MEMPHIS, Tenn., July 26, 2017 /PRNewswire/ -- America Apartment Communities, Inc., or MAA, (NYSE: MAA) today announced operating results for the quarter ended June 30, 2017.

MAA logo. (PRNewsFoto/MAA)

Net Income Available for Common Shareholders 
For the quarter ended June 30, 2017, net income available for MAA common shareholders was $47.4 million, or $0.42 per diluted common share, compared to $45.1 million, or $0.60 per diluted common share, for the quarter ended June 30, 2016. Results for the quarter ended June 30, 2017 included $4.2 million, or $0.04 per diluted common share, of merger and integration costs related to the merger transaction, or the Post Properties Merger, with Post Properties, Inc., or Post Properties.

For the six months ended June 30, 2017, net income available for MAA common shareholders was $88.4 million, or $0.78 per diluted common share, compared to $88.6 million, or $1.17 per diluted common share, for the six months ended June 30, 2016. Results for the six months ended June 30, 2017 included $10.4 million, or $0.09 per diluted common share, of merger and integration costs related to the Post Properties Merger.

Funds from Operations (FFO) 
For the quarter ended June 30, 2017, FFO was $174.5 million, or $1.48 per diluted common share and unit, or per Share, compared to $122.6 million or $1.54 per Share, for the quarter ended June 30, 2016.  Results for the quarter ended June 30, 2017 included $4.2 million, or $0.04 per Share, of merger and integration costs related to the Post Properties Merger.

For the six months ended June 30, 2017, FFO was $346.1 million, or $2.94 per Share, compared to $241.9 million, or $3.04 per Share, for the six months ended June 30, 2016. Results for the six months ended June 30, 2017 included $10.4 million, or $0.09 per Share, of merger and integration costs related to the Post Properties Merger.

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, "During the second quarter, MAA's diversified portfolio of properties, balanced across different submarkets and price points of the Sunbelt region, continued to generate stable results.  Solid job growth trends and strong demand for apartment housing across our markets continues to provide positive absorption of new development supply.  We're encouraged by the continued strong growth of renewal lease pricing and the meaningful improvement of lease pricing for new move-ins.  Our balanced investment strategy across this high growth region, the strength of our operating platform and the increasing opportunities surrounding operating margin expansion coming from our recent merger with Post Properties should drive solid growth in net operating income and FFO over the balance of this year and into 2018."

Highlights

  • Combined Adjusted Same Store NOI for the second quarter increased 2.8% as compared to the same period in the prior year, based on a 2.3% increase in revenue and a 1.6% increase in property operating expenses.
  • Average Effective Rent per Unit for the Combined Adjusted Same Store Portfolio increased to $1,161 during the second quarter, a 2.4% increase as compared to the same period in the prior year, while Average Physical Occupancy was at 96.1% for the second quarter.
  • Within the Combined Adjusted Same Store Portfolio, rent growth on renewal lease transactions remained strong at 6.3%; rents on leases written for new resident move-ins improved 250 basis points in the second quarter as compared to the prior first quarter and turned positive in July.
  • Resident turnover for the Combined Adjusted Same Store Portfolio remained low for the second quarter at 50.9% on a rolling twelve month basis.
  • During the second quarter, MAA completed an expansion development project located in Raleigh, NC and a new apartment community development located in Houston, TX, and as of the end of the second quarter, MAA had six development projects underway. These projects include an expansion development property located in Charleston, SC, that was started during the second quarter.
  • MAA's development projects contain 1,766 units, with a total projected cost of approximately $396.1 million, of which approximately $103.0 million remained to be funded as of the end of the second quarter.
  • As of the end of the second quarter, six properties remained in lease-up, including the two development projects completed during the quarter, with average quarter-end physical occupancy of 82.5% for the group.
  • During the six months ended June 30, 2017, MAA completed renovation of 3,863 units under its redevelopment program, achieving average rental rate increases of 9.7% above non-renovated units.
  • During the second quarter, MAA's primary operating partnership, Mid-America Apartments, L.P., or MAALP, issued $600 million of ten-year senior unsecured notes at a coupon rate of 3.6% and an issue price of 99.580%.
  • Also during the second quarter, MAA paid off $156.4 million of secured property mortgages, recognizing a $2.2 million net gain on debt extinguishment.

