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
o
|
Smaller reporting company
o
|
|
Emerging growth company
o
|
|
|
|
PAGE
|
|
|
PART I - FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
ITEM 1.
|
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9/30/2018
|
|
12/31/2017
|
||||
|
|
(unaudited)
|
|
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Real estate:
|
|
|
|
|
|
||
|
Land and improvements
|
$
|
4,186,360
|
|
|
$
|
4,237,318
|
|
|
Buildings and improvements
|
15,808,498
|
|
|
15,708,666
|
|
||
|
Furniture, fixtures and equipment
|
673,013
|
|
|
615,288
|
|
||
|
|
20,667,871
|
|
|
20,561,272
|
|
||
|
Less accumulated depreciation
|
(4,585,609
|
)
|
|
(4,218,379
|
)
|
||
|
Net operating real estate
|
16,082,262
|
|
|
16,342,893
|
|
||
|
Construction in progress, including land
|
1,651,406
|
|
|
1,306,300
|
|
||
|
Land held for development
|
116,582
|
|
|
68,364
|
|
||
|
Real estate assets held for sale, net
|
79,963
|
|
|
—
|
|
||
|
Total real estate, net
|
17,930,213
|
|
|
17,717,557
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents
|
55,887
|
|
|
67,088
|
|
||
|
Cash in escrow
|
225,704
|
|
|
134,818
|
|
||
|
Resident security deposits
|
34,132
|
|
|
32,686
|
|
||
|
Investments in unconsolidated real estate entities
|
173,563
|
|
|
163,475
|
|
||
|
Deferred development costs
|
45,869
|
|
|
45,819
|
|
||
|
Prepaid expenses and other assets
|
196,751
|
|
|
253,378
|
|
||
|
Total assets
|
$
|
18,662,119
|
|
|
$
|
18,414,821
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
|
Unsecured notes, net
|
$
|
6,153,945
|
|
|
$
|
5,852,764
|
|
|
Variable rate unsecured credit facility
|
56,000
|
|
|
—
|
|
||
|
Mortgage notes payable, net
|
1,323,283
|
|
|
1,476,706
|
|
||
|
Dividends payable
|
203,624
|
|
|
196,094
|
|
||
|
Payables for construction
|
92,323
|
|
|
85,377
|
|
||
|
Accrued expenses and other liabilities
|
300,827
|
|
|
308,189
|
|
||
|
Accrued interest payable
|
66,546
|
|
|
43,116
|
|
||
|
Resident security deposits
|
61,059
|
|
|
58,473
|
|
||
|
Liabilities related to real estate assets held for sale
|
1,037
|
|
|
—
|
|
||
|
Total liabilities
|
8,258,644
|
|
|
8,020,719
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Redeemable noncontrolling interests
|
6,077
|
|
|
6,056
|
|
||
|
|
|
|
|
||||
|
Equity:
|
|
|
|
|
|
||
|
Preferred stock, $0.01 par value; $25 liquidation preference; 50,000,000 shares authorized at September 30, 2018 and December 31, 2017; zero shares issued and outstanding at September 30, 2018 and December 31, 2017
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value; 280,000,000 shares authorized at September 30, 2018 and December 31, 2017; 138,222,168 and 138,094,154 shares issued and outstanding at September 30, 2018 and December 31, 2017, respectively
|
1,382
|
|
|
1,381
|
|
||
|
Additional paid-in capital
|
10,249,311
|
|
|
10,235,475
|
|
||
|
Accumulated earnings less dividends
|
167,946
|
|
|
188,609
|
|
||
|
Accumulated other comprehensive loss
|
(21,241
|
)
|
|
(37,419
|
)
|
||
|
Total equity
|
10,397,398
|
|
|
10,388,046
|
|
||
|
Total liabilities and equity
|
$
|
18,662,119
|
|
|
$
|
18,414,821
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2018
|
|
9/30/2017
|
|
9/30/2018
|
|
9/30/2017
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||
|
Rental and other income
|
$
|
575,070
|
|
|
$
|
549,507
|
|
|
$
|
1,703,263
|
|
|
$
|
1,600,047
|
|
|
Management, development and other fees
|
912
|
|
|
993
|
|
|
2,752
|
|
|
3,290
|
|
||||
|
Total revenue
|
575,982
|
|
|
550,500
|
|
|
1,706,015
|
|
|
1,603,337
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating expenses, excluding property taxes
|
132,918
|
|
|
129,590
|
|
|
396,703
|
|
|
379,319
|
|
||||
|
Property taxes
|
61,230
|
|
|
57,698
|
|
|
181,120
|
|
|
164,195
|
|
||||
|
Interest expense, net
|
54,097
|
|
|
47,741
|
|
|
165,795
|
|
|
147,138
|
|
||||
|
Loss on extinguishment of debt, net
|
1,678
|
|
|
—
|
|
|
2,717
|
|
|
24,162
|
|
||||
|
Depreciation expense
|
156,538
|
|
|
144,990
|
|
|
472,282
|
|
|
427,050
|
|
||||
|
General and administrative expense
|
13,905
|
|
|
11,655
|
|
|
42,013
|
|
|
38,808
|
|
||||
|
Expensed transaction, development and other pursuit costs, net of recoveries
|
1,020
|
|
|
789
|
|
|
2,709
|
|
|
2,087
|
|
||||
|
Casualty and impairment (gain) loss, net
|
(554
|
)
|
|
—
|
|
|
(612
|
)
|
|
11,688
|
|
||||
|
Total expenses
|
420,832
|
|
|
392,463
|
|
|
1,262,727
|
|
|
1,194,447
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before equity in income of unconsolidated real estate entities, gain (loss) on sale of communities and other real estate, and income taxes
|
155,150
|
|
|
158,037
|
|
|
443,288
|
|
|
408,890
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Equity in income of unconsolidated real estate entities
|
10,031
|
|
|
52,568
|
|
|
12,560
|
|
|
70,386
|
|
||||
|
Gain on sale of communities
|
27,243
|
|
|
27,738
|
|
|
132,444
|
|
|
159,754
|
|
||||
|
Gain (loss) on other real estate transactions, net
|
12
|
|
|
(120
|
)
|
|
335
|
|
|
246
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before income taxes
|
192,436
|
|
|
238,223
|
|
|
588,627
|
|
|
639,276
|
|
||||
|
Income tax expense
|
29
|
|
|
24
|
|
|
87
|
|
|
102
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
192,407
|
|
|
238,199
|
|
|
588,540
|
|
|
639,174
|
|
||||
|
Net loss attributable to noncontrolling interests
|
79
|
|
|
49
|
|
|
251
|
|
|
174
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders
|
$
|
192,486
|
|
|
$
|
238,248
|
|
|
$
|
588,791
|
|
|
$
|
639,348
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||
|
Gain (loss) on cash flow hedges
|
—
|
|
|
359
|
|
|
11,499
|
|
|
(15,654
|
)
|
||||
|
Cash flow hedge losses reclassified to earnings
|
1,466
|
|
|
1,767
|
|
|
4,679
|
|
|
5,301
|
|
||||
|
Comprehensive income
|
$
|
193,952
|
|
|
$
|
240,374
|
|
|
$
|
604,969
|
|
|
$
|
628,995
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - basic:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
1.39
|
|
|
$
|
1.73
|
|
|
$
|
4.26
|
|
|
$
|
4.64
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - diluted:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
1.39
|
|
|
$
|
1.72
|
|
|
$
|
4.26
|
|
|
$
|
4.63
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends per common share
|
$
|
1.47
|
|
|
$
|
1.42
|
|
|
$
|
4.41
|
|
|
$
|
4.26
|
|
|
|
For the nine months ended
|
||||||
|
|
9/30/2018
|
|
9/30/2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
588,540
|
|
|
$
|
639,174
|
|
|
Adjustments to reconcile net income to cash provided by operating activities:
|
|
|
|
||||
|
Depreciation expense
|
472,282
|
|
|
427,050
|
|
||
|
Amortization of deferred financing costs
|
6,066
|
|
|
5,729
|
|
||
|
Amortization of debt discount (premium)
|
1,259
|
|
|
(6,254
|
)
|
||
|
Loss on extinguishment of debt, net
|
2,717
|
|
|
24,162
|
|
||
|
Amortization of stock-based compensation
|
15,617
|
|
|
13,979
|
|
||
|
Equity in loss (income) of, and return on, unconsolidated real estate entities and noncontrolling interests, net of eliminations
|
4,514
|
|
|
(21,627
|
)
|
||
|
Casualty and impairment (gain) loss, net
|
(58
|
)
|
|
8,568
|
|
||
|
Abandonment of development pursuits
|
725
|
|
|
388
|
|
||
|
Cash flow hedge losses reclassified to earnings
|
4,679
|
|
|
5,301
|
|
||
|
Gain on sale of real estate assets
|
(141,415
|
)
|
|
(200,110
|
)
|
||
|
Decrease (increase) in resident security deposits, prepaid expenses and other assets
|
16,691
|
|
|
(27,384
|
)
|
||
|
Increase in accrued expenses, other liabilities and accrued interest payable
|
9,742
|
|
|
64,802
|
|
||
|
Net cash provided by operating activities
|
981,359
|
|
|
933,778
|
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Development/redevelopment of real estate assets including land acquisitions and deferred development costs
|
(864,550
|
)
|
|
(743,275
|
)
|
||
|
Acquisition of real estate assets, including partnership interest
|
(84,088
|
)
|
|
(228,011
|
)
|
||
|
Capital expenditures - existing real estate assets
|
(59,950
|
)
|
|
(41,809
|
)
|
||
|
Capital expenditures - non-real estate assets
|
(2,142
|
)
|
|
(5,308
|
)
|
||
|
Proceeds from sale of real estate, net of selling costs
|
466,187
|
|
|
336,542
|
|
||
|
Insurance proceeds for property damage claims
|
58
|
|
|
13,268
|
|
||
|
Mortgage note receivable lending
|
(2,880
|
)
|
|
(14,244
|
)
|
||
|
Mortgage note receivable payments
|
50,929
|
|
|
—
|
|
||
|
Increase (decrease) in payables for construction
|
6,946
|
|
|
(16,660
|
)
|
||
|
Distributions from unconsolidated real estate entities
|
2,013
|
|
|
89,305
|
|
||
|
Investments in unconsolidated real estate entities
|
(7,979
|
)
|
|
(14,560
|
)
|
||
|
Net cash used in investing activities
|
(495,456
|
)
|
|
(624,752
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Issuance of common stock, net
|
1,224
|
|
|
110,117
|
|
||
|
Dividends paid
|
(602,152
|
)
|
|
(576,685
|
)
|
||
|
Net borrowings under unsecured credit facility
|
56,000
|
|
|
242,000
|
|
||
|
Issuance of mortgage notes payable
|
—
|
|
|
185,100
|
|
||
|
Repayments of mortgage notes payable, including prepayment penalties
|
(157,164
|
)
|
|
(1,289,234
|
)
|
||
|
Issuance of unsecured notes
|
299,442
|
|
|
948,616
|
|
||
|
Payment of deferred financing costs
|
(3,347
|
)
|
|
(11,743
|
)
|
||
|
Payment of capital lease obligation
|
(802
|
)
|
|
(18,683
|
)
|
||
|
Receipts for termination of forward interest rate swaps
|
12,598
|
|
|
391
|
|
||
|
Payments related to tax withholding for share-based compensation
|
(10,543
|
)
|
|
(10,460
|
)
|
||
|
Distributions to DownREIT partnership unitholders
|
(33
|
)
|
|
(32
|
)
|
||
|
Contributions from joint venture and profit-sharing partners
|
—
|
|
|
1,038
|
|
||
|
Distributions to joint venture and profit-sharing partners
|
(321
|
)
|
|
(317
|
)
|
||
|
Preferred interest obligation redemption and dividends
|
(1,120
|
)
|
|
(2,000
|
)
|
||
|
Net cash used in financing activities
|
(406,218
|
)
|
|
(421,892
|
)
|
||
|
|
|
|
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
79,685
|
|
|
(112,866
|
)
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents and restricted cash, beginning of period
|
201,906
|
|
|
329,977
|
|
||
|
Cash and cash equivalents and restricted cash, end of period
|
$
|
281,591
|
|
|
$
|
217,111
|
|
|
|
|
|
|
||||
|
Cash paid during the period for interest, net of amount capitalized
|
$
|
130,361
|
|
|
$
|
124,585
|
|
|
|
|
For the nine months ended
|
||||||
|
|
|
9/30/2018
|
|
9/30/2017
|
||||
|
Cash and cash equivalents
|
|
$
|
55,887
|
|
|
$
|
36,042
|
|
|
Cash in escrow
|
|
225,704
|
|
|
181,069
|
|
||
|
Cash, cash equivalents and restricted cash reported in the Condensed Consolidated Statements of Cash Flows
|
|
$
|
281,591
|
|
|
$
|
217,111
|
|
|
•
|
As described in Note 4, "Equity,"
187,010
shares of common stock were issued as part of the Company's stock-based compensation plans, of which
88,297
shares related to the conversion of performance awards to restricted shares, and the remaining
98,713
shares valued at
$15,950,000
were issued in connection with new stock grants;
1,713
shares valued at
$290,000
were issued through the Company's dividend reinvestment plan;
67,963
shares valued at
$10,543,000
were withheld to satisfy employees' tax withholding and other liabilities; and
4,622
restricted shares with an aggregate value of
$679,000
previously issued in connection with employee compensation were canceled upon forfeiture.
