These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
77-0404318
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
|
Non-accelerated filer (Do not check if a smaller reporting company)
o
|
Smaller reporting company
o
|
|
|
PAGE
|
|
|
PART I - FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
ITEM 1.
|
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9/30/2016
|
|
12/31/2015
|
||||
|
|
(unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Real estate:
|
|
|
|
|
|
||
|
Land and improvements
|
$
|
3,894,647
|
|
|
$
|
3,636,761
|
|
|
Buildings and improvements
|
13,993,232
|
|
|
13,056,292
|
|
||
|
Furniture, fixtures and equipment
|
515,887
|
|
|
458,224
|
|
||
|
|
18,403,766
|
|
|
17,151,277
|
|
||
|
Less accumulated depreciation
|
(3,591,604
|
)
|
|
(3,303,751
|
)
|
||
|
Net operating real estate
|
14,812,162
|
|
|
13,847,526
|
|
||
|
Construction in progress, including land
|
1,439,271
|
|
|
1,592,917
|
|
||
|
Land held for development
|
519,626
|
|
|
484,377
|
|
||
|
Real estate assets held for sale, net
|
100,351
|
|
|
17,489
|
|
||
|
Total real estate, net
|
16,871,410
|
|
|
15,942,309
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents
|
65,899
|
|
|
400,507
|
|
||
|
Cash in escrow
|
166,289
|
|
|
104,821
|
|
||
|
Resident security deposits
|
32,640
|
|
|
30,077
|
|
||
|
Investments in unconsolidated real estate entities
|
176,882
|
|
|
216,919
|
|
||
|
Deferred development costs
|
46,188
|
|
|
37,577
|
|
||
|
Prepaid expenses and other assets
|
229,349
|
|
|
199,095
|
|
||
|
Total assets
|
$
|
17,588,657
|
|
|
$
|
16,931,305
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
|
Unsecured notes, net
|
$
|
4,070,247
|
|
|
$
|
3,845,674
|
|
|
Variable rate unsecured credit facility
|
170,000
|
|
|
—
|
|
||
|
Mortgage notes payable, net
|
2,575,723
|
|
|
2,611,274
|
|
||
|
Dividends payable
|
185,384
|
|
|
171,257
|
|
||
|
Payables for construction
|
100,113
|
|
|
98,802
|
|
||
|
Accrued expenses and other liabilities
|
335,249
|
|
|
260,005
|
|
||
|
Accrued interest payable
|
44,027
|
|
|
40,085
|
|
||
|
Resident security deposits
|
57,495
|
|
|
53,132
|
|
||
|
Liabilities related to real estate assets held for sale
|
3,845
|
|
|
553
|
|
||
|
Total liabilities
|
7,542,083
|
|
|
7,080,782
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Redeemable noncontrolling interests
|
9,950
|
|
|
9,997
|
|
||
|
|
|
|
|
||||
|
Equity:
|
|
|
|
|
|
||
|
Preferred stock, $0.01 par value; $25 liquidation preference; 50,000,000 shares authorized at September 30, 2016 and December 31, 2015; zero shares issued and outstanding at September 30, 2016 and December 31, 2015
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value; 280,000,000 shares authorized at September 30, 2016 and December 31, 2015; 137,324,780 and 137,002,031 shares issued and outstanding at September 30, 2016 and December 31, 2015, respectively
|
1,373
|
|
|
1,370
|
|
||
|
Additional paid-in capital
|
10,099,739
|
|
|
10,068,532
|
|
||
|
Accumulated earnings less dividends
|
36,043
|
|
|
(197,989
|
)
|
||
|
Accumulated other comprehensive loss
|
(100,531
|
)
|
|
(31,387
|
)
|
||
|
Total equity
|
10,036,624
|
|
|
9,840,526
|
|
||
|
Total liabilities and equity
|
$
|
17,588,657
|
|
|
$
|
16,931,305
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||
|
Rental and other income
|
$
|
514,891
|
|
|
$
|
473,199
|
|
|
$
|
1,522,705
|
|
|
$
|
1,367,473
|
|
|
Management, development and other fees
|
1,320
|
|
|
2,161
|
|
|
4,310
|
|
|
7,714
|
|
||||
|
Total revenue
|
516,211
|
|
|
475,360
|
|
|
1,527,015
|
|
|
1,375,187
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating expenses, excluding property taxes
|
124,789
|
|
|
115,655
|
|
|
360,318
|
|
|
340,501
|
|
||||
|
Property taxes
|
52,338
|
|
|
50,416
|
|
|
153,512
|
|
|
143,505
|
|
||||
|
Interest expense, net
|
47,871
|
|
|
43,234
|
|
|
137,862
|
|
|
133,398
|
|
||||
|
(Gain) loss on extinguishment of debt, net
|
—
|
|
|
(18,987
|
)
|
|
2,461
|
|
|
(26,736
|
)
|
||||
|
Depreciation expense
|
131,729
|
|
|
120,184
|
|
|
391,414
|
|
|
355,664
|
|
||||
|
General and administrative expense
|
11,928
|
|
|
10,464
|
|
|
35,343
|
|
|
31,266
|
|
||||
|
Expensed acquisition, development and other pursuit costs, net of recoveries
|
3,804
|
|
|
3,391
|
|
|
8,702
|
|
|
5,251
|
|
||||
|
Casualty and impairment loss (gain), net
|
—
|
|
|
658
|
|
|
(3,935
|
)
|
|
(10,668
|
)
|
||||
|
Total expenses
|
372,459
|
|
|
325,015
|
|
|
1,085,677
|
|
|
972,181
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Equity in (loss) income of unconsolidated real estate entities
|
(342
|
)
|
|
20,554
|
|
|
54,779
|
|
|
68,925
|
|
||||
|
Gain on sale of communities
|
202,163
|
|
|
35,216
|
|
|
284,582
|
|
|
106,151
|
|
||||
|
Gain on sale of other real estate
|
10,778
|
|
|
—
|
|
|
10,921
|
|
|
9,647
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before taxes
|
356,351
|
|
|
206,115
|
|
|
791,620
|
|
|
587,729
|
|
||||
|
Income tax expense
|
22
|
|
|
39
|
|
|
95
|
|
|
1,348
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
356,329
|
|
|
206,076
|
|
|
791,525
|
|
|
586,381
|
|
||||
|
Net loss attributable to noncontrolling interests
|
63
|
|
|
66
|
|
|
242
|
|
|
229
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders
|
$
|
356,392
|
|
|
$
|
206,142
|
|
|
$
|
791,767
|
|
|
$
|
586,610
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||
|
Income (loss) on cash flow hedges
|
719
|
|
|
(31
|
)
|
|
(73,826
|
)
|
|
(67
|
)
|
||||
|
Cash flow hedge losses reclassified to earnings
|
1,748
|
|
|
1,373
|
|
|
4,682
|
|
|
4,401
|
|
||||
|
Comprehensive income
|
$
|
358,859
|
|
|
$
|
207,484
|
|
|
$
|
722,623
|
|
|
$
|
590,944
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - basic:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
2.60
|
|
|
$
|
1.54
|
|
|
$
|
5.77
|
|
|
$
|
4.42
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - diluted:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
2.59
|
|
|
$
|
1.53
|
|
|
$
|
5.76
|
|
|
$
|
4.39
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends per common share
|
$
|
1.35
|
|
|
$
|
1.25
|
|
|
$
|
4.05
|
|
|
$
|
3.75
|
|
|
|
For the nine months ended
|
||||||
|
|
9/30/2016
|
|
9/30/2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
791,525
|
|
|
$
|
586,381
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
||||
|
Depreciation expense
|
391,414
|
|
|
355,664
|
|
||
|
Amortization of deferred financing costs
|
5,664
|
|
|
5,117
|
|
||
|
Amortization of debt premium
|
(14,146
|
)
|
|
(19,571
|
)
|
||
|
Loss (gain) on extinguishment of debt, net
|
2,461
|
|
|
(26,736
|
)
|
||
|
Amortization of stock-based compensation
|
12,103
|
|
|
11,980
|
|
||
|
Equity in loss of, and return on, unconsolidated entities and noncontrolling interests, net of eliminations
|
11,756
|
|
|
13,502
|
|
||
|
Casualty and impairment (gain) loss, net
|
(3,935
|
)
|
|
(17,303
|
)
|
||
|
Abandonment of development pursuits
|
1,598
|
|
|
—
|
|
||
|
Cash flow hedge losses reclassified to earnings
|
4,682
|
|
|
4,334
|
|
||
|
Gain on sale of real estate assets
|
(348,675
|
)
|
|
(146,745
|
)
|
||
|
Increase in cash in operating escrows
|
(4,563
|
)
|
|
(8,409
|
)
|
||
|
(Increase) decrease in resident security deposits, prepaid expenses and other assets
|
(16,127
|
)
|
|
2,986
|
|
||
|
Increase in accrued expenses, other liabilities and accrued interest payable
|
17,911
|
|
|
33,072
|
|
||
|
Net cash provided by operating activities
|
851,668
|
|
|
794,272
|
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Development/redevelopment of real estate assets including land acquisitions and deferred development costs
|
(869,342
|
)
|
|
(1,265,829
|
)
|
||
|
Acquisition of real estate assets, including partnership interest
|
(393,916
|
)
|
|
—
|
|
||
|
Capital expenditures - existing real estate assets
|
(43,020
|
)
|
|
(40,358
|
)
|
||
|
Capital expenditures - non-real estate assets
|
(5,513
|
)
|
|
(4,887
|
)
|
||
|
Proceeds from sale of real estate, net of selling costs
|
404,731
|
|
|
232,415
|
|
||
|
Increase in cash in deposit escrows
|
(59,263
|
)
|
|
—
|
|
||
|
Insurance proceeds for property damage claims
|
17,196
|
|
|
44,142
|
|
||
|
Mortgage note receivable lending
|
(11,074
|
)
|
|
—
|
|
||
|
Increase in payables for construction
|
1,311
|
|
|
1,010
|
|
||
|
Distributions from unconsolidated real estate entities
|
94,748
|
|
|
47,873
|
|
||
|
Investments in unconsolidated real estate entities
|
(2,449
|
)
|
|
(881
|
)
|
||
|
Net cash used in investing activities
|
(866,591
|
)
|
|
(986,515
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Issuance of common stock, net
|
14,147
|
|
|
674,631
|
|
||
|
Dividends paid
|
(541,485
|
)
|
|
(484,251
|
)
|
||
|
Net borrowings under unsecured credit facility
|
170,000
|
|
|
—
|
|
||
|
Repayments of mortgage notes payable, including prepayment penalties
|
(161,095
|
)
|
|
(743,653
|
)
|
||
|
Issuance of unsecured notes
|
474,838
|
|
|
574,066
|
|
||
|
Repayment of unsecured notes
|
(250,000
|
)
|
|
—
|
|
||
|
Payment of deferred financing costs
|
(10,910
|
)
|
|
(4,741
|
)
|
||
|
Payment for termination of forward interest rate swaps
|
(14,847
|
)
|
|
—
|
|
||
|
Distributions to DownREIT partnership unitholders
|
(30
|
)
|
|
(28
|
)
|
||
|
Distributions to joint venture and profit-sharing partners
|
(303
|
)
|
|
(274
|
)
|
||
|
Redemption of preferred interest obligation
|
—
|
|
|
(14,410
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(319,685
|
)
|
|
1,340
|
|
||
|
|
|
|
|
||||
|
Net decrease in cash and cash equivalents
|
(334,608
|
)
|
|
(190,903
|
)
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents, beginning of period
|
400,507
|
|
|
509,460
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
65,899
|
|
|
$
|
318,557
|
|
|
|
|
|
|
||||
|
Cash paid during the period for interest, net of amount capitalized
|
$
|
137,720
|
|
|
$
|
149,097
|
|
|
•
|
As described in Note 4, “Equity,”
196,491
shares of common stock were issued as part of the Company's stock based compensation plans, of which
115,618
shares related to the conversion of performance awards to restricted shares, and the remaining
80,873
shares valued at
$13,129,000
were issued in connection with new stock grants;
44,327
shares valued at
$3,894,000
were issued in conjunction with the conversion of deferred stock awards;
1,689
shares valued at
$304,000
were issued through the Company’s dividend reinvestment plan;
53,214
shares valued at
$8,316,000
were withheld to satisfy employees’ tax withholding and other liabilities; and
3,848
restricted shares with an aggregate value of
$627,000
previously issued in connection with employee compensation were canceled upon forfeiture.
|
|
•
|
Common stock dividends declared but not paid totaled
$185,384,000
.
|
|
•
|
The Company recorded an increase of
$529,000
in redeemable noncontrolling interest with a corresponding decrease to accumulated earnings less dividends to adjust the redemption value associated with the put options held by joint venture partners and DownREIT partnership units. For further discussion of the nature and valuation of these items, see Note 10, “Fair Value.”
|
|
•
|
The Company recorded a decrease in prepaid expenses and other assets of
$2,689,000
and an increase in accrued expenses and other liabilities of
$53,591,000
, and a corresponding loss to other comprehensive income of
$56,280,000
, and reclassified
$4,682,000
of cash flow hedge losses from other comprehensive income to interest expense, net, to record the impact of the Company’s derivative and hedge accounting activity.
|
|
•
|
The Company assumed fixed rate indebtedness with a principal amount of
$67,904,000
in conjunction with the acquisition of Avalon Hoboken.
|
|
•
|
The Company assumed fixed rate indebtedness with a principal amount of
$70,507,000
in conjunction with the acquisition of Avalon Columbia Pike.
|
|
•
|
The Company issued
157,779
shares of common stock as part of the Company's stock based compensation plans, of which
95,826
shares related to the conversion of performance awards to restricted shares, and the remaining
61,953
shares valued at
$10,721,000
were issued in connection with new stock grants;
46,589
shares valued at
$3,552,000
were issued in conjunction with the conversion of deferred stock awards;
1,608
shares valued at
$275,000
were issued through the Company’s dividend reinvestment plan;
39,800
shares valued at
$5,921,000
were withheld to satisfy employees’ tax withholding and other liabilities; and
4,293
restricted stock units with a value of
$502,000
previously issued in connection with employee compensation were canceled upon forfeiture.
|
|
•
|
Common stock dividends declared but not paid totaled
$171,098,000
.
|
|
•
|
The Company recorded a decrease of
$1,722,000
in redeemable noncontrolling interest with a corresponding increase to accumulated earnings less dividends to adjust the redemption value associated with the put options held by joint venture partners and DownREIT partnership units.