Second Quarter Combined Adjusted Same Store Portfolio Operating Results 
To ensure comparable reporting with prior periods, the 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 second 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.  See the "Other Key Definitions" section of this release for more details. 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 June 30, 2016


June 30, 2017








Average


Average








Effective


Physical


Revenue


Expense


NOI


Rent per Unit


Occupancy

Large Market

2.1%


1.3%


2.6%


2.2%


96.0%

Secondary Market

2.9%


2.5%


3.1%


2.8%


96.5%

     Combined Adjusted Same Store Portfolio

2.3%


1.6%


2.8%


2.4%


96.1%

Combined Adjusted Same Store Portfolio revenue growth of 2.3% during the second quarter of 2017 was primarily produced by a 2.4% 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 96.1% for the second quarter of 2017, in line with the same period of the prior year. Property operating expenses increased 1.6% for the second quarter of 2017, with the largest portion of the growth related to property taxes and utilities, partially offset by lower building repair and maintenance, 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 second quarter of 2017, MAA closed on the disposition of two vacant undeveloped land parcels in the Tampa, Florida and Atlanta, Georgia markets, respectively, for an aggregate sales price of $1.4 million

In July 2017, MAA also sold three wholly-owned communities with an average age of 28 years, Paddock Club Lakeland, a 464-unit community located in Lakeland, Florida, Paddock Club Montgomery, a 208-unit community located in Montgomery, Alabama, and Northwood Place, a 270-unit community located in the Fort Worth, Texas market, for combined proceeds of $88.4 million.  MAA expects to recognize total net gains on the sale of real estate assets of approximately $60 million in the third quarter in connection with these sales, achieving an economic cap rate after all capex of 5.3%.  With the sale of the properties in Lakeland, Florida and Montgomery, Alabama, MAA has exited two markets within the Secondary Market segment of the portfolio.

The company did not make any property acquisitions during the second quarter of 2017.

Development and Lease-up Activity 
As of the end of the second quarter of 2017, MAA had six development communities under construction, consisting of three expansion projects and three new development communities.  Total development costs for the six communities are projected to be $396.1 million, of which an estimated $103.0 million remained to be funded as of the end of the second quarter. The expected average stabilized NOI yield on these communities is 6.5%. During the second quarter of 2017, MAA funded $49.9 million of construction costs on development projects.

MAA had six communities, containing a total of 1,771 units, remaining in initial lease-up as of the end of the second quarter of 2017:  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; Post Parkside at Wade II, a phase two expansion of a community located in Raleigh, North Carolina; 1201 Midtown, located in the Charleston, South Carolina market; Charlotte at Midtown, located in Nashville, Tennessee; and Post Afton Oaks located in Houston, Texas.  Physical occupancy for the six lease-up projects averaged 82.5% at the end of the second quarter of 2017.

Redevelopment Activity 
MAA continues its interior redevelopment program at select communities throughout the portfolio.  During the second quarter of 2017, MAA redeveloped a total of 2,342 units at an average cost of $5,129 per unit, bringing the total units renovated during the six months ended June 30, 2017 to 3,863, at an average cost of $4,785, achieving average rental rate increases of 9.7% above non-renovated units.  MAA expects a total of 6,000 to 7,000 units to be redeveloped in 2017.

Capital Expenditures 
Recurring capital expenditures totaled $24.4 million for the second quarter of 2017, or approximately $0.21 per Share, as compared to $18.9 million, or $0.24 per Share, for the same period in 2016.  These expenditures led to Adjusted Funds from Operations, or AFFO, of $1.27 per Share for the second quarter of 2017, compared to $1.30 per Share for the same period in 2016.