|
|
•
|
Common stock dividends declared but not paid totaled
$203,624,000
.
|
|
•
|
The Company recorded an increase of
$626,000
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 reclassified
$4,679,000
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 issued
201,314
shares of common stock as part of the Company's stock-based compensation plans, of which
128,482
shares related to the conversion of performance awards to restricted shares, and the remaining
72,832
shares valued at
$13,079,000
were issued in connection with new stock grants;
2,466
shares valued at
$452,000
were issued through the Company's dividend reinvestment plan;
60,165
shares valued at
$10,514,000
were withheld to satisfy employees' tax withholding and other liabilities; and
3,045
restricted shares with an aggregate value of
$528,000
previously issued in connection with employee compensation were canceled upon forfeiture.
|
|
•
|
Common stock dividends declared but not paid totaled
$196,079,000
.
|
|
•
|
The Company recorded an increase of
$458,000
in redeemable noncontrolling interest with a corresponding decrease to accumulated earnings less dividends to adjust the redemption value associated with the put options held by joint venture partners and DownREIT partnership units.
|
|
•
|
The Company recorded an increase in prepaid expenses and other assets of
$1,422,000
and an increase in accrued expenses and other liabilities of
$1,998,000
, and a corresponding adjustment to other comprehensive income, and reclassified
$5,301,000
of cash flow hedge losses from other comprehensive income to interest expense, net, to record the impact of the Company's derivative and hedge accounting activity.
|
|
•
|
As discussed in Note 5, "Investments in Real Estate Entities," the Company recognized a non-cash charge of
$16,361,000
to write-off the net book value of the fixed assets destroyed by the fire that occurred in February 2017 at Avalon Maplewood community ("Maplewood").
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2018
|
|
9/30/2017
|
|
9/30/2018
|
|
9/30/2017
|
||||||||
|
Basic and diluted shares outstanding
|
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares - basic
|
137,848,788
|
|
|
137,715,192
|
|
|
137,818,076
|
|
|
137,457,293
|
|
||||
|
Weighted average DownREIT units outstanding
|
7,500
|
|
|
7,500
|
|
|
7,500
|
|
|
7,500
|
|
||||
|
Effect of dilutive securities
|
466,776
|
|
|
584,354
|
|
|
405,148
|
|
|
541,399
|
|
||||
|
Weighted average common shares - diluted
|
138,323,064
|
|
|
138,307,046
|
|
|
138,230,724
|
|
|
138,006,192
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Calculation of Earnings per Share - basic
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
192,486
|
|
|
$
|
238,248
|
|
|
$
|
588,791
|
|
|
$
|
639,348
|
|
|
Net income allocated to unvested restricted shares
|
(555
|
)
|
|
(672
|
)
|
|
(1,722
|
)
|
|
(1,794
|
)
|
||||
|
Net income attributable to common stockholders, adjusted
|
$
|
191,931
|
|
|
$
|
237,576
|
|
|
$
|
587,069
|
|
|
$
|
637,554
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares - basic
|
137,848,788
|
|
|
137,715,192
|
|
|
137,818,076
|
|
|
137,457,293
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - basic
|
$
|
1.39
|
|
|
$
|
1.73
|
|
|
$
|
4.26
|
|
|
$
|
4.64
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Calculation of Earnings per Share - diluted
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
192,486
|
|
|
$
|
238,248
|
|
|
$
|
588,791
|
|
|
$
|
639,348
|
|
|
Add: noncontrolling interests of DownREIT unitholders in consolidated partnerships
|
11
|
|
|
11
|
|
|
33
|
|
|
32
|
|
||||
|
Adjusted net income attributable to common stockholders
|
$
|
192,497
|
|
|
$
|
238,259
|
|
|
$
|
588,824
|
|
|
$
|
639,380
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares - diluted
|
138,323,064
|
|
|
138,307,046
|
|
|
138,230,724
|
|
|
138,006,192
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share - diluted
|
$
|
1.39
|
|
|
$
|
1.72
|
|
|
$
|
4.26
|
|
|
$
|
4.63
|
|
|
•
|
Management fees - The Company has investment interests in real estate joint ventures, for which the Company may manage (i) the venture, (ii) the associated operating communities owned by the ventures and/or (iii) the development or redevelopment of those operating communities. For these activities, the Company receives asset management, property management, development and/or redevelopment fee revenue. The performance obligation is the management of the venture, community or other defined task such as the development or redevelopment of the community. While the individual activities that comprise the performance obligation of the management fees can vary day to day, the nature of the overall performance obligation to provide management service is the same and considered by the Company to be a series of services that have the same pattern of transfer to the customer and the same method to measure progress toward satisfaction of the performance obligation. The Company recognizes revenue for fees as earned on a monthly basis and has concluded this is appropriate under the new standard.
|
|
•
|
Rental and non-rental related income - The Company recognizes revenue for new rental related income not included as components of a lease, such as reservation and application fees, as well as for non-rental related income, as earned, and has concluded this is appropriate under the new standard.
|
|
•
|
Gains or losses on sales of real estate
-
The Company accounts for the sale of real estate assets and any related gain recognition in accordance with the accounting guidance applicable to sales of real estate, which establishes standards for recognition of profit on all real estate sales transactions, other than retail land sales. The Company recognizes the sale, and associated gain or loss from the disposition, provided that the earnings process is complete and the Company does not have significant continuing involvement. Subsequent to the adoption of the new standard, a gain or loss is recognized when the criteria for an asset to be derecognized are met, which include when (i) a contract exists and (ii) the buyer obtained control of the nonfinancial asset that was sold. As a result, the Company may recognize a gain on a real estate disposition transaction that previously did not qualify as a sale or for full profit recognition due to the timing of the transfer of control or certain forms of continuing involvement. In addition, subsequent to the adoption of the new standard, a gain or loss recognized on the sale of a nonfinancial asset to an unconsolidated entity will be recognized at 100%, and not the Company’s proportionate ownership percentage.
|
|
|
|
For the three months ended
|
||||||||||||||||||
|
|
|
Established
Communities |
|
Other
Stabilized Communities |
|
Development/
Redevelopment Communities |
|
Non-
allocated (1) |
|
Total
|
||||||||||
|
For the period ended September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Management, development and other fees
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
912
|
|
|
$
|
912
|
|
|
Rental and non-rental related income (2)
|
|
2,695
|
|
|
1,751
|
|
|
512
|
|
|
—
|
|
|
4,958
|
|
|||||
|
Total non-lease revenue (3)
|
|
2,695
|
|
|
1,751
|
|
|
512
|
|
|
912
|
|
|
5,870
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Lease income (4)
|
|
424,328
|
|
|
64,791
|
|
|
76,987
|
|
|
—
|
|
|
566,106
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Total revenue
|
|
$
|
427,023
|
|
|
$
|
66,542
|
|
|
$
|
77,499
|
|
|
$
|
912
|
|
|
$
|
571,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
For the period ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Management, development and other fees
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
993
|
|
|
$
|
993
|
|
|
Rental and non-rental related income (2)
|
|
2,667
|
|
|
1,734
|
|
|
450
|
|
|
—
|
|
|
4,851
|
|
|||||
|
Total non-lease revenue (3)
|
|
2,667
|
|
|
1,734
|
|
|
450
|
|
|
993
|
|
|
5,844
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Lease income (4)
|
|
414,663
|
|
|
51,151
|
|
|
59,067
|
|
|
—
|
|
|
524,881
|
|
|||||
|
Business interruption insurance proceeds (5)
|
|
—
|
|
|
—
|
|
|
3,495
|
|
|
—
|
|
|
3,495
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenue
|
|
$
|
417,330
|
|
|
$
|
52,885
|
|
|
$
|
63,012
|
|
|
$
|
993
|
|
|
$
|
534,220
|
|
|
|
|
For the nine months ended
|
||||||||||||||||||
|
|
|
Established
Communities |
|
Other
Stabilized Communities |
|
Development/
Redevelopment Communities |
|
Non-
allocated (1) |
|
Total
|
||||||||||
|
For the period ended September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Management, development and other fees
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,752
|
|
|
$
|
2,752
|
|
|
Rental and non-rental related income (2)
|
|
7,823
|
|
|
4,940
|
|
|
1,439
|
|
|
—
|
|
|
14,202
|
|
|||||
|
Total non-lease revenue (3)
|
|
7,823
|
|
|
4,940
|
|
|
1,439
|
|
|
2,752
|
|
|
16,954
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Lease income (4)
|
|
1,258,243
|
|
|
190,094
|
|
|
215,977
|
|
|
—
|
|
|
1,664,314
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenue
|
|
$
|
1,266,066
|
|
|
$
|
195,034
|
|
|
$
|
217,416
|
|
|
$
|
2,752
|
|
|
$
|
1,681,268
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
For the period ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Management, development and other fees
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,290
|
|
|
$
|
3,290
|
|
|
Rental and non-rental related income (2)
|
|
7,798
|
|
|
4,778
|
|
|
1,095
|
|
|
—
|
|
|
13,671
|
|
|||||
|
Total non-lease revenue (3)
|
|
7,798
|
|
|
4,778
|
|
|
1,095
|
|
|
3,290
|
|
|
16,961
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Lease income (4)
|
|
1,228,410
|
|
|
132,961
|
|
|
166,707
|
|
|
—
|
|
|
1,528,078
|
|
|||||
|
Business interruption insurance proceeds (5)
|
|
—
|
|
|
—
|
|
|
3,495
|
|
|
—
|
|
|
3,495
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenue
|
|
$
|
1,236,208
|
|
|
$
|
137,739
|
|
|
$
|
171,297
|
|
|
$
|
3,290
|
|
|
$
|
1,548,534
|
|
|
(1)
|
Revenue represents third-party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.
|
|
(2)
|
Amounts include revenue streams related to leasing activities that are not considered components of a lease, including but not limited to, apartment hold fees and application fees, as well as revenue streams not related to leasing activities, including but not limited to, vendor revenue sharing, building advertising, vending and dry cleaning revenue.
|
|
(3)
|
Represents all revenue accounted for under ASC 2014-09.
|
|
(4)
|
Amounts include all revenue streams derived from residential and retail rental income and other lease income, which are scoped out from ASC 2014-09 and accounted for under the lease accounting framework.
|
|
(5)
|
Amounts for the
three and nine
months ended
September 30, 2017
are composed of business interruption insurance proceeds resulting from the final insurance settlement of the Maplewood casualty loss.
|
|
•
|
not reassessing (i) whether any expired or existing contracts are or contain leases, (ii) the lease classification for any expired or existing leases, and (iii) the accounting for initial direct costs for any existing leases;
|
|
•
|
not evaluating short term leases;
|
|
•
|
not
assessing whether existing land easements are, or contain leases; and
|
|
•
|
making an accounting policy election by class of underlying asset, to not separate non-lease components from lease components and instead to account for each separate lease and non- lease component as a single lease component.
|
|
|
9/30/2017
(as previously reported)
|
|
Impact of ASU 2016-18
|
|
9/30/2017
(as adjusted and currently reported)
|
||||||
|
|
|
|
|||||||||
|
Net cash provided by operating activities
|
$
|
917,573
|
|
|
$
|
16,205
|
|
|
$
|
933,778
|
|
|
Net cash used in investing activities
|
(676,231
|
)
|
|
51,479
|
|
|
(624,752
|
)
|
|||
|
Net cash used in financing activities
|
(420,294
|
)
|
|
(1,598
|
)
|
|
(421,892
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Net (decrease) increase in cash, cash equivalents
|
(178,952
|
)
|
|
178,952
|
|
|
—
|
|
|||
|
Net increase in cash, cash equivalents and restricted cash
|
—
|
|
|
(112,866
|
)
|
|
(112,866
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash, cash equivalents, beginning of period
|
214,994
|
|
|
(214,994
|
)
|
|
—
|
|
|||
|
Cash, cash equivalents and restricted cash, beginning of period
|
—
|
|
|
329,977
|
|
|
329,977
|
|
|||
|
Cash, cash equivalents, end of period
|
$
|
36,042
|
|
|
—
|
|
|
—
|
|
||
|
Cash, cash equivalents and restricted cash, end of period
|
|
|
$
|
181,069
|
|
|
$
|
217,111
|
|
||
|
|
9/30/2018
|
|
12/31/2017
|
||||
|
|
|
|
|
||||
|
Fixed rate unsecured notes (1)
|
$
|
5,650,000
|
|
|
$
|
5,350,000
|
|
|
Variable rate unsecured notes (1)
|
300,000
|
|
|
300,000
|
|
||
|
Term Loans (1)
|
250,000
|
|
|
250,000
|
|
||
|
Fixed rate mortgage notes payable - conventional and tax-exempt (2)
|
534,629
|
|
|
593,987
|
|
||
|
Variable rate mortgage notes payable - conventional and tax-exempt (2)
|
813,163
|
|
|
910,326
|
|
||
|
Total mortgage notes payable, unsecured notes and Term Loans
|
7,547,792
|
|
|
7,404,313
|
|
||
|
Credit Facility
|
56,000
|
|
|
—
|
|
||
|
Total mortgage notes payable, unsecured notes, Term Loans and Credit Facility
|
$
|
7,603,792
|
|
|
$
|
7,404,313
|
|
|
(1)
|
Balances at
September 30, 2018
and
December 31, 2017
exclude
$10,293
and
$10,850
, respectively, of debt discount, and
$35,762
and
$36,386
, respectively, of deferred financing costs, as reflected in unsecured notes, net on the accompanying Condensed Consolidated Balance Sheets.