|
|
•
|
The Company recorded a decrease in prepaid expenses and other assets and a corresponding loss to other comprehensive income of
$67,000
, and reclassified
$4,401,000
of cash flow hedge losses from other comprehensive income to interest expense, net, to record the impact of the Company’s derivative and hedge accounting activity.
|
|
•
|
The Company recognized a charge of
$26,039,000
to write off the net book value of the fixed assets destroyed by the fire that occurred in 2015 at Avalon at Edgewater ("Edgewater") and winter storm damage.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
Basic and diluted shares outstanding
|
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares - basic
|
136,997,756
|
|
|
133,669,584
|
|
|
136,901,164
|
|
|
132,516,847
|
|
||||
|
Weighted average DownREIT units outstanding
|
7,500
|
|
|
7,500
|
|
|
7,500
|
|
|
7,500
|
|
||||
|
Effect of dilutive securities
|
499,798
|
|
|
1,032,376
|
|
|
533,642
|
|
|
1,139,423
|
|
||||
|
Weighted average common shares - diluted
|
137,505,054
|
|
|
134,709,460
|
|
|
137,442,306
|
|
|
133,663,770
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Calculation of Earnings per Share - basic
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
356,392
|
|
|
$
|
206,142
|
|
|
$
|
791,767
|
|
|
$
|
586,610
|
|
|
Net income allocated to unvested restricted shares
|
(872
|
)
|
|
(467
|
)
|
|
(2,036
|
)
|
|
(1,444
|
)
|
||||
|
Net income attributable to common stockholders, adjusted
|
$
|
355,520
|
|
|
$
|
205,675
|
|
|
$
|
789,731
|
|
|
$
|
585,166
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares - basic
|
136,997,756
|
|
|
133,669,584
|
|
|
136,901,164
|
|
|
132,516,847
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - basic
|
$
|
2.60
|
|
|
$
|
1.54
|
|
|
$
|
5.77
|
|
|
$
|
4.42
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Calculation of Earnings per Share - diluted
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
356,392
|
|
|
$
|
206,142
|
|
|
$
|
791,767
|
|
|
$
|
586,610
|
|
|
Add: noncontrolling interests of DownREIT unitholders in consolidated partnerships, including discontinued operations
|
10
|
|
|
9
|
|
|
30
|
|
|
28
|
|
||||
|
Adjusted net income available to common stockholders
|
$
|
356,402
|
|
|
$
|
206,151
|
|
|
$
|
791,797
|
|
|
$
|
586,638
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares - diluted
|
137,505,054
|
|
|
134,709,460
|
|
|
137,442,306
|
|
|
133,663,770
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - diluted
|
$
|
2.59
|
|
|
$
|
1.53
|
|
|
$
|
5.76
|
|
|
$
|
4.39
|
|
|
|
9/30/2016
|
|
12/31/2015
|
||||
|
|
|
|
|
||||
|
Fixed rate unsecured notes (1)
|
$
|
3,800,000
|
|
|
$
|
3,575,000
|
|
|
Term Loan
|
300,000
|
|
|
300,000
|
|
||
|
Fixed rate mortgage notes payable - conventional and tax-exempt (2)
|
1,672,758
|
|
|
1,561,109
|
|
||
|
Variable rate mortgage notes payable - conventional and tax-exempt (2)
|
908,621
|
|
|
1,045,182
|
|
||
|
Total mortgage notes payable and unsecured notes
|
6,681,379
|
|
|
6,481,291
|
|
||
|
Credit Facility
|
170,000
|
|
|
—
|
|
||
|
Total mortgage notes payable, unsecured notes and Credit Facility
|
$
|
6,851,379
|
|
|
$
|
6,481,291
|
|
|
(1)
|
Balances at
September 30, 2016
and
December 31, 2015
exclude
$6,882
and
$7,601
, respectively, of debt discount, and
$22,871
and
$21,725
, respectively, of deferred financing costs, as reflected in unsecured notes, net on the accompanying Condensed Consolidated Balance Sheets.
|
|
(2)
|
Balances at
September 30, 2016
and
December 31, 2015
exclude
$6,501
and
$19,686
, respectively, of debt premium, and
$12,157
and
$14,703
, respectively, of deferred financing costs, as reflected in mortgage notes payable on the accompanying Condensed Consolidated Balance Sheets.
|
|
•
|
In January 2016, in conjunction with the disposition of Eaves Trumbull, Avalon at Stratford was substituted as collateral for the outstanding fixed rate mortgage note secured by Eaves Trumbull.
|
|
•
|
In January 2016, in conjunction with the acquisition of Avalon Hoboken, the Company assumed a fixed rate secured mortgage note with a principal balance of
$67,904,000
and a contractual interest rate of
4.18%
maturing in
December 2020
.
|
|
•
|
In February 2016, the Company repaid the
$16,212,000
fixed rate mortgage note secured by Archstone Lexington, with an effective interest rate of
3.32%
at par and without penalty in advance of its
March 2016
maturity date. Upon repayment, Archstone Lexington was substituted as collateral for the outstanding fixed rate mortgage note secured by Avalon Walnut Ridge I.
|
|
•
|
In April 2016, the Company repaid
$134,500,000
of variable rate debt secured by Avalon Walnut Creek at par in advance of its
March 2046
maturity date, recognizing a non-cash charge of
$2,461,000
for the write-off of deferred financing costs.
|
|
•
|
In May 2016, the Company issued
$475,000,000
principal amount of unsecured notes in a public offering under its existing shelf registration statement for net proceeds of approximately
$471,751,000
. The notes mature in
May 2026
and were issued at a
2.95%
coupon rate. The notes have an effective interest rate of approximately
3.35%
, including the effect of an interest rate hedge and offering costs.
|
|
•
|
In August 2016, Avalon Wilshire, Avalon Mission Oaks and Avalon Encino were substituted as collateral for the outstanding fixed rate mortgage notes secured by Eaves Nanuet, Avalon Shrewsbury and Avalon at Freehold, respectively.
|
|
•
|
In September 2016, the Company repaid
$250,000,000
principal amount of its
5.75%
coupon unsecured notes pursuant to its scheduled maturity.
|
|
•
|
In September 2016, in conjunction with the acquisition of Avalon Columbia Pike, the Company assumed a fixed rate secured mortgage note with a principal balance of
$70,507,000
and a contractual interest rate of
3.38%
maturing in
November 2019
.
|
|
Year
|
|
Secured notes payments
|
|
Secured notes maturities
|
|
Unsecured notes maturities
|
|
Stated interest rate of unsecured notes
|
|||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
2016
|
|
$
|
4,536
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
N/A
|
|
|
2017
|
|
18,671
|
|
|
709,591
|
|
|
250,000
|
|
|
5.700
|
%
|
|||
|
2018
|
|
17,793
|
|
|
76,669
|
|
|
—
|
|
|
N/A
|
|
|||
|
2019
|
|
4,696
|
|
|
655,386
|
|
|
—
|
|
|
N/A
|
|
|||
|
2020
|
|
3,624
|
|
|
118,729
|
|
|
250,000
|
|
|
6.100
|
%
|
|||
|
|
|
|
|
|
|
|
|
400,000
|
|
|
3.625
|
%
|
|||
|
2021
|
|
3,551
|
|
|
27,844
|
|
|
250,000
|
|
|
3.950
|
%
|
|||
|
|
|
|
|
|
|
|
|
300,000
|
|
|
LIBOR + 1.450%
|
|
|||
|
2022
|
|
3,795
|
|
|
—
|
|
|
450,000
|
|
|
2.950
|
%
|
|||
|
2023
|
|
4,040
|
|
|
—
|
|
|
350,000
|
|
|
4.200
|
%
|
|||
|
|
|
|
|
|
|
|
|
250,000
|
|
|
2.850
|
%
|
|||
|
2024
|
|
4,310
|
|
|
—
|
|
|
300,000
|
|
|
3.500
|
%
|
|||
|
2025
|
|
4,585
|
|
|
84,835
|
|
|
525,000
|
|
|
3.450
|
%
|
|||
|
|
|
|
|
|
|
300,000
|
|
|
3.500
|
%
|
|||||
|
Thereafter
|
|
218,644
|
|
|
620,080
|
|
|
475,000
|
|
|
2.950
|
%
|
|||
|
|
|
$
|
288,245
|
|
|
$
|
2,293,134
|
|
|
$
|
4,100,000
|
|
|
|
|
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Accumulated
earnings
less
dividends
|
|
Accumulated
other
comprehensive
loss
|
|
Total
equity
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at December 31, 2015
|
$
|
1,370
|
|
|
$
|
10,068,532
|
|
|
$
|
(197,989
|
)
|
|
$
|
(31,387
|
)
|
|
$
|
9,840,526
|
|
|
Net income attributable to common stockholders
|
—
|
|
|
—
|
|
|
791,767
|
|
|
—
|
|
|
791,767
|
|
|||||
|
Loss on cash flow hedges
|
—
|
|
|
—
|
|
|
—
|
|
|
(73,826
|
)
|
|
(73,826
|
)
|
|||||
|
Cash flow hedge loss reclassified to earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
4,682
|
|
|
4,682
|
|
|||||
|
Change in redemption value of redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
(529
|
)
|
|
—
|
|
|
(529
|
)
|
|||||
|
Dividends declared to common stockholders
|
—
|
|
|
—
|
|
|
(555,916
|
)
|
|
—
|
|
|
(555,916
|
)
|
|||||
|
Issuance of common stock, net of withholdings
|
3
|
|
|
11,148
|
|
|
(1,290
|
)
|
|
—
|
|
|
9,861
|
|
|||||
|
Amortization of deferred compensation
|
—
|
|
|
20,059
|
|
|
—
|
|
|
—
|
|
|
20,059
|
|
|||||
|
Balance at September 30, 2016
|
$
|
1,373
|
|
|
$
|
10,099,739
|
|
|
$
|
36,043
|
|
|
$
|
(100,531
|
)
|
|
$
|
10,036,624
|
|
|
i.
|
issued
128,192
shares of common stock in connection with stock options exercised;
|
|
ii.
|
issued
1,689
common shares through the Company’s dividend reinvestment plan;
|
|
iii.
|
issued
196,491
common shares in connection with restricted stock grants and the conversion of performance awards to restricted shares;
|
|
iv.
|
issued
44,327
common shares in conjunction with the conversion of deferred stock awards;
|
|
v.
|
withheld
53,214
common shares to satisfy employees’ tax withholding and other liabilities;
|
|
vi.
|
issued
5,671
common shares through the Employee Stock Purchase Program; and
|
|
vii.
|
canceled
407
common shares of restricted stock upon forfeiture.
|
|
•
|
Eaves Rancho San Diego, located in El Cajon, CA, containing
676
apartment homes, was sold for
$158,000,000
. The Company's share of the gain in accordance with GAAP for the disposition was
$13,057,000
.
|
|
•
|
Eaves Tustin, located in Tustin, CA, containing
628
apartment homes, was sold for
$163,550,000
. The Company's share of the gain in accordance with GAAP for the disposition was
$23,547,000
.
|
|
•
|
Archstone Boca Town Center, located in Boca Raton, FL, containing
252
apartment homes, was sold for
$56,300,000
. The Company's share of the gain in accordance with GAAP for the disposition was
$4,120,000
.
|
|
•
|
Avalon Kips Bay, located in New York, NY, containing
209
apartment homes, was sold for
$173,000,000
. The Company's share of the gain in accordance with GAAP for the disposition was
$12,448,000
.
|
|
|
9/30/2016
|
|
12/31/2015
|
||||
|
|
(unaudited)
|
|
(unaudited)
|
||||
|
Assets:
|
|
|
|
|
|
||
|
Real estate, net
|
$
|
1,005,924
|
|
|
$
|
1,392,833
|
|
|
Other assets
|
52,992
|
|
|
57,044
|
|
||
|
Total assets
|
$
|
1,058,916
|
|
|
$
|
1,449,877
|
|
|
|
|
|
|
||||
|
Liabilities and partners’ capital:
|
|
|
|
|
|
||
|
Mortgage notes payable and credit facility
|
$
|
720,703
|
|
|
$
|
947,205
|
|
|
Other liabilities
|
20,771
|
|
|
20,471
|
|
||
|
Partners’ capital
|
317,442
|
|
|
482,201
|
|
||
|
Total liabilities and partners’ capital
|
$
|
1,058,916
|
|
|
$
|
1,449,877
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
|
(unaudited)
|
|
(unaudited)
|
||||||||||||
|
Rental and other income
|
$
|
30,771
|
|
|
$
|
43,868
|
|
|
$
|
101,534
|
|
|
$
|
132,518
|
|
|
Operating and other expenses
|
(12,069
|
)
|
|
(17,910
|
)
|
|
(39,206
|
)
|
|
(52,622
|
)
|
||||
|
Gain on sale of communities
|
—
|
|
|
66,410
|
|
|
180,256
|
|
|
98,899
|
|
||||
|
Interest expense, net (1)
|
(7,919
|
)
|
|
(14,883
|
)
|
|
(37,857
|
)
|
|
(35,694
|
)
|
||||
|
Depreciation expense
|
(8,081
|
)
|
|
(11,213
|
)
|
|
(26,027
|
)
|
|
(35,058
|
)
|
||||
|
Net income
|
$
|
2,702
|
|
|
$
|
66,272
|
|
|
$
|
178,700
|
|
|
$
|
108,043
|
|
|
(1)
|
Amount for the
nine months ended September 30, 2016
includes charges for prepayment penalties and write-offs of deferred financing costs of
$12,344
.
|
|
•
|
Avalon Hoboken, located in Hoboken, NJ, contains
217
apartment homes and was acquired for a purchase price of
$129,700,000
. In conjunction with the acquisition, the Company assumed a fixed rate secured mortgage note with a principal balance of
$67,904,000
and a contractual interest rate of
4.18%
maturing in
December 2020
.
|
|
•
|
Avalon Potomac Yard, located in Alexandria, VA, contains
323
apartment homes and was acquired for a purchase price of
$108,250,000
.
|
|
•
|
Avalon Columbia Pike, located in Arlington, VA, contains
269
apartment homes and was acquired for a purchase price of
$102,000,000
. In conjunction with the acquisition, the Company assumed a fixed rate secured mortgage note with a principal balance of
$70,507,000
and a contractual interest rate of
3.38%
maturing in
November 2019
.
