MEMPHIS, Tenn., April 26, 2017 /PRNewswire/ -- Mid-America Apartment Communities, Inc., or MAA, (NYSE: MAA) today announced operating results for the quarter ended March 31, 2017.

Net Income Available for Common Shareholders
For the quarter ended March 31, 2017, net income available for MAA common shareholders was $41.0 million, or $0.36 per diluted common share, compared to $43.4 million, or $0.58 per diluted common share, for the quarter ended March 31, 2016. Results for the quarter ended March 31, 2017 included $2.3 million, or $0.02 per diluted common share, of non-cash income related to an embedded derivative in the preferred shares issued in the merger transaction, or the Post Properties Merger, with Post Properties, Inc., or Post Properties; $6.2 million, or $0.05 per diluted common share, of merger and integration costs related to the Post Properties Merger, as well as $29.3 million, or $0.26 per diluted common share, of additional depreciation and amortization expense related to the step-up in asset values from the Post Properties Merger.  Also, results for the quarter ended March 31, 2016 included $2.4 million, or $0.03 per diluted common share, of gains on the sale of real estate assets.

Funds from Operations (FFO)
For the quarter ended March 31, 2017, FFO was $171.7 million, or $1.46 per diluted common share and unit, or per Share, compared to $119.4 million, or $1.50 per Share, for the quarter ended March 31, 2016.  Results for the quarter ended March 31, 2017 included $2.3 million, or $0.02 per Share, of non-cash income related to an embedded derivative in the preferred shares issued in the Post Properties Merger and $6.2 million, or $0.05 per Share, of merger and integration costs related to the Post Properties Merger.   Also, results for the quarter ended March 31, 2016 included $1.6 million, or $0.02 per Share, of gains on the sale of non-depreciable real estate assets.

A reconciliation of FFO to net income available for MAA common shareholders, and an expanded discussion of the components of FFO, can be found later in this release.

Eric Bolton, Chairman and Chief Executive Officer, said, "Our portfolio of quality apartment homes diversified across the high-growth Sunbelt markets captured solid results in the first quarter.  Integration activities surrounding the merger of MAA and Post Properties platforms are going smoothly and the value proposition that we have previously outlined is very much intact.  As the current apartment real estate cycle continues to play out, we believe MAA is well positioned to capture steady results as well as take advantage of attractive new opportunities that are presented."

Highlights

  • Combined Adjusted Same Store NOI for the first quarter increased 3.6% as compared to the same period in the prior year, based on a 2.8% increase in revenue and a 1.3% increase in property operating expenses.
  • Average Effective Rent per Unit for the Combined Adjusted Same Store Portfolio increased to $1,153 during the first quarter, a 2.9% increase as compared to the same period in the prior year, while Average Physical Occupancy was at 96.0% for the first quarter.
  • Resident turnover for the Combined Adjusted Same Store Portfolio remained low for the first quarter at 50.5% on a rolling twelve month basis.
  • During the first quarter, MAA acquired one property, a newly built 279-unit community in initial lease-up located in Nashville, Tennessee.
  • As of the end of the first quarter, MAA had seven development projects underway. In total, MAA's development projects contain 2,420 units, with a total projected cost of approximately $505.4 million, of which approximately $128.7 million remained to be funded as of the end of the first quarter.
  • As of the end of the first quarter, six properties remained in lease-up, including the new property acquired during the quarter, with average quarter-end physical occupancy of 85.6% for the group.
  • During the first quarter, MAA completed renovation of 1,521 units under its redevelopment program, achieving average rental rate increases of 8.9% above non-renovated units.
  • During the first quarter, Moody's Investors Service upgraded the senior unsecured rating of MAA's primary operating partnership, Mid-America Apartments, L.P., to Baa1 with a stable outlook. 

First Quarter Combined Adjusted Same Store Portfolio Operating Results
To ensure comparable reporting with prior periods, our same store portfolio, or MAA Same Store Portfolio, includes properties which are stabilized and which were owned by us at the beginning of the previous year. To provide relevant operating metrics for the first quarter, stabilized communities acquired from the Post Properties Merger that would otherwise have met our requirements to be included in the MAA Same Store Portfolio, are presented on a combined adjusted basis, as if owned by MAA during the prior period. The Combined Adjusted Same Store Portfolio presentation below represents the MAA Same Store Portfolio and the Post Adjusted Same Store Portfolio considered as a single portfolio.  Those Post Properties communities will not be eligible to enter the MAA Same Store Portfolio until January 1, 2018.  Operating results for the Combined Adjusted Same Store Portfolio of 91,700 units in MAA's Large Market and Secondary Market segments of the portfolio are presented below:


Percent Change From


Three months ended


Three months ended March 31, 2016


March 31, 2017








Average


Average








Effective


Physical


Revenue


Expense


NOI


Rent per Unit


Occupancy

Large Market

2.9

%


0.3

%


4.5

%


2.9

%


95.9

%

Secondary Market

2.4

%


4.4

%


1.3

%


2.9

%


96.2

%

Combined Adjusted Same Store Portfolio

2.8

%


1.3

%


3.6

%


2.9

%


96.0

%

 

Combined Adjusted Same Store Portfolio revenue growth of 2.8% during the first quarter of 2017 was primarily produced by a 2.9% increase in Average Effective Rent per Unit, as compared to the same period in the prior year.   Average Physical Occupancy for the Combined Adjusted Same Store Portfolio was 96.0% for the first quarter of 2017, as compared to 96.1% in the same period of the prior year. Property operating expenses increased 1.3% for the first quarter of 2017, with the largest portion of the growth related to property taxes and building repair and maintenance, partially offset by declining personnel, insurance and office operations costs.

A reconciliation of NOI, including Combined Adjusted Same Store NOI, to net income available for MAA common shareholders, and an expanded discussion of the components of NOI, can be found later in this release.

Acquisition and Disposition Activity
During the first quarter of 2017, MAA acquired a newly developed apartment community, Charlotte at Midtown, a 279-unit property located in the highly desirable Downtown/West End submarket of Nashville, Tennessee, for a purchase price of $62.5 million.

Development and Lease-up Activity
As of the end of the first quarter of 2017, MAA had seven development communities under construction, consisting of three expansion projects and four new development communities.  Total development costs for the seven communities are projected to be $505.4 million, with an expected average stabilized NOI yield of 6.3%. During the first quarter of 2017, MAA funded $62.5 million of construction costs leaving an estimated $128.7 million remaining to be funded. 

MAA had six communities remaining in initial lease-up as of the end of the first quarter of 2017: Residences at Fountainhead, located in the Phoenix, Arizona market; Innovation Apartment Homes, located in Greenville, South Carolina; 1201 Midtown, located in the Charleston, South Carolina market; Retreat at West Creek II, a phase two expansion of a community located in Richmond, Virginia; Colonial Grand at Randal Lakes II, a phase two expansion of a community located in Orlando, Florida; and Charlotte at Midtown, located in Nashville, Tennessee. Physical occupancy for the six lease-up projects averaged 85.6% at the end of the first quarter of 2017.

Redevelopment Activity
MAA continues its interior redevelopment program at select communities throughout the portfolio.  During the first quarter of 2017, MAA redeveloped a total of 1,521 units at an average cost of $4,164 per unit, achieving average rental rate increases of 8.9% above non-renovated units.  We expect a total of 6,000 to 7,000 units to be redeveloped in 2017.

Capital Expenditures
Recurring capital expenditures totaled $11.2 million for the first quarter of 2017, or approximately $0.10 per Share, as compared to $9.5 million, or $0.12 per Share, for the same period in 2016.  These expenditures led to Adjusted Funds from Operations, or AFFO, of $1.36 per Share, for the first quarter of 2017, compared to $1.38 per Share for the same period in 2016.

Redevelopment, revenue enhancing and other capital expenditures during the first quarter of 2017 were $15.3 million, as compared to $15.3 million for the same period in 2016. These expenditures led to Funds Available for Distribution, or FAD, of $145.2 million for the first quarter of 2017, compared to $94.5 million for the same period in 2016.

A reconciliation of FFO, AFFO and FAD to net income available for MAA common shareholders, and an expanded discussion of the components of FFO, AFFO and FAD, can be found later in this release.

Balance Sheet
As of March 31, 2017:

  • Total debt to total assets (as defined in our debt covenants) was 34.1% compared to 33.9% as of December 31, 2016;
  • Total debt outstanding was $4.6 billion at an average effective interest rate of 3.4%;
  • 81.8% of total debt was fixed or hedged against rising interest rates for an average of 4.1 years;
  • Approximately $461.8 million combined cash and capacity under MAA's unsecured revolving credit facility was available; and
  • Unencumbered assets increased to 80.7% of Gross Assets, as compared to 80.3% as of December 31, 2016.

A reconciliation of Gross Assets to Total assets, and an expanded discussion of the components of Gross Assets, can be found later in this release.

Merger Related Activities
In connection with the merger with Post Properties that was consummated on December 1, 2016, MAA incurred a total of $2.9 million, or $0.02 per Share, of merger costs during the first quarter of 2017, consisting primarily of severance, legal, professional and advisory costs.

Integration efforts continue to progress well, with the Post Properties portfolio consolidated into the company's operating structure and with activities to combine the operating and financial system platforms well underway. During the first quarter of 2017, MAA incurred $3.3 million, or $0.03 per Share, of integration costs, which were primarily related to temporary systems, staffing, facilities and consulting costs necessary for the integration of the companies' business platforms.  MAA expects to incur additional integration costs through the remainder of 2017, as integration efforts are projected to continue through early 2018.