|
|
(2)
|
Balances at
September 30, 2018
and
December 31, 2017
exclude
$14,618
and
$16,351
, respectively, of debt discount, and
$9,891
and
$11,256
, respectively, of deferred financing costs, as reflected in mortgage notes payable on the accompanying Condensed Consolidated Balance Sheets.
|
|
•
|
In February 2018, the Company repaid
$15,174,000
principal amount of
6.60%
fixed rate debt secured by Avalon Oaks West in advance of its scheduled maturity date, incurring a charge of
$426,000
, consisting of a prepayment penalty of
$152,000
and the non-cash write-off of unamortized deferred financing costs of
$274,000
.
|
|
•
|
In February 2018, the Company repaid
$11,038,000
principal amount of
4.61%
fixed rate debt secured by AVA Pasadena at par in advance of its scheduled maturity date.
|
|
•
|
In March 2018, the Company issued
$300,000,000
principal amount of unsecured notes in a public offering under its existing shelf registration statement for net proceeds of approximately
$296,210,000
. The notes mature in
April 2048
and were issued at a
4.35%
interest rate. The effective interest rate of the notes for the first
10
years is
3.97%
, including the impact of an interest rate hedge and offering costs, and for the remainder of the term the effective interest rate is
4.39%
.
|
|
•
|
In April 2018, the Company repaid
$13,380,000
principal amount of
3.06%
fixed rate debt secured by Avalon Andover at par at its scheduled maturity date.
|
|
•
|
In June 2018, the Company repaid
$15,295,000
principal amount of
6.90%
fixed rate debt secured by Avalon Orchards in advance of its scheduled maturity date, incurring a charge of
$635,000
, consisting of a prepayment penalty of
$282,000
and the non-cash write-off of unamortized deferred financing costs of
$353,000
.
|
|
•
|
In August 2018, the Company repaid
$95,859,000
aggregate principal amount of variable rate debt secured by Avalon Calabasas, of which
$51,449,000
was repaid at par at its scheduled maturity date, and
$44,410,000
was repaid at par in advance of its
April 2028
maturity date. The Company recognized a non-cash charge of
$1,678,000
for the write-off of unamortized debt discount.
|
|
Year
|
|
Secured notes payments
|
|
Secured notes maturities
|
|
Unsecured notes maturities
|
|
Stated interest rate of unsecured notes
|
|||||||
|
2018
|
|
1,638
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
|||
|
2019
|
|
3,824
|
|
|
114,722
|
|
|
—
|
|
|
N/A
|
|
|||
|
2020
|
|
2,682
|
|
|
140,430
|
|
|
250,000
|
|
|
6.100
|
%
|
|||
|
|
|
|
|
|
|
|
|
400,000
|
|
|
3.625
|
%
|
|||
|
2021
|
|
2,549
|
|
|
27,844
|
|
|
250,000
|
|
|
3.950
|
%
|
|||
|
|
|
|
|
|
|
|
|
300,000
|
|
|
LIBOR + 0.43%
|
|
|||
|
2022
|
|
2,723
|
|
|
—
|
|
|
450,000
|
|
|
2.950
|
%
|
|||
|
|
|
|
|
|
|
100,000
|
|
|
LIBOR + .90%
|
|
|||||
|
2023
|
|
2,899
|
|
|
—
|
|
|
350,000
|
|
|
4.200
|
%
|
|||
|
|
|
|
|
|
|
|
|
250,000
|
|
|
2.850
|
%
|
|||
|
2024
|
|
3,077
|
|
|
—
|
|
|
300,000
|
|
|
3.500
|
%
|
|||
|
|
|
|
|
|
|
150,000
|
|
|
LIBOR + 1.50%
|
|
|||||
|
2025
|
|
3,268
|
|
|
84,835
|
|
|
525,000
|
|
|
3.450
|
%
|
|||
|
|
|
|
|
|
|
300,000
|
|
|
3.500
|
%
|
|||||
|
2026
|
|
3,485
|
|
|
—
|
|
|
475,000
|
|
|
2.950
|
%
|
|||
|
|
|
|
|
|
|
300,000
|
|
|
2.900
|
%
|
|||||
|
2027
|
|
2,974
|
|
|
185,100
|
|
|
400,000
|
|
|
3.350
|
%
|
|||
|
Thereafter
|
|
127,593
|
|
|
638,149
|
|
|
350,000
|
|
|
3.900
|
%
|
|||
|
|
|
|
|
|
|
300,000
|
|
|
4.150
|
%
|
|||||
|
|
|
|
|
|
|
450,000
|
|
|
3.200
|
%
|
|||||
|
|
|
|
|
|
|
300,000
|
|
|
4.350
|
%
|
|||||
|
|
|
$
|
156,712
|
|
|
$
|
1,191,080
|
|
|
$
|
6,200,000
|
|
|
|
|
|
|
Common
stock
|
|
Additional
paid-in
capital
|
|
Accumulated
earnings
less
dividends
|
|
Accumulated
other
comprehensive
loss
|
|
Total
equity
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance at December 31, 2017
|
$
|
1,381
|
|
|
$
|
10,235,475
|
|
|
$
|
188,609
|
|
|
$
|
(37,419
|
)
|
|
$
|
10,388,046
|
|
|
Net income attributable to common stockholders
|
—
|
|
|
—
|
|
|
588,791
|
|
|
—
|
|
|
588,791
|
|
|||||
|
Gain on cash flow hedges, net
|
—
|
|
|
—
|
|
|
—
|
|
|
11,499
|
|
|
11,499
|
|
|||||
|
Cash flow hedge losses reclassified to earnings
|
—
|
|
|
—
|
|
|
—
|
|
|
4,679
|
|
|
4,679
|
|
|||||
|
Change in redemption value of redeemable noncontrolling interest
|
—
|
|
|
—
|
|
|
(626
|
)
|
|
—
|
|
|
(626
|
)
|
|||||
|
Dividends declared to common stockholders
|
—
|
|
|
—
|
|
|
(609,972
|
)
|
|
—
|
|
|
(609,972
|
)
|
|||||
|
Issuance of common stock, net of withholdings
|
1
|
|
|
(11,217
|
)
|
|
1,144
|
|
|
—
|
|
|
(10,072
|
)
|
|||||
|
Amortization of deferred compensation
|
—
|
|
|
25,053
|
|
|
—
|
|
|
—
|
|
|
25,053
|
|
|||||
|
Balance at September 30, 2018
|
$
|
1,382
|
|
|
$
|
10,249,311
|
|
|
$
|
167,946
|
|
|
$
|
(21,241
|
)
|
|
$
|
10,397,398
|
|
|
i.
|
issued
5,263
shares of common stock in connection with stock options exercised;
|
|
ii.
|
issued
1,713
common shares through the Company's dividend reinvestment plan;
|
|
iii.
|
issued
187,010
common shares in connection with restricted stock grants and the conversion of performance awards to restricted shares;
|
|
iv.
|
withheld
67,963
common shares to satisfy employees' tax withholding and other liabilities;
|
|
v.
|
issued
6,613
common shares through the Employee Stock Purchase Plan; and
|
|
vi.
|
canceled
4,622
common shares of restricted stock upon forfeiture.
|
|
|
9/30/2018
|
|
12/31/2017
|
||||
|
|
(unaudited)
|
|
(unaudited)
|
||||
|
Assets:
|
|
|
|
|
|
||
|
Real estate, net
|
$
|
731,006
|
|
|
$
|
695,077
|
|
|
Other assets
|
90,712
|
|
|
39,976
|
|
||
|
Total assets
|
$
|
821,718
|
|
|
$
|
735,053
|
|
|
|
|
|
|
||||
|
Liabilities and partners' capital:
|
|
|
|
|
|
||
|
Mortgage notes payable, net and credit facility
|
$
|
492,965
|
|
|
$
|
523,815
|
|
|
Other liabilities
|
16,583
|
|
|
10,540
|
|
||
|
Partners' capital
|
312,170
|
|
|
200,698
|
|
||
|
Total liabilities and partners' capital
|
$
|
821,718
|
|
|
$
|
735,053
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2018
|
|
9/30/2017
|
|
9/30/2018
|
|
9/30/2017
|
||||||||
|
|
(unaudited)
|
|
(unaudited)
|
||||||||||||
|
Rental and other income
|
$
|
24,535
|
|
|
$
|
24,568
|
|
|
$
|
68,324
|
|
|
$
|
79,999
|
|
|
Operating and other expenses
|
(8,749
|
)
|
|
(9,378
|
)
|
|
(26,066
|
)
|
|
(30,386
|
)
|
||||
|
Gain on sale of communities
|
30,597
|
|
|
107,067
|
|
|
30,597
|
|
|
136,514
|
|
||||
|
Interest expense, net
|
(5,938
|
)
|
|
(7,867
|
)
|
|
(17,130
|
)
|
|
(21,415
|
)
|
||||
|
Depreciation expense
|
(6,288
|
)
|
|
(5,938
|
)
|
|
(18,704
|
)
|
|
(20,059
|
)
|
||||
|
Net income
|
$
|
34,157
|
|
|
$
|
108,452
|
|
|
$
|
37,021
|
|
|
$
|
144,653
|
|
|
•
|
In May 2018, the Company sold Avalon Blue Hills and Avalon Canton at Blue Hills, located in Randolph, MA, and Canton, MA, respectively, containing an aggregate of
472
apartment homes for
$131,250,000
. The Company's gain on disposition was
$57,666,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
|
|
•
|
In May 2018, the Company sold Eaves North Quincy, located in Quincy, MA, containing
224
apartment homes for
$64,250,000
. The Company's gain on disposition was
$18,055,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
|
|
•
|
In June 2018, the Company sold Avalon Anaheim Stadium, located in Anaheim, CA, containing
251
apartment homes for
$111,600,000
. The Company's gain on disposition was
$29,490,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income.
