Attached files
file | filename |
---|---|
EX-99.1 - EXHIBIT 99.1 - MID AMERICA APARTMENT COMMUNITIES INC. | a2q18exh991.htm |
8-K - 8-K - MID AMERICA APARTMENT COMMUNITIES INC. | maa63018-er.htm |
PORTFOLIO STATISTICS |
TOTAL MULTIFAMILY PORTFOLIO AT JUNE 30, 2018 (In apartment units)
Same Store | Non-Same Store(1) | Lease-up | Total Completed Communities | Development Units Delivered | Total | |||||||||||||
Atlanta, GA | 10,664 | — | 332 | 10,996 | 272 | 11,268 | ||||||||||||
Dallas, TX | 9,404 | 362 | — | 9,766 | — | 9,766 | ||||||||||||
Austin, TX | 6,475 | 298 | 344 | 7,117 | — | 7,117 | ||||||||||||
Charlotte, NC | 6,149 | — | — | 6,149 | — | 6,149 | ||||||||||||
Orlando, FL | 4,498 | 776 | — | 5,274 | — | 5,274 | ||||||||||||
Tampa, FL | 5,220 | — | — | 5,220 | — | 5,220 | ||||||||||||
Raleigh/Durham, NC | 4,397 | 803 | — | 5,200 | — | 5,200 | ||||||||||||
Houston, TX | 4,479 | 388 | — | 4,867 | — | 4,867 | ||||||||||||
Nashville, TN | 3,776 | 279 | 320 | 4,375 | — | 4,375 | ||||||||||||
Fort Worth, TX | 4,249 | — | — | 4,249 | — | 4,249 | ||||||||||||
Washington, DC | 4,080 | — | — | 4,080 | — | 4,080 | ||||||||||||
Jacksonville, FL | 3,496 | — | — | 3,496 | — | 3,496 | ||||||||||||
Charleston, SC | 2,726 | 302 | — | 3,028 | — | 3,028 | ||||||||||||
Phoenix, AZ | 2,301 | 322 | — | 2,623 | — | 2,623 | ||||||||||||
Savannah, GA | 2,219 | — | — | 2,219 | — | 2,219 | ||||||||||||
Greenville, SC | 1,748 | 336 | — | 2,084 | — | 2,084 | ||||||||||||
Richmond, VA | 1,668 | 336 | — | 2,004 | — | 2,004 | ||||||||||||
Memphis, TN | 1,811 | — | — | 1,811 | — | 1,811 | ||||||||||||
San Antonio, TX | 1,504 | — | — | 1,504 | — | 1,504 | ||||||||||||
Birmingham, AL | 1,462 | — | — | 1,462 | — | 1,462 | ||||||||||||
Little Rock, AR | 1,368 | — | — | 1,368 | — | 1,368 | ||||||||||||
Jackson, MS | 1,241 | — | — | 1,241 | — | 1,241 | ||||||||||||
Huntsville, AL | 1,228 | — | — | 1,228 | — | 1,228 | ||||||||||||
Other | 7,320 | 449 | 887 | 8,656 | — | 8,656 | ||||||||||||
Total Multifamily Units | 93,483 | 4,651 | 1,883 | 100,017 | 272 | 100,289 |
(1)Non-Same Store total excludes 269 units in joint venture property in Washington, D.C.
Supplemental Data S-1
PORTFOLIO STATISTICS (CONTINUED) |
TOTAL MULTIFAMILY COMMUNITY STATISTICS(1)
Dollars in thousands, except Average Effective Rent
As of June 30, 2018 | Average Effective Rent for the Three Months Ended June 30, 2018 | As of June 30, 2018 | ||||||||||||||||||
Gross Real Assets | Percent to Total of Gross Real Assets | Physical Occupancy | Completed Units | Total Units, Including Development | ||||||||||||||||
Atlanta, GA | $ | 1,759,821 | 13.3 | % | 96.2 | % | $ | 1,365 | 10,664 | |||||||||||
Dallas, TX | 1,354,687 | 10.2 | % | 96.0 | % | 1,262 | 9,766 | |||||||||||||
Washington, DC | 939,596 | 7.1 | % | 96.8 | % | 1,726 | 4,080 | |||||||||||||
Charlotte, NC | 932,905 | 7.1 | % | 96.0 | % | 1,172 | 6,149 | |||||||||||||
Tampa, FL | 850,628 | 6.4 | % | 96.5 | % | 1,383 | 5,220 | |||||||||||||
Orlando, FL | 809,525 | 6.1 | % | 95.7 | % | 1,392 | 5,274 | |||||||||||||
Austin, TX | 759,782 | 5.8 | % | 96.2 | % | 1,166 | 6,773 | |||||||||||||
Raleigh/Durham, NC | 656,692 | 5.0 | % | 95.7 | % | 1,066 | 5,200 | |||||||||||||
Houston, TX | 593,378 | 4.5 | % | 96.7 | % | 1,146 | 4,867 | |||||||||||||
Nashville, TN | 447,521 | 3.4 | % | 96.4 | % | 1,196 | 4,055 | |||||||||||||
Fort Worth, TX | 383,675 | 2.9 | % | 96.3 | % | 1,118 | 4,249 | |||||||||||||
Phoenix, AZ | 370,002 | 2.8 | % | 96.2 | % | 1,119 | 2,623 | |||||||||||||
Charleston, SC | 361,763 | 2.7 | % | 96.3 | % | 1,159 | 3,028 | |||||||||||||
Jacksonville, FL | 287,963 | 2.2 | % | 97.5 | % | 1,073 | 3,496 | |||||||||||||
Richmond, VA | 256,924 | 1.9 | % | 97.7 | % | 1,121 | 2,004 | |||||||||||||
Savannah, GA | 235,290 | 1.8 | % | 96.5 | % | 1,041 | 2,219 | |||||||||||||
San Antonio, TX | 159,966 | 1.2 | % | 96.7 | % | 1,061 | 1,504 | |||||||||||||
Kansas City, MO-KS | 156,824 | 1.2 | % | 96.9 | % | 1,208 | 956 | |||||||||||||
Birmingham, AL | 152,829 | 1.2 | % | 96.7 | % | 965 | 1,462 | |||||||||||||
Greenville, SC | 152,465 | 1.1 | % | 96.9 | % | 865 | 2,084 | |||||||||||||
Memphis, TN | 126,970 | 1.0 | % | 97.2 | % | 944 | 1,811 | |||||||||||||
All Other Markets by State (individual markets <1% gross real assets) | ||||||||||||||||||||