|
|
•
|
Studio 77, located in North Hollywood, CA, contains
156
apartment homes and was acquired for a purchase price of
$72,100,000
.
|
|
•
|
Eaves Trumbull, located in Trumbull, CT, containing
340
homes, was sold for
$70,250,000
. The Company's gain in accordance with GAAP on the disposition was
$51,430,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
|
|
•
|
Avalon Essex, located in Peabody, MA, containing
154
homes, was sold for
$45,100,000
. The Company's gain in accordance with GAAP on the disposition was
$31,081,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
|
|
•
|
Eaves Nanuet, located in Nanuet, NY, containing
504
homes, was sold for
$147,000,000
. The Company's gain in accordance with GAAP on the disposition was
$118,008,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
|
|
•
|
Avalon Shrewsbury, located in Shrewsbury, MA, containing
251
homes, was sold for
$60,500,000
. The Company's gain in accordance with GAAP on the disposition was
$33,350,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income. The sale of Avalon Shrewsbury was expected to be part of a tax deferred exchange under which the Company had restricted the cash proceeds in an escrow account, classified as cash in escrow on the accompanying Condensed Consolidated Balance Sheet. These proceeds will be available to the Company as unrestricted cash in the fourth quarter of 2016.
|
|
•
|
Avalon at Freehold, located in Freehold, NJ, containing
296
homes, was sold for
$68,000,000
. The Company's gain in accordance with GAAP on the disposition was
$46,482,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
Net income
|
$
|
356,329
|
|
|
$
|
206,076
|
|
|
$
|
791,525
|
|
|
$
|
586,381
|
|
|
Indirect operating expenses, net of corporate income
|
14,946
|
|
|
13,427
|
|
|
46,960
|
|
|
43,642
|
|
||||
|
Investments and investment management expense
|
1,205
|
|
|
1,167
|
|
|
3,545
|
|
|
3,274
|
|
||||
|
Expensed acquisition, development and other pursuit costs, net of recoveries
|
3,804
|
|
|
3,391
|
|
|
8,702
|
|
|
5,251
|
|
||||
|
Interest expense, net
|
47,871
|
|
|
43,234
|
|
|
137,862
|
|
|
133,398
|
|
||||
|
(Gain) loss on extinguishment of debt, net
|
—
|
|
|
(18,987
|
)
|
|
2,461
|
|
|
(26,736
|
)
|
||||
|
General and administrative expense
|
11,928
|
|
|
10,464
|
|
|
35,343
|
|
|
31,266
|
|
||||
|
Equity in loss (income) of unconsolidated real estate entities
|
342
|
|
|
(20,554
|
)
|
|
(54,779
|
)
|
|
(68,925
|
)
|
||||
|
Depreciation expense
|
131,729
|
|
|
120,184
|
|
|
391,414
|
|
|
355,664
|
|
||||
|
Income tax expense
|
22
|
|
|
39
|
|
|
95
|
|
|
1,348
|
|
||||
|
Casualty and impairment loss (gain), net
|
—
|
|
|
658
|
|
|
(3,935
|
)
|
|
(10,668
|
)
|
||||
|
Gain on sale of real estate
|
(212,941
|
)
|
|
(35,216
|
)
|
|
(295,503
|
)
|
|
(115,798
|
)
|
||||
|
Net operating income from real estate assets sold or held for sale (1)
|
(5,525
|
)
|
|
(9,180
|
)
|
|
(19,751
|
)
|
|
(28,248
|
)
|
||||
|
Net operating income
|
$
|
349,710
|
|
|
$
|
314,703
|
|
|
$
|
1,043,939
|
|
|
$
|
909,849
|
|
|
(1)
|
Represents NOI from real estate assets sold or held for sale as of
September 30, 2016
that are not otherwise classified as discontinued operations.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Rental income from real estate assets sold or held for sale
|
$
|
8,814
|
|
|
$
|
15,098
|
|
|
$
|
31,731
|
|
|
$
|
46,610
|
|
|
Operating expenses from real estate assets sold or held for sale
|
(3,289
|
)
|
|
(5,918
|
)
|
|
(11,980
|
)
|
|
(18,362
|
)
|
||||
|
Net operating income from real estate assets sold or held for sale
|
$
|
5,525
|
|
|
$
|
9,180
|
|
|
$
|
19,751
|
|
|
$
|
28,248
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
|
|
||||||||||||||||||||
|
|
Total
revenue |
|
NOI
|
|
% NOI change from prior year
|
|
Total
revenue |
|
NOI
|
|
% NOI change from prior year
|
|
Gross real estate (1)
|
||||||||||||
|
For the period ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Established
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
New England
|
$
|
59,321
|
|
|
$
|
37,657
|
|
|
0.6
|
%
|
|
$
|
174,731
|
|
|
$
|
111,497
|
|
|
5.9
|
%
|
|
$
|
1,845,679
|
|
|
Metro NY/NJ
|
96,231
|
|
|
65,299
|
|
|
1.5
|
%
|
|
283,554
|
|
|
193,001
|
|
|
2.0
|
%
|
|
3,206,696
|
|
|||||
|
Mid-Atlantic
|
58,929
|
|
|
40,029
|
|
|
0.4
|
%
|
|
174,922
|
|
|
120,623
|
|
|
1.4
|
%
|
|
2,335,116
|
|
|||||
|
Pacific Northwest
|
20,216
|
|
|
14,502
|
|
|
9.5
|
%
|
|
59,333
|
|
|
42,753
|
|
|
6.6
|
%
|
|
736,377
|
|
|||||
|
Northern California
|
80,783
|
|
|
61,560
|
|
|
5.9
|
%
|
|
238,867
|
|
|
182,658
|
|
|
8.0
|
%
|
|
2,657,020
|
|
|||||
|
Southern California
|
73,570
|
|
|
52,527
|
|
|
11.1
|
%
|
|
217,686
|
|
|
155,242
|
|
|
10.3
|
%
|
|
2,667,875
|
|
|||||
|
Total Established
|
389,050
|
|
|
271,574
|
|
|
4.3
|
%
|
|
1,149,093
|
|
|
805,774
|
|
|
5.5
|
%
|
|
13,448,763
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other Stabilized (2)
|
53,905
|
|
|
34,812
|
|
|
N/A
|
|
|
177,016
|
|
|
125,017
|
|
|
N/A
|
|
|
2,325,539
|
|
|||||
|
Development / Redevelopment
|
63,122
|
|
|
43,324
|
|
|
N/A
|
|
|
164,865
|
|
|
113,148
|
|
|
N/A
|
|
|
3,994,361
|
|
|||||
|
Land Held for Future Development
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
519,626
|
|
|||||
|
Non-allocated (3)
|
1,320
|
|
|
N/A
|
|
|
N/A
|
|
|
4,310
|
|
|
N/A
|
|
|
N/A
|
|
|
74,374
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total
|
$
|
507,397
|
|
|
$
|
349,710
|
|
|
11.1
|
%
|
|
$
|
1,495,284
|
|
|
$
|
1,043,939
|
|
|
14.7
|
%
|
|
$
|
20,362,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
For the period ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Established
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
New England
|
$
|
45,245
|
|
|
$
|
29,036
|
|
|
3.4
|
%
|
|
$
|
132,054
|
|
|
$
|
81,883
|
|
|
0.8
|
%
|
|
$
|
1,487,944
|
|
|
Metro NY/NJ
|
92,153
|
|
|
65,207
|
|
|
3.8
|
%
|
|
270,406
|
|
|
190,735
|
|
|
3.1
|
%
|
|
3,196,771
|
|
|||||
|
Mid-Atlantic
|
52,839
|
|
|
36,157
|
|
|
0.3
|
%
|
|
156,806
|
|
|
108,125
|
|
|
(0.4
|
)%
|
|
2,172,951
|
|
|||||
|
Pacific Northwest
|
17,319
|
|
|
12,077
|
|
|
5.0
|
%
|
|
50,563
|
|
|
36,214
|
|
|
8.0
|
%
|
|
720,223
|
|
|||||
|
Northern California
|
69,850
|
|
|
53,095
|
|
|
9.5
|
%
|
|
202,508
|
|
|
155,464
|
|
|
10.8
|
%
|
|
2,412,264
|
|
|||||
|
Southern California
|
65,019
|
|
|
43,714
|
|
|
7.9
|
%
|
|
190,513
|
|
|
130,278
|
|
|
9.1
|
%
|
|
2,505,625
|
|
|||||
|
Total Established
|
342,425
|
|
|
239,286
|
|
|
5.2
|
%
|
|
1,002,850
|
|
|
702,699
|
|
|
5.2
|
%
|
|
12,495,778
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other Stabilized
|
56,564
|
|
|
36,949
|
|
|
N/A
|
|
|
165,319
|
|
|
108,355
|
|
|
N/A
|
|
|
2,106,947
|
|
|||||
|
Development / Redevelopment
|
59,112
|
|
|
38,468
|
|
|
N/A
|
|
|
152,694
|
|
|
98,795
|
|
|
N/A
|
|
|
3,795,868
|
|
|||||
|
Land Held for Future Development
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
553,729
|
|
|||||
|
Non-allocated (3)
|
2,161
|
|
|
N/A
|
|
|
N/A
|
|
|
7,714
|
|
|
N/A
|
|
|
N/A
|
|
|
50,556
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total
|
$
|
460,262
|
|
|
$
|
314,703
|
|
|
11.5
|
%
|
|
$
|
1,328,577
|
|
|
$
|
909,849
|
|
|
12.8
|
%
|
|
$
|
19,002,878
|
|
|
(1)
|
Does not include gross real estate assets held for sale of
$135,054
as of
September 30, 2016
.
|
|
(2)
|
Total revenue and NOI for the
nine
months ended
September 30, 2016
includes
$20,306
in business interruption insurance proceeds related to the Edgewater casualty loss.
|
|
(3)
|
Revenue represents third-party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.
|
|
|
|
2009 Plan
shares
|
|
Weighted average
exercise price
per share
|
|
1994 Plan
shares
|
|
Weighted average
exercise price
per share
|
||||||
|
Options Outstanding, December 31, 2015
|
|
249,178
|
|
|
$
|
122.17
|
|
|
82,195
|
|
|
$
|
103.27
|
|
|
Exercised
|
|
(68,538
|
)
|
|
116.37
|
|
|
(59,654
|
)
|
|
112.85
|
|
||
|
Forfeited
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Options Outstanding, September 30, 2016 (1)
|
|
180,640
|
|
|
$
|
124.37
|
|
|
22,541
|
|
|
$
|
77.91
|
|
|
(1)
|
All options outstanding are exercisable as of
September 30, 2016
.
|
|
|
|
Performance awards
|
|
Weighted average grant date fair value per award
|
|||
|
Outstanding at December 31, 2015
|
|
238,266
|
|
|
$
|
119.65
|
|
|
Granted (1)
|
|
94,054
|
|
|
141.92
|
|
|
|
Change in units based on performance (2)
|
|
36,091
|
|
|
101.52
|
|
|
|
Converted to restricted stock
|
|
(115,618
|
)
|
|
94.67
|
|
|
|
Forfeited
|
|
(1,630
|
)
|
|
141.98
|
|
|
|
Outstanding at September 30, 2016
|
|
251,163
|
|
|
$
|
136.74
|
|
|
(1)
|
The amount of restricted stock that ultimately may be earned is based on the total shareholder return metrics related to the Company’s common stock for
61,039
performance awards and financial metrics related to operating performance and leverage metrics of the Company for
33,015
performance awards.
|
|
(2)
|
Represents the change in the number of performance awards earned based on performance achievement.
|
|
|
|
2016
|
|
Dividend yield
|
|
3.3%
|
|
Estimated volatility over the life of the plan (1)
|
|
15.2% - 22.8%
|
|
Risk free rate
|
|
0.44% - 0.88%
|
|
Estimated performance award value based on total shareholder return measure
|
|
$131.24
|
|
(1)
|
Estimated volatility over the life of the plan is using
50%
historical volatility and
50%
implied volatility.