|
|
•
|
In August 2018, the Company sold Avalon Ballston Place, located in Arlington, VA, containing
383
apartment homes for
$169,000,000
. The Company's gain on disposition was
$27,215,000
, reported in gain on sale of communities on the accompanying Condensed Consolidated Statements of Comprehensive Income. The sale of Avalon Ballston Place was part of a tax deferred exchange, under which the Company had restricted
$85,828,000
of the cash proceeds in an escrow account, classified as cash in escrow on the accompanying Condensed Consolidated Balance Sheets.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2018
|
|
9/30/2017
|
|
9/30/2018
|
|
9/30/2017
|
||||||||
|
Net income
|
$
|
192,407
|
|
|
$
|
238,199
|
|
|
$
|
588,540
|
|
|
$
|
639,174
|
|
|
Indirect operating expenses, net of corporate income
|
18,855
|
|
|
15,752
|
|
|
55,850
|
|
|
48,472
|
|
||||
|
Investments and investment management expense
|
1,726
|
|
|
1,501
|
|
|
4,898
|
|
|
4,277
|
|
||||
|
Expensed transaction, development and other pursuit costs, net of recoveries
|
1,020
|
|
|
789
|
|
|
2,709
|
|
|
2,087
|
|
||||
|
Interest expense, net
|
54,097
|
|
|
47,741
|
|
|
165,795
|
|
|
147,138
|
|
||||
|
Loss on extinguishment of debt, net
|
1,678
|
|
|
—
|
|
|
2,717
|
|
|
24,162
|
|
||||
|
General and administrative expense
|
13,905
|
|
|
11,655
|
|
|
42,013
|
|
|
38,808
|
|
||||
|
Equity in income of unconsolidated real estate entities
|
(10,031
|
)
|
|
(52,568
|
)
|
|
(12,560
|
)
|
|
(70,386
|
)
|
||||
|
Depreciation expense
|
156,538
|
|
|
144,990
|
|
|
472,282
|
|
|
427,050
|
|
||||
|
Income tax expense
|
29
|
|
|
24
|
|
|
87
|
|
|
102
|
|
||||
|
Casualty and impairment (gain) loss, net
|
(554
|
)
|
|
—
|
|
|
(612
|
)
|
|
11,688
|
|
||||
|
Gain on sale of communities
|
(27,243
|
)
|
|
(27,738
|
)
|
|
(132,444
|
)
|
|
(159,754
|
)
|
||||
|
(Gain) loss on other real estate transactions, net
|
(12
|
)
|
|
120
|
|
|
(335
|
)
|
|
(246
|
)
|
||||
|
Net operating income from real estate assets sold or held for sale
|
(2,545
|
)
|
|
(10,340
|
)
|
|
(15,913
|
)
|
|
(35,162
|
)
|
||||
|
Net operating income
|
$
|
399,870
|
|
|
$
|
370,125
|
|
|
$
|
1,173,027
|
|
|
$
|
1,077,410
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2018
|
|
9/30/2017
|
|
9/30/2018
|
|
9/30/2017
|
||||||||
|
Rental income from real estate assets sold or held for sale
|
$
|
4,006
|
|
|
$
|
16,280
|
|
|
$
|
24,747
|
|
|
$
|
54,803
|
|
|
Operating expenses from real estate assets sold or held for sale
|
(1,461
|
)
|
|
(5,940
|
)
|
|
(8,834
|
)
|
|
(19,641
|
)
|
||||
|
Net operating income from real estate assets sold or held for sale
|
$
|
2,545
|
|
|
$
|
10,340
|
|
|
$
|
15,913
|
|
|
$
|
35,162
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
|
|
||||||||||||||
|
|
Total
revenue |
|
NOI
|
|
Total
revenue |
|
NOI
|
|
Gross real estate (1)
|
||||||||||
|
For the period ended September 30, 2018
|
|
|
|
|
|
|
|
||||||||||||
|
Established
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
New England
|
$
|
60,690
|
|
|
$
|
40,005
|
|
|
$
|
178,841
|
|
|
$
|
117,008
|
|
|
$
|
2,006,671
|
|
|
Metro NY/NJ
|
106,341
|
|
|
74,562
|
|
|
315,683
|
|
|
219,396
|
|
|
3,729,612
|
|
|||||
|
Mid-Atlantic
|
59,752
|
|
|
41,432
|
|
|
177,342
|
|
|
123,056
|
|
|
2,223,386
|
|
|||||
|
Pacific Northwest
|
22,014
|
|
|
15,681
|
|
|
64,609
|
|
|
45,753
|
|
|
726,752
|
|
|||||
|
Northern California
|
92,292
|
|
|
70,465
|
|
|
274,206
|
|
|
209,866
|
|
|
2,983,019
|
|
|||||
|
Southern California
|
85,934
|
|
|
60,931
|
|
|
255,385
|
|
|
182,875
|
|
|
2,916,530
|
|
|||||
|
Total Established
|
427,023
|
|
|
303,076
|
|
|
1,266,066
|
|
|
897,954
|
|
|
14,585,970
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other Stabilized
|
66,542
|
|
|
45,196
|
|
|
195,034
|
|
|
132,498
|
|
|
2,740,944
|
|
|||||
|
Development / Redevelopment
|
77,499
|
|
|
51,598
|
|
|
217,416
|
|
|
142,575
|
|
|
4,895,487
|
|
|||||
|
Land Held for Development
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
116,582
|
|
|||||
|
Non-allocated (2)
|
912
|
|
|
N/A
|
|
|
2,752
|
|
|
N/A
|
|
|
96,876
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total
|
$
|
571,976
|
|
|
$
|
399,870
|
|
|
$
|
1,681,268
|
|
|
$
|
1,173,027
|
|
|
$
|
22,435,859
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
For the period ended September 30, 2017
|
|
|
|
|
|
|
|
||||||||||||
|
Established
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
New England
|
$
|
58,872
|
|
|
$
|
38,635
|
|
|
$
|
174,018
|
|
|
$
|
113,423
|
|
|
$
|
1,988,987
|
|
|
Metro NY/NJ
|
105,225
|
|
|
71,864
|
|
|
311,301
|
|
|
215,187
|
|
|
3,617,773
|
|
|||||
|
Mid-Atlantic
|
58,561
|
|
|
40,020
|
|
|
174,653
|
|
|
120,186
|
|
|
2,213,522
|
|
|||||
|
Pacific Northwest
|
21,531
|
|
|
15,692
|
|
|
62,833
|
|
|
45,632
|
|
|
723,674
|
|
|||||
|
Northern California
|
89,798
|
|
|
68,731
|
|
|
267,316
|
|
|
205,168
|
|
|
2,966,133
|
|
|||||
|
Southern California
|
83,343
|
|
|
59,013
|
|
|
246,087
|
|
|
177,326
|
|
|
2,901,525
|
|
|||||
|
Total Established
|
417,330
|
|
|
293,955
|
|
|
1,236,208
|
|
|
876,922
|
|
|
14,411,614
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other Stabilized
|
52,885
|
|
|
34,746
|
|
|
137,739
|
|
|
88,946
|
|
|
2,477,846
|
|
|||||
|
Development / Redevelopment (3)
|
63,012
|
|
|
41,424
|
|
|
171,297
|
|
|
111,542
|
|
|
3,847,578
|
|
|||||
|
Land Held for Development
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
85,863
|
|
|||||
|
Non-allocated (2)
|
993
|
|
|
N/A
|
|
|
3,290
|
|
|
N/A
|
|
|
93,778
|
|
|||||
|
Real estate disposed or held for sale (4)
|
|
|
|
|
|
|
|
|
629,970
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total
|
$
|
534,220
|
|
|
$
|
370,125
|
|
|
$
|
1,548,534
|
|
|
$
|
1,077,410
|
|
|
$
|
21,546,649
|
|
|
(1)
|
Does not include gross real estate assets held for sale of
$109,900
and
$53,723
as of
September 30, 2018
and
2017
, respectively.
|
|
(2)
|
Revenue represents third-party management, asset management and developer fees and miscellaneous income which are not allocated to a reportable segment.
|
|
(3)
|
Total revenue and NOI for the
three and nine
months ended
September 30, 2017
includes
$3,495
in business interruption insurance proceeds related to the Maplewood casualty loss.
|
|
(4)
|
Represents real estate sold or held for sale during the period of
September 30, 2017
to
September 30, 2018
, which is 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, 2017
|
|
149,973
|
|
|
$
|
126.77
|
|
|
7,778
|
|
|
$
|
48.60
|
|
|
Exercised
|
|
(3,000
|
)
|
|
130.23
|
|
|
(2,263
|
)
|
|
48.60
|
|
||
|
Granted (1)
|
|
6,995
|
|
|
161.10
|
|
|
—
|
|
|
—
|
|
||
|
Forfeited
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Options Outstanding, September 30, 2018
|
|
153,968
|
|
|
$
|
128.26
|
|
|
5,515
|
|
|
$
|
48.60
|
|
|
Options Exercisable, September 30, 2018
|
|
146,973
|
|
|
$
|
126.70
|
|
|
5,515
|
|
|
$
|
48.60
|
|
|
(1)
|
Options granted during the
nine months ended September 30, 2018
are a result of recipient elections to receive a portion of earned performance awards and time-vesting restricted stock in the form of stock options.
|
|
|
|
Performance awards
|
|
Weighted average grant date fair value per award
|
|||
|
Outstanding at December 31, 2017
|
|
251,770
|
|
|
$
|
155.25
|
|
|
Granted (1)
|
|
100,965
|
|
|
155.31
|
|
|
|
Change in awards based on performance (2)
|
|
5,990
|
|
|
148.79
|
|
|
|
Converted to restricted stock or options
|
|
(88,477
|
)
|
|
148.79
|
|
|
|
Forfeited
|
|
(2,309
|
)
|
|
158.52
|
|
|
|
Outstanding at September 30, 2018
|
|
267,939
|
|
|
$
|
157.23
|
|
|
(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
62,043
performance awards and financial metrics related to operating performance and leverage metrics of the Company for
38,922
performance awards.
|
|
(2)
|
Represents the change in the number of performance awards earned based on actual performance achievement for the performance period.
|
|
|
|
2018
|
|
Dividend yield
|
|
3.7%
|
|
Estimated volatility over the life of the plan (1)
|
|
11.8% - 18.7%
|
|
Risk free rate
|
|
1.86% - 2.46%
|
|
Estimated performance award value based on total shareholder return measure
|
|
$151.67
|
|
(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, 2017
|
|
133,633
|
|
|
$
|
172.33
|
|
|
233,928
|
|
|
Granted - restricted stock shares
|
|
98,713
|
|
|
161.58
|
|
|
88,297
|
|
|
|
Vested - restricted stock shares
|
|
(66,764
|
)
|
|
171.31
|
|
|
(112,230
|
)
|
|
|
Forfeited
|
|
(3,865
|
)
|
|
166.70
|
|
|
(757
|
)
|
|
|
Outstanding at September 30, 2018
|
|
161,717
|
|
|
$
|
166.32
|
|
|
209,238
|
|
|
|
Non-designated
Hedges
|
|
Cash Flow
Hedges
|
||||
|
|
|
|
|
||||
|
Notional balance
|
$
|
589,470
|
|
|
$
|
34,378
|
|
|
Weighted average interest rate (1)
|
3.3
|
%
|
|
4.8
|
%
|
||
|
Weighted average swapped/capped interest rate
|
6.6
|
%
|
|
5.9
|
%
|
||
|
Earliest maturity date
|
Apr 2020
|
|
|
Apr 2019
|
|
||
|
Latest maturity date
|
Sep 2022
|
|
|
Apr 2019
|
|
||
|
(1)
|
Represents the weighted average interest rate on the hedged debt.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2018
|
|
9/30/2017
|
|
9/30/2018
|
|
9/30/2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cash flow hedge losses reclassified to earnings
|
$
|
1,466
|
|
|
$
|
1,767
|
|
|
$
|
4,679
|
|
|
$
|
5,301
|
|
|
|
|
9/30/2018
|
||||||||||||||
|
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)
|
||||||||
|
|
|
|
|
|||||||||||||
|
Non-Designated Hedges
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Caps
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
Puts
|
|
(3,245
|
)
|
|
—
|
|
|
—
|
|
|
(3,245
|
)
|
||||
|
DownREIT units
|
|
(1,359
|
)
|
|
(1,359
|
)
|
|
—
|
|
|
—
|
|
||||
|
Indebtedness
|
|
|
|
|
|
|
|
|
||||||||
|
Unsecured notes
|
|
(5,499,043
|
)
|
|
(5,499,043
|
)
|
|
—
|
|
|
—
|
|
||||
|
Secured notes payable and variable rate unsecured indebtedness
|
|
(1,699,182
|
)
|
|
—
|
|
|
(1,699,182
|
)
|
|
—
|
|
||||
|
Total
|
|
$
|
(7,202,827
|
)
|
|
$
|
(5,500,402
|
)
|
|
$
|
(1,699,180
|
)
|
|
$
|
(3,245
|
)
|
|
|
|
12/31/2017
|
||||||||||||||
|
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)
|
||||||||
|
|
|
|
|
|||||||||||||
|
Non-Designated Hedges
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Caps
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
Cash Flow Hedges
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swaps - Assets
|
|
2,270
|
|
|
—
|
|
|
2,270
|
|
|
—
|
|
||||
|
Interest Rate Swaps - Liabilities
|
|
(1,171
|
)
|
|
—
|
|
|
(1,171
|
)
|
|
—
|
|
||||
|
Puts
|
|
(3,245
|
)
|
|
—
|
|
|
—
|
|
|
(3,245
|
)
|
||||
|
DownREIT units
|
|
(1,338
|
)
|
|
(1,338
|
)
|
|
—
|
|
|
—
|
|
||||
|
Indebtedness
|
|
|
|
|
|
|
|
|
||||||||
|
Unsecured notes
|
|
(5,446,604
|
)
|
|
(5,446,604
|
)
|
|
—
|
|
|
—
|
|
||||
|
Secured notes payable and variable rate unsecured indebtedness
|
|
(1,849,851
|
)
|
|
—
|
|
|
(1,849,851
|
)
|
|
—
|
|
||||
|
Total
|
|
$
|
(7,299,937
|
)
|
|
$
|
(5,447,942
|
)
|
|
$
|
(1,848,750
|
)
|
|
$
|
(3,245
|
)
|
|
•
|
entered into an agreement to contribute
five
wholly-owned operating communities located in New York, NY, to a newly formed joint venture. The Company will retain a
20.0%
equity interest in the venture and act as the managing member and property manager for the assets. The Company will account for its investment in the joint venture under the equity method of accounting. The
five
communities contain an aggregate of
1,301
apartment homes, approximately
58,000
square feet of retail space and have an aggregate net real estate basis of
$516,214,000
as of
September 30, 2018
. The execution of this agreement resulted in the communities qualifying as held for sale subsequent to
September 30, 2018
. The Company expects to complete the transaction in December 2018.
|
|
•
|
sold
three
wholly-owned operating communities, Avalon at Fairway Hills - Fields, a single phase of a
three
phase community located in Columbia, MD, Avalon Fashion Valley, located in San Diego, CA, and Avalon Andover, located in Andover, MA. In the aggregate, these
three
communities contain
468
apartment homes and were sold for
$142,650,000
.