Florida | $ | 171,945 | 1.3 | % | 97.8 | % | $ | 1,245 | 1,806 | |||||||||||
Alabama | 154,278 | 1.2 | % | 98.2 | % | 896 | 1,648 | |||||||||||||
Virginia | 149,498 | 1.1 | % | 97.6 | % | 1,227 | 1,039 | |||||||||||||
Arkansas | 116,542 | 0.9 | % | 96.1 | % | 875 | 1,368 | |||||||||||||
Kentucky | 91,406 | 0.7 | % | 96.8 | % | 855 | 1,308 | |||||||||||||
Mississippi | 71,835 | 0.5 | % | 97.0 | % | 861 | 1,241 | |||||||||||||
Nevada | 68,381 | 0.5 | % | 94.9 | % | 962 | 721 | |||||||||||||
Tennessee | 50,115 | 0.4 | % | 96.4 | % | 837 | 943 | |||||||||||||
South Carolina | 35,798 | 0.3 | % | 95.8 | % | 814 | 576 | |||||||||||||
Subtotal | $ | 12,659,004 | 95.8 | % | 96.4 | % | $ | 1,193 | 98,134 | |||||||||||
Denver, CO | $ | 187,514 | 1.4 | % | 64.8 | % | $ | 1,692 | 733 | 733 | ||||||||||
Atlanta, GA | 172,246 | 1.3 | % | 33.0 | % | 2,122 | 604 | 770 | ||||||||||||
Nashville, TN | 72,161 | 0.5 | % | 91.6 | % | 1,654 | 320 | 320 | ||||||||||||
Austin, TX | 61,781 | 0.5 | % | 91.6 | % | 1,427 | 344 | 344 | ||||||||||||
Kansas City, MO-KS | 24,985 | 0.2 | % | 74.7 | % | 1,205 | 154 | 154 | ||||||||||||
Charleston, SC | 21,835 | 0.2 | % | — | % | — | — | 140 | ||||||||||||
Dallas, TX | 7,248 | 0.1 | % | — | % | — | — | 348 | ||||||||||||
Raleigh/Durham, NC | 2,700 | 0.0 | % | — | % | — | — | 150 | ||||||||||||
Lease-up and Development | $ | 550,470 | 4.2 | % | 62.6 | % | $ | 1,729 | 2,155 | 2,959 | ||||||||||
Total Wholly Owned Multifamily Communities | $ | 13,209,474 | 100.0 | % | 95.6 | % | $ | 1,205 | 100,289 | 101,093 |
(1) Schedule excludes one joint venture property in Washington, D.C.
Supplemental Data S-2
COMPONENTS OF NET OPERATING INCOME |
Dollars in thousands
As of June 30, 2018 | Three Months Ended | ||||||||||||||||
Apartment Units | Gross Real Assets | June 30, 2018 | June 30, 2017 | Percent Change | |||||||||||||
Operating Revenue | |||||||||||||||||
Same Store Communities | 93,483 | $ | 11,868,442 | $ | 358,503 | $ | 353,330 | 1.5 | % | ||||||||
Non-Same Store Communities | 4,651 | 790,562 | 19,859 | 24,003 | |||||||||||||
Lease up/Development Communities | 2,155 | 550,470 | 6,171 | 66 | |||||||||||||
Total Multifamily Portfolio | 100,289 | $ | 13,209,474 | $ | 384,533 | $ | 377,399 | ||||||||||
Commercial Property/Land | — | $ | 220,247 | $ | 5,540 | $ | 5,392 | ||||||||||
Total Operating Revenue | 100,289 | $ | 13,429,721 | $ | 390,073 | $ | 382,791 | ||||||||||
Property Operating Expenses | |||||||||||||||||
Same Store Communities | $ | 134,303 | $ | 132,856 | 1.1 | % | |||||||||||
Non-Same Store Communities | 9,068 | 11,063 | |||||||||||||||
Lease up/Development Communities | 3,105 | 229 | |||||||||||||||
Total Multifamily Portfolio | $ | 146,476 | $ | 144,148 | |||||||||||||
Commercial Property/Land | $ | 2,254 | $ | 1,821 | |||||||||||||
Total Property Operating Expenses | $ | 148,730 | $ | 145,969 | |||||||||||||
Net Operating Income | |||||||||||||||||
Same Store Communities | $ | 224,200 | $ | 220,474 | 1.7 | % | |||||||||||
Non-Same Store Communities | 10,791 | 12,940 | |||||||||||||||
Lease up/Development Communities | 3,066 | (163 | ) | ||||||||||||||
Total Multifamily Portfolio | $ | 238,057 | $ | 233,251 | |||||||||||||
Commercial Property/Land | $ | 3,286 | $ | 3,571 | |||||||||||||
Total Net Operating Income | $ | 241,343 | $ | 236,822 | 1.9 | % |
COMPONENTS OF SAME STORE PROPERTY OPERATING EXPENSES |
Dollars in thousands
Three Months Ended | Six Months Ended | ||||||||||||||||||||
June 30, 2018 | June 30, 2017 | Percent Increase/(Decrease) | June 30, 2018 | June 30, 2017 | Percent Increase/(Decrease) | ||||||||||||||||
Personnel | $ | 32,568 | $ | 31,656 | 2.9 | % | $ | 64,103 | $ | 62,443 | 2.7 | % | |||||||||
Building Repair and Maintenance | 16,040 | 16,881 | (5.0 | )% | 29,997 | 31,875 | (5.9 | )% | |||||||||||||
Utilities | 26,054 | 25,131 | 3.7 | % | 52,018 | 49,668 | 4.7 | % | |||||||||||||
Marketing | 4,285 | 4,091 | 4.7 | % | 7,790 | 7,979 | (2.4 | )% | |||||||||||||
Office Operations | 4,969 | 5,131 | (3.2 | )% | 11,028 | 10,423 | 5.8 | % | |||||||||||||
Property Taxes | 47,759 | 46,524 | 2.7 | % | 95,569 | 93,114 | 2.6 | % | |||||||||||||
Insurance | 2,628 | 3,442 | (23.6 | )% | 5,295 | 6,768 | (21.8 | )% | |||||||||||||