Redevelopment, revenue enhancing and other capital expenditures during the second quarter of 2017 were $25.7 million, as compared to $21.7 million for the same period in 2016. These expenditures led to Funds Available for Distribution, or FAD, of $124.4 million for the second quarter of 2017, compared to $82.0 million for the same period in 2016.  Dividends and distributions paid on common shares and noncontrolling interests during the second quarter of 2017 were $102.5 million, as compared to $65.3 million for the same period in 2016.

Recurring capital expenditures totaled $35.6 million for the six months ended June 30, 2017, or approximately $0.30 per Share, as compared to $28.4 million, or $0.36 per Share, for the same period in 2016.  These expenditures led to AFFO of $2.64 per Share for the six months ended June 30, 2017, compared to $2.68 per Share for the same period in 2016.

Redevelopment, revenue enhancing and other capital expenditures during the six months ended June 30, 2017 were $41.0 million, as compared to $37.0 million for the same period in 2016. These expenditures led to FAD of $269.5 million for the six months ended June 30, 2017, compared to $176.5 million for the same period in 2016.  Dividends and distributions paid on common shares and noncontrolling interests during the six months ended June 30, 2017 were $204.9 million, as compared to $130.6 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.

Financing Activities 
During the second quarter, MAALP, MAA's primary operating partnership, completed a public bond offering. MAALP issued $600 million of 3.6% senior unsecured notes due in 2027, at an issue price of 99.580%. In connection with the bond transaction, the company cash settled $300 million in forward interest rate swap agreements entered into earlier in the year to effectively lock the interest rate on a portion of the planned bond issuance, which produced an effective interest rate of 3.68% over the term of the bonds.

Also during the second quarter, we paid off $156.4 million in secured property mortgages with Fannie Mae that were scheduled to mature in June 2019.  As part of this payoff, we recognized a $2.2 million net gain on debt extinguishment due to the write-off of the mark-to-market debt adjustment related to the mortgages, partially offset by a cash prepayment penalty of $1.6 million.

Balance Sheet 
As of June 30, 2017:

  • Total debt to total assets (as defined in MAALP's bond covenants) was 34.0%, compared to 33.9% as of December 31, 2016;
  • Total debt outstanding was $4.6 billion at an average effective interest rate of 3.6%;
  • 87.6% of total debt was fixed or hedged against rising interest rates for an average of 4.8 years;
  • Approximately $877.3 million combined cash and capacity under MAA's unsecured revolving credit facility was available; and
  • Unencumbered NOI was 82.5% of total NOI, as compared to 78.4% as of December 31, 2016.

Merger Related Activities 
In connection with the Post Properties Merger, MAA incurred a total of $1.0 million, or $0.01 per Share, of merger costs during the second quarter of 2017 and a total of $3.8 million, or $0.03 per Share, of merger costs during the six months ended June 30, 2017. Such merger costs consist 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 second quarter of 2017, MAA incurred $3.2 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. During the six months ended June 30, 2017, MAA incurred $6.5 million, or $0.06 per Share, of integration costs.  MAA expects to incur additional integration costs through the remainder of 2017 and into 2018, as integration efforts continue.

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 reconciling various operating practices between the two companies, 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.

94th Consecutive Quarterly Common Dividend Declared 
MAA declared its 94th consecutive quarterly common dividend at an annual rate of $3.48 per common share, which will be paid on July 31, 2017 to holders of record on July 14, 2017.

2017 Net Income per diluted common share and FFO per Share Guidance 
MAA is updating 2017 guidance for Net income per diluted common share as well as FFO per Share, which is a non-GAAP measure. Net income per diluted common share is expected to be in the range of $2.69 to $2.89 per diluted common share for the full year of 2017.  FFO per Share for the year is expected to be in the range of $5.77 to $5.97 per Share, or $5.87 per Share at the mid-point, as compared to a prior range of $5.74 to $5.94.  FFO per Share for the third quarter is expected to be in the range of $1.39 to $1.49 per share, or $1.44 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 second quarter results on Thursday, July 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 June 30, 2017, MAA had ownership interest in 101,928 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 June 30,