|
|
•
|
acquired
two
communities, Alexander Apartments and Lofts, located in West Palm Beach, FL, and Ironwood at Red Rocks, located in Littleton, CO. In the aggregate, these
two
communities contains
546
apartment homes and were acquired for a purchase price of
$178,400,000
.
|
|
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, 2018
was
$192,486,000
, a decrease of
$45,762,000
, or
19.2%
, as compared to the prior year period. The decrease is primarily due to a decrease in joint venture real estate sales and related gains, including our promoted interest, from the prior year period, as well as an increase in depreciation expense, partially offset by increased NOI across the portfolio.
|
|
•
|
Established Communities NOI for the
three months ended September 30, 2018
was
$303,076,000
, an increase of
$9,121,000
, or
3.1%
, over the prior year period. This increase was driven by an increase in rental revenue of
2.3%
, partially offset by an increase in operating expenses of
0.5%
compared to the prior year period.
|
|
•
|
19
communities under construction, which are expected to contain
6,107
apartment homes with a projected total capitalized cost of
$2,738,000,000
; and
|
|
•
|
land or rights to land on which we expect to develop an additional
25
apartment communities that, if developed as expected, will contain
8,600
apartment homes, and will be developed for an aggregate total capitalized cost of
$3,572,000,000
.
|
|
•
|
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, 2018
and
2017
, the Established Communities are communities that are consolidated for financial reporting purposes, had stabilized occupancy as of January 1, 2017, are not conducting or planning to conduct substantial redevelopment activities and are not held for sale as of
September 30, 2018
or planned for disposition to unrelated third parties within the current year. A community is considered to have stabilized occupancy at the earlier of (i) attainment of
95%
physical occupancy or (ii) the
one
-year anniversary of completion of development or redevelopment.
|
|
•
|
Other Stabilized Communities
are all other completed consolidated communities that have stabilized occupancy, as defined above, as of the beginning of the current calendar year. Other Stabilized Communities do not include communities that are conducting or planning to conduct substantial redevelopment activities within the current year.
|
|
•
|
Lease-Up Communities
are consolidated communities where construction has been complete for less than
one
year and where physical occupancy has not reached
95%
.
|
|
•
|
Redevelopment Communities
are consolidated communities where substantial redevelopment is in progress or is planned to begin during the current year. Redevelopment is considered substantial when capital invested during the reconstruction effort is expected to exceed the lesser of
$5,000,000
or
10%
of the community's pre-redevelopment basis and is expected to have a material impact on the operations of the community, including occupancy levels and future rental rates.
|
|
•
|
Unconsolidated Communities
are communities that we have an indirect ownership interest in through our investment interest in an unconsolidated joint venture.
|
|
|
|
Number of
communities
|
|
Number of
apartment homes
|
||
|
Current Communities
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Established Communities:
|
|
|
|
|
|
|
|
New England
|
|
35
|
|
|
8,301
|
|
|
Metro NY/NJ
|
|
40
|
|
|
11,690
|
|
|
Mid-Atlantic
|
|
28
|
|
|
9,274
|
|
|
Pacific Northwest
|
|
14
|
|
|
3,256
|
|
|
Northern California
|
|
36
|
|
|
10,798
|
|
|
Southern California
|
|
46
|
|
|
12,883
|
|
|
Total Established
|
|
199
|
|
|
56,202
|
|
|
|
|
|
|
|
||
|
Other Stabilized Communities:
|
|
|
|
|
|
|
|
New England
|
|
5
|
|
|
1,279
|
|
|
Metro NY/NJ
|
|
6
|
|
|
1,303
|
|
|
Mid-Atlantic
|
|
8
|
|
|
2,785
|
|
|
Pacific Northwest
|
|
2
|
|
|
860
|
|
|
Northern California
|
|
3
|
|
|
751
|
|
|
Southern California
|
|
8
|
|
|
1,967
|
|
|
Expansion Markets
|
|
2
|
|
|
622
|
|
|
Non Core
|
|
3
|
|
|
1,014
|
|
|
Total Other Stabilized
|
|
37
|
|
|
10,581
|
|
|
|
|
|
|
|
||
|
Lease-Up Communities
|
|
9
|
|
|
2,608
|
|
|
|
|
|
|
|
||
|
Redevelopment Communities (1)
|
|
15
|
|
|
6,242
|
|
|
|
|
|
|
|
||
|
Unconsolidated Communities
|
|
11
|
|
|
2,750
|
|
|
|
|
|
|
|
||
|
Total Current Communities
|
|
271
|
|
|
78,383
|
|
|
|
|
|
|
|
||
|
Development Communities
|
|
19
|
|
|
6,107
|
|
|
|
|
|
|
|
||
|
Total Communities
|
|
290
|
|
|
84,490
|
|
|
|
|
|
|
|
||
|
Development Rights
|
|
25
|
|
|
8,600
|
|
|
(1)
|
Redevelopment Communities include the reconstruction of the building destroyed in the Edgewater casualty loss. Due to the nature of this reconstruction, the 240 apartment homes we expect the new building to contain upon completion are not included in the apartment home count presented, and will be included upon completion.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||||||||||||||||
|
|
9/30/2018
|
|
9/30/2017
|
|
$ Change
|
|
% Change
|
|
9/30/2018
|
|
9/30/2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Rental and other income
|
$
|
575,070
|
|
|
$
|
549,507
|
|
|
$
|
25,563
|
|
|
4.7
|
%
|
|
$
|
1,703,263
|
|
|
$
|
1,600,047
|
|
|
$
|
103,216
|
|
|
6.5
|
%
|
|
Management, development and other fees
|
912
|
|
|
993
|
|
|
(81
|
)
|
|
(8.2
|
)%
|
|
2,752
|
|
|
3,290
|
|
|
(538
|
)
|
|
(16.4
|
)%
|
||||||
|
Total revenue
|
575,982
|
|
|
550,500
|
|
|
25,482
|
|
|
4.6
|
%
|
|
1,706,015
|
|
|
1,603,337
|
|
|
102,678
|
|
|
6.4
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Direct property operating expenses, excluding property taxes
|
111,415
|
|
|
111,330
|
|
|
85
|
|
|
0.1
|
%
|
|
333,174
|
|
|
323,263
|
|
|
9,911
|
|
|
3.1
|
%
|
||||||
|
Property taxes
|
61,230
|
|
|
57,698
|
|
|
3,532
|
|
|
6.1
|
%
|
|
181,120
|
|
|
164,195
|
|
|
16,925
|
|
|
10.3
|
%
|
||||||
|
Total community operating expenses
|
172,645
|
|
|
169,028
|
|
|
3,617
|
|
|
2.1
|
%
|
|
514,294
|
|
|
487,458
|
|
|
26,836
|
|
|
5.5
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Corporate-level property management and other indirect operating expenses
|
19,777
|
|
|
16,759
|
|
|
3,018
|
|
|
18.0
|
%
|
|
58,631
|
|
|
51,779
|
|
|
6,852
|
|
|
13.2
|
%
|
||||||
|
Investments and investment management expense
|
1,726
|
|
|
1,501
|
|
|
225
|
|
|
15.0
|
%
|
|
4,898
|
|
|
4,277
|
|
|
621
|
|
|
14.5
|
%
|
||||||
|
Expensed transaction, development and other pursuit costs, net of recoveries
|
1,020
|
|
|
789
|
|
|
231
|
|
|
29.3
|
%
|
|
2,709
|
|
|
2,087
|
|
|
622
|
|
|
29.8
|
%
|
||||||
|
Interest expense, net
|
54,097
|
|
|
47,741
|
|
|
6,356
|
|
|
13.3
|
%
|
|
165,795
|
|
|
147,138
|
|
|
18,657
|
|
|
12.7
|
%
|
||||||
|
Loss on extinguishment of debt, net
|
1,678
|
|
|
—
|
|
|
1,678
|
|
|
100.0
|
%
|
|
2,717
|
|
|
24,162
|
|
|
(21,445
|
)
|
|
(88.8
|
)%
|
||||||
|
Depreciation expense
|
156,538
|
|
|
144,990
|
|
|
11,548
|
|
|
8.0
|
%
|
|
472,282
|
|
|
427,050
|
|
|
45,232
|
|
|
10.6
|
%
|
||||||
|
General and administrative expense
|
13,905
|
|
|
11,655
|
|
|
2,250
|
|
|
19.3
|
%
|
|
42,013
|
|
|
38,808
|
|
|
3,205
|
|
|
8.3
|
%
|
||||||
|
Casualty and impairment (gain) loss, net
|
(554
|
)
|
|
—
|
|
|
(554
|
)
|
|
(100.0
|
)%
|
|
(612
|
)
|
|
11,688
|
|
|
(12,300
|
)
|
|
N/A (1)
|
|
||||||
|
Total other expenses
|
248,187
|
|
|
223,435
|
|
|
24,752
|
|
|
11.1
|
%
|
|
748,433
|
|
|
706,989
|
|
|
41,444
|
|
|
5.9
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Equity in income of unconsolidated real estate entities
|
10,031
|
|
|
52,568
|
|
|
(42,537
|
)
|
|
(80.9
|
)%
|
|
12,560
|
|
|
70,386
|
|
|
(57,826
|
)
|
|
(82.2
|
)%
|
||||||
|
Gain on sale of communities
|
27,243
|
|
|
27,738
|
|
|
(495
|
)
|
|
(1.8
|
)%
|
|
132,444
|
|
|
159,754
|
|
|
(27,310
|
)
|
|
(17.1
|
)%
|
||||||
|
Gain on other real estate transactions, net
|
12
|
|
|
(120
|
)
|
|
132
|
|
|
N/A (1)
|
|
|
335
|
|
|
246
|
|
|
89
|
|
|
36.2
|
%
|
||||||
|
Income before income taxes
|
192,436
|
|
|
238,223
|
|
|
(45,787
|
)
|
|
(19.2
|
)%
|
|
588,627
|
|
|
639,276
|
|
|
(50,649
|
)
|
|
(7.9
|
)%
|
||||||
|
Income tax expense
|
29
|
|
|
24
|
|
|
5
|
|
|
20.8
|
%
|
|
87
|
|
|
102
|
|
|
(15
|
)
|
|
(14.7
|
)%
|
||||||
|
Net income
|
192,407
|
|
|
238,199
|
|
|
(45,792
|
)
|
|
(19.2
|
)%
|
|
588,540
|
|
|
639,174
|
|
|
(50,634
|
)
|
|
(7.9
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net loss attributable to noncontrolling interests
|
79
|
|
|
49
|
|
|
30
|
|
|
61.2
|
%
|
|
251
|
|
|
174
|
|
|
77
|
|
|
44.3
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net income attributable to common stockholders
|
$
|
192,486
|
|
|
$
|
238,248
|
|
|
$
|
(45,762
|
)
|
|
(19.2
|
)%
|
|
$
|
588,791
|
|
|
$
|
639,348
|
|
|
$
|
(50,557
|
)
|
|
(7.9
|
)%
|
|
(1)
|
Percent change is not meaningful.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2018
|
|
9/30/2017
|
|
9/30/2018
|
|
9/30/2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
192,407
|
|
|
$
|
238,199
|
|
|
$
|
588,540
|
|
|
$
|
639,174
|
|
|
Indirect operating expenses, net of corporate income
|
18,855
|
|
|
15,752
|
|
|
55,850
|
|
|
48,472
|
|
||||
|
Investments and investment management expense
|
1,726
|
|
|
1,501
|
|
|
4,898
|
|
|
4,277
|
|
||||
|
Expensed transaction, development and other pursuit costs, net of recoveries
|
1,020
|
|
|
789
|
|
|
2,709
|
|
|
2,087
|
|
||||
|
Interest expense, net
|
54,097
|
|
|
47,741
|
|
|
165,795
|
|
|
147,138
|
|
||||
|
Loss on extinguishment of debt, net
|
1,678
|
|
|
—
|
|
|
2,717
|
|
|
24,162
|
|
||||
|
General and administrative expense
|
13,905
|
|
|
11,655
|
|
|
42,013
|
|
|
38,808
|
|
||||
|
Equity in income of unconsolidated real estate entities
|
(10,031
|
)
|
|
(52,568
|
)
|
|
(12,560
|
)
|
|
(70,386
|
)
|
||||
|
Depreciation expense
|
156,538
|
|
|
144,990
|
|
|
472,282
|
|
|
427,050
|
|
||||
|
Income tax expense
|
29
|
|
|
24
|
|
|
87
|
|
|
102
|
|
||||
|
Casualty and impairment (gain) loss, net
|
(554
|
)
|
|
—
|
|
|
(612
|
)
|
|
11,688
|
|
||||
|
Gain on sale of real estate assets
|
(27,243
|
)
|
|
(27,738
|
)
|
|
(132,444
|
)
|
|
(159,754
|
)
|
||||
|
Gain on other real estate transactions, net
|
(12
|
)
|
|
120
|
|
|
(335
|
)
|
|
(246
|
)
|
||||
|
Net operating income from real estate assets sold or held for sale
|
(2,545
|
)
|
|
(10,340
|
)
|
|
(15,913
|
)
|
|
(35,162
|
)
|
||||
|
Net operating income
|
$
|
399,870
|
|
|
$
|
370,125
|
|
|
$
|
1,173,027
|
|
|
$
|
1,077,410
|
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||
|
|
9/30/2018
|
|
9/30/2018
|
||||
|
|
|
|
|
|
|||
|
Established Communities
|
$
|
9,121
|
|
|
$
|
21,032
|
|
|
Other Stabilized Communities
|
10,450
|
|
|
43,552
|
|
||
|
Development and Redevelopment Communities (1)
|
10,174
|
|
|
31,033
|
|
||
|
Total
|
$
|
29,745
|
|
|
$
|
95,617
|
|
|
(1)
|
NOI for the
three and nine
months ended
September 30, 2017
includes
$3,495
in business interruption insurance proceeds related to the casualty loss at Avalon Maplewood ("Maplewood").