Total Property Operating Expenses | $ | 134,303 | $ | 132,856 | 1.1 | % | $ | 265,800 | $ | 262,270 | 1.3 | % |
Supplemental Data S-3
NOI CONTRIBUTION PERCENTAGE BY MARKET |
Same Store Portfolio
Average Physical Occupancy | ||||||||||||||||
Apartment Units | Percent of Same Store NOI | Three Months Ended | Six Months Ended | |||||||||||||
June 30, 2018 | June 30, 2017 | June 30, 2018 | June 30, 2017 | |||||||||||||
Atlanta, GA | 10,664 | 13.4 | % | 95.6 | % | 96.0 | % | 95.8 | % | 96.0 | % | |||||
Dallas, TX | 9,404 | 9.4 | % | 95.1 | % | 95.4 | % | 95.3 | % | 95.2 | % | |||||
Charlotte, NC | 6,149 | 7.2 | % | 96.1 | % | 96.4 | % | 96.3 | % | 96.4 | % | |||||
Washington, DC | 4,080 | 6.9 | % | 96.6 | % | 96.6 | % | 96.6 | % | 96.9 | % | |||||
Tampa, FL | 5,220 | 6.6 | % | 96.0 | % | 95.7 | % | 96.2 | % | 95.8 | % | |||||
Austin, TX | 6,475 | 5.9 | % | 95.5 | % | 95.6 | % | 95.7 | % | 95.6 | % | |||||
Orlando, FL | 4,498 | 5.8 | % | 96.3 | % | 96.2 | % | 96.3 | % | 96.0 | % | |||||
Raleigh/Durham, NC | 4,397 | 4.5 | % | 95.9 | % | 96.4 | % | 96.3 | % | 96.5 | % | |||||
Nashville, TN | 3,776 | 4.3 | % | 96.0 | % | 95.9 | % | 95.9 | % | 95.6 | % | |||||
Fort Worth, TX | 4,249 | 4.1 | % | 95.6 | % | 96.0 | % | 95.7 | % | 95.8 | % | |||||
Houston, TX | 4,479 | 3.9 | % | 96.0 | % | 95.9 | % | 96.4 | % | 95.3 | % | |||||
Jacksonville, FL | 3,496 | 3.5 | % | 96.8 | % | 96.7 | % | 96.7 | % | 96.9 | % | |||||
Charleston, SC | 2,726 | 2.9 | % | 95.9 | % | 96.4 | % | 96.0 | % | 96.1 | % | |||||
Phoenix, AZ | 2,301 | 2.6 | % | 96.2 | % | 96.8 | % | 96.5 | % | 97.1 | % | |||||
Savannah, GA | 2,219 | 2.1 | % | 96.3 | % | 97.0 | % | 96.7 | % | 96.7 | % | |||||
Richmond, VA | 1,668 | 1.8 | % | 96.9 | % | 96.9 | % | 96.9 | % | 96.3 | % | |||||
Memphis, TN | 1,811 | 1.4 | % | 96.7 | % | 96.7 | % | 96.2 | % | 96.2 | % | |||||
Greenville, SC | 1,748 | 1.3 | % | 96.1 | % | 96.2 | % | 96.4 | % | 96.4 | % | |||||
San Antonio, TX | 1,504 | 1.3 | % | 96.1 | % | 95.8 | % | 95.8 | % | 95.9 | % | |||||
Birmingham, AL | 1,462 | 1.2 | % | 95.9 | % | 96.1 | % | 95.8 | % | 96.3 | % | |||||
Little Rock, AR | 1,368 | 1.0 | % | 95.4 | % | 95.5 | % | 95.7 | % | 95.5 | % | |||||
Huntsville, AL | 1,228 | 1.0 | % | 97.6 | % | 96.3 | % | 97.4 | % | 96.3 | % | |||||
Jackson, MS | 1,241 | 1.0 | % | 96.2 | % | 96.9 | % | 95.9 | % | 96.5 | % | |||||
Other | 7,320 | 6.9 | % | 96.5 | % | 96.4 | % | 96.5 | % | 96.2 | % | |||||
Total Same Store | 93,483 | 100.0 | % | 96.0 | % | 96.1 | % | 96.1 | % | 96.0 | % |
Supplemental Data S-4
MULTIFAMILY SAME STORE QUARTER OVER QUARTER COMPARISONS |
Dollars in thousands, except unit and per unit data
Units | Revenues | Expenses | NOI | Effective Rent per Unit | ||||||||||||||||||||||||||||||||||||||||||
Q2 2018 | Q2 2017 | % Chg | Q2 2018 | Q2 2017 | % Chg | Q2 2018 | Q2 2017 | % Chg | Q2 2018 | Q2 2017 | % Chg | |||||||||||||||||||||||||||||||||||
Atlanta, GA | 10,664 | $ | 46,511 | $ | 46,317 | 0.4 | % | $ | 16,328 | $ | 16,360 | (0.2 | )% | $ | 30,183 | $ | 29,957 | 0.8 | % | $ | 1,365 | $ | 1,347 | 1.3 | % | |||||||||||||||||||||
Dallas, TX | 9,404 | 37,628 | 37,560 | 0.2 | % | 16,440 | 16,275 | 1.0 | % | 21,188 | 21,285 | (0.5 | )% | 1,270 | 1,266 | 0.3 | % | |||||||||||||||||||||||||||||
Charlotte, NC | 6,149 | 23,188 | 22,928 | 1.1 | % | 7,136 | 7,197 | (0.8 | )% | 16,052 | 15,731 | 2.0 | % | 1,172 | 1,156 | 1.4 | % | |||||||||||||||||||||||||||||
Washington, DC | 4,080 | 22,273 | 21,836 | 2.0 | % | 6,741 | 7,112 | (5.2 | )% | 15,532 | 14,724 | 5.5 | % | 1,726 | 1,698 | 1.6 | % | |||||||||||||||||||||||||||||
Tampa, FL | 5,220 | 22,905 | 22,499 | 1.8 | % | 8,160 | 7,873 | 3.6 | % | 14,745 | 14,626 | 0.8 | % | 1,383 | 1,351 | 2.4 | % | |||||||||||||||||||||||||||||
Austin, TX | 6,475 | 24,216 | 24,214 | 0.0 | % | 10,915 | 10,887 | 0.3 | % | 13,301 | 13,327 | (0.2 | )% | 1,148 | 1,149 | (0.1 | )% | |||||||||||||||||||||||||||||
Orlando, FL | 4,498 | 20,112 | 19,189 | 4.8 | % | 7,118 | 6,841 | 4.0 | % | 12,994 | 12,348 | 5.2 | % | 1,403 | 1,342 | 4.5 | % | |||||||||||||||||||||||||||||
Raleigh/Durham, NC | 4,397 | 15,149 | 14,830 | 2.2 | % | 5,101 | 5,106 | (0.1 | )% | 10,048 | 9,724 | 3.3 | % | 1,047 | 1,024 | 2.2 | % | |||||||||||||||||||||||||||||