Once the business platforms are fully integrated, MAA continues to forecast expected synergies of approximately $20 million in gross overhead costs (combined general and administrative costs and property management expense savings) to be realized.  MAA also anticipates additional opportunities and savings to be gained from enhanced efficiencies due to increased portfolio scale, from various improvements to operating practices, from significant redevelopment opportunities at a number of existing properties, and from an improved cost of capital due to increased strength and liquidity of the combined balance sheet.

93rd Consecutive Quarterly Common Dividend Declared
MAA declared its 93rd consecutive quarterly common dividend at an annual rate of $3.48 per common share, which will be paid on April 28, 2017 to holders of record on April 13, 2017.

2017 Net Income per diluted common share and FFO and AFFO per Share Guidance
MAA is updating 2017 guidance for Net income per diluted common share, as well as FFO per Share and AFFO per Share, which are non-GAAP measures. Net income per diluted common share is expected to be in the range of $2.54 to $2.74 per diluted common share for the full year of 2017.  FFO per Share for the year is expected to be in the range of $5.74 to $5.94 per Share, or $5.84 per Share at the mid-point, as compared to a prior range of $5.72 to $5.92.  FFO per Share for the second quarter is expected to be in the range of $1.36 to $1.46 per share, or $1.41 per share at the midpoint.  MAA does not forecast net income available for common shareholders per diluted common share on a quarterly basis as it is not reasonable to accurately predict the timing of forecasted acquisition and disposition activity within a particular quarter (rather than during the course of the full year).  Acquisition and disposition activity materially affects depreciation and capital gains or losses, which, combined, generally represent the difference between net income available for common shareholders and FFO. As outlined in the definitions of non-GAAP measures accompanying this release, MAA's definition of FFO is in accordance with the National Association of Real Estate Investment Trusts', or NAREIT, definition. MAA believes that FFO is helpful in understanding operating performance in that FFO excludes depreciation expense of real estate assets and certain other non-routine items.

Supplemental Material and Conference Call
Supplemental data to this release can be found under the "Financial Results" navigation tab on the "For Investors" page of our website at www.maac.com. MAA will host a conference call to further discuss first quarter results on Thursday, April 27, 2017, at 9:00 AM Central Time.  The conference call-in number is 800-895-4790.  You may also join the live webcast of the conference call by accessing the "For Investors" page of our website at www.maac.com.  MAA's filings with the Securities and Exchange Commission, or SEC, are filed under the registrant names of Mid-America Apartment Communities, Inc. and Mid-America Apartments, L.P.

About MAA
MAA, an S&P 500 company, is a real estate investment trust focused on delivering full-cycle and superior investment performance for shareholders through the ownership, management, acquisition, development and redevelopment of quality apartment communities throughout the United States. As of March 31, 2017, MAA had ownership interest in 101,788 apartment units, including communities currently in development, across 17 states and the District of Columbia. For further details, please visit the MAA website at www.maac.com or contact Investor Relations at investor.relations@maac.com, or via mail at MAA, 6584 Poplar Ave., Memphis, TN  38138, Attn: Investor Relations.

Forward-Looking Statements
Sections of this release contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, with respect to our expectations for future periods. Forward-looking statements do not discuss historical fact, but instead include statements related to expectations, projections, intentions or other items related to the future. Such forward-looking statements include, without limitation, statements about the anticipated benefits from the completed merger with Post Properties and statements concerning property acquisitions and dispositions, joint venture activity, development and renovation activity as well as other capital expenditures, capital raising activities, rent and expense growth, occupancy, financing activities, operating performance and results and interest rate and other economic expectations. Words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates," and variations of such words and similar expressions are intended to identify such forward-looking statements. Such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to be materially different from the results of operations, financial conditions or plans expressed or implied by such forward-looking statements. Such factors include, among other things, unanticipated adverse business developments affecting us, or our properties, adverse changes in the real estate markets and general and local economies and business conditions. Although we believe that the assumptions underlying the forward-looking statements contained herein are reasonable, any of the assumptions could be inaccurate, and therefore such forward-looking statements included in this release may not prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the results or conditions described in such statements or our objectives and plans will be achieved.