|
|
•
|
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
|
|
•
|
similar adjustments for unconsolidated partnerships and joint ventures.
|
|
•
|
joint venture gains, non-core business costs, and promoted interests;
|
|
•
|
casualty and impairment losses or gains, net;
|
|
•
|
gains or losses from early extinguishment of consolidated borrowings;
|
|
•
|
abandoned pursuits;
|
|
•
|
business interruption insurance proceeds and the related lost NOI that is covered by the business interruption insurance proceeds;
|
|
•
|
property and casualty insurance proceeds and legal settlements;
|
|
•
|
gains or losses on sales of assets not subject to depreciation;
|
|
•
|
advocacy contributions, representing payments to promote our business interests;
|
|
•
|
hedge ineffectiveness;
|
|
•
|
severance related costs;
|
|
•
|
expensed transaction costs; and
|
|
•
|
other non-core items.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2018
|
|
9/30/2017
|
|
9/30/2018
|
|
9/30/2017
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders
|
$
|
192,486
|
|
|
$
|
238,248
|
|
|
$
|
588,791
|
|
|
$
|
639,348
|
|
|
Depreciation - real estate assets, including joint venture adjustments
|
156,204
|
|
|
144,409
|
|
|
470,976
|
|
|
426,494
|
|
||||
|
Distributions to noncontrolling interests
|
11
|
|
|
11
|
|
|
33
|
|
|
32
|
|
||||
|
Gain on sale of unconsolidated entities holding previously depreciated real estate
|
(8,636
|
)
|
|
(31,413
|
)
|
|
(8,636
|
)
|
|
(40,110
|
)
|
||||
|
Gain on sale of previously depreciated real estate
|
(27,243
|
)
|
|
(27,738
|
)
|
|
(132,444
|
)
|
|
(159,754
|
)
|
||||
|
FFO attributable to common stockholders
|
312,822
|
|
|
323,517
|
|
|
918,720
|
|
|
866,010
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusting items:
|
|
|
|
|
|
|
|
||||||||
|
Joint venture losses (1)
|
307
|
|
|
430
|
|
|
314
|
|
|
811
|
|
||||
|
Joint venture promote (2)
|
—
|
|
|
(19,977
|
)
|
|
(925
|
)
|
|
(26,742
|
)
|
||||
|
Impairment loss on real estate (3)
|
—
|
|
|
—
|
|
|
—
|
|
|
9,350
|
|
||||
|
Casualty (gain) loss, net on real estate (4)
|
(554
|
)
|
|
—
|
|
|
(612
|
)
|
|
2,338
|
|
||||
|
Business interruption insurance proceeds (5)
|
—
|
|
|
(3,495
|
)
|
|
—
|
|
|
(3,495
|
)
|
||||
|
Lost NOI from casualty losses covered by business interruption insurance (6)
|
—
|
|
|
2,375
|
|
|
1,730
|
|
|
6,242
|
|
||||
|
Loss on extinguishment of consolidated debt
|
1,678
|
|
|
—
|
|
|
2,717
|
|
|
24,162
|
|
||||
|
Advocacy contributions
|
843
|
|
|
—
|
|
|
1,449
|
|
|
—
|
|
||||
|
Hedge ineffectiveness
|
—
|
|
|
—
|
|
|
—
|
|
|
(753
|
)
|
||||
|
Severance related costs
|
80
|
|
|
18
|
|
|
582
|
|
|
153
|
|
||||
|
Development pursuit write-offs and expensed transaction costs, net
|
188
|
|
|
339
|
|
|
758
|
|
|
1,174
|
|
||||
|
(Gain) loss on other real estate transactions, net
|
(12
|
)
|
|
120
|
|
|
(335
|
)
|
|
(246
|
)
|
||||
|
Legal settlements
|
—
|
|
|
7
|
|
|
367
|
|
|
91
|
|
||||
|
Core FFO attributable to common stockholders
|
$
|
315,352
|
|
|
$
|
303,334
|
|
|
$
|
924,765
|
|
|
$
|
879,095
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding - diluted
|
138,323,064
|
|
|
138,307,046
|
|
|
138,230,724
|
|
|
138,006,192
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
EPS per common share - diluted
|
$
|
1.39
|
|
|
$
|
1.72
|
|
|
$
|
4.26
|
|
|
$
|
4.63
|
|
|
FFO per common share - diluted
|
$
|
2.26
|
|
|
$
|
2.34
|
|
|
$
|
6.65
|
|
|
$
|
6.28
|
|
|
Core FFO per common share - diluted
|
$
|
2.28
|
|
|
$
|
2.19
|
|
|
$
|
6.69
|
|
|
$
|
6.37
|
|
|
(1)
|
Amounts are primarily composed of (i) our proportionate share of yield maintenance charges incurred for the early repayment of debt associated with joint venture disposition activity and (ii) the write-off of asset management fee intangibles primarily associated with the disposition of communities in the U.S. Fund.
|
|
(2)
|
Amounts represent our promoted interest in Fund II.
|
|
(3)
|
Amount for the
nine
months ended
September 30, 2017
is composed of an impairment charge for a land parcel we had acquired for development in 2004 and sold in July 2017.
|
|
(4)
|
Amounts for the
three and nine
months ended
September 30, 2018
include
$554
in legal settlement proceeds relating to construction defects at a community acquired as part of the Archstone acquisition. Amount for the
nine
months ended
September 30, 2017
represents the Maplewood net casualty loss.
|
|
(5)
|
Amounts for the
three and nine
months ended
September 30, 2017
are composed of business interruption insurance proceeds resulting from the final insurance settlement of the Maplewood casualty loss.
|
|
(6)
|
Amounts for the
three and nine
months ended
September 30, 2018
relate to the Maplewood casualty loss in Q1 2017, for which the Company recognized
$3,495
in business interruption insurance proceeds in Q3 2017. Amounts for the
three and nine
months ended
September 30, 2017
, primarily relate to the Edgewater casualty loss, for which we received $20,306 in business interruption insurance proceeds in Q1 2016, and also include amounts related to the Maplewood casualty loss.
|
|
|
For the three months ended
|
|
For the nine months ended
|
||||||||||||
|
|
9/30/2018
|
|
9/30/2017 (1)
|
|
9/30/2018
|
|
9/30/2017 (1)
|
||||||||
|
Net cash provided by operating activities
|
$
|
356,062
|
|
|
$
|
358,122
|
|
|
$
|
981,359
|
|
|
$
|
933,778
|
|
|
Net cash provided by (used in) investing activities
|
$
|
(178,775
|
)
|
|
$
|
(371,028
|
)
|
|
$
|
(495,456
|
)
|
|
$
|
(624,752
|
)
|
|
Net cash used in financing activities
|
$
|
(245,593
|
)
|
|
$
|
(63,136
|
)
|
|
$
|
(406,218
|
)
|
|
$
|
(421,892
|
)
|
|
(1)
|
Amounts for 2017 reflect retrospective adjustments to the Condensed Consolidated Statements of Cash Flows discussed in Note 1, "Organization, Basis of Presentation and Significant Accounting Policies, Change in Accounting Principle," of the Condensed Consolidated Financial Statements included elsewhere in this report.
|
|
•
|
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
$864,550,000
in the development and redevelopment of communities;
|
|
•
|
acquisition of one wholly-owned operating community for
$84,088,000
; and
|
|
•
|
capital expenditures of
$62,092,000
for our operating communities and non-real estate assets.
|
|
•
|
payment of cash dividends in the amount of
$602,152,000
; and
|
|
•
|
the repayment of mortgage notes payable in the amount of
$157,164,000
.
|
|
•
|
proceeds from the issuance of unsecured notes in the amount of
$299,442,000
, less deferred financing costs for the issuance activity of
$3,347,000
; and
|
|
•
|
borrowings under the Credit Facility of
$56,000,000
.
|
|
•
|
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 February 2018, we repaid
$15,174,000
principal amount of
6.60%
fixed rate debt secured by Avalon Oaks West in advance of its scheduled maturity date, incurring a charge of
$426,000
, consisting of a prepayment penalty of
$152,000
and the non-cash write-off of unamortized deferred financing costs of
$274,000
.
|
|
•
|
In February 2018, we repaid
$11,038,000
principal amount of
4.61%
fixed rate debt secured by AVA Pasadena at par in advance of its scheduled maturity date.
|
|
•
|
In March 2018, 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
$296,210,000
. The notes mature in
April 2048
and were issued at a
4.35%
interest rate. The effective interest rate of the notes for the first
10
years is
3.97%
, including the impact of an interest rate hedge and offering costs, and for the remainder of the term the effective interest rate is
4.39%
.
|
|
•
|
In April 2018, we repaid
$13,380,000
principal amount of
3.06%
fixed rate debt secured by Avalon Andover at par at its scheduled maturity date.
|
|
•
|
In June 2018, we repaid
$15,295,000
principal amount of
6.90%
fixed rate debt secured by Avalon Orchards in advance of its scheduled maturity date, incurring a charge of
$635,000
, consisting of a prepayment penalty of
$282,000
and the non-cash write-off of unamortized deferred financing costs of
$353,000
.
|
|
•
|
In August 2018, we repaid $
95,859,000
aggregate principal amount of variable debt secured by Avalon Calabasas, of which
$51,449,000
was repaid at par at its scheduled maturity date, and
$44,410,000
was repaid at par in advance of its
April 2028
maturity date. We recognized a non-cash charge of
$1,678,000
for the write-off of unamortized debt discount.