Nashville, TN | 3,776 | 14,418 | 14,373 | 0.3 | % | 4,810 | 5,006 | (3.9 | )% | 9,608 | 9,367 | 2.6 | % | 1,177 | 1,163 | 1.2 | % | |||||||||||||||||||||||||||||
Fort Worth, TX | 4,249 | 15,750 | 15,453 | 1.9 | % | 6,509 | 6,718 | (3.1 | )% | 9,241 | 8,735 | 5.8 | % | 1,118 | 1,088 | 2.8 | % | |||||||||||||||||||||||||||||
Houston, TX | 4,479 | 16,145 | 16,133 | 0.1 | % | 7,362 | 7,284 | 1.1 | % | 8,783 | 8,849 | (0.7 | )% | 1,128 | 1,124 | 0.4 | % | |||||||||||||||||||||||||||||
Jacksonville, FL | 3,496 | 12,046 | 11,625 | 3.6 | % | 4,265 | 4,050 | 5.3 | % | 7,781 | 7,575 | 2.7 | % | 1,073 | 1,031 | 4.1 | % | |||||||||||||||||||||||||||||
Charleston, SC | 2,726 | 10,149 | 10,115 | 0.3 | % | 3,690 | 3,506 | 5.2 | % | 6,459 | 6,609 | (2.3 | )% | 1,131 | 1,127 | 0.4 | % | |||||||||||||||||||||||||||||
Phoenix, AZ | 2,301 | 8,261 | 7,925 | 4.2 | % | 2,495 | 2,511 | (0.6 | )% | 5,766 | 5,414 | 6.5 | % | 1,107 | 1,052 | 5.2 | % | |||||||||||||||||||||||||||||
Savannah, GA | 2,219 | 7,597 | 7,482 | 1.5 | % | 2,781 | 2,748 | 1.2 | % | 4,816 | 4,734 | 1.7 | % | 1,041 | 1,015 | 2.6 | % | |||||||||||||||||||||||||||||
Richmond, VA | 1,668 | 5,897 | 5,596 | 5.4 | % | 1,947 | 1,816 | 7.2 | % | 3,950 | 3,780 | 4.5 | % | 1,067 | 1,014 | 5.2 | % | |||||||||||||||||||||||||||||
Memphis, TN | 1,811 | 5,539 | 5,373 | 3.1 | % | 2,338 | 2,177 | 7.4 | % | 3,201 | 3,196 | 0.2 | % | 944 | 913 | 3.4 | % | |||||||||||||||||||||||||||||
Greenville, SC | 1,748 | 4,785 | 4,710 | 1.6 | % | 1,933 | 1,873 | 3.2 | % | 2,852 | 2,837 | 0.5 | % | 821 | 802 | 2.4 | % | |||||||||||||||||||||||||||||
San Antonio, TX | 1,504 | 5,172 | 5,199 | (0.5 | )% | 2,362 | 2,341 | 0.9 | % | 2,810 | 2,858 | (1.7 | )% | 1,061 | 1,067 | (0.6 | )% | |||||||||||||||||||||||||||||
Birmingham, AL | 1,462 | 4,773 | 4,719 | 1.1 | % | 2,044 | 1,970 | 3.8 | % | 2,729 | 2,749 | (0.7 | )% | 965 | 962 | 0.3 | % | |||||||||||||||||||||||||||||
Little Rock, AR | 1,368 | 3,870 | 3,856 | 0.4 | % | 1,574 | 1,531 | 2.8 | % | 2,296 | 2,325 | (1.2 | )% | 875 | 880 | (0.6 | )% | |||||||||||||||||||||||||||||
Huntsville, AL | 1,228 | 3,576 | 3,368 | 6.2 | % | 1,336 | 1,361 | (1.8 | )% | 2,240 | 2,007 | 11.6 | % | 834 | 795 | 4.9 | % | |||||||||||||||||||||||||||||
Jackson, MS | 1,241 | 3,580 | 3,628 | (1.3 | )% | 1,386 | 1,355 | 2.3 | % | 2,194 | 2,273 | (3.5 | )% | 861 | 869 | (0.9 | )% | |||||||||||||||||||||||||||||
Other | 7,320 | 24,963 | 24,402 | 2.3 | % | 9,532 | 8,958 | 6.4 | % | 15,431 | 15,444 | (0.1 | )% | 1,044 | 1,024 | 2.0 | % | |||||||||||||||||||||||||||||
Total Same Store | 93,483 | $ | 358,503 | $ | 353,330 | 1.5 | % | $ | 134,303 | $ | 132,856 | 1.1 | % | $ | 224,200 | $ | 220,474 | 1.7 | % | $ | 1,189 | $ | 1,169 | 1.7 | % |
Supplemental Data S-5
MULTIFAMILY SAME STORE SEQUENTIAL QUARTER COMPARISONS |
Dollars in thousands, except unit and per unit data
Units | Revenues | Expenses | NOI | Effective Rent per Unit | ||||||||||||||||||||||||||||||||||||||||||
Q2 2018 | Q1 2018 | % Chg | Q2 2018 | Q1 2018 | % Chg | Q2 2018 | Q1 2018 | % Chg | Q2 2018 | Q1 2018 | % Chg | |||||||||||||||||||||||||||||||||||
Atlanta, GA | 10,664 | $ | 46,511 | $ | 46,504 | 0.0 | % | $ | 16,328 | $ | 16,004 | 2.0 | % | $ | 30,183 | $ | 30,500 | (1.0 | )% | $ | 1,365 | $ | 1,355 | 0.7 | % | |||||||||||||||||||||
Dallas, TX | 9,404 | 37,628 | 37,735 | (0.3 | )% | 16,440 | 16,292 | 0.9 | % | 21,188 | 21,443 | (1.2 | )% | 1,270 | 1,265 | 0.4 | % | |||||||||||||||||||||||||||||
Charlotte, NC | 6,149 | 23,188 | 23,097 | 0.4 | % | 7,136 | 6,601 | 8.1 | % | 16,052 | 16,496 | (2.7 | )% | 1,173 | 1,160 | 1.1 | % | |||||||||||||||||||||||||||||
Washington, DC | 4,080 | 22,273 | 22,080 | 0.9 | % | 6,741 | 7,024 | (4.0 | )% | 15,532 | 15,056 | 3.2 | % | 1,726 | 1,712 | 0.8 | % | |||||||||||||||||||||||||||||
Tampa, FL | 5,220 | 22,905 | 22,868 | 0.2 | % | 8,160 | 7,904 | 3.2 | % | 14,745 | 14,964 | (1.5 | )% | 1,383 | 1,366 | 1.2 | % | |||||||||||||||||||||||||||||
Austin, TX | 6,475 | 24,216 | 24,166 | 0.2 | % | 10,915 | 10,849 | 0.6 | % | 13,301 | 13,317 | (0.1 | )% | 1,148 | 1,141 | 0.6 | % | |||||||||||||||||||||||||||||
Orlando, FL | 4,498 | 20,112 | 19,885 | 1.1 | % | 7,118 | 6,996 | 1.7 | % | 12,994 | 12,889 | 0.8 | % | 1,403 | 1,381 | 1.6 | % | |||||||||||||||||||||||||||||