Six months ended June 30,


2017


2016


2017


2016









Total operating revenues

$

382,791



$

272,236



$

761,699



$

541,252










Net income available for MAA common shareholders

$

47,393



$

45,144



$

88,376



$

88,557










Total NOI

$

236,822



$

169,281



$

474,457



$

337,416










Earnings per common share:(1)








Basic

$

0.42



$

0.60



$

0.78



$

1.17


Diluted

$

0.42



$

0.60



$

0.78



$

1.17










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








FFO

$

1.48



$

1.54



$

2.94



$

3.04


AFFO

$

1.27



$

1.30



$

2.64



$

2.68










Dividends declared per common share

$

0.87



$

0.82



$

1.74



$

1.64










Dividends/ FFO (diluted) payout ratio

58.8%



53.2%



59.2%



53.9%


Dividends/ AFFO (diluted) payout ratio

68.5%



63.1%



65.9%



61.2%










Consolidated interest expense

$

38,481



$

32,039



$

75,065



$

64,250


Mark-to-market debt adjustment

4,221



3,641



8,638



7,492


Debt discount and debt issuance cost amortization

(1,376)



(1,177)



(2,647)



(2,395)


Capitalized interest

2,207



328



4,227



708


Total interest incurred

$

43,533



$

34,831



$

85,283



$

70,055










Amortization of principal on notes payable

$

2,934



$

1,766



$

6,008



$

3,640










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

 

FINANCIAL HIGHLIGHTS (CONTINUED)




Dollars in thousands, except share price





As of


June 30, 2017


December 31, 2016

Gross Assets(1)

$

13,436,228



$

13,279,292


Gross Real Estate Assets(1)

$

13,286,133



$

13,108,458


Total debt

$

4,573,052



$

4,499,712


Common shares and units outstanding

117,823,412



117,738,615


Share price

$

105.38



$

97.92


Book equity value

$

6,542,650



$

6,652,174


Market equity value

$

12,416,231



$

11,528,965


Net Debt/Recurring Adjusted EBITDA (2)

           5.49x


              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 Adjusted EBITDA in this calculation represents the trailing twelve month period for each date presented.  Since only seven months of Recurring Adjusted EBITDA for the Post Properties communities is included in the results for the twelve month period ended June 30, 2017 and one month for the period ended December 31, 2016, in calculating the ratio as of June 30, 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, Adjusted EBITDA and Recurring Adjusted 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 June 30,


Six months ended June 30,


2017


2016


2017


2016

Operating revenues:








     Rental revenues

$

355,832



$

249,326



$

707,009



$

494,991


     Other property revenues

26,959



22,910



54,690



46,261


Total operating revenues

382,791



272,236



761,699



541,252


Property operating expenses:








     Personnel

34,642



25,858



68,015



51,055


     Building repairs and maintenance

11,811



7,680



21,624



13,779


     Real estate taxes and insurance

54,163



34,729



108,136



69,900


     Utilities

27,527



22,244



54,424



44,380


     Landscaping

7,045



5,673



13,567



10,994


     Other operating

10,781



6,771



21,476



13,728


     Depreciation and amortization

126,360



75,742



256,357



150,870


Total property operating expenses

272,329



178,697



543,599



354,706


Acquisition expenses(1)



421





1,134


Property management expenses

10,745



8,310



21,726



17,313


General and administrative expenses

9,534



7,014



22,374



13,596


Merger related expenses

978





3,849




Integration related expenses

3,229





6,519




Income from continuing operations before non-operating items

85,976



77,794



163,632



154,503


Interest and other non-property income

650



62



3,329



94


Interest expense

(38,481)



(32,039)



(75,065)



(64,250)


Gain on debt extinguishment

2,217





2,340



3


Net casualty (loss) gain after insurance and other settlement proceeds

(240)



1,760



(331)



813


Gain on sale of depreciable real estate assets

274



68



201



823


Gain on sale of non-depreciable real estate assets

48



543



48



2,170


Income before income tax expense

50,444



48,188



94,154



94,156


Income tax expense

(618)



(457)



(1,269)



(745)