|
|
|
|
All-In
interest rate (1) |
|
Principal
maturity date |
|
Balance Outstanding (2)
|
|
Scheduled Maturities
|
|||||||||||||||||||||||||||||
|
Community
|
|
|
|
12/31/2017
|
|
9/30/2018
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|||||||||||||||||||
|
Tax-exempt bonds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Avalon Oaks West
|
|
7.55
|
%
|
|
Apr-2043
|
(3)
|
$
|
15,213
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Avalon at Chestnut Hill
|
|
6.16
|
%
|
|
Oct-2047
|
|
38,097
|
|
|
37,698
|
|
|
137
|
|
|
566
|
|
|
596
|
|
|
629
|
|
|
663
|
|
|
35,107
|
|
||||||||
|
Avalon Westbury
|
|
3.86
|
%
|
|
Nov-2036
|
(4)
|
62,200
|
|
|
62,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,200
|
|
||||||||
|
|
|
|
|
|
|
|
115,510
|
|
|
99,898
|
|
|
137
|
|
|
566
|
|
|
596
|
|
|
629
|
|
|
663
|
|
|
97,307
|
|
||||||||
|
Variable rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Eaves Mission Viejo
|
|
2.47
|
%
|
|
Jun-2025
|
(5)
|
7,635
|
|
|
7,635
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,635
|
|
||||||||
|
AVA Nob Hill
|
|
2.53
|
%
|
|
Jun-2025
|
(5)
|
20,800
|
|
|
20,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,800
|
|
||||||||
|
Avalon Campbell
|
|
2.91
|
%
|
|
Jun-2025
|
(5)
|
38,800
|
|
|
38,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38,800
|
|
||||||||
|
Eaves Pacifica
|
|
2.92
|
%
|
|
Jun-2025
|
(5)
|
17,600
|
|
|
17,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,600
|
|
||||||||
|
Avalon Bowery Place I
|
|
4.24
|
%
|
|
Nov-2037
|
(5)
|
93,800
|
|
|
93,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93,800
|
|
||||||||
|
Avalon Acton
|
|
2.85
|
%
|
|
Jul-2040
|
(5)
|
45,000
|
|
|
45,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45,000
|
|
||||||||
|
Avalon Morningside Park
|
|
3.36
|
%
|
|
May-2046
|
(4)
|
100,000
|
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
345
|
|
|
405
|
|
|
99,250
|
|
||||||||
|
Avalon Clinton North
|
|
3.25
|
%
|
|
Nov-2038
|
(5)
|
147,000
|
|
|
147,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,000
|
|
||||||||
|
Avalon Clinton South
|
|
3.25
|
%
|
|
Nov-2038
|
(5)
|
121,500
|
|
|
121,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
121,500
|
|
||||||||
|
Avalon Midtown West
|
|
3.16
|
%
|
|
May-2029
|
(5)
|
100,500
|
|
|
100,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,500
|
|
||||||||
|
Avalon San Bruno I
|
|
3.14
|
%
|
|
Dec-2037
|
(5)
|
64,450
|
|
|
64,450
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
64,450
|
|
||||||||
|
Avalon Calabasas
|
|
2.68
|
%
|
|
Apr-2028
|
(3)
|
44,410
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
801,495
|
|
|
757,085
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
345
|
|
|
405
|
|
|
756,335
|
|
|||||||||
|
Conventional loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$250 million unsecured notes
|
|
6.19
|
%
|
|
Mar-2020
|
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
$250 million unsecured notes
|
|
4.04
|
%
|
|
Jan-2021
|
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
||||||||
|
$450 million unsecured notes
|
|
4.30
|
%
|
|
Sep-2022
|
|
450,000
|
|
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
|
—
|
|
||||||||
|
$250 million unsecured notes
|
|
3.00
|
%
|
|
Mar-2023
|
|
250,000
|
|
|
250,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250,000
|
|
||||||||
|
$400 million unsecured notes
|
|
3.78
|
%
|
|
Oct-2020
|
|
400,000
|
|
|
400,000
|
|
|
—
|
|
|
—
|
|
|
400,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
$350 million unsecured notes
|
|
4.30
|
%
|
|
Dec-2023
|
|
350,000
|
|
|
350,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
350,000
|
|
||||||||
|
$300 million unsecured notes
|
|
3.66
|
%
|
|
Nov-2024
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
||||||||
|
$525 million unsecured notes
|
|
3.55
|
%
|
|
Jun-2025
|
|
525,000
|
|
|
525,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
525,000
|
|
||||||||
|
$300 million unsecured notes
|
|
3.62
|
%
|
|
Nov-2025
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
||||||||
|
$475 million unsecured notes
|
|
3.35
|
%
|
|
May-2026
|
|
475,000
|
|
|
475,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
475,000
|
|
||||||||
|
$300 million unsecured notes
|
|
3.01
|
%
|
|
Oct-2026
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
||||||||
|
$350 million unsecured notes
|
|
3.95
|
%
|
|
Oct-2046
|
|
350,000
|
|
|
350,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
350,000
|
|
||||||||
|
$400 million unsecured notes
|
|
3.50
|
%
|
|
May-2027
|
|
400,000
|
|
|
400,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400,000
|
|
||||||||
|
$300 million unsecured notes
|
|
4.09
|
%
|
|
Jul-2047
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
||||||||
|
$450 million unsecured notes
|
|
3.32
|
%
|
|
Jan-2028
|
|
450,000
|
|
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
||||||||
|
$300 million unsecured notes
|
|
3.97
|
%
|
|
Apr-2048
|
|
—
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
||||||||
|
Avalon Orchards
|
|
7.80
|
%
|
|
Jul-2033
|
(3)
|
15,579
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Walnut Creek
|
|
4.00
|
%
|
|
Jul-2066
|
|
3,557
|
|
|
3,699
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,699
|
|
||||||||
|
AVA Pasadena
|
|
4.06
|
%
|
|
Jun-2018
|
(3)
|
11,073
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Eaves Los Feliz
|
|
3.68
|
%
|
|
Jun-2027
|
|
41,400
|
|
|
41,400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,400
|
|
||||||||
|
Eaves Woodland Hills
|
|
3.67
|
%
|
|
Jun-2027
|
|
111,500
|
|
|
111,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
111,500
|
|
||||||||
|
Avalon Russett
|
|
3.77
|
%
|
|
Jun-2027
|
|
32,200
|
|
|
32,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,200
|
|
||||||||
|
Avalon San Bruno II
|
|
3.85
|
%
|
|
Apr-2021
|
|
29,533
|
|
|
29,136
|
|
|
137
|
|
|
564
|
|
|
591
|
|
|
27,844
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Westbury
|
|
4.88
|
%
|
|
Nov-2036
|
(4)
|
16,450
|
|
|
15,440
|
|
|
346
|
|
|
1,430
|
|
|
1,495
|
|
|
1,575
|
|
|
1,655
|
|
|
8,939
|
|
||||||||
|
Avalon San Bruno III
|
|
3.18
|
%
|
|
Jun-2020
|
|
53,315
|
|
|
52,401
|
|
|
311
|
|
|
1,264
|
|
|
50,826
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Andover
|
|
3.28
|
%
|
|
Apr-2018
|
|
13,498
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Natick
|
|
3.15
|
%
|
|
Apr-2019
|
|
13,831
|
|
|
13,571
|
|
|
88
|
|
|
13,483
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Hoboken
|
|
3.55
|
%
|
|
Dec-2020
|
|
67,904
|
|
|
67,904
|
|
|
—
|
|
|
—
|
|
|
67,904
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Columbia Pike
|
|
3.24
|
%
|
|
Nov-2019
|
|
68,637
|
|
|
67,480
|
|
|
395
|
|
|
67,085
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
5,828,477
|
|
|
6,084,731
|
|
|
1,277
|
|
|
83,826
|
|
|
770,816
|
|
|
279,419
|
|
|
451,655
|
|
|
4,497,738
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
All-In
interest rate (1) |
|
Principal
maturity date |
|
Balance Outstanding (2)
|
|
Scheduled Maturities
|
|||||||||||||||||||||||||||||
|
Community
|
|
|
|
12/31/2017
|
|
9/30/2018
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|||||||||||||||||||
|
Variable rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Avalon Calabasas
|
|
2.40
|
%
|
|
Aug-2018
|
|
52,092
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Avalon Natick
|
|
4.79
|
%
|
|
Apr-2019
|
(5)
|
35,039
|
|
|
34,378
|
|
|
224
|
|
|
34,154
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Archstone Lexington
|
|
3.82
|
%
|
|
Oct-2020
|
|
21,700
|
|
|
21,700
|
|
|
—
|
|
|
—
|
|
|
21,700
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Term Loan - $100 million
|
|
3.17
|
%
|
|
Feb-2022
|
|
100,000
|
|
|
100,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100,000
|
|
|
—
|
|
||||||||
|
Term Loan - $150 million
|
|
3.71
|
%
|
|
Feb-2024
|
|
150,000
|
|
|
150,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
150,000
|
|
||||||||
|
$300 million unsecured notes
|
|
2.95
|
%
|
|
Jan-2021
|
|
300,000
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
300,000
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
658,831
|
|
|
606,078
|
|
|
224
|
|
|
34,154
|
|
|
21,700
|
|
|
300,000
|
|
|
100,000
|
|
|
150,000
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Total indebtedness - excluding Credit Facility
|
|
|
|
|
|
|
$
|
7,404,313
|
|
|
$
|
7,547,792
|
|
|
$
|
1,638
|
|
|
$
|
118,546
|
|
|
$
|
793,112
|
|
|
$
|
580,393
|
|
|
$
|
552,723
|
|
|
$
|
5,501,380
|
|
|
(1)
|
Rates are given as of
September 30, 2018
and include 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
$46,055
and
$47,236
as of
September 30, 2018
and
December 31, 2017
, respectively, and deferred financing costs and debt discount associated with secured notes of
$24,509
and
$27,607
as of
September 30, 2018
and
December 31, 2017
, respectively, as reflected on our Condensed Consolidated Balance Sheets included elsewhere in this report.
|
|
(3)
|
During 2018, we repaid this borrowing in advance of its scheduled maturity date.
|
|
(4)
|
Maturity date reflects the contractual maturity of the underlying bond. There is also an associated earlier credit enhancement maturity date.
|
|
(5)
|
Financed by variable rate debt, but interest rate is capped through an interest rate protection agreement.
|
|
|
|
Company
ownership percentage
|
|
# of Apartment homes
|
|
Total capitalized cost (1)
|
|
Debt (2)
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Interest rate (3)
|
|
Maturity date
|
||||||||||
|
Unconsolidated Real Estate Investments
|
|
|
|
|
Amount
|
|
Type
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
U.S. Fund
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
1. Avalon Studio 4121 - Studio City, CA
|
|
|
|
|
149
|
|
|
$
|
57,091
|
|
|
$
|
28,455
|
|
|
Fixed
|
|
3.34
|
%
|
|
Nov 2022
|
|
2. Avalon Marina Bay - Marina del Rey, CA (4)
|
|
|
|
|
205
|
|
|
77,187
|
|
|
51,300
|
|
|
Fixed
|
|
1.56
|
%
|
|
Dec 2020
|
||
|
3. Avalon Venice on Rose - Venice, CA
|
|
|
|
|
70
|
|
|
57,399
|
|
|
28,554
|
|
|
Fixed
|
|
3.28
|
%
|
|
Jun 2020
|
||
|
4. Avalon Station 250 - Dedham, MA
|
|
|
|
|
285
|
|
|
97,306
|
|
|
55,448
|
|
|
Fixed
|
|
3.73
|
%
|
|
Sep 2022
|
||
|
5. Avalon Grosvenor Tower - Bethesda, MD
|
|
|
|
|
237
|
|
|
80,191
|
|
|
42,978
|
|
|
Fixed
|
|
3.74
|
%
|
|
Sep 2022
|
||
|
Total U.S. Fund
|
|
28.6
|
%
|
|
946
|
|
|
369,174
|
|
|
206,735
|
|
|
|
|
3.08
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
AC JV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
1. Avalon North Point - Cambridge, MA (5)
|
|
|
|
|
426
|
|
|
188,494
|
|
|
111,653
|
|
|
Fixed
|
|
6.00
|
%
|
|
Aug 2021
|
||
|
2. Avalon Woodland Park - Herndon, VA (5)(6)
|
|
|
|
|
392
|
|
|
86,555
|
|
|
50,647
|
|
|
Fixed
|
|
6.00
|
%
|
|
Aug 2021
|
||
|
3. Avalon North Point Lofts - Cambridge, MA
|
|
|
|
103
|
|
|
26,849
|
|
|
—
|
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|||
|
Total AC JV
|
|
20.0
|
%
|
|
921
|
|
|
301,898
|
|
|
162,300
|
|
|
|
|
6.00
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
North Point II JV, LP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
1. AVA North Point - Cambridge, MA (7)
|
|
|
|
265
|
|
|
105,397
|
|
|
—
|
|
|
N/A
|
|
N/A
|
|
|
N/A
|
|||
|
Total North Point II JV, LP
|
|
55.0
|
%
|
|
265
|
|
|
105,397
|
|
|
—
|
|
|
|
|
N/A
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Other Operating Joint Ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
1. MVP I, LLC
|
|
25.0
|
%
|
|
313
|
|
|
125,413
|
|
|
103,000
|
|
|
Fixed
|
|
3.24
|
%
|
|
Jul 2025
|
||
|
2. Brandywine Apartments of Maryland, LLC
|
|
28.7
|
%
|
|
305
|
|
|
19,617
|
|
|
22,338
|
|
|
Fixed
|
|
3.40
|
%
|
|
Jun 2028
|
||
|
Total Other Joint Ventures
|
|
|
|
618
|
|
|
145,030
|
|
|
125,338
|
|
|
|
|
3.27
|
%
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Unconsolidated Investments
|
|
|
|
2,750
|
|
|
$
|
921,499
|
|
|
$
|
494,373
|
|
|
|
|
4.09
|
%
|
|
|
|
|
(1)
|
Represents total capitalized cost as of
September 30, 2018
.
|
|
(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, 2018
.
|
|
(4)
|
Borrowing on this community is a variable rate loan which has been converted to a fixed rate borrowing with an interest rate swap.
|
|
(5)
|
Borrowing is comprised of loans made by the equity investors in the venture in proportion to their equity interests.
|
|
(6)
|
In October 2018, this community was sold for a sales price of
$94,250
, with the venture repaying the associated partner loan.
|
|
(7)
|
Development of this community was completed during the three months ended
September 30, 2018
.
|
|
|
Number of
apartment
homes
|
|
Projected total
capitalized cost (1)
($ millions)
|
|
Construction
start
|
|
Initial projected occupancy (2)
|
|
Estimated
completion
|
|
Estimated
stabilized operations (3)
|
|||||
|
1.
|
|
Avalon Boonton
Boonton, NJ
|
350
|
|
|
$
|
91
|
|
|
Q3 2016
|
|
Q2 2019
|
|
Q1 2020
|
|
Q3 2020
|
|
2.
|
|
15 West 61st Street (4)(5)
New York, NY
|
172
|
|
|
604
|
|
|
Q4 2016
|
|
Q2 2019
|
|
Q4 2019
|
|
Q2 2020
|
|
|
3.
|
|
Avalon Belltown Towers (4)
Seattle, WA
|
273
|
|
|
147
|
|
|
Q4 2016
|
|
Q3 2019
|
|
Q4 2019
|
|
Q2 2020
|
|
|
4.