|
|
|
|
Restricted stock shares
|
|
Restricted stock shares weighted average grant date fair value per share
|
|
Restricted stock shares converted from performance awards
|
||||
|
Outstanding at December 31, 2015
|
|
147,884
|
|
|
$
|
146.21
|
|
|
98,347
|
|
|
Granted - restricted stock shares
|
|
80,873
|
|
|
162.34
|
|
|
115,618
|
|
|
|
Vested - restricted stock shares
|
|
(84,623
|
)
|
|
141.49
|
|
|
(36,872
|
)
|
|
|
Forfeited
|
|
(3,453
|
)
|
|
162.34
|
|
|
(395
|
)
|
|
|
Outstanding at September 30, 2016
|
|
140,681
|
|
|
$
|
157.49
|
|
|
176,698
|
|
|
|
Non-designated
Hedges
Interest Rate Caps
|
|
Cash Flow
Hedges
Interest Rate Caps
|
|
Cash Flow
Hedges
Interest Rate Swaps
|
||||||
|
|
|
|
|
|
|
||||||
|
Notional balance
|
$
|
722,943
|
|
|
$
|
36,108
|
|
|
$
|
800,000
|
|
|
Weighted average interest rate (1)
|
2.6
|
%
|
|
2.7
|
%
|
|
N/A
|
|
|||
|
Weighted average swapped/capped interest rate
|
6.2
|
%
|
|
5.9
|
%
|
|
2.3
|
%
|
|||
|
Earliest maturity date
|
Nov 2016
|
|
|
Apr 2019
|
|
|
Nov 2017
|
|
|||
|
Latest maturity date
|
Jul 2021
|
|
|
Apr 2019
|
|
|
Nov 2017
|
|
|||
|
(1)
|
For interest rate caps, represents the weighted average interest rate on the hedged debt.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedge losses reclassified to earnings
|
$
|
1,748
|
|
|
$
|
1,373
|
|
|
$
|
4,682
|
|
|
$
|
4,401
|
|
|
Description
|
|
Total Fair Value
|
|
Quoted Prices
in Active Markets for Identical Asset
(Level 1)
|
|
Significant
Other Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||
|
|
|
|
|
|||||||||||||
|
|
|
9/30/2016
|
||||||||||||||
|
Non-Designated Hedges
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Caps
|
|
$
|
16
|
|
|
$
|
—
|
|
|
$
|
16
|
|
|
$
|
—
|
|
|
Cash Flow Hedges
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Caps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Interest Rate Swaps
|
|
(53,591
|
)
|
|
—
|
|
|
(53,591
|
)
|
|
—
|
|
||||
|
Puts
|
|
(8,181
|
)
|
|
—
|
|
|
—
|
|
|
(8,181
|
)
|
||||
|
DownREIT units
|
|
(1,334
|
)
|
|
(1,334
|
)
|
|
—
|
|
|
—
|
|
||||
|
Indebtedness
|
|
|
|
|
|
|
|
|
||||||||
|
Unsecured notes
|
|
(3,988,324
|
)
|
|
(3,988,324
|
)
|
|
—
|
|
|
—
|
|
||||
|
Mortgage notes payable, Credit Facility and Term Loan
|
|
(2,985,133
|
)
|
|
—
|
|
|
(2,985,133
|
)
|
|
—
|
|
||||
|
Total
|
|
$
|
(7,036,547
|
)
|
|
$
|
(3,989,658
|
)
|
|
$
|
(3,038,708
|
)
|
|
$
|
(8,181
|
)
|
|
Description
|
|
Total Fair Value
|
|
Quoted Prices
in Active Markets for Identical Asset
(Level 1)
|
|
Significant
Other Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||
|
|
|
|
|
|||||||||||||
|
|
|
12/31/2015
|
||||||||||||||
|
Non-Designated Hedges
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Caps
|
|
$
|
26
|
|
|
$
|
—
|
|
|
$
|
26
|
|
|
$
|
—
|
|
|
Cash Flow Hedges
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Caps
|
|
5
|
|
|
—
|
|
|
5
|
|
|
—
|
|
||||
|
Interest Rate Swaps
|
|
5,422
|
|
|
—
|
|
|
5,422
|
|
|
—
|
|
||||
|
Puts
|
|
(8,181
|
)
|
|
—
|
|
|
—
|
|
|
(8,181
|
)
|
||||
|
DownREIT units
|
|
(1,381
|
)
|
|
(1,381
|
)
|
|
—
|
|
|
—
|
|
||||
|
Indebtedness
|
|
|
|
|
|
|
|
|
||||||||
|
Unsecured notes
|
|
(3,668,417
|
)
|
|
(3,668,417
|
)
|
|
—
|
|
|
—
|
|
||||
|
Mortgage notes payable, Credit Facility and Term Loan
|
|
(2,700,341
|
)
|
|
—
|
|
|
(2,700,341
|
)
|
|
—
|
|
||||
|
Total
|
|
$
|
(6,372,867
|
)
|
|
$
|
(3,669,798
|
)
|
|
$
|
(2,694,888
|
)
|
|
$
|
(8,181
|
)
|
|
•
|
$300,000,000
principal amount of unsecured notes were issued for net proceeds of approximately
$297,117,000
. The notes mature in October 2026 and were issued at a
2.90%
coupon interest rate.
|
|
•
|
$350,000,000
principal amount of unsecured notes were issued for net proceeds of approximately
$345,520,000
. The notes mature in October 2046 and were issued at a
3.90%
coupon interest rate.
|
|
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
Net income attributable to common stockholders for the
three months ended September 30, 2016
was
$356,392,000
, an increase of
$150,250,000
, or
72.9%
, as compared to the prior year period. The increase is primarily attributable to an increase in NOI from newly developed, acquired and existing operating communities and an increase in real estate sales and related gains, partially offset by an increase in depreciation expense, a decrease in equity in income (loss) of unconsolidated real estate entities related to the timing of gains from dispositions, and a gain on extinguishment of debt that occurred in the prior year period.
|
|
•
|
Established Communities NOI for the
three months ended September 30, 2016
was
$271,574,000
, an increase of
$11,258,000
, or
4.3%
, over the prior year period. This increase was driven by an increase in rental revenue of
3.8%
, partially offset by an increase in operating expenses of
2.2%
compared to the prior year period.
|
|
•
|
Eaves Nanuet, located in Nanuet, NY, containing
504
homes was sold for
$147,000,000
, and our gain in accordance with GAAP was
$118,008,000
.
|
|
•
|
Avalon Shrewsbury, located in Shrewsbury, MA, containing
251
homes was sold for
$60,500,000
, and our gain in accordance with GAAP was
$33,350,000
.
|
|
•
|
Avalon at Freehold, located in Freehold, NJ, containing
296
homes was sold for
$68,000,000
, and our gain in accordance with GAAP was
$46,482,000
.
|
|
•
|
Avalon Columbia Pike, located in Arlington, VA, contains
269
apartment homes and was acquired for a purchase price of
$102,000,000
. In conjunction with the acquisition, we assumed a fixed rate secured mortgage note with a principal balance of
$70,507,000
and a contractual interest rate of
3.38%
maturing in
November 2019
.
|
|
•
|
Studio 77, located in North Hollywood, CA, contains
156
apartment homes and was acquired for a purchase price of
$72,100,000
.
|
|
•
|
Established Communities (also known as Same Store Communities)
are consolidated communities where a comparison of operating results from the prior year to the current year is meaningful, as these communities were owned and had stabilized occupancy as of the beginning of the respective prior year period. For the
nine
month periods ended
September 30, 2016
and
2015
, the Established Communities are communities that are consolidated for financial reporting purposes, had stabilized occupancy as of January 1, 2015, are not conducting or planning to conduct substantial redevelopment activities and are not held for sale or planned for disposition within the current year. A community is considered to have stabilized occupancy at the earlier of (i) attainment of
95%
physical occupancy or (ii) the
one
-year anniversary of completion of development or redevelopment.
|
|
•
|
Other Stabilized Communities
are all other completed communities that we own and that are consolidated for financial reporting purposes, and that have stabilized occupancy, as defined above. Other Stabilized Communities do not include communities that are conducting or planning to conduct substantial redevelopment activities within the current year.
|
|
•
|
Lease-Up Communities
are consolidated communities where construction has been complete for less than
one
year and where physical occupancy has not reached
95%
.
|
|
•
|
Redevelopment Communities
are consolidated communities where substantial redevelopment is in progress or is planned to begin during the current year. Redevelopment is considered substantial when capital invested during the reconstruction effort is expected to exceed the lesser of
$5,000,000
or
10%
of the community’s pre-redevelopment
|
|
•
|
Unconsolidated Communities
are communities that we have an indirect ownership interest in through our investment interest in an unconsolidated joint venture.
|
|
|
|
Number of
communities
|
|
Number of
apartment homes
|
||
|
|
|
|
|
|
||
|
Current Communities
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Established Communities:
|
|
|
|
|
|
|
|
New England
|
|
39
|
|
|
8,775
|
|
|
Metro NY/NJ
|
|
35
|
|
|
11,084
|
|
|
Mid-Atlantic
|
|
27
|
|
|
9,575
|
|
|
Pacific Northwest
|
|
13
|
|
|
3,221
|
|
|
Northern California
|
|
33
|
|
|
9,987
|
|
|
Southern California
|
|
43
|
|
|
12,032
|
|
|
Total Established
|
|
190
|
|
|
54,674
|
|
|
|
|
|
|
|
||
|
Other Stabilized Communities:
|
|
|
|
|
|
|
|
New England
|
|
4
|
|
|
995
|
|
|
Metro NY/NJ
|
|
6
|
|
|
1,313
|
|
|
Mid-Atlantic
|
|
5
|
|
|
1,607
|
|
|
Pacific Northwest
|
|
3
|
|
|
873
|
|
|
Northern California
|
|
4
|
|
|
745
|
|
|
Southern California
|
|
10
|
|
|
3,419
|
|
|
Non Core
|
|
3
|
|
|
1,014
|
|
|
Total Other Stabilized
|
|
35
|
|
|
9,966
|
|
|
|
|
|
|
|
||
|
Lease-Up Communities
|
|
12
|
|
|
2,867
|
|
|
|
|
|
|
|
||
|
Redevelopment Communities
|
|
8
|
|
|
3,363
|
|
|
|
|
|
|
|
||
|
Unconsolidated Communities
|
|
16
|
|
|
4,384
|
|
|
|
|
|
|
|
||
|
Total Current Communities
|
|
261
|
|
|
75,254
|
|
|
|
|
|
|
|
||
|
Development Communities (1)
|
|
22
|
|
|
7,454
|
|
|
|
|
|
|
|
||
|
Total Communities
|
|
283
|
|
|
82,708
|
|
|
|
|
|
|
|
||
|
Development Rights
|
|
28
|
|
|
9,550
|
|
|
(1)
|
Development Communities includes AVA North Point, expected to contain
265
apartment homes, which we will develop within a joint venture.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||||||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
$ Change
|
|
% Change
|
|
9/30/2016
|
|
9/30/2015
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rental and other income
|
$
|
514,891
|
|
|
$
|
473,199
|
|
|
$
|
41,692
|
|
|
8.8
|
%
|
|
$
|
1,522,705
|
|
|
$
|
1,367,473
|
|
|
$
|
155,232
|
|
|
11.4
|
%
|
|
Management, development and other fees
|
1,320
|
|
|
2,161
|
|
|
(841
|
)
|
|
(38.9
|
)%
|
|
4,310
|
|
|
7,714
|
|
|
(3,404
|
)
|
|
(44.1
|
)%
|
||||||
|
Total revenue
|
516,211
|
|
|
475,360
|
|
|
40,851
|
|
|
8.6
|
%
|
|
1,527,015
|
|
|
1,375,187
|
|
|
151,828
|
|
|
11.0
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Direct property operating expenses, excluding property taxes
|
107,298
|
|
|
98,793
|
|
|
8,505
|
|
|
8.6
|
%
|
|
305,423
|
|
|
285,730
|
|
|
19,693
|
|
|
6.9
|
%
|
||||||
|
Property taxes
|
52,338
|
|
|
50,416
|
|
|
1,922
|
|
|
3.8
|
%
|
|
153,512
|
|
|
143,505
|
|
|
10,007
|
|
|
7.0
|
%
|
||||||
|
Total community operating expenses
|
159,636
|
|
|
149,209
|
|
|
10,427
|
|
|
7.0
|
%
|
|
458,935
|
|
|
429,235
|
|
|
29,700
|
|
|
6.9
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Corporate-level property management and other indirect operating expenses
|
16,286
|
|
|
15,695
|
|
|
591
|
|
|
3.8
|
%
|
|
51,350
|
|
|
51,497
|
|
|
(147
|
)
|
|
(0.3
|
)%
|
||||||
|
Investments and investment management expense
|
1,205
|
|
|
1,167
|
|
|
38
|
|
|
3.3
|
%
|
|
3,545
|
|
|
3,274
|
|
|
271
|
|
|
8.3
|
%
|
||||||
|
Expensed acquisition, development and other pursuit costs, net of recoveries
|
3,804
|
|
|
3,391
|
|
|
413
|
|
|
12.2
|
%
|
|
8,702
|
|
|
5,251
|
|
|
3,451
|
|
|
65.7
|
%
|
||||||
|
Interest expense, net
|
47,871
|
|
|
43,234
|
|
|
4,637
|
|
|
10.7
|
%
|
|
137,862
|
|
|
133,398
|
|
|
4,464
|
|
|
3.3
|
%
|
||||||
|
(Gain) loss on extinguishment of debt, net
|
—
|
|
|
(18,987
|
)
|
|
18,987
|
|
|
(100.0
|
)%
|
|
2,461
|
|
|
(26,736
|
)
|
|
29,197
|
|
|
N/A (1)
|
|
||||||
|
Depreciation expense
|
131,729
|
|
|
120,184
|
|
|
11,545
|
|
|
9.6
|
%
|
|
391,414
|
|
|
355,664
|
|
|
35,750
|
|
|
10.1
|
%
|
||||||
|
General and administrative expense
|
11,928
|
|
|
10,464
|
|
|
1,464
|
|
|
14.0
|
%
|
|
35,343
|
|
|
31,266
|
|
|
4,077
|
|
|
13.0
|
%
|
||||||
|
Casualty and impairment loss (gain), net
|
—
|
|
|
658
|
|
|
(658
|
)
|
|
(100.0
|
)%
|
|
(3,935
|
)
|
|
(10,668
|
)
|
|
6,733
|
|
|
(63.1
|
)%
|
||||||
|
Total other expenses
|
212,823
|
|
|
175,806
|
|
|
37,017
|
|
|
21.1
|
%
|
|
626,742
|
|
|
542,946
|
|
|
83,796
|
|
|
15.4
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Equity in (loss) income of unconsolidated real estate entities
|
(342
|
)
|
|
20,554
|
|
|
(20,896
|
)
|
|
(101.7
|
)%
|
|
54,779
|
|
|
68,925
|
|
|
(14,146
|
)
|
|
(20.5
|
)%
|
||||||
|
Gain on sale of communities
|
202,163
|
|
|
35,216
|
|
|
166,947
|
|
|
474.1
|
%
|
|
284,582
|
|
|
106,151
|
|
|
178,431
|
|
|
168.1
|
%
|
||||||
|
Gain on sale of other real estate
|
10,778
|
|
|
—
|
|
|
10,778
|
|
|
100.0
|
%
|
|
10,921
|
|
|
9,647
|
|
|
1,274
|
|
|
13.2
|
%
|
||||||
|
Income before taxes
|
356,351
|
|
|
206,115
|
|
|
150,236
|
|
|
72.9
|
%
|
|
791,620
|
|
|
587,729
|
|
|
203,891
|
|
|
34.7
|
%
|
||||||
|
Income tax expense
|
22
|
|
|
39
|
|
|
(17
|
)
|
|
(43.6
|
)%
|
|
95
|
|
|
1,348
|
|
|
(1,253
|
)
|
|
(93.0
|
)%
|
||||||
|
Net income
|
356,329
|
|
|
206,076
|
|
|
150,253
|
|
|
72.9
|
%
|
|
791,525
|
|
|
586,381
|
|
|
205,144
|
|
|
35.0
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net loss attributable to noncontrolling interests
|
63
|
|
|
66
|
|
|
(3
|
)
|
|
(4.5
|
)%
|
|
242
|
|
|
229
|
|
|
13
|
|
|
5.7
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net income attributable to common stockholders
|
$
|
356,392
|
|
|
$
|
206,142
|
|
|
$
|
150,250
|
|
|
72.9
|
%
|
|
$
|
791,767
|
|
|
$
|
586,610
|
|
|
$
|
205,157
|
|
|
35.0
|
%
|
|
(1)
|
Percent change is not meaningful.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
356,329
|
|
|
$
|
206,076
|
|
|
$
|
791,525
|
|
|
$
|
586,381
|
|
|
Indirect operating expenses, net of corporate income
|
14,946
|
|
|
13,427
|
|
|
46,960
|
|
|
43,642
|
|
||||
|
Investments and investment management expense
|
1,205
|
|
|
1,167
|
|
|
3,545
|
|
|
3,274
|
|
||||
|
Expensed acquisition, development and other pursuit costs, net of recoveries
|
3,804
|
|
|
3,391
|
|
|
8,702
|
|
|
5,251
|
|
||||
|
Interest expense, net
|
47,871
|
|
|
43,234
|
|
|
137,862
|
|
|
133,398
|
|
||||
|
(Gain) loss on extinguishment of debt, net
|
—
|
|
|
(18,987
|
)
|
|
2,461
|
|
|
(26,736
|
)
|
||||
|
General and administrative expense
|
11,928
|
|
|
10,464
|
|
|
35,343
|
|
|
31,266
|
|
||||
|
Equity in loss (income) of unconsolidated real estate entities
|
342
|
|
|
(20,554
|
)
|
|
(54,779
|
)
|
|
(68,925
|
)
|
||||
|
Depreciation expense
|
131,729
|
|
|
120,184
|
|
|
391,414
|
|
|
355,664
|
|
||||
|
Income tax expense
|
22
|
|
|
39
|
|
|
95
|
|
|
1,348
|
|
||||
|
Casualty and impairment loss (gain), net
|
—
|
|
|
658
|
|
|
(3,935
|
)
|
|
(10,668
|
)
|
||||
|
Gain on sale of real estate assets
|
(212,941
|
)
|
|
(35,216
|
)
|
|
(295,503
|
)
|
|
(115,798
|
)
|
||||
|
Net operating income from real estate assets sold or held for sale (1)
|
(5,525
|
)
|
|
(9,180
|
)
|
|
(19,751
|
)
|
|
(28,248
|
)
|
||||
|
Net operating income
|
$
|
349,710
|
|
|
$
|
314,703
|
|
|
$
|
1,043,939
|
|
|
$
|
909,849
|
|
|
(1)
|
Represents NOI from real estate assets sold or held for sale as of
September 30, 2016
that are not otherwise classified as discontinued operations.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||
|
|
9/30/2016
|
|
9/30/2016
|
||||
|
|
|
|
|
|
|||
|
Established Communities
|
$
|
11,258
|
|
|
$
|
42,361
|
|
|
Other Stabilized Communities (1)
|
5,696
|
|
|
48,551
|
|
||
|
Development and Redevelopment Communities
|
18,053
|
|
|
43,178
|
|
||
|
Total
|
$
|
35,007
|
|
|
$
|
134,090
|
|
|
(1)
|
NOI for the
nine
months ended
September 30, 2016
includes
$20,306
in business interruption insurance proceeds related to the Edgewater casualty loss.