Income from continuing operations before joint venture activity

49,826



47,731



92,885



93,411


Gain (loss) from real estate joint ventures

329



(101)



686



27


Net income

50,155



47,630



93,571



93,438


     Net income attributable to noncontrolling interests

1,840



2,486



3,351



4,881


Net income available for shareholders

48,315



45,144



90,220



88,557


     Dividends to preferred shareholders

922





1,844




Net income available for MAA common shareholders

$

47,393



$

45,144



$

88,376



$

88,557










Earnings per common share - basic:








     Net income available for common shareholders

$

0.42



$

0.60



$

0.78



$

1.17










Earnings per common share - diluted:








     Net income available for common shareholders

$

0.42



$

0.60



$

0.78



$

1.17










Dividends declared per common share

$

0.87



$

0.82



$

1.74



$

1.64


 

(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 in the first quarter of 2017.

 

SHARE AND UNIT DATA








Shares and units in thousands









Three months ended June 30,


Six months ended June 30,


2017


2016


2017


2016

NET INCOME SHARES (1)








Weighted average common shares - basic

113,403



75,277



113,371



75,263


Weighted average partnership units outstanding








Effect of dilutive securities

211





279



239


Weighted average common shares - diluted

113,614



75,277



113,650



75,502


FUNDS FROM OPERATIONS SHARES AND UNITS








Weighted average common shares and units - basic

117,619



79,436



117,588



79,424


Weighted average common shares and units - diluted

117,839



79,684



117,821



79,649


PERIOD END SHARES AND UNITS








Common shares at June 30,

113,608



75,524



113,608



75,524


Partnership units at June 30,

4,215



4,159



4,215



4,159


Total common shares and units at June 30,

117,823



79,683



117,823



79,683


 

(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 and six months ended June 30, 2017, expected to be filed with the SEC on or about July 27, 2017.

 

CONSOLIDATED BALANCE SHEETS




Dollars in thousands





June 30, 2017


December 31, 2016

Assets




Real estate assets




Land

$

1,821,016



$

1,816,008


Buildings and improvements

10,641,003



10,523,762


Furniture, fixtures and equipment

323,155



298,204


Capital improvements in progress

258,047



231,224



13,043,221



12,869,198


Accumulated depreciation

(1,851,913)



(1,656,071)



11,191,308



11,213,127


Undeveloped land

64,790



71,464


Corporate property, net

12,072



12,778


Investments in real estate joint ventures

44,839



44,493


Assets held for sale

31,366




Real estate assets, net

11,344,375



11,341,862


Cash and cash equivalents

39,659



33,536


Restricted cash

27,859



88,264


Deferred financing cost, net

4,292



5,065


Other assets

116,705



134,525


Goodwill

1,239



1,239


Total assets

$

11,534,129



$

11,604,491






Liabilities and Shareholders' Equity




Liabilities




Unsecured notes payable

$

3,443,056



$

3,180,624


Secured notes payable

1,129,996



1,319,088


Accounts payable

13,932



11,970


Fair market value of interest rate swaps

3,626



7,562


Accrued expenses and other liabilities

381,232



414,244


Security deposits

19,637



18,829


Total liabilities

4,991,479



4,952,317


Redeemable stock

10,408



10,073


Shareholders' equity




Preferred stock

9



9


Common stock

1,134



1,133


Additional paid-in capital

7,114,079



7,109,012


Accumulated distributions in excess of net income

(817,616)



(707,479)


Accumulated other comprehensive income

735



1,144


Total MAA shareholders' equity

6,298,341



6,403,819


Noncontrolling interest - operating partnership units

231,595



235,976


Total Company's shareholders' equity

6,529,936



6,639,795


Noncontrolling interest - consolidated real estate entity

2,306



2,306


Total equity

6,532,242



6,642,101


Total liabilities and shareholders' equity

$

11,534,129



$

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


Six Months Ended


June 30,


June 30,


2017


2016


2017


2016

Net income available for MAA common shareholders

$

47,393



$

45,144



$

88,376



$

88,557


Depreciation and amortization of real estate assets

125,344



74,901



254,312



149,223


Gain on sale of depreciable real estate assets

(274)