Raleigh/Durham, NC | 4,397 | 15,149 | 15,138 | 0.1 | % | 5,101 | 4,969 | 2.7 | % | 10,048 | 10,169 | (1.2 | )% | 1,047 | 1,039 | 0.8 | % | |||||||||||||||||||||||||||||
Nashville, TN | 3,776 | 14,418 | 14,362 | 0.4 | % | 4,810 | 4,621 | 4.1 | % | 9,608 | 9,741 | (1.4 | )% | 1,177 | 1,167 | 0.9 | % | |||||||||||||||||||||||||||||
Fort Worth, TX | 4,249 | 15,750 | 15,737 | 0.1 | % | 6,509 | 6,664 | (2.3 | )% | 9,241 | 9,073 | 1.9 | % | 1,118 | 1,110 | 0.7 | % | |||||||||||||||||||||||||||||
Houston, TX | 4,479 | 16,145 | 15,970 | 1.1 | % | 7,362 | 7,355 | 0.1 | % | 8,783 | 8,615 | 2.0 | % | 1,128 | 1,107 | 1.9 | % | |||||||||||||||||||||||||||||
Jacksonville, FL | 3,496 | 12,046 | 11,928 | 1.0 | % | 4,265 | 4,008 | 6.4 | % | 7,781 | 7,920 | (1.8 | )% | 1,073 | 1,059 | 1.3 | % | |||||||||||||||||||||||||||||
Charleston, SC | 2,726 | 10,149 | 10,123 | 0.3 | % | 3,690 | 3,513 | 5.0 | % | 6,459 | 6,610 | (2.3 | )% | 1,131 | 1,121 | 0.9 | % | |||||||||||||||||||||||||||||
Phoenix, AZ | 2,301 | 8,261 | 8,163 | 1.2 | % | 2,495 | 2,394 | 4.2 | % | 5,766 | 5,769 | (0.1 | )% | 1,107 | 1,084 | 2.1 | % | |||||||||||||||||||||||||||||
Savannah, GA | 2,219 | 7,597 | 7,533 | 0.8 | % | 2,781 | 2,774 | 0.3 | % | 4,816 | 4,759 | 1.2 | % | 1,041 | 1,024 | 1.7 | % | |||||||||||||||||||||||||||||
Richmond, VA | 1,668 | 5,897 | 5,789 | 1.9 | % | 1,947 | 1,935 | 0.6 | % | 3,950 | 3,854 | 2.5 | % | 1,067 | 1,045 | 2.1 | % | |||||||||||||||||||||||||||||
Memphis, TN | 1,811 | 5,539 | 5,438 | 1.9 | % | 2,338 | 2,320 | 0.8 | % | 3,201 | 3,118 | 2.7 | % | 944 | 924 | 2.2 | % | |||||||||||||||||||||||||||||
Greenville, SC | 1,748 | 4,785 | 4,765 | 0.4 | % | 1,933 | 1,741 | 11.0 | % | 2,852 | 3,024 | (5.7 | )% | 821 | 808 | 1.6 | % | |||||||||||||||||||||||||||||
San Antonio, TX | 1,504 | 5,172 | 5,158 | 0.3 | % | 2,362 | 2,389 | (1.1 | )% | 2,810 | 2,769 | 1.5 | % | 1,061 | 1,059 | 0.2 | % | |||||||||||||||||||||||||||||
Birmingham, AL | 1,462 | 4,773 | 4,722 | 1.1 | % | 2,044 | 1,943 | 5.2 | % | 2,729 | 2,779 | (1.8 | )% | 965 | 956 | 0.9 | % | |||||||||||||||||||||||||||||
Little Rock, AR | 1,368 | 3,870 | 3,879 | (0.2 | )% | 1,574 | 1,521 | 3.5 | % | 2,296 | 2,358 | (2.6 | )% | 875 | 873 | 0.2 | % | |||||||||||||||||||||||||||||
Huntsville, AL | 1,228 | 3,576 | 3,490 | 2.5 | % | 1,336 | 1,290 | 3.6 | % | 2,240 | 2,200 | 1.8 | % | 834 | 818 | 2.0 | % | |||||||||||||||||||||||||||||
Jackson, MS | 1,241 | 3,580 | 3,580 | 0.0 | % | 1,386 | 1,385 | 0.1 | % | 2,194 | 2,195 | 0.0 | % | 861 | 861 | 0.0 | % | |||||||||||||||||||||||||||||
Other | 7,320 | 24,963 | 24,737 | 0.9 | % | 9,532 | 9,005 | 5.9 | % | 15,431 | 15,732 | (1.9 | )% | 1,044 | 1,030 | 1.4 | % | |||||||||||||||||||||||||||||
Total Same Store | 93,483 | $ | 358,503 | $ | 356,847 | 0.5 | % | $ | 134,303 | $ | 131,497 | 2.1 | % | $ | 224,200 | $ | 225,350 | (0.5 | )% | $ | 1,189 | $ | 1,177 | 1.0 | % |
Supplemental Data S-6
MULTIFAMILY SAME STORE YEAR TO DATE COMPARISONS AS OF JUNE 30, 2018 |
Dollars in thousands, except unit and per unit data
Units | Revenues | Expenses | NOI | Effective Rent per Unit | ||||||||||||||||||||||||||||||||||||||||||
YTD 2018 | YTD 2017 | % Chg | YTD 2018 | YTD 2017 | % Chg | YTD 2018 | YTD 2017 | % Chg | YTD 2018 | YTD 2017 | % Chg | |||||||||||||||||||||||||||||||||||
Atlanta, GA | 10,664 | $ | 93,015 | $ | 92,389 | 0.7 | % | $ | 32,332 | $ | 32,735 | (1.2 | )% | $ | 60,683 | $ | 59,654 | 1.7 | % | $ | 1,360 | $ | 1,343 | 1.3 | % | |||||||||||||||||||||
Dallas, TX | 9,404 | 75,363 | 74,940 | 0.6 | % | 32,732 | 32,044 | 2.1 | % | 42,631 | 42,896 | (0.6 | )% | 1,268 | 1,263 | 0.4 | % | |||||||||||||||||||||||||||||
Charlotte, NC | 6,149 | 46,285 | 45,668 | 1.4 | % | 13,737 | 13,974 | (1.7 | )% | 32,548 | 31,694 | 2.7 | % | 1,166 | 1,151 | 1.3 | % | |||||||||||||||||||||||||||||
Washington, DC | 4,080 | 44,353 | 43,552 | 1.8 | % | 13,765 | 13,926 | (1.2 | )% | 30,588 | 29,626 | 3.2 | % | 1,719 | 1,689 | 1.8 | % | |||||||||||||||||||||||||||||
Tampa, FL | 5,220 | 45,773 | 44,883 | 2.0 | % | 16,064 | 15,725 | 2.2 | % | 29,709 | 29,158 | 1.9 | % | 1,375 | 1,349 | 1.9 | % | |||||||||||||||||||||||||||||
Austin, TX | 6,475 | 48,382 | 48,394 | 0.0 | % | 21,764 | 21,703 | 0.3 | % | 26,618 | 26,691 | (0.3 | )% | 1,144 | 1,148 | (0.3 | )% | |||||||||||||||||||||||||||||