The following factors, among others, could cause our future results to differ materially from those expressed in the forward-looking statements:

  • inability to generate sufficient cash flows due to market conditions, changes in supply and/or demand, competition, uninsured losses, changes in tax and housing laws, or other factors;
  • exposure, as a multifamily-focused REIT, to risks inherent in investments in a single industry and sector;
  • adverse changes in real estate markets, including, but not limited to, the extent of future demand for multifamily units in our significant markets, barriers of entry into new markets, which we may seek to enter in the future, limitations on our ability to increase rental rates, competition, our ability to identify and consummate attractive acquisitions or development projects on favorable terms, our ability to consummate any planned dispositions in a timely manner on acceptable terms, and our ability to reinvest sale proceeds in a manner that generates favorable returns;
  • failure of new acquisitions to achieve anticipated results or be efficiently integrated;
  • failure of development communities to be completed, if at all, within budget and on a timely basis or to lease-up as anticipated;
  • unexpected capital needs;
  • changes in operating costs, including real estate taxes, utilities and insurance costs;
  • losses from catastrophes in excess of our insurance coverage;
  • ability to obtain financing at favorable rates, if at all, and refinance existing debt as it matures;
  • level and volatility of interest or capitalization rates or capital market conditions;
  • loss of hedge accounting treatment for interest rate swaps or interest rate caps;
  • the continuation of the good credit of our interest rate swap and cap providers;
  • price volatility, dislocations and liquidity disruptions in the financial markets and the resulting impact on financing;
  • the effect of any rating agency actions on the cost and availability of new debt financing;
  • significant decline in market value of real estate serving as collateral for mortgage obligations;
  • significant change in the mortgage financing market that would cause single-family housing, either as an owned or rental product, to become a more significant competitive product;
  • our ability to continue to satisfy complex rules in order to maintain our status as a REIT for federal income tax purposes, the ability of our operating partnership to satisfy the rules to maintain its status as a partnership for federal income tax purposes, the ability of our taxable REIT subsidiaries to maintain their status as such for federal income tax purposes, and our ability and the ability of our subsidiaries to operate effectively within the limitations imposed by these rules;
  • inability to attract and retain qualified personnel;
  • cyberliability or potential liability for breaches of our privacy or information security systems;
  • potential liability for environmental contamination;
  • adverse legislative or regulatory tax changes;
  • litigation and compliance costs associated with laws requiring access for disabled persons;
  • risks associated with unexpected costs or unexpected liabilities that may arise from the Post Properties Merger;
  • risks associated with the Post Properties Merger, including the integration of MAA's and Post Properties' businesses and achieving expected revenue synergies and/or cost savings as a result of the merger; and
  • other risks identified in this press release and, from time to time, in other reports we file with the SEC or in other documents that we publicly disseminate.

We undertake no obligation to publicly update or revise these forward-looking statements to reflect events, circumstances or changes in expectations after the date of this release.

 

FINANCIAL HIGHLIGHTS




Dollars in thousands, except per share data





Three months ended March 31,


2017


2016





Total operating revenues

$

378,908



$

269,016






Net income available for MAA common shareholders

$

40,983



$

43,413






Total NOI

$

237,635



$

168,135






Earnings per common share:(1)




Basic

$

0.36



$

0.58


Diluted

$

0.36



$

0.58






Funds from operations per Share (diluted):(1)




FFO

$

1.46



$

1.50


AFFO

$

1.36



$

1.38






Dividends declared per common share

$

0.87



$

0.82






Dividends/ FFO (diluted) payout ratio

59.6

%


54.7

%

Dividends/ AFFO (diluted) payout ratio

64.0

%


59.4

%





Consolidated interest expense

$

36,584



$

32,211


Mark-to-market debt adjustment

4,417



3,851


Debt discount and debt issuance cost amortization

(1,271)



(1,218)


Capitalized interest

2,020



380


Total interest incurred

$

41,750



$

35,224






Amortization of principal on notes payable

$

3,074



$

1,874






(1) See "Share and Unit Data" section for additional information.


 

 

FINANCIAL HIGHLIGHTS (CONTINUED)



Dollars in thousands, except per share data





As of


March 31, 2017


December 31, 2016

Gross Assets(1)

$

13,347,590



$

13,279,292


Gross Real Estate Assets(1)

$

13,192,998



$

13,108,458


Total debt

$

4,557,184



$

4,499,712


Common shares and units outstanding

117,792,242



117,738,615


Share price

$

101.74



$

97.92


Book equity value

$

6,595,964



$

6,652,174


Market equity value

$

11,984,183



$

11,528,965


Net Debt/Recurring EBITDA (2)

5.61x



5.74x








(1) A reconciliation of Gross Assets to Total assets and Gross Real Estate Assets to Real estate assets, net, along with an expanded discussion of their components, can be found later in this release.

(2) Recurring EBITDA in this calculation represents the trailing twelve month period for each date presented.  Since only four months of Recurring EBITDA for the Post Properties communities is included in the results for the twelve month period ended March 31, 2017 and one month for the period ended December 31, 2016, in calculating the ratio as of March 31, 2017 and December 31, 2016, we have adjusted Net Debt by averaging the Net Debt for the prior four quarters.  A reconciliation of the following items and an expanded discussion of their respective components can be found later in this release: (i) EBITDA and Recurring EBITDA to net income; and (ii) Net Debt to Unsecured notes payable and Secured notes payable.