(68)



(201)



(823)


Loss on disposition within unconsolidated entities



98





98


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

150



5



302



11


Net income attributable to noncontrolling interests

1,840



2,486



3,351



4,881


Funds from operations attributable to the Company

174,453



122,566



346,140



241,947


Recurring capital expenditures

(24,391)



(18,906)



(35,560)



(28,432)


Adjusted funds from operations

150,062



103,660



310,580



213,515


Redevelopment and revenue enhancing capital expenditures

(22,509)



(17,770)



(33,878)



(30,832)


Other capital expenditures

(3,187)



(3,881)



(7,159)



(6,160)


Funds available for distribution

$

124,366



$

82,009



$

269,543



$

176,523


















Dividends and distributions paid

$

102,476



$

65,327



$

204,934



$

130,597


Weighted average common shares - diluted

113,614



75,277



113,650



75,502


Weighted average common shares and units - diluted

117,839



79,684



117,821



79,649










Earnings per common share - diluted:








Net income available for common shareholders

$

0.42



$

0.60



$

0.78



$

1.17










Funds from operations per Share

$

1.48



$

1.54



$

2.94



$

3.04


Adjusted funds from operations per Share

$

1.27



$

1.30



$

2.64



$

2.68


 

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

Dollars in thousands










Three Months Ended


Six Months Ended


June 30, 2017


March 31, 2017


June 30, 2016


June 30, 2017


June 30, 2016

NOI










     Combined Adjusted Same Store NOI

$

215,117



$

215,710



$

209,364



$

430,827



$

417,482


     Combined Adjusted Non-Same Store NOI

21,705



21,925



20,755



43,630



40,937


Total Combined Adjusted NOI

236,822



237,635



230,119



474,457



458,419


     Legacy Post Properties Adjustment(1)





(60,838)





(121,003)


Total NOI

236,822



237,635



169,281



474,457



337,416


Depreciation and amortization

(126,360)



(129,997)



(75,742)



(256,357)



(150,870)


Acquisition expense





(421)





(1,134)


Property management expenses

(10,745)



(10,981)



(8,310)



(21,726)



(17,313)


General and administrative expenses

(9,534)



(12,840)



(7,014)



(22,374)



(13,596)


Merger related expenses

(978)



(2,871)





(3,849)




Integration related expenses

(3,229)



(3,290)





(6,519)




Interest and other non-property income

650



2,679



62



3,329



94


Interest expense

(38,481)



(36,584)



(32,039)



(75,065)



(64,250)


Gain on debt extinguishment

2,217



123





2,340



3


Gain (loss) on sale of depreciable real estate assets

274



(73)



68



201



823


Net casualty (loss) gain and other settlement proceeds

(240)



(91)



1,760



(331)



813


Income tax expense

(618)



(651)



(457)



(1,269)



(745)


Gain on sale of non-depreciable real estate assets

48





543



48



2,170


Gain (loss) from real estate joint ventures

329



357



(101)



686



27


Net income attributable to noncontrolling interests

(1,840)



(1,511)



(2,486)



(3,351)



(4,881)


Preferred dividend distributions

(922)



(922)





(1,844)




Net income available for MAA common
shareholders

$

47,393



$

40,983



$

45,144



$

88,376



$

88,557


 

(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, ADJUSTED EBITDA AND RECURRING ADJUSTED EBITDA TO NET INCOME

Dollars in thousands






Three Months Ended


Twelve Months Ended


June 30,


June 30,


June 30,


December 31,


2017


2016


2017


2016

Net income

$

50,155



$

47,630



$

229,424



$

224,402


Depreciation and amortization

126,360



75,742



428,446



322,958


Interest expense

38,481



32,039



140,762



129,947


Income tax expense

618



457



2,222



1,699


EBITDA

215,614



155,868



800,854



679,006


(Gain) loss on debt extinguishment

(2,217)





(2,255)



83


Net casualty loss (gain) and other settlement proceeds

240



(1,760)



696



(448)


