158
|
|
|
$
|
411
|
|
Metro NY/NJ
|
|
10
|
|
|
4,128
|
|
|
1,539
|
|
Mid-Atlantic
|
|
3
|
|
|
998
|
|
|
314
|
|
Pacific Northwest
|
|
2
|
|
|
588
|
|
|
147
|
|
Northern California
|
|
4
|
|
|
982
|
|
|
498
|
|
Southern California
|
|
1
|
|
|
475
|
|
|
245
|
|
Total
|
|
25
|
|
|
8,329
|
|
|
$
|
3,154
|
|
____________________________________
|
|
(1)
|
Projected total capitalized cost includes all capitalized costs incurred to date (if any) and projected to be incurred to develop the respective community, determined in accordance with GAAP, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees.
|
Land Acquisitions
We acquired
two
land parcels for development during the three months ended
June 30, 2017
for an aggregate investment of
$36,450,000
and anticipate starting construction on these parcels during the next six months.
Other Land and Real Estate Assets
We own land parcels with a carrying value of
$28,740,000
, on which we do not currently plan to develop and operate an apartment community. These parcels consist of both ancillary parcels acquired in connection with Development Rights that we had not planned to develop and land parcels which we acquired for development and now intend to sell. During the
six months ended June 30, 2017
, we recognized an impairment charge of
$9,350,000
for one land parcel that we did not plan to develop and sold in July 2017. We believe that the current carrying value for all other land parcels is such that there is no indication of impaired value, or further need to record a charge for impairment in the case of assets previously impaired. However, we may be subject to the recognition of further charges for impairment in the event that there are indicators of such impairment and we determine that the carrying value of the assets is greater than the current fair value, less costs to dispose.
Insurance and Risk of Uninsured Losses
We maintain commercial general liability insurance and property insurance with respect to all of our communities. These policies, along with other insurance policies we maintain, have policy specifications, insured and self-insured limits, exclusions and deductibles that we consider commercially reasonable. There are, however, certain types of losses (such as losses arising from nuclear liability or acts of war) that are not insured, in full or in part, because they are either uninsurable or the cost of insurance makes it, in management’s view, economically impractical. You should carefully review the discussion under Item 1A. “Risk Factors” of our Form 10-K for a discussion of risks associated with an uninsured property or liability loss.
Many of our West Coast communities are located in the general vicinity of active earthquake faults. Many of our communities are near, and thus susceptible to, the major fault lines in California, including the San Andreas Fault, the Hayward Fault or other geological faults that are known or unknown. We cannot assure you that an earthquake would not cause damage or losses greater than our current insured levels. We procure property damage and resulting business interruption insurance coverage with limits of $175,000,000 for any single occurrence and in the annual aggregate for losses resulting from earthquakes. However for communities located in California or Washington, the limit is $150,000,000 for any single occurrence and in the annual aggregate for losses resulting from earthquakes. The deductible applicable to losses resulting from earthquakes occurring in California is five percent of the insured value of each damaged building subject to a minimum of $100,000 and a maximum of $25,000,000 per loss.
Our communities are insured for property damage and business interruption losses through a combination of community specific insurance policies and/or coverage provided under a master property insurance policy covering the majority of our communities. The master policy provides a $400,000,000 limit for any single occurrence, subject to certain sublimits and exclusions. Under the master policy we are subject to a $100,000 deductible per occurrence, as well as additional self-insured retention for the next $350,000 of loss, per occurrence, until the aggregate incurred self-insured retention exceeds $1,500,000 for the policy year.
Our communities are insured for third-party liability losses through a combination of community specific insurance policies and/or coverage provided under a master commercial general liability and umbrella/excess insurance policies. The master commercial general liability and umbrella/excess insurance policies cover the majority of our communities and are subject to certain coverage limitations and exclusions, and include a self-insured retention of $500,000 per occurrence.
We utilize a wholly-owned captive insurance company to insure certain types and amounts of risks, which includes property damage and resulting business interruption losses and other construction related liability risks. In addition to our potential liability for the various policy self-insured retentions and deductibles, our captive insurance company is directly responsible for (i) 25% of the losses incurred by the master property insurance policy, on a per occurrence basis, up to the first $50,000,000 of loss and (ii) covered liability claims arising out of our commercial general liability policy, subject to a $2,000,000 per occurrence loss limit.
Just as with office buildings, transportation systems and government buildings, there have been reports that apartment communities could become targets of terrorism. In January 2015, the President signed the Terrorism Risk Insurance Program Reauthorization Act (“TRIPRA”) which extended a program that is designed to make terrorism insurance available through a federal back-stop program. Certain communities are insured for terrorism related losses through this federal program. We have also purchased private-market insurance for property damage due to terrorism with limits of $600,000,000 per occurrence and in the annual aggregate that includes certain coverages (not covered under TRIPRA) such as domestic-based terrorism. This insurance, often referred to as “non-certified” terrorism insurance, is subject to deductibles, limits and exclusions. Our general liability policy provides terrorism coverage through TRIPRA (subject to deductibles and insured limits) for liability to third parties that result from terrorist acts at our communities.