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Rental revenue (GAAP basis)
|
|
$
|
388,615
|
|
|
$
|
374,390
|
|
|
$
|
1,147,985
|
|
|
$
|
1,096,523
|
|
|
Concessions amortized
|
|
317
|
|
|
493
|
|
|
722
|
|
|
2,266
|
|
||||
|
Concessions granted
|
|
(443
|
)
|
|
(169
|
)
|
|
(964
|
)
|
|
(678
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Rental revenue adjusted to state concessions on a cash basis
|
|
$
|
388,489
|
|
|
$
|
374,714
|
|
|
$
|
1,147,743
|
|
|
$
|
1,098,111
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year-over-year % change — GAAP revenue
|
|
|
|
|
3.8
|
%
|
|
|
|
4.7
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year-over-year % change — cash concession based revenue
|
|
|
|
|
3.7
|
%
|
|
|
|
4.5
|
%
|
|||||
|
•
|
gains or losses on sales of previously depreciated operating communities;
|
|
•
|
cumulative effect of change in accounting principle;
|
|
•
|
impairment write-downs of depreciable real estate assets;
|
|
•
|
write-downs of investments in affiliates due to a decrease in the value of depreciable real estate assets held by those affiliates;
|
|
•
|
depreciation of real estate assets; and
|
|
•
|
adjustments for unconsolidated partnerships and joint ventures.
|
|
•
|
joint venture gains, costs, and promoted interests;
|
|
•
|
casualty and impairment losses or gains, net;
|
|
•
|
gains or losses from early extinguishment of consolidated borrowings;
|
|
•
|
acquisition costs and abandoned pursuits;
|
|
•
|
business interruption and property and casualty insurance proceeds and legal settlements;
|
|
•
|
gains or losses on sales of assets not subject to depreciation;
|
|
•
|
severance related costs; and
|
|
•
|
other non-core items.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders
|
$
|
356,392
|
|
|
$
|
206,142
|
|
|
$
|
791,767
|
|
|
$
|
586,610
|
|
|
Depreciation - real estate assets, including discontinued operations and joint venture adjustments
|
135,275
|
|
|
121,018
|
|
|
397,834
|
|
|
359,195
|
|
||||
|
Distributions to noncontrolling interests, including discontinued operations
|
10
|
|
|
9
|
|
|
30
|
|
|
28
|
|
||||
|
Gain on sale of unconsolidated entities holding previously depreciated real estate
|
—
|
|
|
(20,074
|
)
|
|
(53,172
|
)
|
|
(30,947
|
)
|
||||
|
Gain on sale of previously depreciated real estate
|
(202,163
|
)
|
|
(35,216
|
)
|
|
(284,582
|
)
|
|
(106,151
|
)
|
||||
|
Casualty and impairment (recovery) loss, net on real estate (1) (5)
|
—
|
|
|
—
|
|
|
(4,195
|
)
|
|
4,195
|
|
||||
|
FFO attributable to common stockholders
|
289,514
|
|
|
271,879
|
|
|
847,682
|
|
|
812,930
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusting items:
|
|
|
|
|
|
|
|
||||||||
|
Joint venture losses (gains) (2)
|
195
|
|
|
1,611
|
|
|
5,763
|
|
|
(8,671
|
)
|
||||
|
Impairment loss on real estate (3) (5)
|
—
|
|
|
—
|
|
|
10,500
|
|
|
800
|
|
||||
|
Casualty loss (gain), net on real estate (4) (5)
|
—
|
|
|
658
|
|
|
(10,239
|
)
|
|
(15,663
|
)
|
||||
|
Business interruption insurance proceeds (6)
|
(78
|
)
|
|
(357
|
)
|
|
(20,422
|
)
|
|
(511
|
)
|
||||
|
Lost NOI from casualty losses covered by business interruption insurance (7)
|
1,877
|
|
|
1,738
|
|
|
5,580
|
|
|
5,072
|
|
||||
|
(Gain) loss on extinguishment of consolidated debt
|
—
|
|
|
(18,987
|
)
|
|
2,461
|
|
|
(26,736
|
)
|
||||
|
Acquisition costs
|
635
|
|
|
2,514
|
|
|
2,564
|
|
|
3,454
|
|
||||
|
Severance related costs
|
346
|
|
|
120
|
|
|
907
|
|
|
1,784
|
|
||||
|
Development pursuit and other write-offs
|
2,998
|
|
|
609
|
|
|
3,769
|
|
|
1,072
|
|
||||
|
Joint venture promote (8)
|
—
|
|
|
—
|
|
|
(3,447
|
)
|
|
(21,969
|
)
|
||||
|
Gain on sale of other real estate
|
(10,778
|
)
|
|
—
|
|
|
(10,921
|
)
|
|
(9,647
|
)
|
||||
|
Income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
997
|
|
||||
|
Core FFO attributable to common stockholders
|
$
|
284,709
|
|
|
$
|
259,785
|
|
|
$
|
834,197
|
|
|
$
|
742,912
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding - diluted
|
137,505,054
|
|
|
134,709,460
|
|
|
137,442,306
|
|
|
133,663,770
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
EPS per common share - diluted
|
$
|
2.59
|
|
|
$
|
1.53
|
|
|
$
|
5.76
|
|
|
$
|
4.39
|
|
|
FFO per common share - diluted
|
$
|
2.11
|
|
|
$
|
2.02
|
|
|
$
|
6.17
|
|
|
$
|
6.08
|
|
|
Core FFO per common share - diluted
|
$
|
2.07
|
|
|
$
|
1.93
|
|
|
$
|
6.07
|
|
|
$
|
5.56
|
|
|
(1)
|
During the
nine
months ended
September 30, 2015
, we recognized an impairment on depreciable real estate of
$4,195
from the severe winter storms that occurred in our Northeast markets. During the
nine
months ended
September 30, 2016
, we received insurance proceeds, net of additional costs incurred, of
$5,732
related to the winter storms, and recognized $4,195 of this recovery as an offset to the loss recognized in the prior year period. The balance of the net insurance proceeds received in 2016 of $1,537 is recognized as a casualty gain and is included in the reconciliation of FFO to Core FFO.
|
|
(2)
|
Amount for the
nine
months ended
September 30, 2016
is primarily composed of our proportionate share of yield maintenance charges incurred for the early repayment of debt associated with joint venture disposition activity and the write-off of asset management fee intangibles primarily associated with the disposition of communities in the U.S. Fund. Amount for the
nine
months ended
September 30, 2015
is primarily composed of our proportionate share of gains and operating results for joint ventures formed with Equity Residential as part of the Archstone acquisition.
|
|
(3)
|
Amounts include impairment charges relating to ancillary land parcels.
|
|
(4)
|
Amount for the
nine
months ended
September 30, 2016
includes
$8,702
in property damage insurance proceeds for the Edgewater casualty loss, and $1,537 in insurance proceeds in excess of the total recognized loss related to severe winter storms in our Northeast markets that occurred in 2015. Amount for the three months ended
September 30, 2015
consists of demolition and additional incident expenses for the Edgewater casualty loss and amount for the
nine
months ended
September 30, 2015
includes
$44,142
of Edgewater insurance proceeds received partially offset by $28,479 for the write-off of real estate and related costs.
|
|
(5)
|
The aggregate impact of (i) casualty and impairment (recovery) loss, net on real estate, (ii) impairment loss on real estate and (iii) casualty gain, net on real estate for the
nine
months ended
September 30, 2016
is a gain of
$3,935
.
|
|
(6)
|
Amount for the
nine
months ended
September 30, 2016
is composed primarily of business interruption insurance proceeds resulting from the final insurance settlement of the Edgewater casualty loss.
|
|
(7)
|
Amounts relate to lost NOI resulting from the Edgewater casualty loss, for which we received
$20,306
in business interruption insurance proceeds in the first quarter of 2016.
|
|
(8)
|
Amount for the
nine
months ended
September 30, 2016
is for the recognition of our promoted interest in Fund II. Amount for the
nine
months ended
September 30, 2015
is primarily for the modification of the joint venture agreement for the entity that owns Avalon at Mission Bay II to eliminate our promoted interest in future distributions.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2016
|
|
9/30/2015
|
|
9/30/2016
|
|
9/30/2015
|
||||||||
|
Net cash provided by operating activities
|
$
|
306,149
|
|
|
$
|
302,370
|
|
|
$
|
851,668
|
|
|
$
|
794,272
|
|
|
Net cash used in investing activities
|
$
|
(154,100
|
)
|
|
$
|
(292,166
|
)
|
|
$
|
(866,591
|
)
|
|
$
|
(986,515
|
)
|
|
Net cash (used in) provided by financing activities
|
$
|
(268,456
|
)
|
|
$
|
243,227
|
|
|
$
|
(319,685
|
)
|
|
$
|
1,340
|
|
|
•
|
development and redevelopment activity in which we are currently engaged;
|
|
•
|
the minimum dividend payments on our common stock required to maintain our REIT qualification under the Code;
|
|
•
|
debt service and principal payments either at maturity or opportunistically before maturity; and
|
|
•
|
normal recurring operating expenses and corporate overhead expenses.
|
|
•
|
investment of
$869,342,000
in the development and redevelopment of communities;
|
|
•
|
acquisition of five operating communities for
$393,916,000
; and
|
|
•
|
capital expenditures of
$48,533,000
for our operating communities and non-real estate assets.
|
|
•
|
proceeds from dispositions net of amounts held in escrow related to a planned tax deferred exchange of
$345,468,000
;
|
|
•
|
net distributions from unconsolidated real estate entities of
$92,299,000
; and
|
|
•
|
insurance recoveries from property damage claims related to Edgewater and the severe winter storms in our Northeast markets that occurred in 2015 in the aggregate amount of
$17,196,000
.
|
|
•
|
payment of cash dividends in the amount of
$541,485,000
;
|
|
•
|
repayment of unsecured notes in the amount of
$250,000,000
;
|
|
•
|
repayment of secured notes in the amount of
$161,095,000
; and
|
|
•
|
payment of
$14,847,000
upon settlement of
$400,000,000
of forward interest rate swap agreements.
|
|
•
|
proceeds from the issuance of unsecured notes in the amount of
$474,838,000
; and
|
|
•
|
borrowings outstanding under the Credit Facility of
$170,000,000
.
|
|
•
|
limitations on the amount of total and secured debt in relation to our overall capital structure;
|
|
•
|
limitations on the amount of our unsecured debt relative to the undepreciated basis of real estate assets that are not encumbered by property-specific financing; and
|
|
•
|
minimum levels of debt service coverage.
|
|
•
|
In January 2016, in conjunction with the disposition of Eaves Trumbull, Avalon at Stratford was substituted as collateral for the outstanding fixed rate mortgage note secured by Eaves Trumbull.
|
|
•
|
In January 2016, in conjunction with the acquisition of Avalon Hoboken, we assumed a fixed rate secured mortgage note with a principal balance of
$67,904,000
and a contractual interest rate of
4.18%
maturing in
December 2020
.
|
|
•
|
In February 2016, we repaid the
$16,212,000
fixed rate mortgage note secured by Archstone Lexington, with an effective interest rate of
3.32%
at par and without penalty in advance of its
March 2016
maturity date. Upon repayment, Archstone Lexington was substituted as collateral for the outstanding fixed rate mortgage note secured by Avalon Walnut Ridge I.
|
|
•
|
In April 2016, we repaid
$134,500,000
of variable rate debt secured by Avalon Walnut Creek at par in advance of its
March 2046
maturity date, recognizing a non-cash charge of
$2,461,000
for the write-off of deferred financing costs.