|
|
Avalon Public Market
Emeryville, CA
|
289
|
|
|
163
|
|
|
Q4 2016
|
|
Q2 2019
|
|
Q4 2019
|
|
Q2 2020
|
|
|
5.
|
|
Avalon Teaneck
Teaneck, NJ
|
248
|
|
|
73
|
|
|
Q4 2016
|
|
Q3 2019
|
|
Q1 2020
|
|
Q3 2020
|
|
|
6.
|
|
AVA Hollywood (4)
Hollywood, CA
|
695
|
|
|
365
|
|
|
Q4 2016
|
|
Q2 2019
|
|
Q2 2020
|
|
Q4 2020
|
|
|
7.
|
|
AVA Esterra Park
Redmond, WA
|
323
|
|
|
91
|
|
|
Q2 2017
|
|
Q4 2018
|
|
Q3 2019
|
|
Q1 2020
|
|
|
8.
|
|
Avalon at the Hingham Shipyard II
Hingham, MA
|
190
|
|
|
64
|
|
|
Q2 2017
|
|
Q3 2018
|
|
Q2 2019
|
|
Q4 2019
|
|
|
9.
|
|
Avalon Piscataway
Piscataway, NJ
|
360
|
|
|
90
|
|
|
Q2 2017
|
|
Q3 2018
|
|
Q2 2019
|
|
Q4 2019
|
|
|
10.
|
|
Avalon Sudbury
Sudbury, MA |
250
|
|
|
85
|
|
|
Q3 2017
|
|
Q2 2018
|
|
Q1 2019
|
|
Q3 2019
|
|
|
11.
|
|
Avalon Towson
Towson, MD
|
371
|
|
|
114
|
|
|
Q4 2017
|
|
Q1 2020
|
|
Q4 2020
|
|
Q2 2021
|
|
|
12.
|
|
Avalon Yonkers
Yonkers, NY
|
590
|
|
|
188
|
|
|
Q4 2017
|
|
Q4 2019
|
|
Q2 2021
|
|
Q3 2021
|
|
|
13.
|
|
Avalon Walnut Creek II
Walnut Creek, CA
|
200
|
|
|
109
|
|
|
Q4 2017
|
|
Q4 2019
|
|
Q2 2020
|
|
Q4 2020
|
|
|
14.
|
|
Avalon North Creek
Bothell, WA
|
316
|
|
|
84
|
|
|
Q4 2017
|
|
Q2 2019
|
|
Q1 2020
|
|
Q3 2020
|
|
|
15.
|
|
Avalon Saugus (4)
Saugus, MA
|
280
|
|
|
93
|
|
|
Q2 2018
|
|
Q3 2019
|
|
Q1 2020
|
|
Q3 2020
|
|
|
16.
|
|
Avalon Doral
Doral, FL
|
350
|
|
|
111
|
|
|
Q2 2018
|
|
Q2 2020
|
|
Q1 2021
|
|
Q3 2021
|
|
|
17
|
|
Avalon Norwood
Norwood, MA
|
198
|
|
|
61
|
|
|
Q2 2018
|
|
Q3 2019
|
|
Q1 2020
|
|
Q3 2020
|
|
|
18.
|
|
Avalon Harbor East
Baltimore, MD
|
400
|
|
|
139
|
|
|
Q3 2018
|
|
Q4 2020
|
|
Q3 2021
|
|
Q1 2022
|
|
|
19.
|
|
Avalon Old Bridge
Old Bridge, NJ |
252
|
|
|
66
|
|
|
Q3 2018
|
|
Q1 2020
|
|
Q3 2020
|
|
Q1 2021
|
|
|
|
|
Total
|
6,107
|
|
|
$
|
2,738
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Projected total capitalized cost includes all capitalized costs projected to be or actually incurred to develop the respective Development Community, determined in accordance with GAAP, including land acquisition costs, construction costs, real estate taxes, capitalized interest and loan fees, permits, professional fees, allocated development overhead and other regulatory fees. Projected total capitalized cost for communities identified as having joint venture ownership, either during construction or upon construction completion, represents the total projected joint venture contribution amount.
|
|
(2)
|
Initial projected occupancy dates are estimates. There can be no assurance that we will pursue to completion any or all of these proposed developments.
|
|
(3)
|
Stabilized operations is defined as the earlier of (i) attainment of
95%
or greater physical occupancy or (ii) the
one
-year anniversary of completion of development.
|
|
(4)
|
Development communities containing at least 10,000 square feet of retail space include 15 West 61st Street (67,000 square feet), Avalon Belltown Towers (11,000 square feet), AVA Hollywood (19,000 square feet) and Avalon Saugus (23,000 square feet).
|
|
(5)
|
We are exploring a potential for-sale strategy of individual condominium units for the residential portion of 15 West 61st Street. As a result, we may commence the sales process for the residential units in the first half of 2019, subject to future market conditions. We intend to own and operate the retail portion of the development, which is expected to complete construction during 2019.
|
|
|
Number of
apartment homes |
|
Total capitalized
cost (1)
($ millions) |
|
Approximate rentable area
(sq. ft.)
|
|
Total capitalized cost per sq. ft.
|
||||||||
|
1.
|
|
Avalon Dogpatch
San Francisco, CA |
326
|
|
|
$
|
204
|
|
|
262,478
|
|
|
$
|
777
|
|
|
2.
|
|
AVA North Point (2)
Cambridge, MA
|
265
|
|
|
110
|
|
|
226,912
|
|
|
$
|
485
|
|
|
|
|
|
Total
|
591
|
|
|
$
|
314
|
|
|
|
|
|
|||
|
(1)
|
Total capitalized cost is as of
September 30, 2018
. We generally anticipate incurring additional costs associated with these communities that are customary for new developments.
|
|
(2)
|
We developed this project within an unconsolidated joint venture that was formed in July 2016, in which we own a
55.0%
interest. The projected total capitalized cost above represents the total cost for the venture.
|
|
|
|
|
|
Number of
apartment
homes
|
|
Projected total
capitalized cost
($ millions) (1)(2)
|
|
Reconstruction
start
|
|
Estimated
reconstruction
completion (2)
|
|
Estimated
restabilized
operations (3)
|
|||
|
1.
|
|
AVA Toluca Hills
Los Angeles, CA
|
|
1,151
|
|
|
$
|
79
|
|
|
Q1 2017
|
|
Q2 2019
|
|
Q4 2019
|
|
2.
|
|
Avalon Prudential Center II
Boston, MA
|
|
266
|
|
|
19
|
|
|
Q1 2017
|
|
Q4 2019
|
|
Q2 2020
|
|
|
3.
|
|
Avalon Midtown West
New York, NY
|
|
550
|
|
|
39
|
|
|
Q1 2017
|
|
Q4 2019
|
|
Q2 2020
|
|
|
4.
|
|
Avalon at Edgewater II (4)
Edgewater, NJ |
|
240
|
|
|
60
|
|
|
Q2 2017
|
|
Q4 2018
|
|
Q1 2019
|
|
|
5.
|
|
Avalon at Florham Park
Florham Park, NJ
|
|
270
|
|
|
13
|
|
|
Q3 2017
|
|
Q4 2018
|
|
Q2 2019
|
|
|
6.
|
|
AVA Van Ness
Washington, D.C.
|
|
269
|
|
|
20
|
|
|
Q3 2017
|
|
Q1 2019
|
|
Q3 2019
|
|
|
7.
|
|
Avalon Ballston Square
Arlington, VA
|
|
714
|
|
|
25
|
|
|
Q4 2017
|
|
Q3 2019
|
|
Q1 2020
|
|
|
8.
|
|
Eaves Los Feliz
Los Angeles, CA
|
|
263
|
|
|
6
|
|
|
Q1 2018
|
|
Q4 2018
|
|
Q2 2019
|
|
|
9.
|
|
Eaves Seal Beach
Seal Beach, CA
|
|
549
|
|
|
32
|
|
|
Q1 2018
|
|
Q4 2019
|
|
Q2 2020
|
|
|
10.
|
|
Avalon Walnut Ridge II
Walnut Creek, CA
|
|
360
|
|
|
7
|
|
|
Q1 2018
|
|
Q4 2018
|
|
Q2 2019
|
|
|
11.
|
|
Eaves Redmond Campus
Redmond, WA
|
|
422
|
|
|
24
|
|
|
Q1 2018
|
|
Q2 2019
|
|
Q4 2019
|
|
|
12.
|
|
Eaves Fairfax Towers
Falls Church, VA
|
|
415
|
|
|
6
|
|
|
Q1 2018
|
|
Q2 2019
|
|
Q4 2019
|
|
|
13.
|
|
Avalon Prudential Center I
Boston, MA
|
|
243
|
|
|
18
|
|
|
Q1 2018
|
|
Q1 2020
|
|
Q3 2020
|
|
|
14.
|
|
Avalon Court
Melville, NY
|
|
494
|
|
|
15
|
|
|
Q1 2018
|
|
Q3 2019
|
|
Q1 2020
|
|
|
15.
|
|
Avalon Studio City
Studio City, CA
|
|
276
|
|
|
10
|
|
|
Q2 2018
|
|
Q1 2019
|
|
Q3 2019
|
|
|
|
|
Total
|
|
6,482
|
|
|
$
|
373
|
|
|
|
|
|
|
|
|
(1)
|
Projected total capitalized cost does not include capitalized costs incurred prior to redevelopment.
|
|
(2)
|
Projected total capitalized costs represent the aggregate of any multiple phase redevelopments and the estimated reconstruction completion dates reflect all planned phases.
|
|
(3)
|
Estimated 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.
|
|
(4)
|
Redevelopment Communities includes the reconstruction of the building destroyed in the Edgewater casualty loss. Due to the nature of this reconstruction, the 240 apartment homes that we expect the new building to contain upon completion are not included in the apartment home count presented elsewhere in this Form 10-Q, and will be included upon completion.
|
|
Market
|
|
Number of rights
|
|
Estimated
number of homes
|
|
Projected total
capitalized cost ($ millions) (1)
|
||||
|
|
|
|
|
|
|
|
||||
|
New England
|
|
4
|
|
|
922
|
|
|
$
|
356
|
|
|
Metro NY/NJ
|
|
7
|
|
|
2,970
|
|
|
1,263
|
|
|
|
Mid-Atlantic
|
|
2
|
|
|
671
|
|
|
159
|
|
|
|
Pacific Northwest
|
|
3
|
|
|
845
|
|
|
270
|
|
|
|
Northern California
|
|
5
|
|
|
1,543
|
|
|
829
|
|
|
|
Southern California
|
|
3
|
|
|
1,282
|
|
|
580
|
|
|
|
Denver
|
|
1
|
|
|
367
|
|
|
115
|
|
|
|
Total
|
|
25
|
|
|
8,600
|
|
|
$
|
3,572
|
|
|
(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 dividends;
|
|
•
|
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 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, 2018
|
|
109
|
|
|
$
|
171.89
|
|
|
—
|
|
|
$
|
200,000
|
|
|
August 1 - August 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
200,000
|
|
|
September 1 - September 30, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
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
$500,000,000
Stock Repurchase Program. There is no scheduled expiration date to this program.
|
|
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES
|
|
Exhibit No.
|
|
|
|
Description
|
|
|
|
|
|
|
|
3(i).1
|
|
—
|
|
|
|
3(i).2
|
|
—
|
|
|
|
3(i).3
|
|
—
|
|
|
|
3(ii).1
|
|
—
|
|
|
|
3(ii).2
|
|
—
|
|
|
|
3(ii).3
|
|
—
|
|
|
|
4.1
|
|
—
|
|
|
|
4.2
|
|
—
|
|
|
|
4.3
|
|
—
|
|
|
|
4.4
|
|
—
|
|
|
|
4.5
|
|
—
|
|
|
|
4.6
|
|
—
|
|
|
|
4.7
|
|
—
|
|
|
|
4.8
|
|
—
|
|
|
|
4.9
|
|
—
|
|
|
|
4.10
|
|
—
|
|
|
|
31.1
|
|
—
|
|
|
|
31.2
|
|
—
|
|
|
|
32
|
|
—
|
|
|
|
101
|
|
—
|
|
XBRL (Extensible Business Reporting Language). The following materials from AvalonBay Communities, Inc.'s Quarterly Report on Form 10-Q for the period ended September 30, 2018, formatted in XBRL: (i) condensed consolidated balance sheets, (ii) condensed consolidated statements of comprehensive income, (iii) condensed consolidated statements of cash flows and (iv) notes to condensed consolidated financial statements.
|
|
|
AVALONBAY COMMUNITIES, INC.
|
|
|
|
|
|
|
|
|
|
|
Date:
|
November 2, 2018
|
/s/ Timothy J. Naughton
|
|
|
|
Timothy J. Naughton
|
|
|
|
Chairman, Chief Executive Officer and President
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date:
|
November 2, 2018
|
/s/ Kevin P. O'Shea
|
|
|
|
Kevin P. O'Shea
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|