Inflation and Deflation
Substantially all of our apartment leases are for a term of one year or less. In an inflationary environment, this may allow us to realize increased rents upon renewal of existing leases or the beginning of new leases. Short-term leases generally minimize our risk from the adverse effects of inflation, although these leases generally permit residents to leave at the end of the lease term and therefore expose us to the effect of a decline in market rents. Similarly, in a deflationary rent environment, we may be exposed to declining rents more quickly under these shorter-term leases.
Forward-Looking Statements
This Form 10-Q contains "forward-looking statements" as that term is defined under the Private Securities Litigation Reform Act of 1995. You can identify forward-looking statements by our use of the words "believe," "expect," "anticipate," "intend," "estimate," "assume," "project," "plan," "may," "shall," "will" and other similar expressions in this Form 10-Q, that predict or indicate future events and trends and that do not report historical matters. These statements include, among other things, statements regarding our intent, belief or expectations with respect to:
|
|
•
|
our potential development, redevelopment, acquisition or disposition of communities;
|
|
|
•
|
the timing and cost of completion of apartment communities under construction, reconstruction, development or redevelopment;
|
|
|
•
|
the timing of lease-up, occupancy and stabilization of apartment communities;
|
|
|
•
|
the pursuit of land on which we are considering future development;
|
|
|
•
|
the anticipated operating performance of our communities;
|
|
|
•
|
cost, yield, revenue, NOI and earnings estimates;
|
|
|
•
|
our declaration or payment of distributions;
|
|
|
•
|
our joint venture and discretionary fund activities;
|
|
|
•
|
our policies regarding investments, indebtedness, acquisitions, dispositions, financings and other matters;
|
|
|
•
|
our qualification as a REIT under the Internal Revenue Code;
|
|
|
•
|
the real estate markets in Northern and Southern California and markets in selected states in the Mid-Atlantic, New England, Metro New York/New Jersey and Pacific Northwest regions of the United States and in general;
|
|
|
•
|
the availability of debt and equity financing;
|
|
|
•
|
general economic conditions including the potential impacts from current economic conditions;
|
|
|
•
|
trends affecting our financial condition or results of operations; and
|
|
|
•
|
the impact of legal proceedings relating to the Edgewater casualty loss and related matters, including liability to third parties resulting therefrom.
|
We cannot assure the future results or outcome of the matters described in these statements; rather, these statements merely reflect our current expectations of the approximate outcomes of the matters discussed. We do not undertake a duty to update these forward-looking statements, and therefore they may not represent our estimates and assumptions after the date of this report. You should not rely on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, some of which are beyond our control. These risks, uncertainties and other factors may cause our actual results, performance or achievements to differ materially from the anticipated future results, performance or achievements expressed or implied by these forward-looking statements. You should carefully review the discussion under Item 1A. "Risk Factors" in this report, for a discussion of risks associated with forward-looking statements.
Some of the factors that could cause our actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements include, but are not limited to, the following:
|
|
•
|
we may fail to secure development opportunities due to an inability to reach agreements with third-parties to obtain land at attractive prices or to obtain desired zoning and other local approvals;
|
|
|
•
|
we may abandon or defer development opportunities for a number of reasons, including changes in local market conditions which make development less desirable, increases in costs of development, increases in the cost of capital or lack of capital availability, resulting in losses;
|
|
|
•
|
construction costs of a community may exceed our original estimates;
|
|
|
•
|
we may not complete construction and lease-up of communities under development or redevelopment on schedule, resulting in increased interest costs and construction costs and a decrease in our expected rental revenues;
|
|
|
•
|
occupancy rates and market rents may be adversely affected by competition and local economic and market conditions which are beyond our control;
|
|
|
•
|
financing may not be available on favorable terms or at all, and our cash flows from operations and access to cost effective capital may be insufficient for the development of our pipeline which could limit our pursuit of opportunities;
|
|
|
•
|
our cash flows may be insufficient to meet required payments of principal and interest, and we may be unable to refinance existing indebtedness or the terms of such refinancing may not be as favorable as the terms of existing indebtedness;
|
|
|
•
|
we may be unsuccessful in our management of Fund II, the U.S. Fund, the AC JV or the REIT vehicles that are used with each respective joint venture;
|
|
|
•
|
we may be unsuccessful in managing changes in our portfolio composition; and
|
|
|
•
|
our expectations, estimates and assumptions as of the date of this filing regarding the outcome of investigations and/or legal proceedings resulting from the Edgewater casualty loss, are subject to change.
|
Critical Accounting Policies
The preparation of financial statements in conformity with GAAP requires management to use judgment in the application of accounting policies, including making estimates and assumptions. If our judgment or interpretation of the facts and circumstances relating to various transactions had been different, or different assumptions were made, it is possible that different accounting policies would have been applied, resulting in different financial results or a different presentation of our financial statements. Our critical accounting policies consist primarily of the following: (i) principles of consolidation, (ii) cost capitalization, (iii) abandoned pursuit costs and asset impairment, (iv) REIT status and (v) acquisition of investments in real estate. Our critical accounting policies and estimates have not changed materially from the discussion of our significant accounting policies found in Management's Discussion and Analysis and Results of Operations in our Form 10-K.