|
|
•
|
In May 2016, we issued
$475,000,000
principal amount of unsecured notes in a public offering under our existing shelf registration statement for net proceeds of approximately
$471,751,000
. The notes mature in
May 2026
and were issued at a
2.95%
coupon rate. The notes have an effective interest rate of approximately
3.35%
, including the effect of an interest rate hedge and offering costs.
|
|
•
|
In August 2016, Avalon Wilshire, Avalon Mission Oaks and Avalon Encino were substituted as collateral for the outstanding fixed rate mortgage notes secured by Eaves Nanuet, Avalon Shrewsbury and Avalon at Freehold, respectively.
|
|
•
|
In September 2016, we repaid
$250,000,000
principal amount of our
5.75%
coupon unsecured notes pursuant to the scheduled maturity.
|
|
•
|
In September 2016, in conjunction with the acquisition of Avalon Columbia Pike, we assumed a fixed rate secured mortgage note with a principal balance of
$70,507,000
and a contractual interest rate of
3.38%
maturing in
November 2019
.
|
|
•
|
We issued
$300,000,000
principal amount of unsecured notes in a public offering under our existing shelf registration statement for net proceeds of approximately
$297,117,000
. The notes mature in October 2026 and were issued at a
2.90%
coupon interest rate.
|
|
•
|
We issued
$350,000,000
principal amount of unsecured notes in a public offering under our existing shelf registration statement for net proceeds of approximately
$345,520,000
. The notes mature in October 2046 and were issued at a
3.90%
coupon interest rate.
|
|
•
|
We issued a redemption notice for
$250,000,000
principal amount of our
5.70%
coupon unsecured notes in advance of the March 2017 scheduled maturity. We expect to complete the redemption of the unsecured notes in November 2016.
|
|
|
|
All-In
interest rate (1) |
|
Principal
maturity date |
|
Balance Outstanding
|
|
Scheduled Maturities
|
|||||||||||||||||||||||||||||
|
Community
|
|
|
|
12/31/2015
|
|
9/30/2016
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
Thereafter
|
|||||||||||||||||||
|
Tax-exempt bonds (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Avalon Oaks West
|
|
7.54
|
%
|
|
Apr-2043
|
|
15,649
|
|
|
15,492
|
|
|
54
|
|
|
225
|
|
|
241
|
|
|
257
|
|
|
275
|
|
|
14,440
|
|
||||||||
|
Avalon at Chestnut Hill
|
|
6.16
|
%
|
|
Oct-2047
|
|
39,088
|
|
|
38,729
|
|
|
123
|
|
|
509
|
|
|
536
|
|
|
566
|
|
|
596
|
|
|
36,399
|
|
||||||||
|
Avalon Westbury
|
|
4.13
|
%
|
|
Nov-2036
|
(3)
|
62,200
|
|
|
62,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,200
|
|
||||||||
|
|
|
|
|
|
|
|
116,937
|
|
|
116,421
|
|
|
177
|
|
|
734
|
|
|
777
|
|
|
823
|
|
|
871
|
|
|
113,039
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Variable rate (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Avalon at Mountain View
|
|
1.35
|
%
|
|
Feb-2017
|
(5)
|
17,700
|
|
|
17,400
|
|
|
—
|
|
|
17,400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Eaves Mission Viejo
|
|
1.88
|
%
|
|
Jun-2025
|
(5)
|
7,635
|
|
|
7,635
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,635
|
|
||||||||
|
AVA Nob Hill
|
|
1.79
|
%
|
|
Jun-2025
|
(5)
|
20,800
|
|
|
20,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,800
|
|
||||||||
|
Avalon Campbell
|
|
2.12
|
%
|
|
Jun-2025
|
(5)
|
38,800
|
|
|
38,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38,800
|
|
||||||||
|
Eaves Pacifica
|
|
2.13
|
%
|
|
Jun-2025
|
(5)
|
17,600
|
|
|
17,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,600
|
|
||||||||
|
Avalon Bowery Place
|
|
3.68
|
%
|
|
Nov-2037
|
(5)
|
93,800
|
|
|
93,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93,800
|
|
||||||||
|
Avalon Acton
|
|
2.42
|
%
|
|
Jul-2040
|
(5)
|
45,000
|
|
|
45,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45,000
|
|
||||||||
|
Avalon Walnut Creek
|
|
1.50
|
%
|
|
Mar-2046
|
(6)
|
116,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Walnut Creek
|
|
1.50
|
%
|
|
Mar-2046
|
(6)
|
10,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Morningside Park
|
|
1.74
|
%
|
|
May-2046
|
(3)
|
100,000
|
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
||||||||
|
Avalon Clinton North
|
|
2.53
|
%
|
|
Nov-2038
|
(5)
|
147,000
|
|
|
147,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,000
|
|
||||||||
|
Avalon Clinton South
|
|
2.53
|
%
|
|
Nov-2038
|
(5)
|
121,500
|
|
|
121,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
121,500
|
|
||||||||
|
Avalon Midtown West
|
|
2.44
|
%
|
|
May-2029
|
(5)
|
100,500
|
|
|
100,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,500
|
|
||||||||
|
Avalon San Bruno
|
|
2.42
|
%
|
|
Dec-2037
|
(5)
|
64,450
|
|
|
64,450
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
64,450
|
|
||||||||
|
Avalon Calabasas
|
|
2.35
|
%
|
|
Apr-2028
|
(5)
|
44,410
|
|
|
44,410
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,410
|
|
||||||||
|
|
|
|
|
|
|
945,195
|
|
|
818,895
|
|
|
—
|
|
|
17,400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
801,495
|
|
|||||||||
|
Conventional loans (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$250 Million unsecured notes
|
|
5.89
|
%
|
|
Sep-2016
|
(7)
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
$250 Million unsecured notes
|
|
5.82
|
%
|
|
Mar-2017
|
(8)
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
$250 Million unsecured notes
|
|
6.19
|
%
|
|
Mar-2020
|
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
|
—
|
|
||||||||
|
$250 Million unsecured notes
|
|
4.04
|
%
|
|
Jan-2021
|
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
||||||||
|
$450 Million unsecured notes
|
|
4.30
|
%
|
|
Sep-2022
|
|
450,000
|
|
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
||||||||
|
$250 Million unsecured notes
|
|
3.00
|
%
|
|
Mar-2023
|
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
||||||||
|
$400 Million unsecured notes
|
|
3.78
|
%
|
|
Oct-2020
|
|
400,000
|
|
|
400,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400,000
|
|
|
—
|
|
||||||||
|
$350 Million unsecured notes
|
|
4.30
|
%
|
|
Dec-2023
|
|
350,000
|
|
|
350,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
350,000
|
|
||||||||
|
$300 Million unsecured notes
|
|
3.66
|
%
|
|
Nov-2024
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
||||||||
|
$525 Million unsecured notes
|
|
3.55
|
%
|
|
Jun-2025
|
|
525,000
|
|
|
525,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
525,000
|
|
||||||||
|
$300 Million unsecured notes
|
|
3.62
|
%
|
|
Nov-2025
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
||||||||
|
$475 Million unsecured notes
|
|
3.35
|
%
|
|
May-2026
|
|
—
|
|
|
475,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
475,000
|
|
||||||||
|
Avalon Orchards
|
|
7.80
|
%
|
|
Jul-2033
|
|
16,621
|
|
|
16,247
|
|
|
129
|
|
|
539
|
|
|
577
|
|
|
619
|
|
|
663
|
|
|
13,720
|
|
||||||||
|
Avalon Walnut Creek
|
|
4.00
|
%
|
|
Jul-2066
|
|
3,289
|
|
|
3,420
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,420
|
|
||||||||
|
Avalon Mission Oaks
|
|
6.03
|
%
|
|
May-2019
|
(9)
|
19,867
|
|
|
19,629
|
|
|
85
|
|
|
346
|
|
|
367
|
|
|
18,831
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon at Stratford
|
|
6.02
|
%
|
|
May-2019
|
(10)
|
38,852
|
|
|
38,385
|
|
|
164
|
|
|
676
|
|
|
717
|
|
|
36,828
|
|
|
—
|
|
|
—
|
|
||||||||
|
AVA Belltown
|
|
6.00
|
%
|
|
May-2019
|
|
61,769
|
|
|
61,027
|
|
|
261
|
|
|
1,075
|
|
|
1,140
|
|
|
58,551
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Encino
|
|
6.06
|
%
|
|
May-2019
|
(9)
|
34,441
|
|
|
34,027
|
|
|
145
|
|
|
599
|
|
|
636
|
|
|
32,647
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Run East
|
|
5.95
|
%
|
|
May-2019
|
|
36,904
|
|
|
36,461
|
|
|
156
|
|
|
642
|
|
|
681
|
|
|
34,982
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Wilshire
|
|
6.18
|
%
|
|
May-2019
|
(9)
|
62,279
|
|
|
61,531
|
|
|
263
|
|
|
1,083
|
|
|
1,150
|
|
|
59,035
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon at Foxhall
|
|
6.06
|
%
|
|
May-2019
|
|
55,484
|
|
|
54,817
|
|
|
234
|
|
|
965
|
|
|
1,024
|
|
|
52,594
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon at Gallery Place
|
|
6.06
|
%
|
|
May-2019
|
|
43,110
|
|
|
42,592
|
|
|
182
|
|
|
750
|
|
|
796
|
|
|
40,864
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon at Traville
|
|
5.91
|
%
|
|
May-2019
|
|
73,057
|
|
|
72,180
|
|
|
309
|
|
|
1,271
|
|
|
1,348
|
|
|
69,252
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Bellevue
|
|
5.92
|
%
|
|
May-2019
|
|
25,103
|
|
|
24,801
|
|
|
106
|
|
|
437
|
|
|
463
|
|
|
23,795
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon on the Alameda
|
|
5.91
|
%
|
|
May-2019
|
|
50,754
|
|
|
50,145
|
|
|
215
|
|
|
883
|
|
|
937
|
|
|
48,110
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon at Mission Bay
|
|
5.90
|
%
|
|
May-2019
|
|
68,890
|
|
|
68,063
|
|
|
291
|
|
|
1,198
|
|
|
1,272
|
|
|
65,302
|
|
|
—
|
|
|
—
|
|
||||||||
|
AVA Pasadena
|
|
4.06
|
%
|
|
Jun-2018
|
|
11,489
|
|
|
11,339
|
|
|
52
|
|
|
213
|
|
|
11,074
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon La Jolla Colony
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
27,176
|
|
|
26,682
|
|
|
—
|
|
|
26,682
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Eaves Old Town Pasadena
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
15,669
|
|
|
14,120
|
|
|
—
|
|
|
14,120
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Eaves Thousand Oaks
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
27,411
|
|
|
26,392
|
|
|
—
|
|
|
26,392
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Archstone Lexington
|
|
3.36
|
%
|
|
Nov-2017
|
(11)(12)
|
—
|
|
|
21,601
|
|
|
—
|
|
|
21,601
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Walnut Ridge I
|
|
3.36
|
%
|
|
Nov-2017
|
(12)
|
20,754
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Eaves Los Feliz
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
43,258
|
|
|
41,302
|
|
|
—
|
|
|
41,302
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Oak Creek
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
85,288
|
|
|
69,696
|
|
|
—
|
|
|
69,696
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Del Mar Station
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
76,471
|
|
|
70,854
|
|
|
—
|
|
|
70,854
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Courthouse Place
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
140,332
|
|
|
118,112
|
|
|
—
|
|
|
118,112
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Pasadena
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
28,079
|
|
|
25,805
|
|
|
—
|
|
|
25,805
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Eaves West Valley
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
83,087
|
|
|
146,696
|
|
|
—
|
|
|
146,696
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Eaves Woodland Hills
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
104,694
|
|
|
98,732
|
|
|
—
|
|
|
98,732
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Russett
|
|
3.36
|
%
|
|
Nov-2017
|
(11)
|
39,972
|
|
|
32,199
|
|
|
—
|
|
|
32,199
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon San Bruno II
|
|
3.85
|
%
|
|
Apr-2021
|
|
30,514
|
|
|
30,163
|
|
|
124
|
|
|
506
|
|
|
534
|
|
|
564
|
|
|
591
|
|
|
27,844
|
|
||||||||
|
Avalon Westbury
|
|
4.13
|
%
|
|
Nov-2036
|
(3)
|
18,975
|
|
|
18,055
|
|
|
313
|
|
|
1,293
|
|
|
1,358
|
|
|
1,426
|
|
|
1,499
|
|
|
12,166
|
|
||||||||
|
Archstone Lexington
|
|
3.32
|
%
|
|
Mar-2016
|
(13)
|
16,255
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon San Bruno III
|
|
3.17
|
%
|
|
Jun-2020
|
|
55,650
|
|
|
54,796
|
|
|
293
|
|
|
1,188
|
|
|
1,226
|
|
|
1,264
|
|
|
50,825
|
|
|
—
|
|
||||||||
|
Avalon Andover
|
|
3.28
|
%
|
|
Apr-2018
|
|
14,179
|
|
|
13,929
|
|
|
86
|
|
|
346
|
|
|
13,497
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Natick
|
|
3.14
|
%
|
|
Apr-2019
|
|
14,499
|
|
|
14,253
|
|
|
83
|
|
|
339
|
|
|
349
|
|
|
13,482
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Hoboken
|
|
3.66
|
%
|
|
Dec-2020
|
(14)
|
—
|
|
|
67,904
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
67,904
|
|
|
—
|
|
||||||||
|
Avalon Columbia Pike
|
|
3.24
|
%
|
|
Nov-2019
|
(15)
|
—
|
|
|
70,382
|
|
|
363
|
|
|
1,505
|
|
|
1,557
|
|
|
66,957
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
5,019,172
|
|
|
5,356,337
|
|
|
3,854
|
|
|
958,045
|
|
|
40,703
|
|
|
625,103
|
|
|
771,482
|
|
|
2,957,150
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Variable rate (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Avalon Walnut Creek
|
|
1.88
|
%
|
|
Mar-2046
|
(6)
|
8,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Calabasas
|
|
2.41
|
%
|
|
Aug-2018
|
(5)
|
54,756
|
|
|
53,618
|
|
|
295
|
|
|
1,225
|
|
|
52,098
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Natick
|
|
2.73
|
%
|
|
Apr-2019
|
(5)
|
36,731
|
|
|
36,108
|
|
|
210
|
|
|
858
|
|
|
884
|
|
|
34,156
|
|
|
—
|
|
|
—
|
|
||||||||
|
Term Loan
|
|
2.06
|
%
|
|
Mar-2021
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
||||||||
|
|
|
|
|
|
|
|
399,987
|
|
|
389,726
|
|
|
505
|
|
|
2,083
|
|
|
52,982
|
|
|
34,156
|
|
|
—
|
|
|
300,000
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Total indebtedness - excluding Credit Facility
|
|
|
|
|
|
|
$
|
6,481,291
|
|
|
$
|
6,681,379
|
|
|
$
|
4,536
|
|
|
$
|
978,262
|
|
|
$
|
94,462
|
|
|
$
|
660,082
|
|
|
$
|
772,353
|
|
|
$
|
4,171,684
|
|
|
(1)
|
Includes credit enhancement fees, facility fees, trustees’ fees, the impact of interest rate hedges, offering costs, mark to market amortization and other fees.