 

 


CONSOLIDATED STATEMENTS OF OPERATIONS




Dollars in thousands, except per share data





Three months ended March 31,


2017


2016

Operating revenues:




Rental revenues

$

351,177



$

245,665


Other property revenues

27,731



23,351


Total operating revenues

378,908



269,016


Property operating expenses:




Personnel

33,373



25,197


Building repairs and maintenance

9,813



6,099


Real estate taxes and insurance

53,973



35,172


Utilities

26,897



22,136


Landscaping

6,522



5,321


Other operating

10,695



6,956


Depreciation and amortization

129,997



75,127


Total property operating expenses

271,270



176,008


Acquisition expenses(1)



713


Property management expenses

10,981



9,004


General and administrative expenses

12,840



6,582


Merger related expenses

2,871




Integration related expenses

3,290




Income from continuing operations before non-operating items

77,656



76,709


Interest and other non-property income

2,679



32


Interest expense

(36,584)



(32,211)


Gain on debt extinguishment

123



3


Net casualty loss after insurance and other settlement proceeds

(91)



(947)


(Loss) gain on sale of depreciable real estate assets

(73)



755


Gain on sale of non-depreciable real estate assets



1,627


Income before income tax expense

43,710



45,968


Income tax expense

(651)



(288)


Income from continuing operations before joint venture activity

43,059



45,680


Gain from real estate joint ventures

357



128


Net income

43,416



45,808


Net income attributable to noncontrolling interests

1,511



2,395


Net income available for shareholders

41,905



43,413


Dividends to preferred shareholders

922




Net income available for MAA common shareholders

$

40,983



$

43,413






Earnings per common share - basic:




Net income available for common shareholders

$

0.36



$

0.58






Earnings per common share - diluted:




Net income available for common shareholders

$

0.36



$

0.58






Dividends declared per common share

$

0.87



$

0.82



(1) MAA adopted ASU 2017-01, Clarifying the Definition of a Business (Topic 805), during the first quarter of 2017.  Based on the adoption of this guidance, MAA capitalized the acquisition costs related to the property acquired during the first quarter of 2017.

 

 

SHARE AND UNIT DATA




Shares and units in thousands





Three months ended March 31,


2017


2016

NET INCOME SHARES (1)




Weighted average common shares - basic

113,338



75,249


Weighted average partnership units outstanding

4,219




Effect of dilutive securities

307



240


Weighted average common shares - diluted

117,864



75,489


FUNDS FROM OPERATIONS SHARES AND UNITS




Weighted average common shares and units - basic

117,557



79,411


Weighted average common shares and units - diluted

117,802



79,614


PERIOD END SHARES AND UNITS




Common shares at March 31,

113,575



75,505


Partnership units at March 31,

4,217



4,162


Total common shares and units at March 31,

117,792



79,667



(1) For additional information on the calculation of diluted common shares and earnings per common share, please refer to the Notes to Condensed Consolidated Financial Statements in MAA's Quarterly Report on Form 10-Q for the three months ended March 31, 2017, expected to be filed with the SEC on or about April 27, 2017.

 

 


CONSOLIDATED BALANCE SHEETS




Dollars in thousands





March 31, 2017


December 31, 2016

Assets




Real estate assets




Land

$

1,825,223



$

1,816,008


Buildings and improvements

10,636,260



10,523,762


Furniture, fixtures and equipment

307,463



298,204


Capital improvements in progress

242,286



231,224



13,011,232



12,869,198


Accumulated depreciation

(1,768,527)



(1,656,071)



11,242,705



11,213,127


Undeveloped land

71,464



71,464


Corporate property, net

12,350



12,778


Investments in real estate joint ventures

44,629



44,493


Real estate assets, net

11,371,148



11,341,862


Cash and cash equivalents

33,959



33,536


Restricted cash

24,540



88,264


Deferred financing cost, net

4,679



5,065


Other assets

124,134



134,525


Goodwill

1,239



1,239


Total assets

$

11,559,699



$

11,604,491






Liabilities and Shareholders' Equity




Liabilities




Unsecured notes payable

$

3,260,686



$

3,180,624


Secured notes payable

1,296,498



1,319,088


Accounts payable

13,346



11,970


Fair market value of interest rate swaps

5,001



7,562


Accrued expenses and other liabilities

368,785



414,244


Security deposits

19,419



18,829


Total liabilities

4,963,735



4,952,317


Redeemable stock

9,132



10,073


Shareholders' equity




Preferred stock

9



9


Common stock

1,134



1,133


Additional paid-in capital

7,111,445



7,109,012


Accumulated distributions in excess of net income

(765,749)



(707,479)


Accumulated other comprehensive income

4,223



1,144


Total MAA shareholders' equity

6,351,062



6,403,819


Noncontrolling interest - operating partnership units

233,464



235,976


Total Company's shareholders' equity

6,584,526



6,639,795


Noncontrolling interest - consolidated real estate entity

2,306



2,306


Total equity

6,586,832



6,642,101


Total liabilities and shareholders' equity

$

11,559,699



$

11,604,491


 