Orlando, FL | 4,498 | 39,997 | 38,189 | 4.7 | % | 14,114 | 13,543 | 4.2 | % | 25,883 | 24,646 | 5.0 | % | 1,392 | 1,335 | 4.3 | % | |||||||||||||||||||||||||||||
Raleigh/Durham, NC | 4,397 | 30,287 | 29,525 | 2.6 | % | 10,070 | 9,892 | 1.8 | % | 20,217 | 19,633 | 3.0 | % | 1,043 | 1,018 | 2.5 | % | |||||||||||||||||||||||||||||
Nashville, TN | 3,776 | 28,780 | 28,520 | 0.9 | % | 9,431 | 9,562 | (1.4 | )% | 19,349 | 18,958 | 2.1 | % | 1,172 | 1,159 | 1.1 | % | |||||||||||||||||||||||||||||
Fort Worth, TX | 4,249 | 31,487 | 30,621 | 2.8 | % | 13,173 | 12,789 | 3.0 | % | 18,314 | 17,832 | 2.7 | % | 1,114 | 1,079 | 3.2 | % | |||||||||||||||||||||||||||||
Houston, TX | 4,479 | 32,115 | 32,390 | (0.8 | )% | 14,717 | 14,904 | (1.3 | )% | 17,398 | 17,486 | (0.5 | )% | 1,118 | 1,137 | (1.7 | )% | |||||||||||||||||||||||||||||
Jacksonville, FL | 3,496 | 23,974 | 23,113 | 3.7 | % | 8,273 | 8,066 | 2.6 | % | 15,701 | 15,047 | 4.3 | % | 1,066 | 1,025 | 4.0 | % | |||||||||||||||||||||||||||||
Charleston, SC | 2,726 | 20,272 | 20,050 | 1.1 | % | 7,203 | 6,777 | 6.3 | % | 13,069 | 13,273 | (1.5 | )% | 1,126 | 1,120 | 0.5 | % | |||||||||||||||||||||||||||||
Phoenix, AZ | 2,301 | 16,424 | 15,792 | 4.0 | % | 4,889 | 4,882 | 0.1 | % | 11,535 | 10,910 | 5.7 | % | 1,096 | 1,044 | 5.0 | % | |||||||||||||||||||||||||||||
Savannah, GA | 2,219 | 15,130 | 14,843 | 1.9 | % | 5,555 | 5,336 | 4.1 | % | 9,575 | 9,507 | 0.7 | % | 1,033 | 1,009 | 2.4 | % | |||||||||||||||||||||||||||||
Richmond, VA | 1,668 | 11,686 | 11,071 | 5.6 | % | 3,882 | 3,681 | 5.5 | % | 7,804 | 7,390 | 5.6 | % | 1,056 | 1,006 | 5.0 | % | |||||||||||||||||||||||||||||
Memphis, TN | 1,811 | 10,977 | 10,664 | 2.9 | % | 4,658 | 4,543 | 2.5 | % | 6,319 | 6,121 | 3.2 | % | 934 | 906 | 3.1 | % | |||||||||||||||||||||||||||||
Greenville, SC | 1,748 | 9,550 | 9,414 | 1.4 | % | 3,674 | 3,596 | 2.2 | % | 5,876 | 5,818 | 1.0 | % | 814 | 800 | 1.8 | % | |||||||||||||||||||||||||||||
San Antonio, TX | 1,504 | 10,330 | 10,355 | (0.2 | )% | 4,751 | 4,611 | 3.0 | % | 5,579 | 5,744 | (2.9 | )% | 1,060 | 1,064 | (0.4 | )% | |||||||||||||||||||||||||||||
Birmingham, AL | 1,462 | 9,495 | 9,393 | 1.1 | % | 3,987 | 3,936 | 1.3 | % | 5,508 | 5,457 | 0.9 | % | 960 | 955 | 0.5 | % | |||||||||||||||||||||||||||||
Little Rock, AR | 1,368 | 7,749 | 7,721 | 0.4 | % | 3,095 | 2,969 | 4.2 | % | 4,654 | 4,752 | (2.1 | )% | 874 | 882 | (0.9 | )% | |||||||||||||||||||||||||||||
Huntsville, AL | 1,228 | 7,066 | 6,704 | 5.4 | % | 2,626 | 2,637 | (0.4 | )% | 4,440 | 4,067 | 9.2 | % | 826 | 790 | 4.6 | % | |||||||||||||||||||||||||||||
Jackson, MS | 1,241 | 7,160 | 7,220 | (0.8 | )% | 2,771 | 2,699 | 2.7 | % | 4,389 | 4,521 | (2.9 | )% | 861 | 868 | (0.8 | )% | |||||||||||||||||||||||||||||
Other | 7,320 | 49,700 | 48,516 | 2.4 | % | 18,537 | 17,740 | 4.5 | % | 31,163 | 30,776 | 1.3 | % | 1,037 | 1,019 | 1.8 | % | |||||||||||||||||||||||||||||
Total Same Store | 93,483 | $ | 715,350 | $ | 703,927 | 1.6 | % | $ | 265,800 | $ | 262,270 | 1.3 | % | $ | 449,550 | $ | 441,657 | 1.8 | % | $ | 1,183 | $ | 1,165 | 1.5 | % |
Supplemental Data S-7
MULTIFAMILY DEVELOPMENT PIPELINE | ||||||||||||||||||||||||||||||
Dollars in thousands | ||||||||||||||||||||||||||||||
Units as of June 30, 2018 | Projected | Development Costs | ||||||||||||||||||||||||||||
Initial | ||||||||||||||||||||||||||||||
Start | Occupancy | Completion | Stabilization | Total | Thru | |||||||||||||||||||||||||
Location | Total | Delivered | Leased | Date | Date | Date | Date(1) | Cost | Q2 2018 | After | ||||||||||||||||||||
1201 Midtown II | Charleston, SC | 140 | — | 2 | 2Q17 | 3Q18 | 4Q18 | 3Q19 | $ | 29,500 | $ | 21,835 | $ | 7,665 | ||||||||||||||||
Post Centennial Park | Atlanta, GA | 438 | 272 | 51 | 1Q16 | 2Q18 | 3Q18 | 4Q19 | 96,300 | 90,953 | 5,347 | |||||||||||||||||||
Post Parkside at Wade III | Raleigh, NC | 150 | — | — | 2Q18 | 3Q19 | 4Q19 | 1Q20 | 25,000 | 2,700 | 22,300 | |||||||||||||||||||
Post Sierra at Frisco Bridges II | Dallas, TX | 348 | — | — | 2Q18 | 2Q20 | 3Q20 | 3Q21 | 69,000 | 7,248 | 61,752 | |||||||||||||||||||
Total Active | 1,076 | 272 | 53 | $ | 219,800 | $ | 122,736 | $ | 97,064 |
(1) Communities are considered stabilized after achieving 90% occupancy for 90 days.