|
|
(2)
|
Balances outstanding represent total amounts due at maturity, and exclude deferred financing costs and debt discount for the unsecured notes of
$29,753
and
$29,326
as of
September 30, 2016
and
December 31, 2015
, respectively, and deferred financing costs net of premium associated with secured notes of
$5,656
as of
September 30, 2016
, and premium associated with secured notes net of deferred financing costs of
$4,983
as of
December 31, 2015
, as reflected on our Condensed Consolidated Balance Sheets included elsewhere in this report.
|
|
(3)
|
Maturity date reflects the contractual maturity of the underlying bond. There is also an associated earlier credit enhancement maturity date.
|
|
(4)
|
Variable rates are given as of
September 30, 2016
.
|
|
(5)
|
Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement.
|
|
(6)
|
In May 2016, we repaid this borrowing at par in advance of its maturity date.
|
|
(7)
|
In September 2016, we repaid this borrowing pursuant to its scheduled maturity date.
|
|
(8)
|
In October 2016, we issued a redemption notice in advance of the March 2017 scheduled maturity, and we expect to complete the redemption of the unsecured notes in November 2016.
|
|
(9)
|
In August 2016, Avalon Mission Oaks, Avalon Encino and Avalon Wilshire, were substituted as collateral for the outstanding borrowings secured by Avalon Shrewsbury, Avalon at Freehold and Eaves Nanuet, respectively.
|
|
(10)
|
In January 2016, Avalon at Stratford was substituted as collateral for the outstanding borrowing secured by Eaves Trumbull.
|
|
(11)
|
In conjunction with the substitution of Archstone Lexington for Avalon Walnut Ridge I, the aggregate principal balance from the secured borrowing was reallocated between the communities serving as collateral.
|
|
(12)
|
In February 2016, Archstone Lexington was substituted as collateral for the outstanding borrowing secured by Avalon Walnut Ridge I.
|
|
(13)
|
In February 2016, we repaid this borrowing at par in advance of its maturity date, subsequently substituting the operating community as collateral for another borrowing as discussed in note (12).
|
|
(14)
|
This borrowing was assumed in conjunction with the acquisition of Avalon Hoboken in January 2016.
|
|
(15)
|
This borrowing was assumed in conjunction with the acquisition of Avalon Columbia Pike in September 2016.
|
|
|
|
Company
ownership percentage
|
|
# of Apartment homes
|
|
Total capitalized cost (1)
|
|
Debt (2)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Interest rate (3)
|
|
Maturity date
|
||||||||||
|
Unconsolidated Real Estate Investments
|
|
|
|
|
Amount
|
|
Type
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Fund II
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
1. Briarwood Apartments - Owings Mills, MD
|
|
|
|
|
348
|
|
|
$
|
46,045
|
|
|
$
|
25,417
|
|
|
Fixed
|
|
3.64
|
%
|
|
Nov 2017
|
|
2. Eaves Gaithersburg - Gaithersburg, MD (4)
|
|
|
|
|
684
|
|
|
103,068
|
|
|
63,200
|
|
|
Fixed
|
|
5.42
|
%
|
|
Jan 2018
|
||
|
3. Eaves Rockville - Rockville, MD
|
|
|
|
|
210
|
|
|
51,857
|
|
|
29,167
|
|
|
Fixed
|
|
4.26
|
%
|
|
Aug 2019
|
||
|
4. Avalon Watchung - Watchung, NJ
|
|
|
|
|
334
|
|
|
66,687
|
|
|
39,839
|
|
|
Fixed
|
|
3.37
|
%
|
|
Apr 2019
|
||
|
Total Fund II
|
|
31.3
|
%
|
|
1,576
|
|
|
267,657
|
|
|
157,623
|
|
|
|
|
4.40
|
%
|
|
|
||
|
U.S. Fund
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
1. Eaves Sunnyvale - Sunnyvale, CA (4)
|
|
|
|
|
192
|
|
|
67,246
|
|
|
33,000
|
|
|
Fixed
|
|
5.33
|
%
|
|
Nov 2019
|
||
|
2. Avalon Studio 4121 - Studio City, CA
|
|
|
|
|
149
|
|
|
56,906
|
|
|
29,670
|
|
|
Fixed
|
|
3.34
|
%
|
|
Nov 2022
|
||
|
3. Avalon Marina Bay - Marina del Rey, CA (5)
|
|
|
|
|
205
|
|
|
77,146
|
|
|
51,300
|
|
|
Fixed
|
|
1.56
|
%
|
|
Dec 2020
|
||
|
4. Avalon Venice on Rose - Venice, CA
|
|
|
|
|
70
|
|
|
57,236
|
|
|
29,961
|
|
|
Fixed
|
|
3.28
|
%
|
|
Jun 2020
|
||
|
5. Avalon Station 250 - Dedham, MA
|
|
|
|
|
285
|
|
|
96,214
|
|
|
57,813
|
|
|
Fixed
|
|
3.73
|
%
|
|
Sep 2022
|
||
|
6.. Avalon Grosvenor Tower - Bethesda, MD
|
|
|
|
|
237
|
|
|
79,716
|
|
|
44,808
|
|
|
Fixed
|
|
3.74
|
%
|
|
Sep 2022
|
||
|
7. Avalon Kirkland at Carillon - Kirkland, WA
|
|
|
|
|
131
|
|
|
60,040
|
|
|
29,158
|
|
|
Fixed
|
|
3.75
|
%
|
|
Feb 2019
|
||
|
Total U.S. Fund
|
|
28.6
|
%
|
|
1,269
|
|
|
494,504
|
|
|
275,710
|
|
|
|
|
3.43
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
AC JV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
1. Avalon North Point - Cambridge, MA (6)
|
|
|
|
|
426
|
|
|
187,190
|
|
|
111,653
|
|
|
Fixed
|
|
6.00
|
%
|
|
Aug 2021
|
||
|
2. Avalon Woodland Park - Herndon, VA (6)
|
|
|
|
|
392
|
|
|
85,563
|
|
|
50,647
|
|
|
Fixed
|
|
6.00
|
%
|
|
Aug 2021
|
||
|
3. Avalon North Point Lofts - Cambridge, MA
|
|
|
|
103
|
|
|
26,809
|
|
|
—
|
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|||
|
Total AC JV
|
|
20.0
|
%
|
|
921
|
|
|
299,562
|
|
|
162,300
|
|
|
|
|
6.00
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Other Operating Joint Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
1. MVP I, LLC
|
|
25.0
|
%
|
|
313
|
|
|
124,806
|
|
|
103,000
|
|
|
Fixed
|
|
3.24
|
%
|
|
Jul 2025
|
||
|
2. Brandywine Apartments of Maryland, LLC
|
|
28.7
|
%
|
|
305
|
|
|
18,670
|
|
|
23,441
|
|
|
Fixed
|
|
3.40
|
%
|
|
Jun 2028
|
||
|
Total Other Joint Ventures
|
|
|
|
618
|
|
|
143,476
|
|
|
126,441
|
|
|
|
|
3.27
|
%
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Unconsolidated Investments
|
|
|
|
4,384
|
|
|
$
|
1,205,199
|
|
|
$
|
722,074
|
|
|
|
|
4.19
|
%
|
|
|
|
|
(1)
|
Represents total capitalized cost as of
September 30, 2016
.
|
|
(2)
|
We have not guaranteed the debt of unconsolidated investees and bear no responsibility for the repayment.
|
|
(3)
|
Represents weighted average rate on outstanding debt as of
September 30, 2016
.
|
|
(4)
|
Borrowing on this community is comprised of two mortgage loans.
|
|
(5)
|
Borrowing on this community is a variable rate loan which has been converted to a fixed rate borrowing with an interest rate swap.
|
|
(6)
|
Borrowing is comprised of
four
mortgage loans made by the equity investors in the venture in proportion to their equity interests.
|
|
|
Number of
apartment
homes
|
|
Projected total
capitalized cost (1)
($ millions)
|
|
Construction
start
|
|
Initial projected occupancy (2)
|
|
Estimated
completion
|
|
Estimated
stabilization (3)
|
|||||
|
1.
|
|
Avalon Willoughby Square/AVA DoBro
Brooklyn, NY
|
826
|
|
|
456.3
|
|
|
Q3 2013
|
|
Q4 2015
|
|
Q1 2017
|
|
Q3 2017
|
|
|
2.
|
|
Avalon Huntington Beach
Huntington Beach, CA
|
378
|
|
|
120.3
|
|
|
Q2 2014
|
|
Q1 2016
|
|
Q1 2017
|
|
Q3 2017
|
|
|
3.
|
|
Avalon Esterra Park
Redmond, WA
|
482
|
|
|
137.8
|
|
|
Q3 2014
|
|
Q1 2016
|
|
Q2 2017
|
|
Q4 2017
|
|
|
4.
|
|
Avalon Laurel
Laurel, MD
|
344
|
|
|
72.4
|
|
|
Q2 2015
|
|
Q2 2016
|
|
Q1 2017
|
|
Q3 2017
|
|
|
5.
|
|
Avalon Quincy
Quincy, MA
|
395
|
|
|
95.3
|
|
|
Q2 2015
|
|
Q2 2016
|
|
Q2 2017
|
|
Q4 2017
|
|
|
6.
|
|
Avalon Princeton
Princeton, NJ
|
280
|
|
|
95.5
|
|
|
Q4 2014
|
|
Q3 2016
|
|
Q2 2017
|
|
Q4 2017
|
|
|
7.
|
|
Avalon Hunt Valley
Hunt Valley, MD
|
332
|
|
|
74.0
|
|
|
Q1 2015
|
|
Q3 2016
|
|
Q2 2017
|
|
Q4 2017
|
|
|
8.
|
|
Avalon Chino Hills
Chino Hills, CA |
331
|
|
|
96.9
|
|
|
Q3 2015
|
|
Q4 2016
|
|
Q4 2017
|
|
Q2 2018
|
|
|
9.
|
|
Avalon Newcastle Commons I
Newcastle, WA |
378
|
|
|
110.1
|
|
|
Q3 2015
|
|
Q4 2016
|
|
Q4 2017
|
|
Q2 2018
|
|
|
10.
|
|
Avalon Great Neck
Great Neck, NY
|
191
|
|
|
78.9
|
|
|
Q2 2015
|
|
Q4 2016
|
|
Q2 2017
|
|
Q4 2017
|
|
|
11.
|
|
Avalon North Station
Boston, MA
|
503
|
|
|
257.9
|
|
|
Q3 2014
|
|
Q4 2016
|
|
Q4 2017
|
|
Q2 2018
|
|
|
12.
|
|
Avalon West Hollywood
West Hollywood, CA
|
294
|
|
|
150.0
|
|
|
Q2 2014
|
|
Q1 2017
|
|
Q3 2017
|
|
Q2 2018
|
|
|
13.
|
|
AVA NoMa
Washington, D.C. |
438
|
|
|
148.3
|
|
|
Q2 2015
|
|
Q2 2017
|
|
Q1 2018
|
|
Q3 2018
|
|
|
14.
|
|
Avalon Sheepshead Bay (4)
Brooklyn, NY
|
180
|
|
|
86.4
|
|
|
Q3 2015
|
|
Q3 2017
|
|
Q4 2017
|
|
Q2 2018
|
|
|
15.
|
|
Avalon Maplewood
Maplewood, NJ
|
235
|
|
|
66.3
|
|
|
Q4 2015
|
|
Q3 2017
|
|
Q1 2018
|
|
Q3 2018
|
|
|
16.
|
|
Avalon Rockville Centre II
Rockville Centre, NY
|
165
|
|
|
57.8
|
|
|
Q4 2015
|
|
Q3 2017
|
|
Q4 2017
|
|
Q2 2018
|
|
|
17
|
|
AVA Wheaton
Wheaton, MD
|
319
|
|
|
75.6
|
|
|
Q4 2015
|
|
Q2 2017
|
|
Q1 2018
|
|
Q3 2018
|
|
|
18.
|
|
Avalon Dogpatch
San Francisco, CA
|
326
|
|
|
203.4
|
|
|
Q4 2015
|
|
Q4 2017
|
|
Q3 2018
|
|
Q1 2019
|
|
|
19.
|
|
Avalon Easton
Easton, MA
|
290
|
|
|
64.0
|
|
|
Q1 2016
|
|
Q2 2017
|
|
Q1 2018
|
|
Q3 2018
|
|
|
20.
|
|
Avalon Somers
Somers, NY
|
152
|
|
|
45.1
|
|
|
Q2 2016
|
|
Q3 2017
|
|
Q4 2017
|
|
Q1 2018
|
|
|
21.
|
|
AVA North Point (5)
Cambridge, MA
|
265
|
|
|
113.9
|
|
|
Q2 2016
|
|
Q1 2018
|
|
Q4 2018
|
|
Q2 2019
|
|
|
22.
|
|
Avalon Boonton
Boonton, NJ
|
350
|
|
|
91.2
|
|
|
Q3 2016
|
|
Q2 2019
|
|
Q1 2020
|
|
Q3 2020
|
|
|
|
|
Total
|
7,454
|
|
|
$
|
2,697.4
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Projected total capitalized cost includes all capitalized costs projected to be or actually incurred to develop the respective Development Community, determined in accordance with GAAP, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees. Projected total capitalized cost for communities identified as having joint venture ownership, either during construction or upon construction completion, represents the total projected joint venture contribution amount.
|
|
(2)
|
Initial projected occupancy dates are estimates. There can be no assurance that we will pursue to completion any or all of these proposed developments.