 

RECONCILIATION OF FFO, AFFO AND FAD TO NET INCOME AVAILABLE FOR MAA COMMON SHAREHOLDERS

Amounts in thousands, except per share and unit data





Three Months Ended


March 31,


2017


2016

Net income available for MAA common shareholders

$

40,983



$

43,413


Depreciation and amortization of real estate assets

128,968



74,322


Loss (gain) on sale of depreciable real estate assets

73



(755)


Depreciation and amortization of real estate assets of real estate joint ventures

152



6


Net income attributable to noncontrolling interests

1,511



2,395


Funds from operations attributable to the Company

171,687



119,381


Recurring capital expenditures

(11,169)



(9,525)


Adjusted funds from operations

160,518



109,856


Redevelopment and revenue enhancing capital expenditures

(11,369)



(13,062)


Other capital expenditures

(3,972)



(2,279)


Funds available for distribution

$

145,177



$

94,515










Dividends and distributions paid

$

102,458



$

65,270


Weighted average common shares - diluted

117,864



75,489


Weighted average common shares and units - diluted

117,802



79,614






Earnings per common share - diluted:




Net income available for common shareholders

$

0.36



$

0.58






Funds from operations per Share

$

1.46



$

1.50


Adjusted funds from operations per Share

$

1.36



$

1.38


 

 

RECONCILIATION OF NET OPERATING INCOME TO NET INCOME AVAILABLE FOR MAA COMMON SHAREHOLDERS

Dollars in thousands







Three Months Ended


March 31, 2017


December 31, 2016


March 31, 2016

NOI






Combined Adjusted Same Store NOI

$

215,710



$

217,207



$

208,118


Combined Adjusted Non-Same Store NOI

21,925



19,906



20,182


Total Combined Adjusted NOI

237,635



237,113



228,300


Legacy Post Properties Adjustment(1)



(42,789)



(60,165)


Total NOI

237,635



194,324



168,135


Depreciation and amortization

(129,997)



(95,129)



(75,127)


Acquisition expense



(761)



(713)


Property management expenses

(10,981)



(8,872)



(9,004)


General and administrative expenses

(12,840)



(8,782)



(6,582)


Merger related expenses

(2,871)



(35,133)




Integration related expenses

(3,290)



(1,790)




Interest and other non-property income

2,679



565



32


Interest expense

(36,584)



(33,529)



(32,211)


Gain (loss) on debt extinguishment

123



(85)



3


(Loss) gain on sale of depreciable real estate assets

(73)



31,825



755


Net casualty loss and other settlement proceeds

(91)



(290)



(947)


Income tax expense

(651)



(499)



(288)


Gain on sale of non-depreciable real estate assets





1,627


Gain from real estate joint ventures

357



214



128


Net income attributable to noncontrolling interests

(1,511)



(2,672)



(2,395)


Preferred dividend distributions

(922)



(307)




Net income available for MAA common shareholders

$

40,983



$

39,079



$

43,413



(1) Amounts presented represent the operating results for Legacy Post Properties prior to the Post Properties Merger that have been included in Total Combined Adjusted NOI.  Prior year results have been adjusted for consistency with MAA accounting policies and year over year comparisons.  These adjustments include the effect of moving corporate property management expenses, exterior paint costs and IT operating systems costs out of property expenses.

 

 

RECONCILIATION OF EBITDA AND RECURRING EBITDA TO NET INCOME

Dollars in thousands









Three Months Ended


Twelve Months Ended


March 31,


March 31,


March 31,


December 31,


2017


2016


2017


2016

Net income

$

43,416



$

45,808



$

222,011



$

224,402


Depreciation and amortization

129,997



75,127



377,828



322,958


Interest expense

36,584



32,211



134,320



129,947


(Gain) loss on debt extinguishment

(123)



(3)



(38)



83


Net casualty loss (gain) and other settlement proceeds

91



947



(1,304)



(448)


Income tax expense

651



288



2,062



1,699


Gain on sale of non-depreciable assets



(1,756)



(543)



(2,171)


Loss (gain) on sale of depreciable real estate assets

73



(755)



(79,569)



(80,397)


Loss (gain) on disposition within unconsolidated entities





101



(28)


EBITDA

210,689



151,867



654,868



596,045


Acquisition expense



713



2,215



2,928


Merger related expenses

2,871





41,904



39,033


Integration related expenses

3,290





5,080



1,790


Recurring EBITDA

$

216,850



$

152,580



$

704,067



$

639,796


 

 