MULTIFAMILY REDEVELOPMENT PIPELINE | ||||||||||||||||||
Dollars in thousands, except Per Redeveloped Unit data | ||||||||||||||||||
Year to date as of June 30, 2018 | ||||||||||||||||||
Units Redeveloped | Redevelopment Spend | Spend Per Redeveloped Unit | Average Effective Rent Increase Per Redeveloped Unit | Average Effective Rent Increase Per Redeveloped Unit | Estimated Units Remaining in Pipeline | |||||||||||||
4,020 | $ | 22,358 | $ | 5,562 | $ | 121 | 10.9 | % | 22,000 - 25,000 |
MULTIFAMILY LEASE-UP COMMUNITIES | |||||||||||
As of June 30, 2018 | |||||||||||
Total | Percent | Construction | Expected | ||||||||
Location | Units | Occupied | Finished | Stabilization(1) | |||||||
Acklen West End | Nashville, TN | 320 | 91.6 | % | (2) | 3Q18 | |||||
Post South Lamar II | Austin, TX | 344 | 91.6 | % | 4Q17 | 3Q18 | |||||
The Denton II | Kansas City, MO | 154 | 74.7 | % | 4Q17 | 4Q18 | |||||
Post Midtown | Atlanta, GA | 332 | 68.4 | % | 3Q17 | 4Q18 | |||||
Sync 36 | Denver, CO | 374 | 73.5 | % | (2) | 1Q19 | |||||
Post River North | Denver, CO | 359 | 55.7 | % | 1Q18 | 2Q19 | |||||
Total | 1,883 | 75.7 | % |
(1) Communities are considered stabilized after achieving 90% occupancy for 90 days.
(2) Properties were acquired while still in lease-up; construction was complete prior to acquisition by MAA.
2018 ACQUISITION ACTIVITY (THROUGH JUNE 30, 2018) | ||||
Dollars in thousands |
Multifamily Acquisitions | Market | Apartment Units | Year Built | Closing Date | YTD NOI | |||||||
Sync 36 | Denver, CO | 374 | 2018 | April 26, 2018 | $ | 729 |
2018 DISPOSITION ACTIVITY (THROUGH JUNE 30, 2018) |
Land Dispositions | Market | Acres | Closing Date | |||
Craft Farms Residential - Outparcel | Gulf Shores, AL | 3 | January 24, 2018 | |||
Randal Park - Outparcel | Orlando, FL | 34 | February 27, 2018 | |||
Colonial Grand at Azure - Outparcel | Las Vegas, NV | 29 | April 19, 2018 |
Supplemental Data S-8
INVESTMENTS IN UNCONSOLIDATED REAL ESTATE ENTITIES | ||||
Dollars in thousands |
MAA holds an investment in a joint venture with institutional investors and accounts for its investment using the equity method of accounting. A summary of non-financial and financial information for this joint venture is provided below.
Joint Venture Property | Market | # of units | Ownership Interest | |||
Post Massachusetts Avenue | Washington, D.C. | 269 | 35% |
As of June 30, 2018 | ||||||||||||
Joint Venture Property | Gross Investment in Real Estate | Mortgage Notes Payable | Company's Equity Investment | |||||||||
Post Massachusetts Avenue | $ | 78,495 | (1) | $ | 50,981 | (2) | $ | 44,770 |
Three months ended June 30, 2018 | Six months ended June 30, 2018 | |||||||||||||||
Joint Venture Property | Entity NOI | Company's Equity in Income | Entity NOI | Company's Equity in Income | ||||||||||||
Post Massachusetts Avenue | $ | 1,714 | $ | 356 | $ | 3,553 | $ | 854 |
(1) Represents GAAP basis net book value plus accumulated depreciation.
(2) This mortgage note has an outstanding principal value of $51 million, bears interest at a stated fixed rate of 3.5% and matures in February 2019. This note is currently prepayable without penalty.
Supplemental Data S-9
DEBT AND DEBT COVENANTS AS OF JUNE 30, 2018 | |||||
Dollars in thousands |
DEBT SUMMARIES | |||||||||||||||||
Effective | Contract | Average Years | |||||||||||||||
Percent of | Interest | Interest | to Rate | ||||||||||||||
Balance | Total | Rate | Rate | Maturity | |||||||||||||
Floating Versus Fixed Rate or Hedged Debt | |||||||||||||||||
Fixed rate or swapped debt | $ | 4,059,210 | 89.2 | % | 3.9 | % | 4.2 | % | 4.9 | ||||||||
Capped debt | 25,000 | 0.6 | % | 2.5 | % | 2.5 | % | 0.1 | |||||||||
Floating (unhedged) debt | 464,425 | 10.2 | % | 2.9 | % | 2.9 | % | 0.1 | |||||||||
Total | $ | 4,548,635 | 100.0 | % | 3.7 | % | 4.0 | % | 4.4 | ||||||||
Effective | Contract | Average Years | |||||||||||||||
Percent of | Interest | Interest | to Contract | ||||||||||||||
Balance | Total | Rate | Rate | Maturity | |||||||||||||
Secured Versus Unsecured Debt | |||||||||||||||||
Unsecured debt | $ | 3,621,824 | 79.6 | % | 3.7 | % | 3.7 | % | 5.6 | ||||||||
Secured debt | 926,811 | 20.4 | % | 3.9 | % | 5.4 | % | 1.3 | |||||||||
Total | $ | 4,548,635 | 100.0 | % | 3.7 | % | 4.0 | % | 4.7 | ||||||||
Total | Percent of | Q2 2018 | Percent of | ||||||||||||||
Cost | Total | NOI | Total | ||||||||||||||
Unencumbered Versus Encumbered Assets | |||||||||||||||||
Unencumbered gross assets | $ | 11,688,617 | 84.9 | % | $ | 205,890 | 85.3 | % | |||||||||
Encumbered gross assets | 2,074,707 | 15.1 | % | 35,453 | 14.7 | % | |||||||||||
Total | $ | 13,763,324 | 100.0 | % | $ | 241,343 | 100.0 | % |
FIXED OR HEDGED INTEREST RATE MATURITIES | ||||||||||||||||||||||||||
Average | ||||||||||||||||||||||||||
Fixed | Interest | Total | Interest | Total | Years to | |||||||||||||||||||||
Rate | Rate | Fixed Rate | Contract | Rate | Fixed or | Rate | ||||||||||||||||||||
Maturity | Debt | Swaps | Balances | Rate | Caps | Hedged | Maturity | |||||||||||||||||||
2018 | $ | 50,000 | $ | 250,043 | $ | 300,043 | 3.7 | % | $ | 25,000 | $ | 325,043 | ||||||||||||||
2019 | 572,000 | — | 572,000 | 5.9 | % | — | 572,000 | |||||||||||||||||||
2020 | 161,086 | 299,250 | 460,336 | 3.2 | % | — | 460,336 | |||||||||||||||||||
2021 | 196,383 | — | 196,383 | 5.2 | % | — | 196,383 | |||||||||||||||||||
2022 | 365,019 | — | 365,019 | 3.6 | % | — | 365,019 | |||||||||||||||||||
Thereafter | 2,165,429 | — | 2,165,429 | 3.9 | % | — | 2,165,429 | |||||||||||||||||||
Total | $ | 3,509,917 | $ | 549,293 | $ | 4,059,210 | 4.2 | % | $ | 25,000 | $ | 4,084,210 | 4.9 | |||||||||||||
Supplemental Data S-10
DEBT AND DEBT COVENANTS AS OF JUNE 30, 2018 (CONTINUED) | |||||
Dollars in thousands |
DEBT MATURITIES OF OUTSTANDING BALANCES | ||||||||||||||||||||
Key Bank Unsecured | Public Bonds | Other Unsecured | Secured | Total | ||||||||||||||||
2018 | $ | — | $ | — | $ | 300,043 | $ | 80,000 | $ | 380,043 | ||||||||||
2019 | — | — | 19,976 | 552,024 | 572,000 | |||||||||||||||
2020 | 110,000 | — | 149,829 | 161,086 | 420,915 | |||||||||||||||
2021 | — | — | 222,193 | 123,787 | 345,980 | |||||||||||||||
2022 | — | 248,333 | 415,936 | — | 664,269 | |||||||||||||||
Thereafter | — | 2,123,365 | 32,149 | 9,914 | 2,165,428 | |||||||||||||||
Total | $ | 110,000 | $ | 2,371,698 | $ | 1,140,126 | $ | 926,811 | $ | 4,548,635 |
DEBT COVENANT ANALYSIS(1) | ||||||
Bond Covenants | Required | Actual | Compliance | |||
Total debt to total assets | 60% or less | 33.1% | Yes | |||
Total secured debt to total assets | 40% or less | 6.7% | Yes | |||
Consolidated income available for debt service to total annual debt service charge | 1.5x or greater for trailing 4 quarters | 5.20x | Yes | |||
Total unencumbered assets to total unsecured debt | Greater than 150% | 323% | Yes | |||
Bank Covenants | Required | Actual | Compliance | |||
Total debt to total capitalized asset value | 60% or less | 29.5% | Yes | |||
Total secured debt to total capitalized asset value | 40% or Less | 6.0% | Yes | |||
Total adjusted EBITDA to fixed charges | 1.5x or greater for trailing 4 quarters | 4.64x | Yes | |||
Total unsecured debt to total unsecured capitalized asset value | 60% or less | 27.5% | Yes |
(1) The calculations of the Bond Covenants and Bank Covenants above are specifically defined in MAALP's debt agreements.