Gain on sale of non-depreciable assets

(48)



(543)



(48)



(2,171)


Gain on sale of depreciable real estate assets

(274)



(68)



(79,775)



(80,397)


Loss (gain) on disposition within unconsolidated entities



101





(28)


Adjusted EBITDA

213,315



153,598



719,472



596,045


Acquisition expense



421



1,794



2,928


Merger related expenses

978





42,883



39,033


Integration related expenses

3,229





8,309



1,790


Recurring Adjusted EBITDA

$

217,522



$

154,019



$

772,458



$

639,796


 

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

Dollars in thousands










As of


June 30,


March 31,


December 31,


September 30,


June 30,


March 31,


2017


2017


2016


2016


2016


2016

Unsecured notes payable

$

3,443,056



$

3,260,686



$

3,180,624



$

2,195,989



$

2,246,227



$

2,195,214


Secured notes payable

1,129,996



1,296,498



1,319,088



1,238,168



1,243,198



1,247,749


Total debt

4,573,052



4,557,184



4,499,712



3,434,157



3,489,425



3,442,963


Cash and cash equivalents

(39,659)



(33,959)



(33,536)



(27,817)



(26,279)



(28,184)


1031(b) exchange proceeds
included in Restricted Cash





(58,259)








Net Debt

$

4,533,393



$

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


June 30,


December 31,


2017


2016

Total assets

$

11,534,129



$

11,604,491


Accumulated depreciation

1,851,913



1,656,071


Accumulated depreciation for corporate property(1)

19,991



18,730


Accumulated depreciation for Assets held for sale(2)

30,195




Gross Assets

$

13,436,228



$

13,279,292


 

(1) Included in Corporate property, net on the Consolidated Balance Sheets 
(2) Included in Assets held for sale on the Consolidated Balance Sheets

 

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

Dollars in thousands





As of


June 30,


December 31,


2017


2016

Real estate assets, net

$

11,344,375



$

11,341,862


Accumulated depreciation

1,851,913



1,656,071


Accumulated depreciation for corporate property(1)

19,991



18,730


Accumulated depreciation for Assets held for sale(2)

30,195




Cash and cash equivalents

39,659



33,536


1031(b) exchange proceeds included in Restricted Cash



58,259


Gross Real Estate Assets

$

13,286,133



$

13,108,458


 

(1) Included in Corporate property, net on the Consolidated Balance Sheets 
(2) Included in Assets held for sale on the Consolidated Balance Sheets

NON-GAAP FINANCIAL MEASURES

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

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. Combined Adjusted Same Store NOI should not be considered as an alternative to Net income available for MAA common shareholders. 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 plus depreciation and amortization, interest expense, and income taxes.  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 expense items that are not indicative of operating performance. EBITDA should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of financial performance.

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, the accumulated depreciation for corporate properties, which is included in Corporate property, net on the Consolidated Balance Sheets and accumulated depreciation for Assets held for sale, which is included in Assets held for sale 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, the accumulated depreciation for corporate properties, which is included in Corporate property, net on the Consolidated Balance Sheets, and accumulated depreciation for Assets held for sale, which is included in Assets held for sale 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. NOI should not be considered as an alternative to Net income available for MAA common shareholders. 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 Adjusted EBITDA 
Recurring Adjusted EBITDA represents Adjusted EBITDA further adjusted to exclude certain items that are not considered part of MAA's core business operations such as acquisition and merger and integration expenses.  MAA believes Recurring Adjusted 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 Adjusted EBITDA should not be considered as an alternative to Net income available for MAA common shareholders as an indicator of operating performance. MAA's computation of Recurring Adjusted EBITDA may differ from the methodology utilized by other companies to calculate Recurring Adjusted 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. For comparability purposes, certain adjustments have been made to the prior year Post Adjusted Same Store Portfolio.  See the definition of the Post Adjusted Same Store Portfolio for more details.

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 been identified for disposition, 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 at least 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.

 

View original content with multimedia:http://www.prnewswire.com/news-releases/maa-reports-second-quarter-results-300494832.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.