RECONCILIATION OF NET DEBT TO UNSECURED NOTES PAYABLE AND SECURED NOTES PAYABLE

Dollars in thousands










As of


March 31,


December 31,


September 30,


June 30,


March 31,


2017


2016


2016


2016


2016

Unsecured notes payable

$

3,260,686



$

3,180,624



$

2,195,989



$

2,246,227



$

2,195,214


Secured notes payable

1,296,498



1,319,088



1,238,168



1,243,198



1,247,749


Total debt

4,557,184



4,499,712



3,434,157



3,489,425



3,442,963


Cash and cash equivalents

(33,959)



(33,536)



(27,817)



(26,279)



(28,184)


1031(b) exchange proceeds included in Restricted Cash



(58,259)








Net Debt

$

4,523,225



$

4,407,917



$

3,406,340



$

3,463,146



$

3,414,779


 

 

RECONCILIATION OF GROSS ASSETS TO TOTAL ASSETS

Dollars in thousands





As of


March 31,


December 31,


2017


2016

Total assets

$

11,559,699



$

11,604,491


Accumulated depreciation

1,768,527



1,656,071


Accumulated depreciation for corporate property(1)

19,364



18,730


Gross Assets

$

13,347,590



$

13,279,292



(1) Included in Corporate property, net on the Consolidated Balance Sheets

 

 

RECONCILIATION OF GROSS REAL ESTATE ASSETS TO REAL ESTATE ASSETS, NET

Dollars in thousands





As of


March 31,


December 31,


2017


2016

Real estate assets, net

$

11,371,148



$

11,341,862


Accumulated depreciation

1,768,527



1,656,071


Accumulated depreciation for corporate property(1)

19,364



18,730


Cash and cash equivalents

33,959



33,536


1031(b) exchange proceeds included in Restricted Cash



58,259


Gross Real Estate Assets

$

13,192,998



$

13,108,458



(1) Included in Corporate property, net on the Consolidated Balance Sheets

 

NON-GAAP FINANCIAL MEASURES

Adjusted Funds From Operations (AFFO)
AFFO is composed of FFO less recurring capital expenditures. AFFO should not be considered as an alternative to net income available for MAA common shareholders.  As an owner and operator of real estate, MAA considers AFFO to be an important measure of performance from operations because AFFO measures the ability to control revenues, expenses and recurring capital expenditures.

Combined Adjusted Same Store NOI
Combined Adjusted Same Store NOI represents total operating revenues less total property operating expenses, excluding depreciation, for all properties classified within the Combined Adjusted Same Store Portfolio during the period. MAA believes Combined Adjusted Same Store NOI is a helpful tool in evaluating the operating performance within MAA's markets because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

EBITDA
For purposes of calculations in this release, Earnings Before Interest, Income Taxes, Depreciation and Amortization, or EBITDA, is composed of net income before net gain or loss on asset sales and insurance and other settlement proceeds, and gain or loss on debt extinguishment, plus depreciation, interest expense, income taxes, and amortization of deferred financing costs.  As an owner and operator of real estate, MAA considers EBITDA to be an important measure of performance from core operations because EBITDA does not include various income and expense items that are not indicative of operating performance. EBITDA should not be considered as an alternative to net income as an indicator of financial performance. MAA's computation of EBITDA may differ from the methodology utilized by other companies to calculate EBITDA.

Funds Available for Distribution (FAD)
FAD is composed of FFO less total capital expenditures, excluding development spending and property acquisitions. FAD should not be considered as an alternative to net income available for MAA common shareholders.  As an owner and operator of real estate, MAA considers FAD to be an important measure of performance from core operations because FAD measures the ability to control revenues, expenses and total capital expenditures.

Funds From Operations (FFO)
FFO represents net income available for MAA common shareholders (computed in accordance with U.S. generally accepted accounting principles, or GAAP) excluding extraordinary items, asset impairment, gains or losses on disposition of real estate assets, plus net income attributable to noncontrolling interest, depreciation of real estate, and adjustments for joint ventures to reflect FFO on the same basis.  Because noncontrolling interest is added back, FFO, when used in this document, represents FFO attributable to the Company.  While MAA's definition of FFO is in accordance with the National Association of Real Estate Investment Trusts' definition, it may differ from the methodology for calculating FFO utilized by other REITs and, accordingly, may not be comparable to such other REITs.  FFO should not be considered as an alternative to net income available for MAA common shareholders as an indicator of operating performance.  MAA believes that FFO is helpful in understanding operating performance in that FFO excludes depreciation expense of real estate assets.  MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Gross Assets
Gross Assets represents Total assets plus Accumulated depreciation and the accumulated depreciation for corporate properties, which is included in Corporate property, net on the Consolidated Balance Sheets.  MAA believes that Gross Assets can be used as a helpful tool in evaluating its balance sheet positions.  MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Gross Real Estate Assets
Gross Real Estate Assets represents Real estate assets, net plus Accumulated depreciation and the accumulated depreciation for corporate properties, which is included in Corporate property, net on the Consolidated Balance Sheets, plus Cash and cash equivalents plus 1031(b) exchange proceeds included in Restricted cash on the Consolidated Balance Sheets.  MAA believes that Gross Real Estate Assets can be used as a helpful tool in evaluating its balance sheet positions.  MAA believes that GAAP historical cost depreciation of real estate assets is generally not correlated with changes in the value of those assets, whose value does not diminish predictably over time, as historical cost depreciation implies.