Supplemental Data S-11
2018 GUIDANCE | |
MAA provides guidance on FFO per Share and AFFO per Share, which are non-GAAP measures, along with guidance for expected Net income per diluted common share. A reconciliation of expected Net income per diluted common share to expected FFO per Share and AFFO per Share are provided below. | |
Full Year 2018 | |
Earnings | |
Earnings per common share - diluted | $1.85 to $2.05 |
Midpoint | $1.95 |
FFO per Share - diluted | $5.96 to $6.16 |
Midpoint | $6.06 |
AFFO per Share - diluted | $5.35 to $5.55 |
Midpoint | $5.45 |
MAA Same Store Communities: | |
Number of units | 93,483 |
Lease over lease pricing growth for new leases and renewals | 2.25% to 2.75% |
Average physical occupancy | 95.75% to 96.25% |
Property revenue growth | 1.75% to 2.25% |
Property operating expense growth | 1.50% to 2.50% |
NOI growth | 2.00% to 2.50% |
Real estate tax expense growth | 3.50% to 4.50% |
Corporate Expenses: | |
General and administrative expenses | $38.0 to $39.0 million |
Property management expenses | $49.0 to $50.0 million |
Total overhead (Gross of capitalized development overhead) | $87.0 to $89.0 million |
Capitalized development overhead | ($2.0 million) |
Total overhead (Net of capitalized development overhead) | $85.0 to $87.0 million |
Income tax expense | $2.5 to $3.0 million |
Transaction/Investment Volume: | |
Acquisition volume | $300.0 to $350.0 million |
Disposition volume | $0.00 million |
Development investment | $75.0 to $100.0 million |
Debt: | |
Average effective interest rate | 3.80% to 4.00% |
Average cash interest rate | 4.00% to 4.20% |
Capitalized interest | $1.5 to $2.5 million |
Mark to market adjustment | $9.5 to $10.5 million |
Other Items: | |
Merger and integration expenses | $8.0 to $10.0 million |
RECONCILIATION OF NET INCOME PER DILUTED COMMON SHARE GUIDANCE TO FFO AND AFFO PER SHARE GUIDANCE | |||||||
2018 Full Year Guidance Range | |||||||
Low | High | ||||||
Earnings per common share - diluted | $ | 1.85 | $ | 2.05 | |||
Real estate depreciation | 4.05 | 4.05 | |||||
Amortization other | 0.06 | 0.06 | |||||
FFO per Share - diluted | 5.96 | 6.16 | |||||
Recurring capital expenditures | (0.61 | ) | (0.61 | ) | |||
AFFO per Share - diluted | $ | 5.35 | $ | 5.55 |
Supplemental Data S-12
CREDIT RATINGS | |||
Rating | Outlook | ||
Fitch Ratings (1) | BBB+ | Stable | |
Moody's Investors Service (2) | Baa1 | Stable | |
Standard & Poor's Ratings Services (1) | BBB+ | Stable |
(1) | Corporate credit rating assigned to MAA and MAALP |
(2) | Corporate credit rating assigned to MAALP, the primary operating partnership of MAA |
COMMON STOCK | |||||||||||||||||||
Stock Symbol: | MAA | ||||||||||||||||||
Exchange Traded: | NYSE | ||||||||||||||||||
Estimated Future Dates: | Q3 2018 | Q4 2018 | Q1 2019 | Q2 2019 | |||||||||||||||
Earnings release & conference call | Late October | Late January | Early May | Late July | |||||||||||||||
Dividend Information - Common Shares: | Q2 2017 | Q3 2017 | Q4 2017 | Q1 2018 | Q2 2018 | ||||||||||||||
Declaration date | 5/23/2017 | 9/26/2017 | 12/5/2017 | 3/13/2018 | 5/22/2018 | ||||||||||||||
Record date | 7/14/2017 | 10/13/2017 | 1/12/2018 | 4/13/2018 | 7/13/2018 | ||||||||||||||
Payment date | 7/31/2017 | 10/31/2017 | 1/31/2018 | 4/30/2018 | 7/31/2018 | ||||||||||||||
Distributions per share | $ | 0.8700 | $ | 0.8700 | $ | 0.9225 | $ | 0.9225 | $ | 0.9225 |
INVESTOR RELATIONS DATA | ||||||||||
MAA does not send quarterly reports, earnings releases and supplemental data to shareholders, but provides them upon request. | ||||||||||
For recent press releases, SEC filings and other information, call 866-576-9689 (toll free) or email investor.relations@maac.com. This information, as well as access to MAA's quarterly conference call, is also available on the "For Investors" page of MAA's website at www.maac.com. | ||||||||||
For Questions Contact: | ||||||||||
Name | Title | |||||||||
Tim Argo | Senior Vice President, Finance | |||||||||
Jennifer Patrick | Investor Relations | |||||||||
Phone: 866-576-9689 (toll free) | ||||||||||
Email: investor.relations@maac.com |
Supplemental Data S-13