|
|
(3)
|
Stabilized operations is defined as the earlier of (i) attainment of
95%
or greater physical occupancy or (ii) the
one
-year anniversary of completion of development.
|
|
(4)
|
We are developing this project with a private development partner. We will own the rental portion of the development on floors 3 through19 and the partner will own the for-sale condominium portion on floors 20 through 30 of the development. The information above represents only our portion of the project. We are providing a construction loan to the development partner, expected to be $48,800,000, which together with the partner's contributed equity is expected to fund the condominium portion of the project.
|
|
(5)
|
We are developing this project within a joint venture that was formed in July 2016, in which we own a
55.0%
interest. The information above represents the total cost for the venture.
|
|
|
Number of
apartment homes |
|
Total capitalized
cost (1)
($ millions) |
|
Approximate rentable area
(sq. ft.)
|
|
Total capitalized cost per sq. ft.
|
||||||||
|
1.
|
|
Avalon Dublin Station II
Dublin, CA
|
252
|
|
|
$
|
84.6
|
|
|
243,809
|
|
|
$
|
347
|
|
|
2.
|
|
Avalon Alderwood II
Lynnwood, WA
|
124
|
|
|
26.6
|
|
|
119,926
|
|
|
$
|
222
|
|
|
|
|
|
Total
|
376
|
|
|
$
|
111.2
|
|
|
|
|
|
|
||
|
(1)
|
Total capitalized cost is as of
September 30, 2016
. We generally anticipate incurring additional costs associated with these communities that are customary for new developments.
|
|
|
|
|
|
Number of
apartment
homes
|
|
Projected total
capitalized cost (1)
($ millions)
|
|
Reconstruction
start
|
|
Estimated
reconstruction
completion
|
|
Estimated
restabilized
operations (2)
|
|||
|
1.
|
|
Avalon Towers
Long Beach, NY
|
|
109
|
|
|
$
|
11.4
|
|
|
Q4 2014
|
|
Q4 2016
|
|
Q4 2016
|
|
2.
|
|
Avalon at Arlington Square
Arlington, VA |
|
842
|
|
|
32.8
|
|
|
Q4 2014
|
|
Q3 2017
|
|
Q1 2018
|
|
|
3.
|
|
Avalon Silicon Valley
Sunnyvale, CA |
|
710
|
|
|
30.8
|
|
|
Q4 2014
|
|
Q1 2017
|
|
Q3 2017
|
|
|
4.
|
|
AVA Back Bay
Boston, MA
|
|
271
|
|
|
8.8
|
|
|
Q3 2015
|
|
Q1 2017
|
|
Q3 2017
|
|
|
5.
|
|
Avalon Studio City I
Studio City, CA
|
|
450
|
|
|
28.3
|
|
|
Q1 2016
|
|
Q2 2017
|
|
Q4 2017
|
|
|
6.
|
|
Avalon Riverview North
Long Island City, NY
|
|
602
|
|
|
11.4
|
|
|
Q1 2016
|
|
Q4 2016
|
|
Q2 2017
|
|
|
7.
|
|
Avalon Towers on the Peninsula
Mountain View, CA |
|
211
|
|
|
13.5
|
|
|
Q2 2016
|
|
Q1 2017
|
|
Q3 2017
|
|
|
8.
|
|
Avalon at Edgewater
Edgewater, NJ
|
|
168
|
|
|
6.1
|
|
|
Q3 2016
|
|
Q1 2017
|
|
Q3 2017
|
|
|
|
|
Total
|
|
3,363
|
|
|
$
|
143.1
|
|
|
|
|
|
|
|
|
(1)
|
Projected total capitalized cost does not include capitalized costs incurred prior to redevelopment.
|
|
(2)
|
Restabilized operations is defined as the earlier of (i) attainment of 95% or greater physical occupancy or (ii) the one-year anniversary of completion of redevelopment.
|
|
Market
|
|
Number of rights
|
|
Estimated
number of homes
|
|
Projected total
capitalized cost ($ millions) (1)
|
||||
|
|
|
|
|
|
|
|
||||
|
New England
|
|
5
|
|
|
1,159
|
|
|
$
|
400
|
|
|
Metro NY/NJ
|
|
11
|
|
|
4,335
|
|
|
1,770
|
|
|
|
Mid-Atlantic
|
|
2
|
|
|
723
|
|
|
228
|
|
|
|
Pacific Northwest
|
|
4
|
|
|
1,186
|
|
|
379
|
|
|
|
Northern California
|
|
4
|
|
|
977
|
|
|
500
|
|
|
|
Southern California
|
|
2
|
|
|
1,170
|
|
|
595
|
|
|
|
Total
|
|
28
|
|
|
9,550
|
|
|
$
|
3,872
|
|
|
(1)
|
Projected total capitalized cost includes all capitalized costs incurred to date (if any) and projected to be incurred to develop the respective community, determined in accordance with GAAP, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees.
|
|
•
|
our potential development, redevelopment, acquisition or disposition of communities;
|
|
•
|
the timing and cost of completion of apartment communities under construction, reconstruction, development or redevelopment;
|
|
•
|
the timing of lease-up, occupancy and stabilization of apartment communities;
|
|
•
|
the pursuit of land on which we are considering future development;
|
|
•
|
the anticipated operating performance of our communities;
|
|
•
|
cost, yield, revenue, NOI and earnings estimates;
|
|
•
|
our declaration or payment of distributions;
|
|
•
|
our joint venture and discretionary fund activities;
|
|
•
|
our policies regarding investments, indebtedness, acquisitions, dispositions, financings and other matters;
|
|
•
|
our qualification as a REIT under the Internal Revenue Code;
|
|
•
|
the real estate markets in Northern and Southern California and markets in selected states in the Mid-Atlantic, New England, Metro New York/New Jersey and Pacific Northwest regions of the United States and in general;
|
|
•
|
the availability of debt and equity financing;
|
|
•
|
interest rates;
|
|
•
|
general economic conditions including the potential impacts from current economic conditions;
|
|
•
|
trends affecting our financial condition or results of operations; and
|
|
•
|
the impact of legal proceedings relating to the Edgewater casualty loss and related matters, including liability to third parties resulting therefrom.
|
|
•
|
we may fail to secure development opportunities due to an inability to reach agreements with third-parties to obtain land at attractive prices or to obtain desired zoning and other local approvals;
|
|
•
|
we may abandon or defer development opportunities for a number of reasons, including changes in local market conditions which make development less desirable, increases in costs of development, increases in the cost of capital or lack of capital availability, resulting in losses;
|
|
•
|
construction costs of a community may exceed our original estimates;
|
|
•
|
we may not complete construction and lease-up of communities under development or redevelopment on schedule, resulting in increased interest costs and construction costs and a decrease in our expected rental revenues;
|
|
•
|
occupancy rates and market rents may be adversely affected by competition and local economic and market conditions which are beyond our control;
|
|
•
|
financing may not be available on favorable terms or at all, and our cash flows from operations and access to cost effective capital may be insufficient for the development of our pipeline which could limit our pursuit of opportunities;
|
|
•
|
our cash flows may be insufficient to meet required payments of principal and interest, and we may be unable to refinance existing indebtedness or the terms of such refinancing may not be as favorable as the terms of existing indebtedness;
|
|
•
|
we may be unsuccessful in our management of Fund II, the U.S. Fund, the AC JV or the REIT vehicles that are used with each respective joint venture;
|
|
•
|
we may be unsuccessful in managing changes in our portfolio composition; and
|
|
•
|
our expectations, estimates and assumptions as of the date of this filing regarding the outcome of investigations and/or legal proceedings resulting from the Edgewater casualty loss, are subject to change.
|
|
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 4.
|
CONTROL AND PROCEDURES
|
|
(a)
|
Evaluation of disclosure controls and procedures.
|
|
(b)
|
Changes in internal controls over financial reporting.
|
|
|
OTHER INFORMATION
|
|
ITEM 1.
|
LEGAL PROCEEDINGS
|
|
ITEM 1A.
|
RISK FACTORS
|
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
Period
|
|
(a)
Total Number of Shares
Purchased (1)
|
|
(b)
Average Price Paid
Per Share
|
|
(c)
Total Number of
Shares Purchased as
Part of Publicly
Announced Plans or
Programs
|
|
(d)
Maximum Dollar
Amount that May Yet
be Purchased Under
the Plans or Programs
(in thousands) (2)
|
||||||
|
July 1 - July 31, 2016
|
|
59
|
|
|
$
|
180.72
|
|
|
—
|
|
|
$
|
200,000
|
|
|
August 1 - August 31, 2016
|
|
14
|
|
|
$
|
177.63
|
|
|
—
|
|
|
$
|
200,000
|
|
|
September 1 - September 30, 2016
|
|
130
|
|
|
$
|
175.81
|
|
|
—
|
|
|
$
|
200,000
|
|
|
(1)
|
Reflects shares surrendered to the Company in connection with exercise of stock options as payment of exercise price, as well as for taxes associated with the vesting of restricted share grants.
|
|
(2)
|
As disclosed in our Form 10-Q for the quarter ended March 31, 2008, represents amounts outstanding under the Company’s
$500,000,000
Stock Repurchase Program. There is no scheduled expiration date to this program.
|
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
|
Exhibit No.
|
|
|
|
Description
|
|
|
|
|
|
|
|
3(i).1
|
|
—
|
|
Articles of Amendment and Restatement of Articles of Incorporation of AvalonBay Communities (the “Company”), dated as of June 4, 1998. (Incorporated by reference to Exhibit 3(i).1 to Form 10-K of the Company filed on March 1, 2007.)
|
|
3(i).2
|
|
—
|
|
Articles of Amendment, dated as of October 2, 1998. (Incorporated by reference to Exhibit 3(i).2 to Form 10-K of the Company filed on March 1, 2007.)
|
|
3(i).3
|
|
—
|
|
Articles of Amendment, dated as of May 22, 2013. (Incorporated by reference to Exhibit 3(i).3 to Form 8-K of the Company filed on May 22, 2013.)
|
|
3(ii).1
|
|
—
|
|
Amended and Restated Bylaws of the Company, as adopted by the Board of Directors on November 12, 2015. (Incorporated by reference to Exhibit 3(ii).1 to Form 10-K of the Company filed on February 26, 2016.)
|
|
4.1
|
|
—
|
|
Indenture for Senior Debt Securities, dated as of January 16, 1998, between the Company and State Street Bank and Trust Company, as Trustee. (Incorporated by reference to Exhibit 4.1 to Registration Statement on Form S-3 of the Company (File No. 333-139839), filed on January 8, 2007.)
|
|
4.2
|
|
—
|
|
First Supplemental Indenture, dated as of January 20, 1998, between the Company and State Street Bank and Trust Company, as Trustee. (Incorporated by reference to Exhibit 4.2 to Registration Statement on Form S-3 of the Company (File No. 333-139839), filed on January 8, 2007.)
|
|
4.3
|
|
—
|
|
Second Supplemental Indenture, dated as of July 7, 1998, between the Company and State Street Bank and Trust Company, as Trustee. (Incorporated by reference to Exhibit 4.3 to Registration Statement on Form S-3 of the Company (File No. 333-139839), filed on January 8, 2007.)
|
|
4.4
|
|
—
|
|
Amended and Restated Third Supplemental Indenture, dated as of July 10, 2000, between the Company and State Street Bank and Trust Company, as Trustee. (Incorporated by reference to Exhibit 4.4 to Registration Statement on Form S-3 of the Company (File No. 333-139839), filed on January 8, 2007.)
|
|
4.5
|
|
—
|
|
Fourth Supplemental Indenture, dated as of September 18, 2006, between the Company and U.S. Bank National Association, as Trustee. (Incorporated by reference to Exhibit 4.5 to Registration Statement on Form S-3 of the Company (File No. 333-139839), filed on January 8, 2007.)
|
|
4.6
|
|
—
|
|
Fifth Supplemental Indenture, dated as of November 21, 2014, between the Company and Bank of New York Mellon, as Trustee. (Incorporated by reference to Exhibit 4.1 to Form 8-K of the Company filed on November 21, 2014.)
|
|
4.7
|
|
—
|
|
Dividend Reinvestment and Stock Purchase Plan of the Company. (Incorporated by reference to Exhibit 8.1 to Registration Statement on Form S-3 of the Company (File No. 333-87063), filed on September 14, 1999.)
|
|
4.8
|
|
—
|
|
Amendment to the Company’s Dividend Reinvestment and Stock Purchase Plan filed on December 17, 1999. (Incorporated by reference to the Prospectus Supplement filed pursuant to Rule 424(b)(2) of the Securities Act of 1933 on December 17, 1999.)
|
|
4.9
|
|
—
|
|
Amendment to the Company’s Dividend Reinvestment and Stock Purchase Plan filed on March 26, 2004. (Incorporated by reference to the Prospectus Supplement filed pursuant to Rule 424(b)(3) of the Securities Act of 1933 on March 26, 2004.)
|
|
4.10
|
|
—
|
|
Amendment to the Company’s Dividend Reinvestment and Stock Purchase Plan filed on May 15, 2006. (Incorporated by reference to the Prospectus Supplement filed pursuant to Rule 424(b)(3) of the Securities Act of 1933 on May 15, 2006.)
|
|
12.1
|
|
—
|
|
Statements re: Computation of Ratios. (Filed herewith.)
|
|
31.1
|
|
—
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer). (Filed herewith.)
|
|
31.2
|
|
—
|
|
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Chief Financial Officer). (Filed herewith.)
|
|
32
|
|
—
|
|
Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Chief Executive Officer and Chief Financial Officer). (Furnished herewith.)
|
|
101
|
|
—
|
|
XBRL (Extensible Business Reporting Language). The following materials from AvalonBay Communities, Inc.’s Quarterly Report on Form 10-Q for the period ended September 30, 2016, formatted in XBRL: (i) condensed consolidated balance sheets, (ii) condensed consolidated statements of comprehensive income, (iii) condensed consolidated statements of cash flows, and (iv) notes to condensed consolidated financial statements.
|
|
|
AVALONBAY COMMUNITIES, INC.
|
|
|
|
|
|
|
|
|
|
|
Date:
|
November 4, 2016
|
/s/ Timothy J. Naughton
|
|
|
|
Timothy J. Naughton
|
|
|
|
Chairman, Chief Executive Officer and President
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date:
|
November 4, 2016
|
/s/ Kevin P. O’Shea
|
|
|
|
Kevin P. O’Shea
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|