Net Debt
Net Debt represents Unsecured notes payable and Secured notes payable less Cash and cash equivalents and 1031(b) proceeds included in Restricted cash on the Consolidated Balance Sheets.  MAA believes Net Debt is a helpful tool in evaluating its debt position.

Net Operating Income (NOI)
Net operating income represents total operating revenues less total property operating expenses, excluding depreciation, for all properties held during the period, regardless of their status as held for sale. MAA believes NOI by market is a helpful tool in evaluating the operating performance within MAA's markets because it measures the core operations of property performance by excluding corporate level expenses and other items not related to property operating performance.

Recurring EBITDA
Recurring EBITDA represents EBITDA further adjusted to exclude certain items that are not considered part of our core business operations such as acquisition and merger and integration expenses.  MAA believes Recurring EBITDA is an important performance measure as it adjusts for certain items that by their nature are not comparable over periods and therefore tend to obscure actual operating performance. Recurring EBITDA should not be considered as an alternative to net income as an indicator of operating performance. MAA's computation of Recurring EBITDA may differ from the methodology utilized by other companies to calculate Recurring EBITDA.

OTHER KEY DEFINITIONS

Average Effective Rent per Unit
Average effective rent per unit represents the average of gross rent amounts after the effect of leasing concessions for occupied units plus prevalent market rates asked for unoccupied units, divided by the total number of units. Leasing concessions represent discounts to the current market rate. MAA believes average effective rent is a helpful measurement in evaluating average pricing. It does not represent actual rental revenue collected per unit.

Average Physical Occupancy
Average physical occupancy represents the average of the daily physical occupancy for the quarter.

Combined Adjusted Same Store Portfolio
Combined Adjusted Same Store Portfolio represents the MAA Same Store Portfolio and the Post Adjusted Same Store Portfolio considered as a single portfolio, as if the Post Adjusted Same Store Portfolio was owned by MAA during all periods presented.

Development Portfolio
Communities remain identified as development until certificates of occupancy are obtained for all units under development. Once all units are delivered and available for occupancy, the community moves into the Lease-up Portfolio.

Lease-up Portfolio
New acquisitions acquired during lease-up and newly developed communities remain in the Lease-up Portfolio until stabilized.

Other Non-Same Store Portfolio
Other Non-Same Store Portfolio includes recent acquisitions, communities in development or lease-up, communities that have undergone a significant casualty loss, and commercial assets.

MAA Same Store Portfolio
MAA reviews its Same Store Portfolio at the beginning of each calendar year, or as significant transactions warrant. Communities are generally added into the MAA Same Store Portfolio if they were owned and stabilized at the beginning of the previous year.  Communities that have been approved by MAA's Board of Directors for disposition are excluded from the MAA Same Store Portfolio.  Communities that have undergone a significant casualty loss are also excluded from the MAA Same Store Portfolio.  Within the MAA Same Store Portfolio communities are designated as operating in Large or Secondary Markets:

Large Market Same Store communities are generally those communities in markets with a population of at least one million and at least 1% of the total public multifamily REIT units.

Secondary Market Same Store communities are generally those communities in markets with either a population less than one million or less than 1% of the total public multifamily REIT units, or both.

Post Adjusted Same Store Portfolio
Post Adjusted Same Store Portfolio represents the Post Properties same store portfolio that would have been in effect had the properties been owned by MAA since January 1, 2016.  Prior year results have been adjusted for consistency with MAA accounting policies and year over year comparisons.  The primary adjustments include moving corporate property management expenses, exterior paint costs and IT operating systems costs out of property expenses.  Because these properties have only been owned by MAA since December 1, 2016, they are not included in the MAA Same Store Portfolio.  See MAA Same Store Portfolio for more information regarding inclusion.  These properties have been identified in certain tables to provide Combined Adjusted Same Store results as if the properties had been owned by MAA in prior periods.  These properties will be eligible to join the MAA Same Store portfolio in January 2018.

Stabilized Communities
Communities are considered stabilized after achieving 90% occupancy for 90 days.

Total Market Capitalization
Total Market Capitalization equals the number of shares of common stock plus units not held by MAA at period end multiplied by the closing stock price at period end, plus total debt outstanding.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/maa-reports-first-quarter-results-300446630.html

SOURCE MAA

Copyright 2017 PR Newswire

Mid America Apartment Co... (NYSE:MAA)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Mid America Apartment Co... Charts.
Mid America Apartment Co... (NYSE:MAA)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Mid America Apartment Co... Charts.